grepcent / static financial knowledge base

Franklin BSP Realty Trust, Inc. (FBRT)

CIK: 0001562528. SIC: 6798 Real Estate Investment Trusts. Latest 10-K as of: 2026-02-25.

SIC breadcrumb: Finance, Insurance, And Real Estate > Holding And Other Investment Offices > SIC 6798 Real Estate Investment Trusts

SEC company page: https://www.sec.gov/edgar/browse/?CIK=1562528. Latest filing source: 0001562528-26-000008.

Informational only - descriptive public-record data, not investment advice.

Business

Read FBRT's verbatim Item 1 Business section from its latest 10-K: Business.

Risk Factors

Read FBRT's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.

Selected Fundamentals

MetricValueUnitFYFiled
Revenue430,280,000USD20252026-02-25
Net income82,271,000USD20252026-02-25
Assets6,057,250,000USD20252026-02-25

Financials

Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-25. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001562528.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.

Download these verified figures (annual + quarterly, with per-value filing provenance): JSON · CSV

Flow metrics use full-year FY periods from 10-K/10-K/A filings; balance-sheet metrics use FY-end instants. Free cash flow = operating cash flow - capital expenditures. Missing metrics are omitted rather than fabricated.

Metric2016201720182019202020212022202320242025
Revenue79,404,00089,564,000152,288,000195,299,000179,872,000216,890,000357,705,000552,506,000526,076,000430,280,000
Net income29,990,00033,779,00052,825,00083,924,00054,746,00025,702,00014,431,000145,215,00095,878,00082,271,000
Diluted EPS0.951.061.441.600.90-0.18-0.381.420.820.64
Operating cash flow35,024,0008,354,0007,098,00045,369,000115,334,000146,497,000152,515,000197,387,00057,233,000291,940,000
Dividends paid40,251,00038,828,00036,952,00060,613,00049,790,00067,955,000139,415,000144,347,000144,906,000145,577,000
Share buybacks18,965,00020,546,00015,085,00013,813,00010,259,00011,417,00016,579,00012,505,0004,867,00014,367,000
Assets1,248,125,0001,583,661,0002,606,078,0003,540,620,0003,189,761,0009,474,701,0006,203,601,0005,955,180,0006,002,386,0006,057,250,000
Liabilities614,475,000973,322,0001,727,064,0002,514,705,0002,182,063,0007,666,645,0004,530,465,0004,279,223,0004,392,581,0004,436,025,000
Stockholders' equity633,650,000610,339,000733,228,000816,805,000798,444,0001,705,637,0001,562,980,0001,559,114,0001,512,562,0001,441,530,000
Cash and cash equivalents118,048,00083,711,000191,390,00087,246,00082,071,000154,929,000179,314,000337,595,000184,443,000167,292,000

Ratios

ROE and ROA use period-end equity/assets. Liabilities / equity uses total liabilities divided by stockholders' equity. Current ratio uses current assets divided by current liabilities when both are reported.

Metric2016201720182019202020212022202320242025
Net margin37.77%37.71%34.69%42.97%30.44%11.85%4.03%26.28%18.23%19.12%
Return on equity4.73%5.53%7.20%10.27%6.86%1.51%0.92%9.31%6.34%5.71%
Return on assets2.40%2.13%2.03%2.37%1.72%0.27%0.23%2.44%1.60%1.36%
Liabilities / equity0.971.592.363.082.734.492.902.742.903.08

Industry Peer Context

Each number-line places FBRT against the min, median, and max of latest reported values among companies in the same SIC industry when at least three peers report that ratio.

Net margin peer context

FBRT Net margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6798; peer count 148.FBRT Net margin versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6798; peer count 148.148 SIC peersMin -122.2%Median 16.6%Max 97.9%FBRT 19.1%

ROE peer context

FBRT ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6798; peer count 151.FBRT ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6798; peer count 151.151 SIC peersMin -49.4%Median 5.7%Max 103.0%FBRT 5.7%

ROA peer context

FBRT ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6798; peer count 155.FBRT ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6798; peer count 155.155 SIC peersMin -34.4%Median 1.5%Max 42.5%FBRT 1.4%

Financial Charts

FBRT revenue, last 5 periods. Source: SEC companyfacts FY2025.FBRT revenue, last 5 periods. Source: SEC companyfacts FY2025.FBRT RevenueLatest point: FY2025 = $430.3MSource: SEC companyfacts FY2025.Fiscal yearReported revenue$0.0B$375.0M$750.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.

FBRT net income, last 5 periods. Source: SEC companyfacts FY2025.FBRT net income, last 5 periods. Source: SEC companyfacts FY2025.FBRT Net incomeLatest point: FY2025 = $82.3MSource: SEC companyfacts FY2025.Fiscal yearNet income$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.

FBRT diluted eps, last 5 periods. Source: SEC companyfacts FY2025.FBRT diluted eps, last 5 periods. Source: SEC companyfacts FY2025.FBRT Diluted EPSLatest point: FY2025 = $0.64/shareSource: SEC companyfacts FY2025.Fiscal yearDiluted EPS (USD/share)-$0.50/share$0.00/share$2.00/shareFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

FBRT operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.FBRT operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.FBRT Operating cash flowLatest point: FY2025 = $291.9MSource: SEC companyfacts FY2025.Fiscal yearOperating cash flow$0.0B$250.0M$500.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.

FBRT dividends paid, last 5 periods. Source: SEC companyfacts FY2025.FBRT dividends paid, last 5 periods. Source: SEC companyfacts FY2025.FBRT Dividends paidLatest point: FY2025 = $145.6MSource: SEC companyfacts FY2025.Fiscal yearDividends paid$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.

FBRT share buybacks, last 5 periods. Source: SEC companyfacts FY2025.FBRT share buybacks, last 5 periods. Source: SEC companyfacts FY2025.FBRT Share buybacksLatest point: FY2025 = $14.4MSource: SEC companyfacts FY2025.Fiscal yearShare buybacks$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.

FBRT assets, last 5 periods. Source: SEC companyfacts FY2025.FBRT assets, last 5 periods. Source: SEC companyfacts FY2025.FBRT AssetsLatest point: FY2025 = $6.1BSource: SEC companyfacts FY2025.Fiscal yearAssets$0.0B$5.0B$10.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: Assets. Source concepts: us-gaap:Assets.

FBRT liabilities, last 5 periods. Source: SEC companyfacts FY2025.FBRT liabilities, last 5 periods. Source: SEC companyfacts FY2025.FBRT LiabilitiesLatest point: FY2025 = $4.4BSource: SEC companyfacts FY2025.Fiscal yearLiabilities$0.0B$4.0B$8.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: Liabilities. Source concepts: us-gaap:Liabilities.

FBRT stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.FBRT stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.FBRT Stockholders' equityLatest point: FY2025 = $1.4BSource: SEC companyfacts FY2025.Fiscal yearStockholders' equity$0.0B$1.0B$2.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.

FBRT cash and cash equivalents, last 5 periods. Source: SEC companyfacts FY2025.FBRT cash and cash equivalents, last 5 periods. Source: SEC companyfacts FY2025.FBRT Cash and cash equivalentsLatest point: FY2025 = $167.3MSource: SEC companyfacts FY2025.Fiscal yearCash and cash equivalents$0.0B$250.0M$500.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001562528-26-000008; filed 2026-02-25. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.

Quarterly

Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-04-29. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001562528.json.

Flow metrics use discrete quarter-length periods from 10-Q/10-Q/A filings. Q4 revenue and net income are derived only when annual FY and nine-month YTD facts exist for the same fiscal year; derived Q4 values are labeled. EPS Q4 is not derived.

QuarterEnd DateRevenueNet IncomeDiluted EPSMethod
2022-Q22022-06-30-0.43reported discrete quarter
2022-Q32022-09-300.34reported discrete quarter
2023-Q12023-03-310.44reported discrete quarter
2023-Q22023-03-3143,830,000reported discrete quarter
2023-Q22023-06-30152,892,0000.39reported discrete quarter
2023-Q32023-06-3039,603,000reported discrete quarter
2023-Q32023-09-30137,042,0000.30reported discrete quarter
2023-Q42023-12-31132,036,00030,015,000derived Q4 = FY annual - nine-month YTD
2024-Q12024-03-31130,558,00035,920,0000.35reported discrete quarter
2024-Q22024-03-3135,920,000reported discrete quarter
2024-Q22024-06-30133,553,000-0.11reported discrete quarter
2024-Q32024-06-30-2,175,000reported discrete quarter
2024-Q32024-09-30134,142,0000.30reported discrete quarter
2024-Q42024-12-31127,823,00030,519,000derived Q4 = FY annual - nine-month YTD
2025-Q12025-03-31113,908,00024,058,0000.20reported discrete quarter
2025-Q22025-03-3124,058,000reported discrete quarter
2025-Q22025-06-30111,171,0000.19reported discrete quarter
2025-Q32025-06-3023,201,000reported discrete quarter
2025-Q32025-09-30106,167,0000.12reported discrete quarter
2025-Q42025-12-3199,034,00017,698,000derived Q4 = FY annual - nine-month YTD
2026-Q12026-03-3192,249,00011,980,0000.07reported discrete quarter

Quarterly Charts

FBRT quarterly revenue, last 12 periods. Source: SEC companyfacts 2026-Q1.FBRT quarterly revenue, last 12 periods. Source: SEC companyfacts 2026-Q1.FBRT Quarterly RevenueLatest point: 2026-Q1 = $92.2MSource: SEC companyfacts 2026-Q1.Fiscal quarterQuarterly Revenue$0.0B$125.0M$250.0M2023-Q22023-Q32023-Q42024-Q12024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q1

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001562528-26-000014; filed 2026-04-29. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.

FBRT quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q1.FBRT quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q1.FBRT Quarterly Net incomeLatest point: 2026-Q1 = $12.0MSource: SEC companyfacts 2026-Q1.Fiscal quarterQuarterly Net income-$250.0M$0.0B$250.0M2023-Q22023-Q32023-Q42024-Q12024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q1

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001562528-26-000014; filed 2026-04-29. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.

FBRT quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q1.FBRT quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q1.FBRT Quarterly Diluted EPSLatest point: 2026-Q1 = $0.07/shareSource: SEC companyfacts 2026-Q1.Fiscal quarterQuarterly Diluted EPS (USD/share)-$0.50/share$0.00/share$1.00/share2022-Q22022-Q32023-Q12023-Q22023-Q32024-Q12024-Q22024-Q32025-Q12025-Q22025-Q32026-Q1

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001562528-26-000014; filed 2026-04-29. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

Macro Cross-References

Latest quarter (10-Q)

Latest 10-Q source: 0001562528-26-000014.

Extracted structurally from real Item 2 body heading to real Item 3/4 boundary. Confidence: high. Filing date: 2026-04-29. Report date: 2026-03-31.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with the accompanying financial statements of Franklin BSP Realty Trust, Inc. the notes thereto and other financial information included elsewhere in this Quarterly Report on Form 10-Q, as well as our Annual Report on Form 10-K for the fiscal year ended December 31, 2025 filed with the U.S. Securities and Exchange Commission (the "SEC") on February 25, 2026.

As used herein, the terms "the Company," "we," "our" and "us" refer to Franklin BSP Realty Trust, Inc., a Maryland corporation and, as required by context, to FBRT OP LLC, a Delaware limited liability company, which we refer to as the "OP," and to its subsidiaries. We are externally managed by Benefit Street Partners L.L.C. (the "Advisor").

Certain statements included in this Quarterly Report on Form 10-Q are forward-looking statements. Those statements include statements regarding the intent, belief or current expectations of the Company and members of our management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as "may," "will," "seeks," "anticipates," "believes," "estimates," "expects," "plans," "intends," "should" or similar expressions. Actual results may differ materially from those contemplated by such forward-looking statements. Further, forward-looking statements speak only as of the date they are made, and we undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time, unless required by law.

Our forward-looking statements are subject to various risks and uncertainties. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements, and thus our investors should not place undue reliance on these statements. We believe these factors include but are not limited to those described under the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2025, as such factors may be updated from time to time in our periodic filings with the Securities and Exchange Commission (the “SEC”), which are accessible on the SEC’s website at http://www.sec.gov. These factors include:

•changes in our business and investment strategy;

•our ability to make investments in a timely manner or on acceptable terms;

•changes in credit market conditions and our ability to obtain long-term financing for our investments in a timely manner and on terms that are consistent with what we project when we invest;

•the effect of general market, real estate market, economic and political conditions, including changing interest rate environments (and sustained high interest rates) and inflation;

•our ability to make scheduled payments on our debt obligations;

•our ability to generate sufficient cash flows to make distributions to our stockholders;

•our ability to generate sufficient debt and equity capital to fund additional investments;

•our ability to refinance our existing financing arrangements;

•our ability to recover unpaid principal on defaulted loans and reinvest it in income producing assets;

•the degree and nature of our competition;

•the ability of us and our external advisor to retain qualified personnel;

•impairment in the value of real estate property securing our loans or that we own;

•our ability to recover or mitigate estimated losses on non-performing assets;

•the impact of national health crises or international military conflicts;

•our ability to maintain our qualification as a real estate investment trust ("REIT") for U.S. federal income tax purposes; and

•other factors set forth under the caption "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2025.

53

Table of Contents

Overview

The Company is a Maryland corporation and has made tax elections to be treated as a real estate investment trust ("REIT") for U.S. federal income tax purposes since 2013. Substantially all of our business is conducted through the OP, a Delaware limited liability company. We are the managing member of the OP and directly or indirectly held 90% of the common units of membership interests in the OP ("OP Units") as of March 31, 2026.

The Company’s operations are organized into two business units: (i) Commercial Real Estate Financing, and (ii) Agency Business. The Commercial Real Estate Financing unit primarily focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. Secondarily, this unit also invests in and asset manages real estate securities, with a historical focus on commercial mortgage-backed securities ("CMBS"), commercial real estate collateralized loan obligation bonds and single asset single borrower bonds (collectively "CMBS bonds"), collateralized debt obligations ("CDOs") and other securities. Through this unit the Company also originates conduit loans which the Company intends to sell through its TRS into CMBS securitization transactions, and owns real estate that was either acquired by the Company through foreclosure, deed-in-lieu of foreclosure or that was purchased for investment.

On July 1, 2025, through a wholly owned subsidiary, we acquired NewPoint Holdings JV LLC (“NewPoint”), which now comprises our Agency Business unit. Through this unit, we originate, sell and service a range of multifamily finance products under programs offered by government-sponsored enterprises (“GSEs”), such as the Federal National Mortgage Association (“Fannie Mae”) and Federal Home Loan Mortgage Corporation (“Freddie Mac”) and by government agencies (“Agencies”), such as the Government National Mortgage Association (“Ginnie Mae”) and the Federal Housing Administration, a division of the U.S. Department of Housing and Urban Development (together with Ginnie Mae, “HUD”). We retain the servicing rights and asset management responsibilities on substantially all loans we originate and sell under the GSE and HUD programs. We are an approved Fannie Mae Delegated Underwriting and Servicing (“DUS”) lender, a Freddie Mac Program Plus Seller/Servicer, a Multifamily Accelerated Processing (“MAP”) and Section 232 LEAN lender for HUD and a Ginnie Mae issuer. Additionally, the Company services external portfolios of commercial real estate financing products.

We are managed by the Advisor pursuant to an advisory agreement, as amended on August 18, 2021 (the "Advisory Agreement"). The Advisor manages our affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of our assets and our operations.

The Advisor, an SEC-registered investment adviser, is a credit-focused alternative asset management firm. The Advisor manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the Advisor’s robust platform. The Advisor is a wholly-owned subsidiary of Franklin Resources, Inc., which together with its various subsidiaries operates as "Franklin Templeton".

As of March 31, 2026, we have 243 employees, all of which are employees of NewPoint.

54

Table of Contents

Book Value Per Share

The following table calculates our book value per share as of March 31, 2026 and December 31, 2025 (in thousands, except share and per share amounts):

March 31, 2026December 31, 2025
Stockholders' equity applicable to common stock$1,132,725$1,182,788
Shares:
Common stock76,902,79380,843,557
Restricted stock and restricted stock units1,630,9211,435,383
Total outstanding shares78,533,71482,278,940
Book value per share(1)$14.42$14.38

The following table calculates our fully-converted book value per share as of March 31, 2026 and December 31, 2025 (in thousands, except share and per share amounts):

March 31, 2026December 31, 2025
Stockholders' equity applicable to convertible common stock$1,308,242$1,359,363
Shares:
Common stock76,902,79380,843,557
Restricted stock and restricted stock units1,630,9211,435,383
Series H convertible preferred stock5,370,4985,370,498
Class A OP Units8,385,9518,385,951
Total outstanding shares92,290,16396,035,389
Fully-converted book value per share(2)(3)$14.18$14.15

________________________

(1) Book value per share includes unvested shares for restricted stock and restricted stock units.

(2) Fully-converted book value per share assumes conversion of the Company's Series H preferred stock, the redemption for Company common stock of the Class A OP Units of the OP held by third parties, and the vesting of the Company's unvested equity compensation awards.

(3) Excluding the impact of accumulated depreciation and amortization of real property of $18.5 million and $17.5 million as of March 31, 2026 and December 31, 2025, respectively, as well as including the impact of the fair value of our MSRs over their carrying value of $19.2 million as of March 31, 2026, would result in a fully converted book value per share of $14.58 and $14.34, respectively.

55

Table of Contents

Critical Accounting Estimates

Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting estimates are those that require the application of management’s most difficult, subjective or complex judgments on matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses.

During the three months ended March 31, 2026, there were no material changes to our critical accounting estimates as compared to the critical accounting estimates disclosed in Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2025.

56

Table of Contents

Portfolio

As of March 31, 2026 and December 31, 2025, our portfolio consisted of 177 and 169 commercial mortgage loans, held for investment, respectively. The commercial mortgage loans, held for investment, net of allo

[Excerpt truncated for page length; source filing is linked above.]

Latest 10-K MD&A

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2026-02-25. Report date: 2025-12-31.

Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with the accompanying financial statements of Franklin BSP Realty Trust, Inc. the notes thereto and other financial information included elsewhere in this Annual Report on Form 10-K.

As used herein, the terms "the Company," "we," "our" and "us" refer to Franklin BSP Realty Trust, Inc., a Maryland corporation and, as required by context, to FBRT OP LLC, a Delaware limited liability company, which we refer to as the "OP," and to its subsidiaries. We are externally managed by Benefit Street Partners L.L.C. (our "Advisor").

This discussion contains forward-looking statements reflecting the Company’s current expectations, estimates and assumptions concerning events and financial trends that may affect our future operating results or financial position. Actual results and timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the sections of this Annual Report on Form 10-K entitled “Risk Factors” and “Forward-Looking Statements.”

Overview

The Company is a Maryland corporation and has made tax elections to be treated as a real estate investment trust ("REIT") for U.S. federal income tax purposes since 2013. Substantially all of our business is conducted through the OP, a Delaware limited liability company. We are the managing member of the OP and directly or indirectly held 91% of the common units of membership interests in the OP as of December 31, 2025.

The Company’s operations are organized into two business units: (i) Commercial Real Estate Financing, and (ii) Agency Business. The Commercial Real Estate Financing unit primarily focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. Secondarily, this unit also invests in and asset manages real estate securities, with a historical focus on commercial mortgage-backed securities ("CMBS"), commercial real estate collateralized loan obligation bonds and single asset single borrower bonds (collectively "CMBS bonds"), collateralized debt obligations ("CDOs") and other securities. Through this unit the Company also originates conduit loans which the Company intends to sell through its TRS into CMBS securitization transactions, and owns real estate that was either acquired by the Company through foreclosure, deed-in-lieu of foreclosure or that was purchased for investment.

On July 1, 2025, through a wholly owned subsidiary, we acquired NewPoint Holdings JV LLC (“NewPoint”), which now comprises our Agency Business unit. Through this unit, we originate, sell and service a range of multifamily finance products under programs offered by government-sponsored enterprises (“GSEs”), such as the Federal National Mortgage Association (“Fannie Mae”) and Federal Home Loan Mortgage Corporation (“Freddie Mac”) and by government agencies (“Agencies”), such as the Government National Mortgage Association (“Ginnie Mae”) and the Federal Housing Administration, a division of the U.S. Department of Housing and Urban Development (together with Ginnie Mae, “HUD”). We retain the servicing rights and asset management responsibilities on substantially all loans we originate and sell under the GSE and HUD programs. We are an approved Fannie Mae Delegated Underwriting and Servicing (“DUS”) lender, a Freddie Mac Program Plus Seller/Servicer, a Multifamily Accelerated Processing (“MAP”) and Section 232 LEAN lender for HUD and a Ginnie Mae issuer. Additionally, the Company services external portfolios of commercial real estate financing products.

We are managed by the Advisor pursuant to an advisory agreement, as amended on August 18, 2021 (the "Advisory Agreement"). The Advisor manages our affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of our assets and our operations.

The Advisor, an SEC-registered investment adviser, is a credit-focused alternative asset management firm. The Advisor manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the Advisor’s robust platform. The Advisor is a wholly-owned subsidiary of Franklin Resources, Inc., which together with its various subsidiaries operates as "Franklin Templeton".

As of December 31, 2025, we had 223 employees, all of which are employees of NewPoint.

27

Book Value Per Share

The following table calculates the Company's book value per share as of December 31, 2025 and 2024 (in thousands, except share and per share amounts):

December 31, 2025December 31, 2024
Stockholders' equity applicable to common stock$1,182,788$1,253,820
Shares:
Common stock80,843,55781,788,091
Restricted stock and restricted stock units1,435,3831,278,698
Total outstanding shares82,278,94083,066,789
Book value per share(1)$14.38$15.09

The following table calculates the Company's fully-converted book value per share as of December 31, 2025 and 2024 (in thousands, except share and per share amounts):

December 31, 2025December 31, 2024
Stockholders' equity applicable to convertible common stock$1,359,363$1,343,568
Shares:
Common stock80,843,55781,788,091
Restricted stock and restricted stock units1,435,3831,278,698
Series H convertible preferred stock5,370,4985,370,498
Class A OP Units8,385,951
Total outstanding shares96,035,38988,437,287
Fully-converted book value per share(2)(3)$14.15$15.19

________________________

(1) Book value per share includes unvested shares for restricted stock and restricted stock units.

(2) Fully-converted book value per share assumes conversion of the Company's Series H convertible preferred stock, the redemption for Company common stock of the Class A Units of the OP (" OP Units") held by third parties, and the vesting of the Company's unvested equity compensation awards.

(3) Excluding the amounts for accumulated depreciation and amortization of real property of $17.5 million and $13.8 million as of December 31, 2025 and 2024, respectively, would result in a fully-converted book value per share of $14.34 and $15.35 as of December 31, 2025 and 2024, respectively.

Critical Accounting Estimates

Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting estimates are those that require the application of management’s most difficult, subjective or complex judgments on matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses.

Set forth below is a summary of the critical accounting estimates that management believes are important to the preparation of our financial statements and require complex management judgment. The Company’s significant accounting policies, including recently issued accounting pronouncements, are more fully described in Note 2 – Summary of Significant Accounting Policies to the accompanying consolidated financial statements included in this Annual Report on Form 10-K.

28

Table of Contents

Business Combinations

Accounting for business combinations requires us to recognize, separately from goodwill, the assets acquired and the liabilities assumed ("net assets") at their acquisition date fair values. Goodwill is measured as the excess of consideration transferred over the net assets acquired at their respective fair values as of the acquisition date. The estimated fair values require significant estimates and assumptions including, but not limited to, estimating projected revenues and developing appropriate discount rates. While we use our best estimates and assumptions to accurately value assets acquired and liabilities assumed at the acquisition date, our estimates are inherently uncertain and subject to refinement. During the measurement period, which may be up to one year from the acquisition date, we may record adjustments to the assets acquired and liabilities assumed with the corresponding adjustment to goodwill, based on new information obtained about the facts and circumstances that existed as of the acquisition date. Upon the conclusion of the measurement period or final determination of the values of net assets acquired, whichever comes first, any subsequent adjustments are recorded to our consolidated financial statements. Refer to Note 3 - Business Combinations for critical accounting estimates around the Company's purchase price accounting allocations.

Credit Losses - Estimating Credit Losses

General allowance for credit losses

The general allowance for credit losses for the Company’s financial instruments carried at amortized cost and off-balance sheet credit exposures, such as loans held for investment and unfunded loan commitments, represents a lifetime estimate of expected credit losses. Factors considered by the Company when determining the general allowance for credit losses reserve include loan-specific characteristics such as LTV ratio, vintage year, loan term, property type, occupancy and geographic location, financial performance of the borrower, expected payments of principal and interest, as well as internal or external information relating to past events, current conditions and forward looking information through the use of projected macroeconomic scenarios over the reasonable and supportable forecasts.

The general allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist for multiple financial instruments. If similar risk characteristics do not exist, the Company measures the general allowance for credit losses on an individual instrument basis. The determination of whether a particular financial instrument should be included in a pool can change over time. If a financial asset’s risk characteristics change, the Company evaluates whether it is appropriate to continue to keep the financial instrument in its existing pool or evaluate it individually.

In measuring the general allowance for credit losses for financial instruments, such as loans held for investment and unfunded loan commitments that share similar risk characteristics, the Company primarily applies a probability of default (“PD”)/loss given default (“LGD”) model for instruments that are collectively assessed, whereby the allowance for credit losses is calculated as the product of PD, LGD and exposure at default (“EAD”) estimates. The Company’s model to determine the general allowance for credit losses principally utilizes historical loss rates derived from a commercial mortgage backed securities database with historical losses from 2002 to 2021 provided by a reputable third party, forecasting the loss parameters based on a projected macroeconomic scenario using a probability-based statistical approach over a reasonable and supportable forecast period of twelve months, followed by an immediate reversion to average historical losses.

Specific Allowance for credit losses

For financial instruments where the borrower is experiencing financial difficulty based on the Company’s assessment at the reporting date and the repayment is expected to be provided substantially through the operation or sale of the collateral, the Company may elect to use as a practical expedient the fair value of the collateral at the reporting date when determining the specific allowance for credit losses.

29

Table of Contents

For loans held for investment which the Company identifies reasonable doubt as to whether the collection of contractual components can be satisfied, a loan specific allowance for credit losses analysis is performed. Determining whether a specific allowance for credit losses for a loan is required entails significant judgment from management and is based on several factors including (i) the underlying collateral performance, (ii) discussions with the borrower, (iii) borrower events of default, and (iv) other facts that impact the borrower’s ability to pay the contractual amounts due under the terms of the loan. If a loan is determined to have a specific allowance for credit losses, the specific allowance for credit losses is recorded as a component of our Current Expected Credit Loss ("CECL") reserve by applying the practical expedient for collateral dependent loans. The CECL reserve is assessed on an individual basis for such loans by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. The estimated fair value of underlying collateral requires judgments, which may include assumptions regarding capitalization rates, discount rates, leasing, creditworthiness of major tenants, occupancy rates, availability and cost of financing, exit plans, loan sponsorship, actions of other lenders, and other factors deemed relevant by the Company. Actual losses, if any, could ultimately differ materially from these estimates. The Company only expects to write-off specific provisions if and when such amounts are deemed non-recoverable. Non-recoverability is generally determined at the time a loan is settled, or in the case of foreclosure, when the underlying asset is sold. Non-recoverability may also be concluded if, in the Company's determination, it is deemed certain that all amounts due will not be collected. If a loan is determined to be impaired based on the above considerations, management records a write-off through a charge to the allowance for credit losses and the respective loan balance.

Risk Rating

In developing the provision for credit losses for its loans held for investment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability, using similar factors as those in developing the provision for credit losses. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Risk rating categories range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss with the ratings updated quarterly.

The Company designates loans as non-performing when (i) full payment of principal and coupon interest components become 90-days past due ("non-accrual status"); or (ii) the Company has reasonable doubt as to whether the collection of contractual components can be satisfied ("cost recovery status"). When a loan is designated as non-performing and placed on non-accrual status, interest is only recognized as income when payment has been received. Loans designated as non-performing and placed on non-accrual status are removed from their non-performing designation when collection of principal and coupon interest components have been satisfied. When a loan is designated as non-performing and placed on cost recovery status, the cost-recovery method is applied to which receipt of principal or coupon interest is recorded as a reduction to the amortized cost until collection of all contractual components are reasonably assured.

Allowance for Loss Sharing

When a loan is sold under the Fannie Mae DUS program, the Company undertakes an obligation to partially guarantee the performance of the loan. The Company estimates an allowance for loss-sharing under CECL over the contractual period in which we are exposed to credit risk.

For loans that are pooled and collectively evaluated, the allowance for loss-sharing reserve is determined based on detailed loan-specific characteristics, including loan-to-value (LTV) ratio, vintage year, loan term, property type, occupancy, and geographic location. The evaluation also considers the financial performance of the borrower, expected payments of principal and interest, as well as qualitative factors, utilizing both internal and external information. This approach incorporates past events, current conditions, and forward-looking information through the use of projected macroeconomic scenarios over reasonable and supportable forecasts. In instances where payment under the loss-sharing obligations of a loan is determined to be probable and estimable (as the loan is probable of, or is, in foreclosure), we record a liability for the estimated loss-sharing on an individual loan basis.

Real Estate Owned - Estimating Fair Value and Holding Period

Real estate owned assets, held for investment are carried at their estimated fair value at acquisition and presented net of accumulated depreciation and impairment charges. The Company allocates the purchase price of acquired real estate assets based on the fair value of the acquired land, building, furniture, fixtures and equipment.

Real estate owned assets, held for investment are depreciated using the straight-line method over estimated useful lives of up to 40 years for buildings and improvements and up to 15 years for furniture, fixtures and equipment. Renovations and/or replacements that improve or extend the life of the real estate owned assets are capitalized and depreciated over their estimated useful lives. Real estate owned revenue is recognized when the Company satisfies a performance obligation by transferring a promised good or service to a customer. The Company is considered to have satisfied all performance obligation at a point in time.

30

Table of Contents

Real estate owned assets that are probable to be sold within one year are reported as held for sale. Real estate owned assets classified as held for sale are measured at the lower of its carrying value or estimated fair value less cost to sell. Real estate owned assets are not depreciated or amortized while classified as held for sale. Interest and other expenses attributable to the liabilities of a disposal group classified as held for sale continue to be accrued. Upon the disposition of a real estate owned asset, the Company calculates realized gains and losses as net proceeds received less the carrying value of the real estate owned asset. Net proceeds received are net of direct selling costs associated with the disposition of the real estate owned asset.

Real Estate Securities - Estimating Fair Value

On the acquisition date, all of our real estate securities will be classified as available for sale ("AFS") and will be carried at fair value, with any unrealized gains or losses reported as a component of accumulated other comprehensive income or loss. However, we may elect to transfer these assets to trading securities, and as a result, any unrealized gains or losses on such real estate securities will be recorded as unrealized gains or losses on investments in the consolidated statements of operations. Related discounts, premiums, and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to Interest income in the consolidated statements of operations.

Credit Impairment Analysis of Real Estate Securities

Real estate securities for which the fair value option has not been elected will be periodically evaluated for credit impairment. AFS real estate securities which have experienced a decline in the fair value below their amortized cost basis (i.e., impairment) are evaluated each reporting period to determine whether the decline in fair value is due to credit-related factors. Any impairment that is not credit-related is recognized in other comprehensive income, while credit-related impairment is recognized as an allowance in the consolidated balance sheets with a corresponding adjustment in the consolidated statements of operations. If the Company intends to sell an impaired real estate security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount is recognized in the consolidated statements of operations with a corresponding adjustment to the security’s amortized cost basis.

The Company analyzes the AFS security portfolio on a periodic basis for credit losses at the individual security level using the same criteria described above for those amortized cost financial assets subject to an allowance for credit losses including but not limited to; performance of the underlying assets in the security, borrower financial resources and investment in collateral, collateral type, credit ratings, project economics and geographic location as well as national and regional economic factors. The non-credit loss component of the unrealized loss within the Company’s AFS portfolio is recognized as an adjustment to the individual security’s asset balance with an offsetting entry to Accumulated other comprehensive income/(loss) in the consolidated balance sheets.

Real estate securities for which the fair value option has been elected are not evaluated for other-than-temporary impairment as changes in fair value are recorded in the consolidated statement of operations.

31

Table of Contents

NewPoint Acquisition

Our Agency Business is conducted through NewPoint, which we acquired on July 1, 2025. NewPoint is a commercial real estate finance company focused on originating and servicing agency mortgage loans. NewPoint is a multifamily originator and servicer and is approved by four government sponsored entities (Federal National Mortgage Association, Federal Home Loan Mortgage Corporation, Government National Mortgage Association and U.S. Department of Housing and Urban Development). NewPoint’s mortgage servicing rights ("MSRs") are held as an asset on our consolidated balance sheet. As of December 31, 2025, and as of the closing date of the acquisition, NewPoint had a total servicing portfolio of $47.8 billion and $55.4 billion, respectively. The NewPoint business is complimentary to our historical business as it offers our traditional bridge loan borrowers the opportunity to refinance our bridge loans with agency mortgage loans.

The NewPoint acquisition does not have any impact on our arrangements with the Advisor. The Chief Executive Officer and the Chief Financial Officer / Chief Operating Officer of the Company were appointed as Chief Executive Officer and Chief Operating Officer, respectively, of NewPoint and oversee the business and employees of NewPoint in those roles.

As a result of the NewPoint acquisition, we treat our Agency Business as a new business segment. The Agency Business has and will continue to have a number of impacts on our future consolidated financial statements, including the addition of MSRs to our consolidated balance sheet, the addition of servicing income and gains on sales of originated agency mortgages, and the addition of employee expense. These changes may make it difficult to compare our financial results in future periods with our financial results from periods that preceded the acquisition. In addition, gains on sale from originated agency mortgages will largely be driven by origination volumes in the reported period. As a result, the associated gains on sale may vary significantly quarter to quarter, which may make it difficult to compare future quarter to quarter financial results.

With respect to liquidity, we expect the Agency Business will continue to utilize warehouse agreements as the primary form of financing. The warehouse agreements used for the Agency Business generally have 100% financing. We also expect that the MSRs we hold on our balance sheet will increase our ability to expand our revolving credit facilities.

We issued 8,385,951 OP Units of the OP to equity holders of NewPoint in the acquisition. After 12 months from the closing date, holders of the OP Units may elect to have the OP Units redeemed, in which case the Company will have the option to satisfy the redemption consideration with either cash (based on the trading price of the Company’s common stock) or the delivery of one share of the Company’s common stock for each OP Unit. We expect to pay quarterly per unit cash distributions to holders of OP Units equal to the quarterly per share cash distributions we pay to holders of our common stock.

32

Table of Contents

New Tax Legislation

Effective July 4, 2025, certain changes to U.S. tax law were approved that impact us and our stockholders. Among other changes, this legislation (i) permanently extended the 20% deduction for “qualified REIT dividends” for individuals and other non-corporate taxpayers under Section 199A of the Internal Revenue Code (the “Code”), (ii) increased the percentage limit under the REIT asset test applicable to taxable REIT subsidiaries (“TRSs”) from 20% to 25% for taxable years beginning after December 31, 2025, and (iii) increased the base on which the 30% interest deduction limit under Section 163(j) of the Code applies by excluding depreciation, amortization and depletion from the definition of “adjusted taxable income” (i.e. based on EBITDA rather than EBIT) for taxable years beginning after December 31, 2024.

33

Table of Contents

Results of Operations

The Company conducts its business through the following segments:

•The real estate debt business focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgages, subordinate mortgages, mezzanine loans and participations in such loans. The business also focuses on investing in and asset managing real estate securities, historically focusing on CMBS, CMBS bonds, CDO notes, and other securities.

•The Agency Business focuses on originating, selling, and servicing loans under programs offered by GSE’s and Agencies, such as Fannie Mae, Freddie Mac, Ginnie Mae, and HUD. Additionally, the business services external portfolios of commercial real estate financing products.

•The commercial real estate conduit business, operated through the Company's TRS, is focused on generating risk-adjusted returns by originating and subsequently selling fixed-rate commercial real estate loans into the CMBS securitization market at a profit. The TRS may also hold certain mezzanine loans that don't qualify as good REIT assets due to any potential loss from foreclosure.

•The real estate owned business represents real estate acquired by the Company through foreclosure, deed-in-lieu of foreclosure, or purchase.

Comparison of the Year Ended December 31, 2025 to the Year Ended December 31, 2024

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities, agency and conduit programs.

The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the years ended December 31, 2025 and 2024 (dollars in thousands):

Year Ended
December 31, 2025December 31, 2024
Average Carrying Value(1)Interest Income/Expense(2)(3)Avg Yield/Financing Cost(4)Average Carrying Value(1)Interest Income/Expense(2)(3)Avg Yield/Financing Cost(4)
Interest-earning assets:
Real estate debt$4,590,492$399,3608.7%$5,176,062$502,2989.7%
Agency debt224,10712,7975.7%%
Real estate conduit66,3046,1269.2%37,0815,46914.7%
Real estate securities110,8138,1927.4%214,88117,1288.0%
Total$4,991,716$426,4758.5%$5,428,024$524,8959.7%
Interest-bearing liabilities:
Repurchase Agreements - commercial mortgage loans$796,048$56,6877.1%$457,916$41,5169.1%
Other financing and loan participation - commercial mortgage loans12,8657826.1%16,3369685.9%
Repurchase Agreements - real estate securities153,2438,0755.3%216,08213,2146.1%
Collateralized loan obligations3,079,418209,9756.8%3,595,162275,2897.7%
Unsecured debt148,58512,8088.6%81,3457,4849.2%
Total$4,190,159$288,3276.9%$4,366,841$338,4717.8%
Net interest income/spread$138,1481.6%$186,4241.9%
Average leverage %(5)83.9%80.4%
Weighted average levered yield(6)17.2%17.6%

________________________

(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the years ended December 31, 2025 and 2024, respectively.

(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.

(3) Excludes other income on the real estate owned business segment.

(4) Calculated as interest income or expense divided by average carrying value.

34

Table of Contents

(5) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.

(6) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.

Interest Income

Interest income for the years ended December 31, 2025 and 2024, totaled $430.3 million and $526.1 million, respectively, a decrease of $95.8 million. The decrease was primarily due to an approximate 91 basis point decrease in daily average SOFR and SOFR equivalent rates coupled with a decrease of $585.6 million in the average carrying balance of our real estate debt. As of December 31, 2025, our portfolio consisted of (i) 169 commercial mortgage loans, held for investment, (ii) 10 real estate securities, available for sale, measured at fair value, and (iii) 17 commercial mortgage loans, held for sale, measured at fair value. As of December 31, 2024, our portfolio consisted of (i) 155 commercial mortgage loans, held for investment and (ii) eleven real estate securities, available for sale, measured at fair value and (iii) three commercial mortgage loans, held for sale, measured at fair value.

Interest Expense

Interest expense for the years ended December 31, 2025 and 2024 totaled $288.3 million and $338.5 million, respectively, a decrease of $50.2 million. The decrease was primarily due to an approximate 91 basis point decrease in daily average SOFR and SOFR equivalent rates coupled with a decrease of $515.7 million in the average carrying value of our collateralized loan obligations.

Gain/(Loss) on Sales, including fee-based services, net

Gain on sales, including fee-based services, net for the years ended December 31, 2025 and 2024 totaled $57.6 million and $13.1 million, respectively, which was comprised of our Agency Business and conduit segments.

Gain on sales, including fee-based services, net from our Agency Business segment, which we acquired though the NewPoint acquisition on July 1, 2025, was $37.3 million for the year ended December 31, 2025. This was due to agency loans acquired of $422.0 million, originations post acquisition of $3.2 billion and sales of $3.3 billion. The Company did not have the Agency Business segment during the year ended December 31, 2024.

Gain on sales, including fee-based services, net from our conduit segment for the years ended December 31, 2025 and 2024 totaled $20.3 million and $13.1 million, respectively. The increase was primarily due to $464.4 million in principal amount of commercial real estate loans sold by the Company into the CMBS securitization market resulting in proceeds of $482.4 million for the year ended December 31, 2025. This is compared to the sale of $271.2 million in principal amount of commercial real estate loans sold into the CMBS securitization market resulting in proceeds of $284.3 million for the year ended December 31, 2024.

Mortgage Servicing Rights

Income from mortgage servicing rights for the year ended December 31, 2025 was $28.6 million which related to the fair value on originated MSR's loans rate locked under programs with Fannie Mae, Freddie Mac and HUD. The Company did not have income from mortgage servicing rights for the year ended December 31, 2024.

Servicing Revenue

Servicing revenue for the year ended December 31, 2025 was $12.5 million which was comprised of $23.1 million of servicing fee income and $15.1 million in placement fees on borrower escrows and reserves, partially offset by $25.7 million in reductions to the MSR for amortization, payoffs and impairment. The Company did not have servicing revenue for the year ended December 31, 2024.

Gain/(Loss) on Derivatives

Loss on derivatives for the years ended December 31, 2025 and 2024 totaled $0.2 million and $0.2 million, respectively. For the year ended December 31, 2025, the loss was composed of a $1.1 million unrealized loss related to mark to market on credit default swaps, treasury note futures, and options, partially offset by a $0.9 million realized gain. For the year ended December 31, 2024, loss was composed of a realized loss of $1.3 million due primarily to the termination and settlement of credit default swaps and treasury yields, partially offset by an unrealized gain of $1.1 million.

Revenue from Real Estate Owned

Revenue from real estate owned for the years ended December 31, 2025 and 2024 totaled $29.6 million and $22.8 million, respectively. The $6.8 million increase was primarily the result of rental income from obtaining possession of additional multifamily and office properties brought on as real estate owned, through foreclosure or deed-in-lieu of foreclosure, for the year ended December 31, 2025.

35

Table of Contents

Provision/(Benefit) for Credit losses

Benefit for credit losses for the year ended December 31, 2025 totaled $11.9 million. This is compared to a provision for credit losses for the year ended December 31, 2024 of $35.7 million.

General benefit for credit losses was $13.5 million for the year ended December 31, 2025 compared to a general benefit of $0.3 million for the year ended December 31, 2024. The $13.2 million decrease in general reserve was primarily due to performance improvement of our portfolio and portfolio turnover since the end of the prior year.

For the year ended December 31, 2025, the increase in specific reserve of $5.7 million was primarily related to (i) two non-performing loans secured by multifamily properties in Texas which we foreclosed on during the second and fourth quarter, respectively, and (ii) three non-performing loans secured by multifamily properties in Pennsylvania, Arizona and North Carolina, partially offset by the reversal of a specific reserve on a non-performing loan secured by an office property in Georgia. For the year ended December 31, 2024, the increase in specific reserve of $36.0 million, compared to the prior year, was primarily related to two non-performing loans collateralized by office properties located in Colorado and Georgia.

For the year ended December 31, 2025, allowance for loss sharing was established from our Agency Business segment, which we acquired though the NewPoint acquisition on July 1, 2025. The $4.1 million change in reserve from the NewPoint acquisition date related to a $1.8 million decrease to the general CECL reserve due to an increased overall economic outlook coupled with a $2.3 million decrease in the specific loan reserve due to improvement in the performance of at risk loans.

Realized Gain/(Loss) on Extinguishment of Debt

The Company realized a loss on extinguishment of debt of $7.7 million for the year ended December 31, 2025 which related to the redemption of the outstanding notes issued by BSPRT 2021-FL6 Issuer, Ltd., BSPRT 2021-FL7 Issuer, Ltd. and BSPRT 2022-FL9 Issuer, Ltd. The Company did not realize a gain or loss on extinguishment of debt for the year ended December 31, 2024.

Realized Gain/(Loss) on Real Estate Securities, Available for Sale

Realized gain on real estate securities, available for sale for the year ended December 31, 2025 of $0.1 million related to eight sales of our CRE CLO bonds. Realized gain on real estate securities, available for sale for the year ended December 31, 2024 of $0.1 million was primarily related to the sale of six CMBS bonds.

Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Investment

The Company did not realize any gains or losses on dispositions of commercial mortgage loans, held for investment for the year ended December 31, 2025. Realized gain on commercial mortgage loans, held for investment, for the year ended December 31, 2024 of $0.1 million was related to the disposition of two senior and one mezzanine commercial mortgage loans.

Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Sale

Realized loss on commercial mortgage loans, held for sale, for the year ended December 31, 2025 of $0.2 million was related to the disposition one senior loan collateralized by a portfolio of retail properties. The Company did not realize any gains or losses on dispositions of commercial mortgage loans, held for sale for the year ended December 31, 2024.

Gain/(Loss) on Other Real Estate Investments

Loss on other real estate investments for the year ended December 31, 2025 was $3.4 million primarily due to sales of our multifamily and retail properties and fair value write downs of our multifamily properties, partially offset by settled litigation regarding the Walgreens Portfolio. This is compared to a loss of $8.0 million for the year ended December 31, 2024 primarily due to sales and write offs related to the Walgreens Portfolio coupled with the onboarding of real estate owned, held for sale multifamily properties.

Income/(loss) from equity method investments

Income from equity method investments for the year ended December 31, 2025 was $3.6 million related to the Company's net allocated percentage of income generated by our equity method investments. The Company did not have any equity method investment income during the year ended December 31, 2024.

(Provision)/Benefit for Income Tax

Provision for income tax for the year ended December 31, 2025 was $3.9 million compared to a provision of $1.1 million for the year ended December 31, 2024. The difference is related to changes in taxable earnings in our TRS segment.

Net (Income)/Loss Attributable to Non-controlling Interest

Net income attributable to non-controlling interest in our consolidated joint ventures for the year ended December 31, 2025 was $1.8 million, compared to a net loss attributable to non-controlling interest in our consolidated joint ventures of $3.5 million for the year ended December 31, 2024.

36

Table of Contents

Preferred Share Dividends

Preferred share dividends were $27.0 million for the years ended December 31, 2025 and 2024.

Expenses from Operations

Expenses from operations for the years ended December 31, 2025 and 2024 consisted of the following (dollars in thousands):

Year Ended
December 31, 2025December 31, 2024
Compensation and benefits$53,739$
Asset management and subordinated performance fee24,49725,958
Acquisition expenses951996
Administrative services expenses13,3469,707
Professional fees29,20714,508
Other expenses45,91921,472
Depreciation and amortization9,5935,630
Share-based compensation9,1188,173
Total expenses from operations$186,370$86,444

Refer to Note 18 - Related Party Transactions and Arrangements for a summary of the Company's Advisory Agreement with the Advisor and a description of how our fees are calculated.

The increase in operating expense for the year ended December 31, 2025 compared to 2024 was primarily due to (i) our incurrence of compensation and benefits cost of $53.7 million compared to no such expenses in 2024, resulting from our acquisition of NewPoint and the fact we now have employees and were responsible for six months of associated compensation expense, (ii) a significant increase in professional fees related to the NewPoint acquisition, (iii) an increase in other expenses related to property operating expenses and third party management fees incurred in order to operate various real estate owned investments in our portfolio, coupled with other expenses related to the NewPoint acquisition and (iv) an increase in administrative service expense due to the time spent on the NewPoint acquisition. While the increase in professional fees primarily related to the completed NewPoint acquisition, we will be responsible for NewPoint compensation and benefits for the full year in 2026 and we will continue to be responsible for property operating expenses and third party management fees related to operating our real estate owned assets.

37

Table of Contents

Comparison of the Three Months Ended December 31, 2025 to the Three Months Ended September 30, 2025

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities, agency and conduit programs.

The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the three months ended December 31, 2025 and three months ended September 30, 2025 (dollars in thousands):

Three Months Ended
December 31, 2025September 30, 2025
Average Carrying Value(1)Interest Income/Expense(2)(3)Avg Yield/Financing Cost(4)(5)Average Carrying Value(1)Interest Income/Expense(2)(3)Avg Yield/Financing Cost(4)(5)
Interest-earning assets:
Real estate debt$4,285,953$87,1688.1%$4,499,821$96,1218.5%
Agency debt468,4336,5115.6%421,7606,2866.0%
Real estate conduit150,2122,8407.6%49,2851,29810.5%
Real estate securities110,7741,9477.0%83,4661,5777.6%
Total$5,015,372$98,4667.9%$5,054,332$105,2828.3%
Interest-bearing liabilities:
Repurchase Agreements - commercial mortgage loans$1,236,471$20,4886.6%$1,020,416$18,1887.1%
Other financing and loan participation - commercial mortgage loans12,8651976.1%12,8651976.1%
Repurchase Agreements - real estate securities153,3491,9145.0%130,6881,7675.4%
Collateralized loan obligations2,804,73144,3926.3%2,940,22652,1307.1%
Unsecured debt188,4824,0388.6%188,4574,2108.9%
Total$4,395,898$71,0296.5%$4,292,652$76,4927.1%
Net interest income/spread$27,4371.4%$28,7901.2%
Average leverage %(6)87.6%84.9%
Weighted average levered yield(7)17.7%15.1%

________________________

(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the three months ended December 31, 2025 and September 30, 2025, respectively.

(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.

(3) Excludes other income on the real estate owned business segment.

(4) Calculated as interest income or expense divided by average carrying value.

(5) Annualized.

(6) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.

(7) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.

Interest Income

Interest income for the three months ended December 31, 2025 and September 30, 2025 totaled $99.0 million and $106.2 million, respectively, a decrease of $7.2 million. The decrease was primarily due to an approximate 32 basis point decrease in daily average SOFR and SOFR equivalent rates coupled with a $213.9 million decrease in the average carrying value of our real estate debt. As of December 31, 2025, our portfolio consisted of (i) 169 commercial mortgage loans, held for investment, (ii) 10 real estate securities, available for sale, measured at fair value, and (iii) 17 commercial mortgage loans, held for sale, measured at fair value. As of September 30, 2025, our portfolio consisted of (i) 147 commercial mortgage loans, held for investment, (ii) 36 commercial mortgage loans, held for sale, measured at fair value, (iii) two commercial mortgage loans, held for sale and (iv) five real estate securities, available for sale, measured at fair value.

38

Table of Contents

Interest Expense

Interest expense for the three months ended December 31, 2025 and September 30, 2025 totaled $71.0 million and $76.5 million, respectively, a decrease of $5.5 million due primarily to a decrease of $216.1 million in the carrying value of our repurchase agreements - commercial mortgage loans coupled with an approximate 32 basis point decrease in daily average SOFR and SOFR equivalent rates.

(Gain)/loss on sales, including fee-based services, net

Gain on sales, including fee-based services, net for the three months ended December 31, 2025 and September 30, 2025 was $22.9 million and $29.4 million, respectively, which was comprised of our Agency Business and conduit segments.

Gain on sales, including fee-based services, net from our Agency Business segment for the three months ended December 31, 2025 and September 30, 2025 was $11.3 million and $26.0 million, respectively. The $14.7 million decrease was primarily due to an approximate 50% reduction in rate locked loans in our Agency Business segment for the three months ended December 31, 2025 compared to the three months ended September 30, 2025.

Gain on sales, including fee-based services, net from our conduit segment for the three months ended December 31, 2025 and September 30, 2025 was $11.6 million and $3.4 million, respectively. The increase was primarily due to $290.6 million in principal amount of commercial real estate loans sold by the Company into the CMBS securitization market resulting in proceeds of $299.8 million for the three months ended December 31, 2025. This is compared to the sale of $59.4 million in principal amount of commercial real estate loans sold into the CMBS securitization market resulting in proceeds of $62.8 million for the three months ended September 30, 2025.

Mortgage servicing rights

Income for mortgage servicing rights for the three months ended December 31, 2025 and September 30, 2025 was $8.8 million and $19.7 million, respectively. The $10.9 million decrease is due to lower origination volume of the underlying loans for the three months ended December 31, 2025 compared to the three months ended September 30, 2025.

Servicing Revenue

Servicing revenue for the three months ended December 31, 2025 and September 30, 2025 was $8.9 million and $3.6 million, respectively. The $5.3 million quarter over quarter increase is primarily due to approximately $4.4 million of MSR impairment during the three months ended September 30, 2025 arising from increased CPR assumption. The Company did not have MSR impairment during the three months ended December 31, 2025.

(Gain)/Loss on derivatives

Gain on derivatives for the three months ended December 31, 2025 was $0.3 million composed of a $0.4 million realized gain related to the termination and settlement of credit default swaps and treasury note futures, partially offset by a $0.1 million unrealized loss. This is compared to a loss on derivatives for the three months ended September 30, 2025 of $0.1 million composed of a $0.4 million realized loss related to the termination and settlement of credit default swaps and treasury note futures, partially offset by a $0.3 million unrealized gain.

Revenue from Real Estate Owned

For the three months ended December 31, 2025 and September 30, 2025, revenue from real estate owned was $7.3 million and $7.2 million, respectively, staying relatively consistent quarter-over-quarter.

(Provision)/Benefit for Credit losses

Benefit for credit losses was $7.9 million during the three months ended December 31, 2025 compared to a benefit of $0.6 million during the three months ended September 30, 2025.

For the three months ended December 31, 2025 and September 30, 2025, general benefit for credit losses was $7.8 million and $1.5 million, respectively, an increase in benefit of $6.3 million primarily due to performance improvement of our portfolio since the end of the prior quarter.

For the three months ended December 31, 2025 and September 30, 2025, specific provision for credit losses was $3.0 million and $1.9 million, respectively. For the three months ended December 31, 2025, the specific provision was primarily related to three non-performing loans secured by multifamily properties in Pennsylvania, Arizona and North Carolina, coupled with a non-performing loan secured by a multifamily property in Texas which we foreclosed on during the fourth quarter. For the three months ended September 30, 2025, the increase in specific reserve was primarily related to a non-performing loan secured by a multifamily property in Pennsylvania.

For the three months ended December 31, 2025, allowance for loss sharing decreased $3.1 million related to a $4.1 million decrease to the specific loan reserve due to improvement in the performance of at risk loans. This is offset by a $1.0 million increase to the general CECL reserve due to growth in the Fannie Mae loss sharing portfolio.

39

Table of Contents

Realized Gain/(Loss) on Extinguishment of Debt

The Company realized a loss on extinguishment of debt of $7.7 million for the three months ended December 31, 2025 which related to the redemption of the outstanding notes issued by BSPRT 2021-FL6 Issuer, Ltd., BSPRT 2021-FL7 Issuer, Ltd. and BSPRT 2022-FL9 Issuer, Ltd. The Company did not realize a gain or loss on extinguishment of debt for the three months ended September 30, 2025.

Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Sale

Realized loss on commercial mortgage loans, held for sale, for the three months ended December 31, 2025 of $0.2 million was related to the disposition one senior loan collateralized by a portfolio of retail properties. The Company did not realize any gains or losses on dispositions of commercial mortgage loans held for sale for the three months ended September 30, 2025.

Gain/(Loss) on Other Real Estate Investments

Loss on other real estate investments for the three months ended December 31, 2025 was $1.7 million primarily due to the sales of real estate owned, held for sale, multifamily and retail properties coupled with the fair value write down on one multifamily property located in North Carolina. This is compared to a loss of $2.1 million for the three months ended September 30, 2025 primarily due to the sales of real estate owned, held for sale, multifamily and retail properties coupled with the fair value write down on one multifamily property located in Ohio.

Income/(loss) from equity method investments

For the three months ended December 31, 2025 and September 30, 2025, income from equity method investments was $3.4 million and $6.0 thousand, respectively. The increase was primarily related to the Company's share of increases to the fair value of the assets held by our equity method investments.

(Provision)/Benefit for Income Tax

Provision for income tax for the three months ended December 31, 2025 was $6.3 million compared to a benefit of $2.9 million for the three months ended September 30, 2025. The difference is related to changes in taxable earnings in our TRS segment.

Net (Income)/Loss Attributable to Non-controlling Interest

Net income attributable to non-controlling interest in our consolidated joint ventures for the three months ended December 31, 2025 and September 30, 2025 totaled $0.7 million and $0.3 million, respectively.

Expenses from operations

Expenses from operations for the three months ended December 31, 2025 and September 30, 2025 consisted of the following (dollars in thousands):

Three Months Ended
December 31, 2025September 30, 2025
Compensation and benefits$19,306$34,434
Asset management and subordinated performance fee6,3236,082
Acquisition expenses212265
Administrative services expenses2,6593,455
Professional fees8,5999,334
Other expenses10,36114,052
Depreciation and amortization3,4003,432
Share-based compensation2,3192,237
Total expenses from operations$53,179$73,291

For the three months ended December 31, 2025, we incurred asset management and subordinated performance fees and administrative services expenses of $6.3 million and $2.7 million, respectively, which are payable to our Advisor under our asset management agreement. For the three months ended December 31, 2025 compared to September 30, 2025, asset management and incentive fees increased due to increases in applicable average equity between periods, while administrative services expenses decreased due to less personnel time spent in the current three months compared to the prior three months. Refer to Note 18 - Related Party Transactions and Arrangements for a summary of the Company's Advisory Agreement with the Advisor and a description of how our fees are calculated.

The decrease in operating expense for the three months ended December 31, 2025 was primarily related to (i) a decrease in compensation and benefits related to NewPoint employees as a result of lower commission expense resulting from a decrease in agency loan production during the quarter, and (ii) a decrease in other expenses related to the NewPoint acquisition.

40

Table of Contents

Comparison of the Year Ended December 31, 2024 to the Year Ended December 31, 2023

See Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on February 26, 2025, for a discussion of the comparison of the year ended December 31, 2024 to the year ended December 31, 2023.

41

Table of Contents

Portfolio

As of December 31, 2025 and 2024, our Commercial Real Estate Financing portfolio consisted of 169 and 155 commercial mortgage loans, held for investment, respectively. The commercial mortgage loans held for investment, net of allowance for credit losses, as of December 31, 2025 and 2024, had a total carrying value of $4,383.1 million and $4,908.7 million, respectively. As of December 31, 2025, our commercial mortgage loans, held for sale, measured at fair value, were comprised of two conduit loans and 15 Agency loans, with a total fair value of $360.7 million. As of December 31, 2024, our commercial mortgage loans, held for sale, measured at fair value, were comprised of three senior loans with a total fair value of $87.3 million. As of December 31, 2025 and 2024, we had $151.7 million and $203.0 million, respectively, of real estate securities, available for sale, measured at fair value. As of December 31, 2025 and 2024, our real estate owned, held for investment portfolio was composed of two and three properties with carrying values of $99.3 million and $113.2 million, respectively. As of December 31, 2025 and 2024, we had six and twelve positions classified as real estate owned, held for sale with combined carrying values of $198.9 million and $222.9 million, respectively. As of December 31, 2025 and 2024, our equity method investments consisted of four investments and one investment with carrying values of $71.7 million and $13.4 million, respectively.

As of December 31, 2025, we had seven loans (six secured by a multifamily properties and one secured by an office property), designated as non-performing status with a total amortized cost of $214.0 million. As of December 31, 2024, we had three loans designated as non-performing status with a total amortized cost of $133.2 million. As of December 31, 2025, three loans designated as non-performing and put on cost recovery status were determined to have a combined $4.1 million specific allowance for credit losses. During the year ended December 31, 2024, three loans designated as non-performing and put on cost recovery status were determined to have a combined $31.2 million specific allowance for credit losses.

As of December 31, 2025 and 2024, our commercial mortgage loans, held for investment, excluding commercial mortgage loans on non-performing status, had a weighted average coupon of 7.1% and 8.0%, respectively, and a weighted average remaining life of 1.1 years and 1.1 years, respectively.

As of December 31, 2025, the Company had a total servicing portfolio consisting of 1,596 loans with an unpaid principal balance of $47.8 billion. As of December 31, 2025, the Company owned MSRs of $212.2 million, which consisted of 1,042 loans with an unpaid principal balance of $21.6 billion.

42

Table of Contents

The following charts summarize our commercial mortgage loans, held for investment, by coupon rate type, collateral type geographical region and state as of December 31, 2025 and 2024:

43

Table of Contents

44

Table of Contents

An investments region classification is defined according to the below map based on the location of investments secured property.

45

Table of Contents

46

Table of Contents

The following charts show the par value by contractual maturity year for the commercial mortgage loans, held for investment in our portfolio as of December 31, 2025 and 2024:

47

Table of Contents

The following table shows selected data from our commercial mortgage loans, held for investment in our portfolio as of December 31, 2025 (dollars in thousands):

Loan TypeRisk Rating(1)Property TypeStatePar ValueAmortized CostOriginationDate(2)FullyExtendedMaturity(3)Interest Rate(4)(5)EffectiveYield(6)Loan toValue(7)
Senior Debt 15OfficeGeorgia22,94421,09512/17/20191/9/20261M SOFR Term + 2.25%5.94%64.9%
Senior Debt 23OfficeTexas14,75614,75610/6/202010/9/2027Adj. 1M SOFR Term + 4.50%8.30%47.9%
Senior Debt 32OfficeMichigan20,55920,55910/14/20201/9/20277.13%7.13%66.0%
Senior Debt 44MultifamilyTexas33,87133,8713/5/20213/9/20261M SOFR Term + 4.10%7.79%78.2%
Senior Debt 52Mixed UseWashington32,50032,5006/30/20211/9/2026Adj. 1M SOFR Term + 3.70%7.50%69.7%
Senior Debt 64MultifamilyTexas73,92273,9193/31/20214/9/20261M SOFR Term + 2.20%5.89%72.6%
Senior Debt 73MultifamilyTexas20,10020,1004/22/20215/9/2026Adj. 1M SOFR Term + 3.35%7.15%67.7%
Senior Debt 83MultifamilyTexas35,46635,4654/1/20214/9/2026Adj. 1M SOFR Term + 2.95%6.75%71.7%
Senior Debt 93MultifamilyTexas33,29933,2999/20/20214/9/2026Adj. 1M SOFR Term + 3.64%7.44%66.0%
Senior Debt 103MultifamilyGeorgia9,3889,3889/22/202110/9/2026Adj. 1M SOFR Term + 3.75%7.55%70.0%
Senior Debt 112MultifamilyTexas25,92625,9269/30/202110/9/2026Adj. 1M SOFR Term + 3.20%7.00%77.3%
Senior Debt 122MultifamilyTexas55,31355,31311/23/20218/9/2026Adj. 1M SOFR Term + 3.10%6.90%67.2%
Senior Debt 135MultifamilyArizona36,78936,78911/16/202112/9/2026Adj. 1M SOFR Term + 2.00%5.80%72.0%
Senior Debt 142MultifamilyTexas55,68055,68012/10/20211/9/2027Adj. 1M SOFR Term + 3.00%6.80%74.8%
Senior Debt 152MultifamilyKentucky13,63913,63911/19/20216/9/2026Adj. 1M SOFR Term + 2.75%6.55%62.4%
Senior Debt 165MultifamilyPennsylvania21,96121,71512/16/20211/9/20271M SOFR Term + 2.96%6.65%79.4%
Senior Debt 172MultifamilyTexas30,25630,25612/16/20211/9/20271M SOFR Term + 3.20%6.89%74.2%
Senior Debt 182MultifamilyFlorida77,25077,16312/21/20211/9/20271M SOFR Term + 3.45%7.14%78.8%
Senior Debt 193MultifamilyNorth Carolina80,24780,24712/15/20213/9/20274.25%4.25%76.1%
Senior Debt 202MultifamilyNorth Carolina23,25023,25012/17/20211/9/20271M SOFR Term + 3.10%6.79%72.7%
Senior Debt 213HospitalityNorth Carolina10,11610,1161/19/20222/9/20271M SOFR Term + 5.30%8.99%68.2%
Senior Debt 223MultifamilyFlorida78,50078,5002/10/20222/9/20271M SOFR Term + 3.20%6.89%74.5%
Senior Debt 232IndustrialArizona54,28354,2833/15/20223/9/20271M SOFR Term + 3.50%7.19%70.1%
Senior Debt 242MultifamilyTexas37,07137,0713/14/20223/9/20287.00%7.00%74.1%
Senior Debt 254MultifamilyArizona34,85934,8593/2/20223/9/20271M SOFR Term + 2.95%6.64%63.1%
Senior Debt 262MultifamilyNorth Carolina31,32731,3272/24/20223/9/20261M SOFR Term + 3.15%6.84%69.6%
Senior Debt 272MultifamilyNorth Carolina31,30031,3003/29/20224/9/20271M SOFR Term + 3.30%6.99%76.9%
Senior Debt 282HospitalityGeorgia49,59249,5923/30/20224/9/20271M SOFR Term + 4.90%8.59%61.1%
Senior Debt 293MultifamilyNevada35,88035,8806/3/202211/9/20271M SOFR Term + 3.15%6.84%62.4%
Senior Debt 304MultifamilyVirginia56,54356,5434/29/20225/9/20261M SOFR Term + 3.95%7.64%73.2%
Senior Debt 314MultifamilyTexas30,64830,64810/21/202211/9/20266.50%6.50%70.9%
Senior Debt 323MultifamilyNorth Carolina57,15957,1598/23/20221/9/20261M SOFR Term + 6.70%10.39%46.5%
Senior Debt 332IndustrialFlorida18,72418,7249/13/20229/9/20271M SOFR Term + 4.90%8.59%64.6%
Senior Debt 344MultifamilyTexas16,83916,8395/26/20226/9/20271M SOFR Term + 3.65%7.34%73.9%
Senior Debt 355MultifamilyNorth Carolina44,48344,4836/1/20226/9/20271M SOFR Term + 2.75%6.44%75.9%
Senior Debt 362MultifamilyGeorgia64,40064,4006/14/20226/9/20271M SOFR Term + 3.45%7.14%71.6%
Senior Debt 373HospitalityDistrict of Columbia38,43438,4348/2/20228/9/20271M SOFR Term + 5.00%8.69%71.2%
Senior Debt 382MultifamilyNorth Carolina50,55150,55112/29/20221/9/20291M SOFR Term + 4.20%7.89%70.1%
Senior Debt 392MultifamilySouth Carolina50,30050,30012/2/202212/9/20281M SOFR Term + 3.75%7.44%64.6%
Senior Debt 402HospitalityVarious94,04793,9282/9/20235/9/20281M SOFR Term + 4.00%8.00%53.6%
Senior Debt 412MultifamilyTexas14,75014,7306/28/20247/9/20291M SOFR Term + 2.80%6.49%71.5%
Senior Debt 423MultifamilyDistrict of Columbia21,03821,0386/30/20237/9/20261M SOFR Term + 4.45%8.14%29.4%
Senior Debt 432Manufactured HousingFlorida24,78424,7847/28/20238/9/20281M SOFR Term + 4.25%8.00%43.2%
Senior Debt 442MultifamilyNew York19,79319,8446/28/20237/9/20284.75%4.75%85.7%
Senior Debt 453MultifamilyTexas78,99678,9968/1/20238/9/20281M SOFR Term + 3.20%6.89%58.7%
Senior Debt 463HospitalityGeorgia18,08618,0588/17/20239/9/20281M SOFR Term + 4.85%8.54%53.5%
Senior Debt 472IndustrialSouth Carolina24,53524,4683/21/202410/9/20271M SOFR Term + 4.75%9.50%—%
Senior Debt 482MultifamilyTexas38,03738,03710/18/20235/9/20271M SOFR Term + 4.50%9.00%62.4%
Senior Debt 492HospitalityFlorida31,30031,22710/17/202311/9/20281M SOFR Term + 4.25%8.59%48.9%
Senior Debt 502MultifamilyTexas42,75042,75010/17/202311/9/20261M SOFR Term + 3.85%7.54%61.4%
Senior Debt 512MultifamilyTexas24,81924,77310/12/202310/9/20281M SOFR Term + 3.20%6.89%55.1%
Senior Debt 522MultifamilyTexas21,40021,40012/6/202312/9/20261M SOFR Term + 3.75%8.50%63.6%

48

Table of Contents

Loan TypeRisk Rating(1)Property TypeStatePar ValueAmortized CostOriginationDate(2)FullyExtendedMaturity(3)Interest Rate(4)(5)EffectiveYield(6)Loan toValue(7)
Senior Debt 532MultifamilyTexas35,88035,8802/14/20242/9/20269.00%9.00%84.4%
Senior Debt 543HospitalityColorado32,75032,6842/5/20242/9/20291M SOFR Term + 4.50%8.82%41.6%
Senior Debt 552HospitalityNevada25,75025,74812/15/20231/9/20281M SOFR Term + 3.95%7.95%42.4%
Senior Debt 562IndustrialCalifornia36,92636,8403/19/202410/6/202611.99%11.99%8.6%
Senior Debt 572MultifamilyFlorida24,31224,1222/12/20248/9/20281M SOFR Term + 5.50%9.50%—%
Senior Debt 582MultifamilyFlorida50,75050,7352/9/20248/9/20261M SOFR Term + 3.75%7.50%56.7%
Senior Debt 593MultifamilyTexas79,51579,4652/16/20243/9/20291M SOFR Term + 3.65%7.34%53.3%
Senior Debt 602MultifamilyFlorida67,00066,9672/29/20243/9/20291M SOFR Term + 3.25%7.25%58.7%
Senior Debt 612IndustrialNorth Carolina75,00074,9203/7/20243/9/20291M SOFR Term + 2.70%6.39%58.6%
Senior Debt 622MultifamilyTexas23,11823,0343/7/20243/9/20291M SOFR Term + 3.75%7.75%57.2%
Senior Debt 632MultifamilyTexas40,00039,9634/24/20245/9/20281M SOFR Term + 2.95%6.64%70.4%
Senior Debt 642MultifamilyOhio44,66944,5564/29/20245/9/20291M SOFR Term + 2.90%6.59%72.2%
Senior Debt 652MultifamilyTexas18,74518,6744/30/20245/9/20291M SOFR Term + 3.75%7.75%55.8%
Senior Debt 662MultifamilyCalifornia40,00039,9545/24/20246/9/20281M SOFR Term + 2.77%6.46%60.9%
Senior Debt 672MultifamilyConnecticut116,500116,2695/10/20245/9/20291M SOFR Term + 2.50%6.19%50.7%
Senior Debt 683HospitalityFlorida49,95049,8235/9/20246/9/20291M SOFR Term + 4.50%8.19%62.8%
Senior Debt 692HospitalityVarious27,37527,3956/6/20246/9/20291M SOFR Term + 4.43%8.12%44.6%
Senior Debt 702MultifamilyFlorida9,3239,2916/3/20246/9/20291M SOFR Term + 2.95%6.64%56.0%
Senior Debt 712MultifamilyTexas23,98023,9036/7/20246/9/20291M SOFR Term + 2.85%6.54%64.5%
Senior Debt 722MultifamilyIndiana17,78117,7576/28/20247/9/20281M SOFR Term + 3.05%6.74%68.2%
Senior Debt 732RetailWisconsin1,9861,9886/20/20247/9/20265.50%5.50%73.0%
Senior Debt 742HospitalityOregon9,9029,8856/28/20247/9/20281M SOFR Term + 3.95%7.64%53.1%
Senior Debt 752MultifamilyNew Jersey3,4933,2267/1/20247/9/20291M SOFR Term + 5.50%9.55%10.3%
Senior Debt 762MultifamilyNorth Carolina26,14526,0496/28/20247/9/20291M SOFR Term + 3.75%7.75%69.3%
Senior Debt 773HospitalityTexas17,00017,0267/25/20248/9/20278.50%8.50%90.0%
Senior Debt 782MultifamilyNorth Carolina16,64016,5899/16/202410/9/20271M SOFR Term + 2.75%6.75%78.1%
Senior Debt 792MultifamilyTennessee21,42021,3779/18/202410/9/20291M SOFR Term + 3.10%6.79%59.4%
Senior Debt 802MultifamilyFlorida12,32712,2677/30/20248/9/20271M SOFR Term + 8.30%12.05%31.3%
Senior Debt 813MultifamilyFlorida39,29939,2459/6/20249/9/20281M SOFR Term + 2.75%6.44%71.0%
Senior Debt 823MultifamilyFlorida72,91072,8079/6/20249/9/20281M SOFR Term + 2.75%6.44%72.7%
Senior Debt 832MultifamilyFlorida24,12424,0879/6/20249/9/20281M SOFR Term + 2.75%6.44%71.3%
Senior Debt 842MultifamilyNew York15,59315,5938/7/20248/9/20291M SOFR Term + 5.25%9.25%53.6%
Senior Debt 853HospitalityTexas14,13014,1078/9/20248/9/20281M SOFR Term + 4.00%9.00%63.7%
Senior Debt 862IndustrialTexas12,40512,28410/9/202410/9/20291M SOFR Term + 3.75%7.44%71.7%
Senior Debt 872MultifamilyNew York20,58820,53511/22/202412/9/20271M SOFR Term + 3.75%8.50%29.2%
Senior Debt 882MultifamilyTexas18,52318,46311/12/202411/9/20291M SOFR Term + 2.95%6.64%66.9%
Senior Debt 892HospitalityFlorida17,56217,47211/6/202411/9/20291M SOFR Term + 4.75%8.50%75.8%
Senior Debt 902MultifamilyNew York34,86634,77711/19/202412/9/20291M SOFR Term + 2.95%6.64%80.8%
Senior Debt 912MultifamilyFlorida29,80829,73512/5/202412/9/20271M SOFR Term + 3.50%7.19%67.7%
Senior Debt 922MultifamilyGeorgia53,97353,85411/1/202411/9/20291M SOFR Term + 2.95%6.64%71.1%
Senior Debt 932MultifamilyGeorgia31,88931,74711/8/202411/9/20291M SOFR Term + 2.75%6.44%63.5%
Senior Debt 942MultifamilyNorth Carolina18,10018,04911/25/202412/9/20285.50%5.50%70.6%
Senior Debt 952IndustrialTennessee13,44113,40412/6/202412/9/20271M SOFR Term + 3.50%7.19%59.7%
Senior Debt 962MultifamilySouth Carolina24,35924,27612/9/202412/9/20281M SOFR Term + 3.25%6.94%76.3%
Senior Debt 972MultifamilyNorth Carolina31,16230,20812/20/20241/9/20284.25%4.25%87.3%
Senior Debt 982HospitalityTexas14,40914,37112/27/20241/9/20281M SOFR Term + 3.25%6.94%40.3%
Senior Debt 992MultifamilyNorth Carolina17,26317,18112/30/20241/9/20301M SOFR Term + 3.25%7.00%69.5%
Senior Debt 1002MultifamilyTennessee19,35519,3002/13/20252/9/20291M SOFR Term + 2.90%6.59%69.6%
Senior Debt 1012MultifamilyTexas22,18022,1181/16/20252/9/20291M SOFR Term + 3.25%6.94%57.7%
Senior Debt 1022MultifamilyTexas15,08915,0471/16/20252/9/20281M SOFR Term + 3.25%6.94%75.0%
Senior Debt 1032MultifamilyFlorida14,20013,8881/15/20252/9/20301M SOFR Term + 4.00%7.69%—%
Senior Debt 1042MultifamilyTexas60,00059,8321/24/20252/9/20291M SOFR Term + 2.50%6.19%86.7%
Senior Debt 1052HospitalityNew York49,62049,6141/10/20251/9/20291M SOFR Term + 3.41%7.09%48.4%
Senior Debt 1062MultifamilyOklahoma20,78220,8336/27/20257/9/20291M SOFR Term + 3.75%7.50%69.1%
Senior Debt 1072MultifamilyTexas56,50055,0042/12/20252/9/20294.75%4.75%88.6%
Senior Debt 1082MultifamilyTexas32,00031,4233/31/20254/9/20285.25%5.25%76.7%

49

Table of Contents

Loan TypeRisk Rating(1)Property TypeStatePar ValueAmortized CostOriginationDate(2)FullyExtendedMaturity(3)Interest Rate(4)(5)EffectiveYield(6)Loan toValue(7)
Senior Debt 1092MultifamilyTexas6,3716,0653/26/202510/9/20291M SOFR Term + 6.00%10.00%—%
Senior Debt 1102MultifamilyNorth Carolina6,2796,2435/30/20256/9/20301M SOFR Term + 3.25%6.94%69.1%
Senior Debt 1112IndustrialVirginia6,1446,1076/4/20256/9/20301M SOFR Term + 3.25%6.94%36.0%
Senior Debt 1122MultifamilyTexas19,25019,3266/20/20251/9/20286.65%6.65%75.5%
Senior Debt 1132MultifamilySouth Carolina9,1509,1127/1/20257/9/20301M SOFR Term + 3.25%6.94%72.1%
Senior Debt 1142MultifamilyTexas12,00012,0518/1/20258/9/20286.75%6.75%80.5%
Senior Debt 1152MultifamilyFlorida6,6816,6529/5/20259/9/20281M SOFR Term + 3.35%7.04%68.2%
Senior Debt 1162MultifamilyTennessee3,0432,0158/18/20259/9/20301M SOFR Term + 6.25%9.94%—%
Senior Debt 1172Mixed UseNorth Carolina9,6639,6178/19/20259/9/20291M SOFR Term + 3.25%6.94%60.7%
Senior Debt 118(8)2MultifamilyVarious8/15/20252/9/20281M SOFR Term + 5.05%—%—%
Senior Debt 1192MultifamilyTexas6,8486,8118/21/20259/9/20301M SOFR Term + 2.75%6.44%68.6%
Senior Debt 1202MultifamilyFlorida38,25038,0898/27/20259/9/20291M SOFR Term + 3.08%6.77%73.8%
Senior Debt 1212MultifamilyVarious43,53443,3449/16/202510/9/20291M SOFR Term + 2.90%6.59%72.8%
Senior Debt 1222MultifamilyNevada10,0009,9549/29/202510/9/20301M SOFR Term + 2.65%6.34%72.2%
Senior Debt 1232MultifamilyNew Jersey7,8507,7939/30/202510/9/20291M SOFR Term + 5.05%8.74%69.3%
Senior Debt 1242IndustrialGeorgia10,12410,03910/29/202511/9/20301M SOFR Term + 4.00%7.69%56.1%
Senior Debt 1252MultifamilyNew York6,1916,16211/14/202511/9/20301M SOFR Term + 2.72%6.41%56.5%
Senior Debt 1262MultifamilyNorth Carolina17,77017,65411/7/202511/9/20301M SOFR Term + 2.25%5.94%73.7%
Senior Debt 1272MultifamilyOhio10,0009,95410/22/202511/9/20281M SOFR Term + 2.52%6.21%66.2%
Senior Debt 1282MultifamilyOhio6,1106,08210/22/202511/9/20281M SOFR Term + 2.50%6.19%66.0%
Senior Debt 1292MultifamilyGeorgia25,75025,69210/29/202511/9/20301M SOFR Term + 2.50%6.19%72.9%
Senior Debt 1302MultifamilyVarious61,50061,36410/28/202511/9/20301M SOFR Term + 2.30%5.99%72.1%
Senior Debt 1312MultifamilyTexas8,5138,47211/12/202511/9/20301M SOFR Term + 2.73%6.42%63.6%
Senior Debt 1322MultifamilyTexas7,3887,35410/31/202511/9/20301M SOFR Term + 2.55%6.24%65.8%
Senior Debt 1332Senior HousingNew York8,6288,57211/7/202512/9/20291M SOFR Term + 4.25%7.94%69.0%
Senior Debt 1342MultifamilyTexas11,00011,05111/13/202511/9/20286.75%6.75%90.9%
Senior Debt 1352MultifamilyColorado7,7547,71612/3/202512/9/20301M SOFR Term + 2.60%6.29%61.2%
Senior Debt 1362MultifamilyTexas11,37011,31511/14/202512/9/20301M SOFR Term + 2.47%6.16%56.6%
Senior Debt 1372MultifamilyTexas11,43211,37611/21/202512/9/20281M SOFR Term + 3.75%7.44%81.2%
Senior Debt 1382MultifamilyNew York45,25645,03612/1/202512/9/20301M SOFR Term + 2.00%5.69%57.5%
Senior Debt 1392MultifamilyFlorida8,4008,35812/3/202512/9/20301M SOFR Term + 3.25%6.94%65.1%
Senior Debt 1402MultifamilyNew York7,5007,46411/21/202512/9/20291M SOFR Term + 2.95%6.64%70.1%
Senior Debt 1412MultifamilyColorado35,67435,50311/25/202512/9/20301M SOFR Term + 2.30%5.99%67.7%
Senior Debt 1422MultifamilyFlorida18,00017,91211/20/202512/9/20301M SOFR Term + 2.50%6.19%70.4%
Senior Debt 1432IndustrialFlorida5,8905,84412/29/20251/9/20311M SOFR Term + 3.15%6.84%62.8%
Senior Debt 1442MultifamilyGeorgia18,00017,91211/21/202512/9/20281M SOFR Term + 2.25%5.94%72.7%
Senior Debt 1452MultifamilyNorth Carolina6,3816,33712/30/20251/9/20311M SOFR Term + 4.00%7.69%74.6%
Senior Debt 1462MultifamilyTexas6,4396,39811/20/202512/9/20301M SOFR Term + 2.85%6.54%56.1%
Senior Debt 1472MultifamilyNevada23,39423,28211/25/202512/9/20301M SOFR Term + 2.85%6.54%76.2%
Senior Debt 1482IndustrialIllinois6,9906,94812/8/202512/9/20301M SOFR Term + 2.80%6.49%45.5%
Senior Debt 1492HealthcareVarious20,87220,77012/1/202512/9/20291M SOFR Term + 3.75%7.44%76.1%
2MultifamilyNevada15,58815,51112/16/20251/9/20311M SOFR Term + 2.90%6.59%70.7%
Senior Debt 1512IndustrialCalifornia5,9365,89012/19/20251/9/20301M SOFR Term + 3.55%7.24%50.1%
Senior Debt 1522IndustrialTexas9,0148,94412/19/20251/9/20311M SOFR Term + 3.00%6.69%56.2%
Senior Debt 1532Senior HousingNew York10,0009,95112/19/20251/9/20291M SOFR Term + 3.50%7.19%68.4%
Senior Debt 1542IndustrialVarious25,00024,87612/23/20251/9/20311M SOFR Term + 2.93%6.62%60.8%
Senior Debt 1552HospitalityFlorida7,5007,46312/19/20251/9/20311M SOFR Term + 3.85%7.54%64.8%
Senior Debt 1562IndustrialTexas5,1125,06312/16/20251/9/20311M SOFR Term + 3.50%7.19%65.4%
Senior Debt 1572HealthcareMassachusetts9,4829,43512/29/20251/9/20291M SOFR Term + 4.70%8.39%62.3%
Senior Debt 1582MultifamilyNorth Carolina6,4246,38112/30/20251/9/20311M SOFR Term + 3.45%7.14%71.3%
Mezzanine Loan 13MultifamilyDistrict of Columbia11,70011,7006/30/20237/9/20261M SOFR Term + 4.45%8.14%45.2%
Mezzanine Loan 22MultifamilyCalifornia4,0003,9955/24/20246/9/20281M SOFR Term + 3.67%7.36%60.9%
Mezzanine Loan 32MultifamilyNew Jersey9,2649,1327/1/20247/9/20291M SOFR Term + 11.90%15.95%10.3%
Mezzanine Loan 42MultifamilyNew York1,8701,8708/7/20248/9/20291M SOFR Term + 12.75%16.75%59.6%

50

Table of Contents

Loan TypeRisk Rating(1)Property TypeStatePar ValueAmortized CostOriginationDate(2)FullyExtendedMaturity(3)Interest Rate(4)(5)EffectiveYield(6)Loan toValue(7)
Mezzanine Loan 52MultifamilyNew York2,1002,09411/19/202412/9/20291M SOFR Term + 8.23%11.92%85.6%
Mezzanine Loan 62HospitalityTexas1,4171,41212/27/20241/9/20281M SOFR Term + 10.51%14.20%44.3%
Mezzanine Loan 72HospitalityNew York6,2026,2021/10/20251/9/20291M SOFR Term + 11.00%14.69%4.3%
Mezzanine Loan 82MultifamilyTexas1,2301,1693/26/202510/9/20291M SOFR Term + 15.25%19.25%—%
Mezzanine Loan 92MultifamilyTennessee6522188/18/20259/9/20301M SOFR Term + 13.33%17.02%—%
Mezzanine Loan 102MultifamilyNew York6,1166,08612/1/202512/9/20301M SOFR Term + 4.52%8.21%65.3%
Mezzanine Loan 112MultifamilyNew York68868511/14/202511/9/20301M SOFR Term + 7.02%10.71%62.8%
Total/Weighted Average$4,435,511$4,421,4367.13%64.5%

_______________________

(1) For a discussion of risk ratings, see Note 4 - Commercial Mortgage Loans, Held for Investment in our Consolidated Financial Statements included in this Form 10-K.

(2) Date loan was originated or acquired by us. The origination or acquisition date is not updated for subsequent loan modifications.

(3) Fully extended maturity assumes all extension options are exercised by the borrower; provided, however, that our loans may be repaid prior to such date.

(4) Our floating rate loan agreements generally contain the contractual obligation for the borrower to maintain an interest rate cap to protect against rising interest rates. In a simple interest rate cap, the borrower pays a premium for a notional principal amount based on a capped interest rate (the “cap rate”). When the floating rate exceeds the cap rate, the borrower receives a payment from the cap counterparty equal to the difference between the floating rate and the cap rate on the same notional principal amount for a specified period of time. When interest rates rise, the value of an interest rate cap will increase, thereby reducing the borrower's exposure to rising interest rates.

(5) As of December 31, 2025, all of our commercial mortgage loans, held for investment which had been indexed at LIBOR were converted to SOFR utilizing the 11.448 basis points adjustment and the applicable spreads remain unchanged. The loans which have the SOFR adjustment are indicated with “Adj. 1M SOFR Term.”

(6) Effective yield is calculated as the spread of the loan plus the greater of the applicable index or index floor.

(7) LTV represents the ratio of the loan amount to the appraised value of the property at the time of origination. However, for predevelopment construction loans at origination, LTV is not applicable and is therefore nil.

(8) Commitment on the loan was unfunded as of December 31, 2025.

The following table shows selected data from our commercial mortgage loans, held for sale, measured at fair value as of December 31, 2025 (dollars in thousands):

TypeInvestment TypeStateFair ValueInterest RateEffective Yield
TRS Conduit Debt 1Non-AgencyPennsylvania$24,5006.42%6.42%
TRS Conduit Debt 2Non-AgencyNew York5,0007.25%7.25%
Fannie Mae(2)Agency LoanVarious321,3464.87%4.87%
Ginnie Mae(2)Agency LoanVarious9,8725.65%5.65%
Total/Weighted Average$360,7185.03%5.03%

________________________

(1) Loan to value percentage (LTV) represents the ratio of the loan amount to the appraised value of the property at the time of origination.

(2) Interest rates and effective yields represent weighted averages.

51

Table of Contents

The following table shows selected data from our real estate owned assets in our portfolio as of December 31, 2025 (dollars in thousands):

TypeLocationProperty TypeCarrying ValueUndepreciated / Unamortized ValueAccounting Classification
REO 1(1)Jeffersonville, GAIndustrial$117,795$139,816Held for investment
REO 2Portland, OROffice18,42418,544Held for investment
REO 3Roseboro, NCRetail2,6692,669Held for sale
REO 4Raleigh, NCMultifamily79,28279,282Held for sale
REO 5Cleveland, OHMultifamily37,43037,430Held for sale
REO 6Denver, COOffice16,95416,954Held for sale
REO 7Austin, TXMultifamily34,96834,968Held for sale
REO 8Fort Worth, TXMultifamily27,58027,580Held for sale
Total$335,102$357,243

________________________

(1) Includes intangible lease assets

The following table shows selected data from our equity method investments, in our portfolio as of December 31, 2025 (dollars in thousands):

TypeInvestment DatePrimary Location(s)Investment TypeInvestment Amount
Equity Method Investment 1December 2024West New York, NJMixed Use Property$13,543
Equity Method Investment 2May 2025Commerce, CAIndustrial Property8,592
Equity Method Investment 3July 2025N/AMultifamily Bridge Lending24,220
Equity Method Investment 4July 2025N/AMultifamily Affordable Debt Lending25,327
Total$71,682

The following table shows selected data from our real estate securities, available for sale, measured at fair value as of December 31, 2025 (dollars in thousands):

TypeInterest RateMaturityPar ValueFair ValueEffective Yield
CMBS 11 month SOFR + 1.74%6/15/2030$5,190$5,1815.43%
CMBS 21 month SOFR + 2.94%6/15/203017,49017,5886.63%
CMBS 31 month SOFR + 2.95%10/15/203010,00010,0056.64%
CMBS 41 month SOFR + 2.14%11/15/20305,7755,8015.83%
CMBS 51 month SOFR + 2.64%11/15/20309,2659,2536.33%
CMBS 61 month SOFR + 2.35%7/21/204330,65930,6856.04%
CMBS 71 month SOFR + 2.75%7/21/204315,00015,0136.44%
CMBS 81 month SOFR + 2.94%1/15/203022,30922,3616.63%
CMBS 91 month SOFR + 3.95%6/15/203021,30421,3817.64%
CMBS 101 month SOFR + 3.00%6/15/203014,37014,3946.69%
Total/Weighted Average$151,362$151,6626.55%

52

Table of Contents

Liquidity and Capital Resources

Overview

Our expected material cash requirements over the next twelve months and thereafter are composed of (i) contractually obligated payments, including payments of principal and interest and contractually-obligated fundings on our loans; (ii) other essential expenditures, including operating and administrative expenses and dividends paid in accordance with REIT distribution requirements; and (iii) opportunistic investments, including new loans.

Our contractually obligated payments primarily consist of payment obligations under the debt financing arrangements which are set forth below, and included in the table under Contractual Obligations and Commitments.

We may from time to time purchase or retire outstanding debt securities and repurchase or redeem our equity securities. Such purchases, if any, will depend on prevailing market conditions, liquidity requirements and other factors.

We closely monitor our liquidity position and believe that we have sufficient current liquidity and access to additional liquidity to meet our financial obligations for the next 12 months and beyond.

Debt-to-Equity Ratio and Total Leverage Ratio

The following table presents our debt-to-equity and total leverage ratios:

December 31, 2025December 31, 2024
Net debt-to-equity ratio(1)2.5x2.6x
Total leverage ratio(2)2.5x2.7x

________________________

(1) Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, repurchase agreements - commercial mortgage loans, repurchase agreements - real estate securities, asset-specific financing arrangements, and unsecured debt, less cash and cash equivalents, to (ii) total equity and total redeemable convertible preferred stock, at period end. Recourse net debt-to-equity ratio was 0.8x and 0.3x as of December 31, 2025 and 2024, respectively.

(2) Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, repurchase agreements - commercial mortgage loans, repurchase agreements - real estate securities, asset-specific financing arrangements, and unsecured debt, to (ii) total equity and total redeemable convertible preferred stock, at period end. Recourse leverage ratio was 0.9x and 0.4x as of December 31, 2025 and 2024, respectively.

Sources of Liquidity

Our primary sources of liquidity include unrestricted cash, capacity in our collateralized loan obligations available for reinvestment, and funds available and in progress on financing lines.

Our current sources of near-term liquidity as of December 31, 2025 and 2024 are set forth in the following table (dollars in millions):

December 31, 2025December 31, 2024
Unrestricted cash$167$184
CLO reinvestment available(1)3012
Financings available & in progress(2)624339
Total$821$535

________________________

(1) See discussion below for further information on the Company's collateralized loan obligations.

(2) Represents cash available to invest at a market advance rate utilizing available capacity on financing lines.

We expect to use additional debt and equity financing as a source of capital. Our board of directors currently intends to operate at a leverage level of between one to three times book value of equity. However, our board of directors may change this target without shareholder approval. We anticipate that our debt and equity financing sources and our anticipated cash generated from operations will be adequate to fund our anticipated uses of capital.

We have an effective shelf registration statement for offerings of equity securities that is not limited on the amount of securities we may issue. We also have authorized an at-the-market sales program (“ATM”) pursuant to which we may sell up to $200 million of shares of our common stock from time to time. We have not sold any shares of common stock under the ATM to date. We also may access liquidity through our dividend reinvestment and stock purchase plan (“DRIP”), which includes a direct stock purchase option.

53

Table of Contents

In addition to our current mix of financing sources, we may also access additional forms of financings, including credit facilities, securitizations, public and private, secured and unsecured debt issuances by the Company or its subsidiaries, or through capital recycling initiatives whereby we sell certain assets in our portfolio and reinvest the proceeds in assets with more attractive risk-adjusted returns.

Collateralized Loan Obligations

During the year ended December 31, 2025, the Company raised $1.1 billion through the issuance of our CLO, BSPRT 2025-FL12 Issuer, LLC. Additionally, as of December 31, 2025, the Company had $29.5 million of reinvestment capital available across all outstanding collateralized loan obligations. The following table shows the par value outstanding for each CLO and the respective reinvestment end dates (dollars in millions):

CLO NameDebt AmountReinvestment End Date
2022-FL8 Issuer$370.3Ended
2023-FL10 Issuer$553.2Ended
2024-FL11 Issuer$886.210/08/27
2025-FL12 Issuer$947.205/08/28

Repurchase Agreements and Revolving Credit Facilities (“Repo and Revolving Credit Facilities”)

The Repo and Revolving Credit Facilities are financing sources through which the Company may pledge one or more mortgage loans to the financing entity in exchange for funds typically at an advance rate that typically range between 60% to 75% of the principal amount of the mortgage loan being pledged.

We expect to use the advances from these Repo and Revolving Credit Facilities to finance the acquisition or origination of eligible loans, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participation interests therein.

The Repo and Revolving Credit Facilities generally provide that in the event of a decrease in the value of our collateral, the lenders can demand additional collateral. Should the value of our collateral decrease as a result of deteriorating credit quality, resulting margin calls may cause an adverse change in our liquidity position.

The following tables summarize our Repo and Revolving Credit Facilities and our master repurchase agreements (“MRAs”) for the years ended December 31, 2025, 2024, and 2023, respectively:

54

Table of Contents

As of December 31, 2025
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements and Revolving Credit Facilities - Commercial Mortgage Loans$429,314$573,093$1,176,808$1,087,087$426,898$588,457$1,076,364$1,318,607
Repurchase Agreements, Real Estate Securities206,164128,890131,657187,371249,374253,388195,847190,842
Total$635,478$701,983$1,308,465$1,274,458$676,272$841,845$1,272,211$1,509,449
As of December 31, 2024
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements and Revolving Credit Facilities - Commercial Mortgage Loans$412,556$762,437$183,761$329,811$382,313$671,561$799,861$237,888
Repurchase Agreements, Real Estate Securities194,769243,646241,266236,608217,012249,442259,977264,514
Total$607,325$1,006,083$425,027$566,419$599,325$921,003$1,059,838$502,402
As of December 31, 2023
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements and Revolving Credit Facilities - Commercial Mortgage Loans$604,421$695,039$249,345$299,707$725,300$796,659$816,929$278,168
Repurchase Agreements, Real Estate Securities107,934176,993240,010174,055217,389209,025349,878263,769
Repurchase Agreements, Real Estate Securities held as trading121,000113,000149,387117,15957,242
Total$833,355$985,032$489,355$473,762$1,092,076$1,122,843$1,224,049$541,937

The use of our warehouse lines is dependent upon a number of factors including but not limited to: origination volume, loan repayments and prepayments, our use of other financing sources such as collateralized loan obligations, our liquidity needs and types of loan assets and underlying collateral that we hold.

During the twelve months ended December 31, 2025, the maximum monthly average outstanding balance was $1.5 billion, of which $1.3 billion was related to repurchase agreements on our commercial mortgage loans and $0.2 billion for repurchase agreements on our real estate securities.

During the twelve months ended December 31, 2024, the maximum monthly average outstanding balance was $1.1 billion, of which $0.8 billion was related to repurchase agreements on our commercial mortgage loans and $0.3 billion for repurchase agreements on our real estate securities.

During the twelve months ended December 31, 2023, the maximum monthly average outstanding balance was $1.2 billion, of which $0.9 billion was related to repurchase agreements on our commercial mortgage loans and $0.3 billion for repurchase agreements on our real estate securities.

Distributions

In order to maintain our election to qualify as a REIT, we must currently distribute, at a minimum, an amount equal to 90% of our taxable income, without regard to the deduction for distributions paid and excluding net capital gains. The Company must distribute 100% of its taxable income (including net capital gains) to avoid paying corporate U.S. federal income taxes.

Distributions on our common stock are payable when declared by our board of directors.

55

Table of Contents

Dividends payable on each share of Series H convertible preferred stock ("Series H Preferred Stock") is generally equal to the quarterly dividend that would have been paid had such share of preferred stock been converted to a share of common stock, except to the extent common stock dividends have been reduced below certain specified levels. To the extent dividends on shares of preferred stock are not authorized and declared by our board of directors and paid by the Company monthly, the dividend amounts will accrue.

Holders of shares of the Company's 7.50% Series E Cumulative Redeemable Preferred Stock ("Series E Preferred Stock") are entitled to receive, when, as and if authorized by our board of directors and declared by the Company, out of funds legally available for the payment of dividends, cumulative cash dividends at the rate of 7.50% of the $25.00 per share liquidation preference per annum (equivalent to $1.875 per annum per share).

In December 2025, the Company's board of directors declared the following: (i) a fourth quarter 2025 dividend of $0.355 per share on the Company's common stock (equivalent to $1.42 per annum), (ii) a fourth quarter 2025 dividend of $106.216 per share on the Company’s Series H Preferred Stock, and (iii) a fourth quarter 2025 dividend of $0.46875 per share on the Company’s Series E Preferred Stock and (iv) a fourth quarter 2025 dividend of $0.355 per unit on the OP Units, all of which were paid in January 2026 to holders of record as of December 31, 2025.

Under the ("DRIP"), the Company may elect to supply shares for reinvestment via newly issued shares of common stock under the DRIP or via shares of common stock acquired by the DRIP administrator on the open market. For the year ended December 31, 2025, 0 and 160,137 shares of common stock were issued by the Company and purchased in the open market by the DRIP administrator and allocated to DRIP participants, respectively, under the dividend reinvestment component of DRIP.

During the year ended December 31, 2025 and 2024, the Company paid an aggregate of $118.6 million and $117.9 million, respectively, of common stock distributions. In addition, during the year ended December 31, 2025, the Company's operating partnership paid $3.0 million of distributions to holders of OP Units. There were no OP Units outstanding in 2024.

Cash Flows

The following table sets forth changes in cash, cash equivalents and restricted cash for the years ended December 31, 2025 2024, and 2023, respectively

For the Year Ended December 31,
202520242023
Cash flows from operating activities$291,940$57,233$197,387
Cash flows from investing activities380,806(155,475)380,807
Cash flows from financing activities(684,429)(48,581)(424,994)
Net increase (decrease) in cash, cash equivalents and restricted cash$(11,683)$(146,823)$153,200

Cash Flows from Operating Activities

During the year ended December 31, 2025, cash inflows of $291.9 million from operating activities were primarily driven by (i) net income of $84.1 million, (ii) net cash proceeds of $166.7 million related to originations, sales and repayment of commercial mortgage loans, held for sale, measured at fair value and (iii) certain non-cash expenses.

During the year ended December 31, 2024, cash inflows of $57.2 million from operating activities were primarily driven by (i) net income of $92.4 million and (ii) certain non-cash expenses, partially offset by net cash outlay of $74.1 million related to originations, sales and repayment of commercial mortgage loans, held for sale, measured at fair value.

Cash Flows from Investing Activities

During the year ended December 31, 2025 cash inflows of $380.8 million from investing activities were primarily driven by (i) proceeds from principal repayments of $1.5 billion received on commercial mortgage loans, held for investment, (ii) proceeds received from the sale or paydown of real estate securities, available for sale of $184.0 million, (iii) proceeds from the sale of real estate owned, held for sale assets of $60.9 million and (iv) proceeds from the sale of commercial mortgage loans, held for investment of $35.2 million. Inflows were partially offset by (i) the origination and purchase of commercial mortgage loans, held for investment for $924.4 million, (ii) the purchase of real estate securities, available for sale for $132.3 million and (iii) the payment of the cash portion of the consideration in the acquisition of NewPoint, which was $297.3 million.

During the year ended December 31, 2024, cash outflows of $155.5 million from investing activities were primarily driven by (i) the origination and purchase of commercial mortgage loans, held for investment for $1.8 billion, (ii) the purchase of real estate securities, available for sale for $79.5 million and (iii) the purchase of equity method investment in real estate for $13.4 million. Outflows were partially offset by (i) proceeds from principal repayments of $1.5 billion received on commercial mortgage loans, held for investment, (ii) proceeds from the sale or paydown of real estate securities, available for sale of $120.0 million, (iii) proceeds from the sale of real estate owned, held for sale assets of $34.4 million and (iv) proceeds from the sale of commercial mortgage loans, held for investment of $33.4 million.

56

Table of Contents

Cash Flows from Financing Activities

During the year ended December 31, 2025 cash outflows of $684.4 million from financing activities were primarily driven by (i) net repayments from borrowings on collateralized loan obligations of $900.2 million, (ii) $145.6 million of distributions paid to shareholders, (iii) $7.4 million of distributions paid to non-controlling interest, (iv) payments of deferred financing costs of $15.9 million, (v) net repayments on repurchase agreements for real estate securities of $49.2 million and (vi) $14.4 million of common stock repurchases. Outflows were partially offset by (i) net borrowings on repurchase agreements and revolving credit facilities for commercial mortgage loans of $343.5 million and (ii) borrowings from new issuance of unsecured debt of $107.0 million.

During the year ended December 31, 2024, cash outflows of $48.6 million from financing activities were primarily driven by (i) repayments on our other financings of $23.7 million, (ii) $144.9 million of distributions paid to shareholders, (iii) $16.2 million of distributions paid to non-controlling interest, (iv) payments of deferred financing costs of $9.3 million and (v) $4.9 million of common stock repurchases. Outflows were partially offset by (i) net borrowings on collateralized loan obligations of $59.1 million, (ii) net borrowings on repurchase agreements for real estate securities of $62.6 million and (iii) net borrowings on repurchase agreements and revolving credit facilities for commercial mortgage loans of $30.1 million.

Election as a REIT

We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code commencing with the taxable year ended December 31, 2013. As a REIT, if we meet certain organizational and operational requirements and distribute at least 90% of our "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to our stockholders in a year, we will not be subject to U.S. federal income tax to the extent of the income that we distribute. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income and property, and U.S. federal income and excise taxes on our undistributed income.

57

Table of Contents

Contractual Obligations and Commitments

Our contractual obligations, excluding interest obligations (as amounts are not fixed or determinable), as of December 31, 2025 are summarized as follows (dollars in thousands):

Less than 1 year1 to 3 years3 to 5 yearsMore than 5 yearsTotal
Unfunded loan commitments (1)$77,167$336,712$$$413,879
Repurchase agreements - commercial mortgage loans778,569308,5181,087,087
Repurchase agreements - real estate securities187,371187,371
CLOs (2)2,756,9272,756,927
Mortgage note payable23,99823,998
Unsecured debt25,00082,00082,500189,500
Other financings12,86512,865
Total$1,067,105$683,095$82,000$2,839,427$4,671,627

________________________

(1) The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the loan maturity date.

(2) Excludes $366.1 million of CLO notes, held by the Company, which are eliminated in Collateralized loan obligations in the consolidated balance sheets as of December 31, 2025.

In addition to its cash requirements, the Company pays a quarterly dividend and has an existing share repurchase authorization. As of December 31, 2025, the Company’s quarterly cash dividend was $0.355 per share of common stock (which was paid on an as-converted basis on the Company’s shares of Series H Preferred Stock), and $0.46875 per share on the Company’s shares of Series E Preferred Stock. The payment of future dividends is subject to declaration by the Board of Directors. The Company’s Board of Directors also has authorized a $65 million share repurchase program, of which $16.7 million remained available as of December 31, 2025. The authorization does not obligate the Company to acquire any specific number of shares.

Related Party Arrangements

Benefit Street Partners L.L.C.

Amended Advisory Agreement

Refer to “Note 18 - Related Party Transactions and Arrangements” for a summary of the Company’s Advisory Agreement with the Advisor and amounts paid to the Advisor pursuant to the Advisory Agreement for the years ended December 31, 2025 and December 31, 2024.

The Nominating and Corporate Governance Committee (the “Committee”) of the Company's board of directors, which consists solely of the Company’s independent directors, negotiated, approved and recommended that the board of directors approve, the amended Advisory Agreement. The Committee engaged independent legal counsel to assist the Committee in negotiating the amended Advisory Agreement.

Pursuant to the amended Advisory Agreement, the Advisor provides the daily management for the Company and the Operating Partnership, including an investment program consistent with the investment objectives and policies of the Company as determined and adopted from time to time by the board of directors. The initial term of the amended Advisory Agreement was three-years and was automatically renewed for an additional one-year period on January 19, 2026 and will continue to automatically renew for additional one-year periods unless either party elects not to renew.

The Company may terminate the amended Advisory Agreement for a Cause Event (as defined in the amended Advisory Agreement) without payment of a termination fee. Following the expiration of a term, and upon 180 days’ prior written notice, the Company may, without cause, elect not to renew the amended Advisory Agreement upon the determination by two-thirds of the Company’s independent directors that (i) there has been unsatisfactory performance by the Advisor or (ii) that the asset management fee and annual subordinated performance fee payable to the Advisor are not fair, subject to certain conditions. In such case, the Company shall be obligated to pay a termination fee.

During the term of the amended Advisory Agreement, the Advisor shall not, directly or indirectly, manage or advise another REIT that is engaged in the business of the Company in any geographical region in which the Company has a significant investment, or provide any services related to fixed-rate conduit lending to any other person, subject to certain conditions.

58

Table of Contents

Loan Referral Agreement

Effective July 1, 2025, NewPoint shall refer prospective clients to the Advisor on a non-exclusive basis. If any loan referred to the Advisor during the term of the agreement successfully closes, and the Advisor actually receives a fee in connection therewith, the Advisor shall pay NewPoint a referral fee (the “Referral Fee”) equal to 0.10% of the total amount of the loan. The Advisor or NewPoint may terminate this arrangement at any time, without notice and without cause.

Off Balance Sheet Arrangements

We had no off balance sheet arrangements as of December 31, 2025 and through the date of the filing of this Form 10-K.

Non-GAAP Financial Measures

Distributable Earnings and Distributable Earnings to Common

Distributable Earnings is a non-GAAP measure, which the Company defines as GAAP net income (loss), adjusted for (i) non-cash CLO amortization acceleration and amortization over the expected useful life of the Company's CLOs, (ii) unrealized gains and losses on loans and derivatives, including CECL reserves and impairments, net of realized gains and losses, as described further below, (iii) non-cash equity compensation expense, (iv) depreciation and amortization, (v) subordinated performance fee accruals/(reversal), (vi) realized gains and losses on debt extinguishment and CLO calls, (vii) non-cash income from mortgage servicing rights, and (viii) certain other non-cash items. Further, Distributable Earnings to Common, a non-GAAP measure, presents Distributable Earnings net of (x) perpetual preferred stock dividend payments and (y) non-controlling interests in joint ventures.

As noted above, we exclude unrealized gains and losses on loans and other investments, including CECL reserves and impairments, from our calculation of Distributable Earnings and include realized gains and losses. The nature of these adjustments is described more fully in the footnotes to our reconciliation tables. GAAP loan loss reserves and any property impairment losses have been excluded from Distributable Earnings consistent with other unrealized losses pursuant to our existing definition of Distributable Earnings. We expect to only recognize such potential credit or property impairment losses in Distributable Earnings if and when such amounts are deemed nonrecoverable upon a realization event. This is generally at the time a loan is repaid, or in the case of a foreclosure or other property, when the underlying asset is sold. Amounts may also be deemed non-recoverable if, in our determination, it is nearly certain the carrying amounts will not be collected or realized. The realized loss amount reflected in Distributable Earnings will generally equal the difference between the cash received and the

Distributable Earnings basis of the asset. The timing of any such loss realization in our Distributable Earnings may differ materially from the timing of the corresponding loss reserves, charge-offs or impairments in our consolidated financial statements prepared in accordance with GAAP.

The Company believes that Distributable Earnings and Distributable Earnings to Common provide meaningful information to consider in addition to the disclosed GAAP results. The Company believes Distributable Earnings and Distributable Earnings to Common are useful financial metrics for existing and potential future holders of its common stock as historically, over time, Distributable Earnings to Common has been an indicator of common dividends per share. As a REIT, the Company generally must distribute annually at least 90% of its taxable income, subject to certain adjustments, and therefore believes dividends are one of the principal reasons stockholders may invest in its common stock. Further, Distributable Earnings to Common helps investors evaluate performance excluding the effects of certain transactions and GAAP adjustments that the Company does not believe are necessarily indicative of current loan portfolio performance and the Company's operations and is one of the performance metrics the Company's board of directors considers when dividends are declared.

Distributable Earnings and Distributable Earnings to Common do not represent net income (loss) and should not be considered as an alternative to GAAP net income (loss). The methodology for calculating Distributable Earnings and Distributable Earnings to Common may differ from the methodologies employed by other companies and thus may not be comparable to the Distributable Earnings reported by other companies.

59

Table of Contents

The following table provides a reconciliation of GAAP net income to Distributable Earnings and Distributable Earnings to Common for the years ended December 31, 2025, 2024, and 2023 (dollars in thousands):

Year Ended December 31,
202520242023
GAAP Net Income (Loss)$84,085$92,403$144,509
Adjustments:
CLO amortization acceleration(1)(5,521)
Unrealized (gain)/loss on financial instruments(2)4,4446,9337,185
Unrealized (gain)/loss - ARMs415
(Reversal of)/provision for credit losses(11,850)35,69933,738
Non-cash compensation expense13,0708,1734,762
Depreciation and amortization, net9,5705,6307,128
Subordinated performance fee(3)(1,080)(7,551)6,171
Transaction-related and non-recurring items(4)8,818
Realized (gain)/loss on debt extinguishment / CLO call7,660(2,201)
Loan workout charges/(loan workout recoveries)(5)(5,105)
Income from mortgage servicing rights(28,570)
Amortization and write-offs of MSRs25,625
Deferred tax adjustment3,030
Fair value adjustments on equity investments(1,707)
Distributable Earnings before Realized Loss$113,095$141,287$191,081
Realized gain / (loss) on debt extinguishment(7,660)
Realized gain/(loss) adjustment on loans and REO(6)(38,114)(40,605)(1,571)
Distributable Earnings$67,321$100,682$189,510
7.5% series E cumulative redeemable preferred stock dividend(19,367)(19,367)(19,367)
Non-controlling interests in joint ventures net (income) / loss(1,814)3,475(602)
Non-controlling interests in joint ventures adjusted net (income) / loss DE adjustments(265)(3,717)(31)
Distributable Earnings to Common$45,875$81,073$169,510
Average common stock & common stock equivalents(7)1,354,8421,363,6211,403,558
GAAP net income/(loss) ROE4.6%5.6%8.9%
Distributable earnings ROE3.4%5.9%12.1%
GAAP net income/(loss) per share, diluted$0.64$0.82$1.42
GAAP net income/(loss) per share, fully converted(8)$0.68$0.87$1.42
Distributable earnings per share, fully converted(8)$0.49$0.92$1.92
Distributable earnings per share before realized loss, fully converted(6)$0.99$1.38$1.93

________________________

(1) Before Q1 2024, we adjusted GAAP income for non-cash CLO amortization acceleration to effectively amortize the issuance costs of our CLOs over the expected lifetime of the CLOs. We assume our CLOs will be outstanding for approximately four years and amortized the financing costs over approximately four years in our distributable earnings as compared to effective yield methodology in our GAAP earnings. Starting in Q1 2024, we amortized the issuance costs incurred on our CLOs over the expected lifetime of the CLOs in our GAAP presentation, making our previous adjustment no longer necessary.

(2) Represents unrealized gains and losses on (i) commercial mortgage loans, held for sale, measured at fair value, (ii) other real estate investments, measured at fair value and (iii) derivatives.

(3) Represents accrued and unpaid subordinated performance fee. In addition, reversal of subordinated performance fee represents cash payment obligations during the period.

(4) Represents transaction-related and non-recurring costs associated with the acquisition of NewPoint.

(5) Represents loan workout charges the Company incurred, which the Company deemed likely to be recovered. Reversal of loan workout charges represent recoveries received. During the second quarter of 2023, the Company recovered $5.1 million of loan workout charges, in aggregate, related to the loan workout charges incurred in 2022.

60

Table of Contents

(6) Represents amounts deemed nonrecoverable upon a realization event, which is generally at the time a loan is repaid, or in the case of a foreclosure or other property, when the underlying asset is sold. Amounts may also be deemed non-recoverable if, in our determination, it is nearly certain the carrying amounts will not be collected or realized upon sale. Amount may be different than the GAAP basis. As of December 31, 2025, the Company has $8.1 million of GAAP loss adjustments that would run through distributable earnings if and when cash losses are realized.

(7) Represents the average of all classes of equity except the Series E Preferred Stock.

(8) Fully Converted assumes conversion of our series of convertible preferred stock and OP Units along with full vesting of our outstanding equity compensation awards.

MD&A history

Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.

FY 2024 10-K MD&A

SEC filing source: 0001562528-25-000013.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2025-02-26. Report date: 2024-12-31.

Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with the accompanying financial statements of Franklin BSP Realty Trust, Inc. the notes thereto and other financial information included elsewhere in this Annual Report on Form 10-K.

As used herein, the terms "the Company," "we," "our" and "us" refer to Franklin BSP Realty Trust, Inc., a Maryland corporation and, as required by context, to Benefit Street Partners Realty Operating Partnership, L.P., a Delaware limited partnership, which we refer to as the "OP," and to its subsidiaries. We are externally managed by Benefit Street Partners L.L.C. (our "Advisor").

This discussion contains forward-looking statements reflecting the Company’s current expectations, estimates and assumptions concerning events and financial trends that may affect our future operating results or financial position. Actual results and timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the sections of this Annual Report on Form 10-K entitled “Risk Factors” and “Forward-Looking Statements.”

Overview

The Company is a Maryland corporation and has made tax elections to be treated as a real estate investment trust ("REIT") for U.S. federal income tax purposes since 2013. The Company, through one or more subsidiaries which are each treated as a TRS, is indirectly subject to U.S. federal, state and local income taxes. We commenced business in May 2013. We primarily originate, acquire and manage a diversified portfolio of commercial real estate debt investments secured by properties located within and outside of the United States. Substantially all of our business is conducted through the OP, a Delaware limited partnership. We are the sole general partner and directly or indirectly hold all of the units of limited partner interests in the OP.

The Company has no employees. We are managed by our Advisor pursuant to the Advisory Agreement. Our Advisor manages our affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of our assets and our operations.

The Advisor, an SEC-registered investment adviser, is a credit-focused alternative asset management firm. The Advisor manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the Advisor’s robust platform. The Advisor is a wholly-owned subsidiary of Franklin Resources, Inc., which together with its various subsidiaries operates as "Franklin Templeton".

The Company invests in commercial real estate debt investments, which may include first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. The Company also originates conduit loans which the Company intends to sell through its TRS into CMBS securitization transactions. Historically this business has focused primarily on CMBS, CMBS bonds, CDOs and other securities. The Company also owns real estate that was either acquired by the Company through foreclosure or deed-in-lieu of foreclosure, or that was purchased for investment.

Book Value Per Share

The following table calculates the Company's book value per share as of December 31, 2024 and 2023 (in thousands, except share and per share amounts):

December 31, 2024December 31, 2023
Stockholders' equity applicable to common stock$1,253,820$1,300,372
Shares:
Common stock81,788,09181,942,656
Restricted stock and restricted stock units1,278,698809,257
Total outstanding shares83,066,78982,751,913
Book value per share$15.09$15.71

25

The following table calculates the Company's fully-converted book value per share as of December 31, 2024 and 2023 (in thousands, except share and per share amounts):

December 31, 2024December 31, 2023
Stockholders' equity applicable to convertible common stock$1,343,568$1,390,120
Shares:
Common stock81,788,09181,942,656
Restricted stock and restricted stock units1,278,698809,257
Series H convertible preferred stock5,370,4985,370,498
Total outstanding shares88,437,28788,122,411
Fully-converted book value per share(1)(2)$15.19$15.77

________________________

(1) Fully-converted book value per share reflects full conversion of our outstanding series of convertible preferred stock and vesting of our outstanding equity compensation awards.

(2) Excluding the amounts for accumulated depreciation and amortization of real property of $13.8 million and $9.4 million as of December 31, 2024 and 2023, respectively, would result in a fully-converted book value per share of $15.35 and $15.88 as of December 31, 2024 and 2023, respectively.

Critical Accounting Estimates

Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting estimates are those that require the application of management’s most difficult, subjective or complex judgments on matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses.

Set forth below is a summary of the critical accounting estimates that management believes are important to the preparation of our financial statements and require complex management judgment. The Company’s significant accounting policies, including recently issued accounting pronouncements, are more fully described in Note 2 – Summary of Significant Accounting Policies to the accompanying consolidated financial statements included in this Annual Report on Form 10-K.

Credit Losses - Estimating Credit Losses

General allowance for credit losses

The general allowance for credit losses for the Company’s financial instruments carried at amortized cost and off-balance sheet credit exposures, such as loans held for investment and unfunded loan commitments, represents a lifetime estimate of expected credit losses. Factors considered by the Company when determining the general allowance for credit losses reserve include loan-specific characteristics such as LTV ratio, vintage year, loan term, property type, occupancy and geographic location, financial performance of the borrower, expected payments of principal and interest, as well as internal or external information relating to past events, current conditions and forward looking information through the use of projected macroeconomic scenarios over the reasonable and supportable forecasts.

The general allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist for multiple financial instruments. If similar risk characteristics do not exist, the Company measures the general allowance for credit losses on an individual instrument basis. The determination of whether a particular financial instrument should be included in a pool can change over time. If a financial asset’s risk characteristics change, the Company evaluates whether it is appropriate to continue to keep the financial instrument in its existing pool or evaluate it individually.

26

Table of Contents

In measuring the general allowance for credit losses for financial instruments, such as loans held for investment and unfunded loan commitments that share similar risk characteristics, the Company primarily applies a probability of default (“PD”)/loss given default (“LGD”) model for instruments that are collectively assessed, whereby the provision for credit losses is calculated as the product of PD, LGD and exposure at default (“EAD”). The Company’s model to determine the general allowance for credit losses principally utilizes historical loss rates derived from a commercial mortgage backed securities database with historical losses from 2002 to 2021 provided by a reputable third party, forecasting the loss parameters based on a projected macroeconomic scenario using a probability-based statistical approach over a reasonable and supportable forecast period of twelve months, followed by an immediate reversion to average historical losses.

Specific Allowance for credit losses

For financial instruments where the borrower is experiencing financial difficulty based on the Company’s assessment at the reporting date and the repayment is expected to be provided substantially through the operation or sale of the collateral, the Company may elect to use as a practical expedient the fair value of the collateral at the reporting date when determining the specific allowance for credit losses.

For loans held for investment which the Company identifies reasonable doubt as to whether the collection of contractual components can be satisfied, a loan specific allowance for credit losses analysis is performed. Determining whether a specific allowance for credit losses for a loan is required entails significant judgment from management and is based on several factors including (i) the underlying collateral performance, (ii) discussions with the borrower, (iii) borrower events of default, and (iv) other facts that impact the borrower’s ability to pay the contractual amounts due under the terms of the loan. If a loan is determined to have a specific allowance for credit losses, the specific allowance for credit losses is recorded as a component of our Current Expected Credit Loss ("CECL") reserve by applying the practical expedient for collateral dependent loans. The CECL reserve is assessed on an individual basis for such loans by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. The estimated fair value of underlying collateral requires judgments, which include assumptions regarding capitalization rates, discount rates, leasing, creditworthiness of major tenants, occupancy rates, availability and cost of financing, exit plans, loan sponsorship, actions of other lenders, and other factors deemed relevant by the Company. Actual losses, if any, could ultimately differ materially from these estimates. The Company only expects to write-off specific provisions if and when such amounts are deemed non-recoverable. Non-recoverability is generally determined at the time a loan is settled, or in the case of foreclosure, when the underlying asset is sold. Non-recoverability may also be concluded if, in the Company's determination, it is deemed certain that all amounts due will not be collected. If a loan is determined to be impaired based on the above considerations, management records a write-off through a charge to the allowance for credit losses and the respective loan balance.

Risk Rating

In developing the provision for credit losses for its loans held for investment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability, using similar factors as those in developing the provision for credit losses. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Risk rating categories range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss with the ratings updated quarterly.

The Company designates loans as non-performing when (i) full payment of principal and coupon interest components become 90-days past due ("non-accrual status"); or (ii) the Company has reasonable doubt as to whether the collection of contractual components can be satisfied ("cost recovery status"). When a loan is designated as non-performing and placed on non-accrual status, interest is only recognized as income when payment has been received. Loans designated as non-performing and placed on non-accrual status are removed from their non-performing designation when collection of principal and coupon interest components have been satisfied. When a loan is designated as non-performing and placed on cost recovery status, the cost-recovery method is applied to which receipt of principal or coupon interest is recorded as a reduction to the amortized cost until collection of all contractual components are reasonably assured.

Real Estate Owned - Estimating Fair Value and Holding Period

Real estate owned assets, held for investment are carried at their estimated fair value at acquisition and presented net of accumulated depreciation and impairment charges. The Company allocates the purchase price of acquired real estate assets based on the fair value of the acquired land, building, furniture, fixtures and equipment.

27

Table of Contents

Real estate owned assets, held for investment are depreciated using the straight-line method over estimated useful lives of up to 40 years for buildings and improvements and up to 15 years for furniture, fixtures and equipment. Renovations and/or replacements that improve or extend the life of the real estate owned assets are capitalized and depreciated over their estimated useful lives. Real estate owned revenue is recognized when the Company satisfies a performance obligation by transferring a promised good or service to a customer. The Company is considered to have satisfied all performance obligation at a point in time.

Real estate owned assets that are probable to be sold within one year are reported as held for sale. Real estate owned assets classified as held for sale are measured at the lower of its carrying value or estimated fair value less cost to sell. Real estate owned assets are not depreciated or amortized while classified as held for sale. Interest and other expenses attributable to the liabilities of a disposal group classified as held for sale continue to be accrued. Upon the disposition of a real estate owned asset, the Company calculates realized gains and losses as net proceeds received less the carrying value of the real estate owned asset. Net proceeds received are net of direct selling costs associated with the disposition of the real estate owned asset.

Real Estate Securities - Estimating Fair Value

On the acquisition date, all of our real estate securities will be classified as available for sale ("AFS") and will be carried at fair value, with any unrealized gains or losses reported as a component of accumulated other comprehensive income or loss. However, we may elect to transfer these assets to trading securities, and as a result, any unrealized gains or losses on such real estate securities will be recorded as unrealized gains or losses on investments in the consolidated statements of operations. Related discounts, premiums, and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to Interest income in the consolidated statements of operations.

Credit Impairment Analysis of Real Estate Securities

Real estate securities for which the fair value option has not been elected will be periodically evaluated for credit impairment. AFS real estate securities which have experienced a decline in the fair value below their amortized cost basis (i.e., impairment) are evaluated each reporting period to determine whether the decline in fair value is due to credit-related factors. Any impairment that is not credit-related is recognized in other comprehensive income, while credit-related impairment is recognized as an allowance in the consolidated balance sheets with a corresponding adjustment in the consolidated statements of operations. If the Company intends to sell an impaired real estate security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount is recognized in the consolidated statements of operations with a corresponding adjustment to the security’s amortized cost basis.

The Company analyzes the AFS security portfolio on a periodic basis for credit losses at the individual security level using the same criteria described above for those amortized cost financial assets subject to an allowance for credit losses including but not limited to; performance of the underlying assets in the security, borrower financial resources and investment in collateral, collateral type, credit ratings, project economics and geographic location as well as national and regional economic factors.

The non-credit loss component of the unrealized loss within the Company’s AFS portfolio is recognized as an adjustment to the individual security’s asset balance with an offsetting entry to Accumulated other comprehensive income/(loss) in the consolidated balance sheets.

Real estate securities for which the fair value option has been elected are not evaluated for other-than-temporary impairment as changes in fair value are recorded in the consolidated statement of operations.

Results of Operations

The Company conducts its business through the following segments:

•The real estate debt business focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgages, subordinate mortgages, mezzanine loans and participations in such loans.

•The real estate securities business focuses on investing in and asset managing real estate securities. Historically this business has focused primarily on CMBS, CMBS bonds, CDO notes, and other securities.

•The commercial real estate conduit business operated through the Company's TRS, which is focused on generating risk-adjusted returns by originating and subsequently selling fixed-rate commercial real estate loans into the CMBS

28

Table of Contents

securitization market at a profit. The TRS may also hold certain mezzanine loans that don't qualify as good REIT assets due to any potential loss from foreclosure.

•The real estate owned business represents real estate acquired by the Company through foreclosure, deed-in-lieu of foreclosure, or purchase.

Comparison of the Year Ended December 31, 2024 to the Year Ended December 31, 2023

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.

The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the years ended December 31, 2024 and 2023 (dollars in thousands):

Year Ended
December 31, 2024December 31, 2023
Average Carrying Value(1)Interest Income/Expense(2)(3)Avg Yield/Financing Cost(4)Average Carrying Value(1)Interest Income/Expense(2)(3)Avg Yield/Financing Cost(4)
Interest-earning assets:
Real estate debt(5)$5,176,062$502,2989.7%$5,038,267$530,11610.5%
Real estate conduit37,0815,46914.7%16,4082,24413.7%
Real estate securities214,88117,1288.0%260,42517,3236.7%
Total$5,428,024$524,8959.7%$5,315,100$549,68310.3%
Interest-bearing liabilities:
Repurchase Agreements - commercial mortgage loans$457,916$41,5169.1%$573,530$54,5649.5%
Other financing and loan participation - commercial mortgage loans16,3369685.9%59,5195,4789.2%
Repurchase Agreements - real estate securities216,08213,2146.1%244,46914,1185.8%
Collateralized loan obligations3,595,162275,2897.7%3,165,612223,6867.1%
Unsecured debt81,3457,4849.2%85,6137,7319.0%
Total$4,366,841$338,4717.8%$4,128,743$305,5777.4%
Net interest income/spread$186,4241.9%$244,1062.9%
Average leverage %(6)80.4%77.7%
Weighted average levered yield(7)17.6%20.6%

________________________

(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the years ended December 31, 2024 and 2023, respectively.

(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.

(3) Excludes other income on the real estate owned business segment.

(4) Calculated as interest income or expense divided by average carrying value.

(5) The collateral sale of a Brooklyn hotel loan in April 2023, which allowed the company to recover its full investment, resulted in $15.5 million and $4.9 million in coupon and default interest income, respectively, recognized in the Company's real estate debt segment during the year ended December 31, 2023.

(6) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.

(7) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.

Interest Income

Interest income for the years ended December 31, 2024 and 2023, totaled $526.1 million and $552.5 million, respectively, a decrease of $26.4 million. The decrease was primarily due to the recognition of a non-recurring item of $20.4 million of interest income from the sale of a Brooklyn hotel asset in the second quarter of 2023, coupled with an increase in the number of non-performing loans in 2024, which averaged $190.9 million in principal for the year ended December 31, 2024. As of December 31, 2024, our portfolio consisted of (i) 155 commercial mortgage loans, held for investment, (ii) 11 real estate securities, available for sale, measured at fair value, and (iii) three commercial mortgage loans, held for sale, measured at fair value. As of December 31, 2023, our portfolio consisted of (i) 144 commercial mortgage loans, held for investment and (ii) seven real estate securities, available for sale, measured at fair value.

29

Table of Contents

Interest Expense

Interest expense for the years ended December 31, 2024 and 2023 totaled $338.5 million and $305.6 million, respectively, an increase of $32.9 million. The increase was primarily due to an increase of $429.6 million in the average carrying value of our collateralized loan obligations ("CLOs") coupled with an increase in deferred fee amortization due to the utilization of expected duration of our CLOs compared to contractual duration, partially offset by a decrease of $144.0 million in the average carrying values of our repurchase agreements - commercial mortgage loans and real estate securities.

Revenue from Real Estate Owned

Revenue from real estate owned for the years ended December 31, 2024 and 2023 totaled $22.8 million and $17.0 million, respectively. The $5.8 million increase was primarily the result of rental income from obtaining possession of additional multifamily properties brought on as real estate owned, through foreclosure or deed-in-lieu of foreclosure, for the year ended December 31, 2024.

Provision/(Benefit) for Credit losses

Provision for credit losses for the years ended December 31, 2024 and 2023 totaled $35.7 million and $33.7 million, respectively.

General benefit for credit losses was $0.3 million for the year ended December 31, 2024 compared to a general provision of $21.4 million for the year ended December 31, 2023. The $21.7 million decrease in general reserve was primarily due to the portfolio turnover of older vintage loans with newly originated loans coupled with a more favorable macro-economic outlook compared to the preceding period.

For the year ended December 31, 2024, the increase in specific reserve of $36.0 million was primarily related to two non-performing loans collateralized by office properties located in Colorado and Georgia. For the year ended December 31, 2023, the increase in specific reserve of $12.3 million, compared to the prior year, was primarily related to one office loan located in Oregon.

Realized Gain/(Loss) on Extinguishment of Debt

The Company did not realize a gain or loss on extinguishment of debt for the year ended December 31, 2024. Realized gain on extinguishment of debt for the year ended December 31, 2023 of $2.2 million was primarily related to the redemption of $17.5 million par value unsecured debt at a price equal to 75% of par value coupled with the repurchase of the Class E notes in our BSPRT 2021-FL7 CLO and $8.3 million of bonds of our BSPRT 2019-FL5 CLO partially offset by the redemption of BSPRT 2019-FL5.

Realized Gain/(Loss) on Real Estate Securities, Available for Sale

Realized gain on real estate securities, available for sale for the year ended December 31, 2024 of $0.1 million was primarily related to the sale of six CMBS bonds. Realized gain on real estate securities, available for sale for the year ended December 31, 2023 of $0.1 million was primarily related to the sale of 12 CMBS bonds.

Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Investment

Realized gain on commercial mortgage loans, held for investment, for the year ended December 31, 2024 of $0.1 million was related to the disposition of two senior and one mezzanine commercial mortgage loans. The Company did not have any dispositions of commercial mortgage loans for the year ended December 31, 2023.

Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Sale, Measured at Fair Value

Realized gain on commercial mortgage loans, held for sale, measured at fair value for the year ended December 31, 2024 of $13.1 million was related to the sale of $271.2 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $284.3 million. Realized gain on commercial mortgage loans, held for sale, measured at fair value for the year ended December 31, 2023 of $3.9 million was related to the sale of $118.1 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $122.1 million.

Gain/(Loss) on Other Real Estate Investments

Loss on other real estate investments for the year ended December 31, 2024 was $8.0 million primarily due to sales and write offs related to the Walgreens Portfolio coupled with the onboarding of real estate owned, held for sale multifamily properties. This is compared to a loss of $7.1 million for the year ended December 31, 2023 related to a sale of one real estate owned, held for sale property located in New Rochelle, NY resulting in a loss of $1.2 million in addition to impairments of our real estate owned, held for sale assets of $1.9 million related to the St. Louis, MO office property and $4.0 million related to the Walgreens Portfolio.

Unrealized Gain/(Loss) on Commercial Mortgage Loans, Held for Sale, Measured at Fair Value

The Company did not have any commercial mortgage loans, held for sale, measured at fair value held in an unrealized gain or loss position as of December 31, 2024 and 2023. For the year ended December 31, 2023, unrealized gain on commercial

30

Table of Contents

mortgage loans, held for sale, measured at fair value was $43.8 thousand primarily related to the reversal of unrealized gain/loss on sales of commercial real estate loans into the CMBS securitization market.

Trading Gain/(Loss)

The Company did not hold any trading securities as of December 31, 2024 and 2023. Trading loss for the year ended December 31, 2023 of $0.6 million was attributable to principal paydowns, changes in market values and gains on sales of residential adjustable-rate mortgage pass-through securities (“ARM Agency Securities” or “ARMs”) issued and guaranteed by government-sponsored enterprises or by an agency of the federal government ARM.

Net Result from Derivative Transactions

Net result from derivative transactions for the year ended December 31, 2024 of a $0.2 million loss was composed of a realized loss of $1.3 million due primarily to the termination and settlement of credit default swaps and treasury yields, partially offset by an unrealized gain of $1.1 million. This is compared to a net gain on our derivative portfolio of $0.9 million composed of a realized gain of $1.0 million due primarily to the termination and settlement of interest rate swap positions partially offset by an unrealized loss of $0.1 million for the year ended December 31, 2023.

(Provision)/Benefit for Income Tax

Provision for income tax for the year ended December 31, 2024 was $1.1 million compared to a benefit of $2.8 million for the year ended December 31, 2023. The difference is due to changes in taxable income/loss in our TRS segment.

Net (Income)/Loss Attributable to Non-controlling Interest

Net loss attributable to non-controlling interest in our consolidated joint ventures for the years ended December 31, 2024 and 2023 totaled $3.5 million and $0.7 million, respectively.

Preferred Share Dividends

Preferred share dividends were $27.0 million for the years ended December 31, 2024 and 2023.

Expenses from Operations

Expenses from operations for the years ended December 31, 2024 and 2023 consisted of the following (dollars in thousands):

Year Ended
December 31, 2024December 31, 2023
Asset management and subordinated performance fee$25,958$33,847
Acquisition expenses9961,241
Administrative services expenses9,70714,440
Professional fees14,50815,270
Share-based compensation8,1734,761
Depreciation and amortization5,6307,128
Other expenses21,47211,135
Total expenses from operations$86,444$87,822

For the year ended December 31, 2024, we incurred asset management and subordinated performance fees and administrative services expenses of $26.0 million and $9.7 million, respectively, which are payable to our Advisor under our asset management agreement. For the year ended December 31, 2024 compared to 2023, asset management and incentive fees decreased due to the decrease in net income and applicable equity used to calculate the performance fee, coupled with a decrease in administrative services expenses due to less time spent on asset workout. Refer to Note 11 - Related Party Transactions and Arrangements for a summary of the Company's Advisory Agreement with the Advisor and a description of how our fees are calculated.

The decrease in operating expense was partially offset by (i) an increase in share-based compensation due to equity awards issued under the Company's 2021 Incentive Plan during the year ended December 31, 2024 and (ii) an increase in other expenses related to property operating expenses and third party management fees incurred in order to operate various real estate owned investments in our portfolio.

31

Table of Contents

Comparison of the Three Months Ended December 31, 2024 to the Three Months Ended September 30, 2024

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.

The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the three months ended December 31, 2024 and three months ended September 30, 2024 (dollars in thousands):

Three Months Ended
December 31, 2024September 30, 2024
Average Carrying Value(1)Interest Income/Expense(2)(3)Avg Yield/Financing Cost(4)(5)Average Carrying Value(1)Interest Income/Expense(2)(3)Avg Yield/Financing Cost(4)(5)
Interest-earning assets:
Real estate debt$5,022,042$122,9769.8%$5,296,465$127,5509.6%
Real estate conduit12,73260819.1%44,0731,76116.0%
Real estate securities198,4433,7387.5%218,2234,4328.1%
Total$5,233,217$127,3229.7%$5,558,761$133,7439.6%
Interest-bearing liabilities:
Repurchase Agreements - commercial mortgage loans$181,560$4,64010.2%$767,481$16,7678.7%
Other financing and loan participation - commercial mortgage loans12,8651976.1%12,8651976.1%
Repurchase Agreements - real estate securities219,0913,1045.7%247,0223,9016.3%
Collateralized loan obligations3,873,84970,7847.3%3,418,65667,1227.9%
Unsecured debt81,3831,8038.9%81,3581,8979.3%
Total$4,368,748$80,5287.4%$4,527,382$89,8847.9%
Net interest income/spread$46,7942.3%$43,8591.7%
Average leverage %(6)83.5%81.4%
Weighted average levered yield(7)21.7%17.0%

________________________

(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the three months ended December 31, 2024 and September 30, 2024, respectively.

(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.

(3) Excludes other income on the real estate owned business segment.

(4) Calculated as interest income or expense divided by average carrying value.

(5) Annualized.

(6) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.

(7) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.

Interest Income

Interest income for the three months ended December 31, 2024 and September 30, 2024 totaled $127.8 million and $134.1 million, respectively, a decrease of $6.3 million. The decrease was primarily due to an approximate 59 basis point decrease in daily average SOFR and SOFR equivalent rates coupled with a $274.4 million decrease in the average carrying value of our real estate debt. As of December 31, 2024, our portfolio consisted of (i) 155 commercial mortgage loans, held for investment, (ii) 11 real estate securities, available for sale, measured at fair value, and (iii) three commercial mortgage loans, held for sale, measured at fair value. As of September 30, 2024, our portfolio consisted of (i) 157 commercial mortgage loans, held for investment and (ii) ten real estate securities, available for sale, measured at fair value.

Interest Expense

Interest expense for the three months ended December 31, 2024 and September 30, 2024 totaled $80.5 million and $89.9 million, respectively, a decrease of $9.4 million due primarily to a decrease of $585.9 million in the carrying value of our repurchase agreements - commercial mortgage loans, partially offset by an increase of $455.2 million in the average carrying value of our collateralized loan obligations.

32

Table of Contents

Revenue from Real Estate Owned

For the three months ended December 31, 2024 and September 30, 2024, revenue from real estate owned was $8.7 million and $5.4 million, respectively. The $3.3 million increase was primarily the result of rental income from onboarding multifamily properties brought on as real estate owned, through foreclosure or deed-in-lieu of foreclosure, during the three months ended December 31, 2024.

(Provision)/Benefit for Credit losses

Provision for credit losses was $0.9 million during the three months ended December 31, 2024 compared to a benefit of $0.3 million during the three months ended September 30, 2024.

For the three months ended December 31, 2024 and September 30, 2024, general benefit for credit losses was $1.6 million and $0.8 million, respectively, an increase in benefit of $0.8 million primarily due to the portfolio turnover of older vintage loans with newly originated loans coupled with a more favorable macro-economic outlook compared to the preceding period.

For the three months ended December 31, 2024 and September 30, 2024, specific provision for credit losses was $2.5 million and $0.5 million, respectively. For the three months ended December 31, 2024, the specific provision was primarily related to a non-performing loan collateralized by a multifamily property located in Texas. For the three months ended September 30, 2024, the specific provision was primarily related to foreclosures on multifamily properties located in Oklahoma and North Carolina.

Realized Gain/(Loss) on Real Estate Securities, Available for Sale

The Company did not realize a gain or loss on real estate securities, available for sale for the three months ended December 31, 2024. Realized gain on real estate securities, available for sale for the three months ended September 30, 2024 of $0.1 million was primarily related to the sale of two CMBS bonds.

Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Investment

Realized gain on commercial mortgage loans, held for investment, for the three months ended December 31, 2024 of $0.1 million was related to the disposition of two senior and one mezzanine commercial mortgage loans. The Company did not record any realized gains or losses on dispositions of commercial mortgage loans for the three months ended September 30, 2024.

Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Sale, Measured at Fair Value

The Company did not realize any gain or loss on commercial mortgage loans, held for sale, measured at fair value for the three months ended December 31, 2024. Realized gain on commercial mortgage loans, held for sale, measured at fair value for the three months ended September 30, 2024 of $6.2 million was related to the sale of $131.6 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $137.8 million.

Gain/(Loss) on Other Real Estate Investments

Gain on other real estate investments for the three months ended December 31, 2024 was $0.5 million primarily due to the onboarding of real estate owned, held for sale, multifamily properties partially offset by losses on the sales of three, held for sale, multifamily properties and one, held for sale, retail property from our Walgreens Portfolio. This is compared to a loss of $2.2 million for the three months ended September 30, 2024 primarily due to write offs related to the Walgreens Portfolio coupled with the onboarding of real estate owned, held for sale, multifamily properties.

Unrealized Gain/(Loss) on Commercial Mortgage Loans, Held for Sale, Measured at Fair Value

The Company did not have any commercial mortgage loans, held for sale, measured at fair value held in an unrealized gain or loss position as of December 31, 2024. Unrealized loss on commercial mortgage loans, held for sale, measured at fair value, for the three months ended September 30, 2024 was $0.6 million which is attributable to the reversal of previous unrealized gains due to sales into the CMBS securitization market.

33

Table of Contents

Net Result from Derivative Transactions

Net result from derivative transactions for the three months ended December 31, 2024 of a $1.0 million gain was composed primarily of unrealized gains on mark to market on credit default swaps, treasury note futures, and options. This is compared to a net loss on our derivative portfolio of $1.3 million composed of a realized loss of $1.6 million primarily related to the termination and settlement of credit default swaps and treasury note futures, partially offset by an unrealized gain of $0.3 million for the three months ended September 30, 2024.

(Provision)/Benefit for Income Tax

Provision for income tax for each of the three months ended December 31, 2024 and September 30, 2024, was $0.2 million.

Net (Income)/Loss Attributable to Non-controlling Interest

Net loss attributable to non-controlling interest in our consolidated joint ventures for the three months ended December 31, 2024 and September 30, 2024 totaled $0.4 million and $1.4 million, respectively.

Expenses from operations

Expenses from operations for the three months ended December 31, 2024 and September 30, 2024 consisted of the following (dollars in thousands):

Three Months Ended
December 31, 2024September 30, 2024
Asset management and subordinated performance fee$6,935$4,906
Acquisition expenses308255
Administrative services expenses2,3423,801
Professional fees2,9723,588
Share-based compensation2,1532,134
Depreciation and amortization1,4091,387
Other expenses10,1975,709
Total expenses from operations$26,316$21,780

For the three months ended December 31, 2024, we incurred asset management and subordinated performance fees and administrative services expenses of $6.9 million and $2.3 million, respectively, which are payable to our Advisor under our asset management agreement. For the three months ended December 31, 2024 compared to September 30, 2024, asset management and incentive fees increased due to actual net income surpassing previously projected net income, while administrative services expenses decreased due to increases of non-reimbursable expenses. Refer to Note 11 - Related Party Transactions and Arrangements for a summary of the Company's Advisory Agreement with the Advisor and a description of how our fees are calculated.

The increase in operating expense was also partially related to an increase in other expenses due to expenses related to property operating expenses and third party management fees incurred in order to operate various real estate owned investments in our portfolio.

34

Table of Contents

Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022

See Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the Securities and Exchange Commission on February 26, 2024, for a discussion of the comparison of the year ended December 31, 2023 to the year ended December 31, 2022.

35

Table of Contents

Portfolio

As of December 31, 2024 and 2023, our portfolio consisted of 155 and 144 commercial mortgage loans, held for investment, respectively. The commercial mortgage loans held for investment, net of allowance for credit losses, as of December 31, 2024 and 2023, had a total carrying value of $4,908.7 million and $4,989.8 million, respectively. As of December 31, 2024, our commercial mortgage loans, held for sale, measured at fair value, were comprised of three loans with a total fair value of $87.3 million. As of December 31, 2023, the Company did not hold any commercial mortgage loans, held for sale, measured at fair value. As of December 31, 2024 and 2023, we had $203.0 million and $242.6 million, respectively, of real estate securities, available for sale, measured at fair value. As of December 31, 2024 and 2023, our real estate owned, held for investment portfolio was composed of three properties, with carrying values of $113.2 million and $115.8 million, respectively. As of December 31, 2024 and 2023, we had twelve and twenty-three properties classified as real estate owned, held for sale, respectively, with combined carrying values of $222.9 million and $103.7 million, respectively.

As of December 31, 2024, we had three loans (one secured by a multifamily property and two secured by office properties), designated as non-performing status with a total amortized cost of $133.2 million. As of December 31, 2023, we had two loans, designated as non-performing status with a total amortized cost of $78.2 million. As of December 31, 2024, three loans designated as non-performing and put on cost recovery status were determined to have a combined $31.2 million specific allowance for credit losses. During the year ended December 31, 2023, no specific allowance for credit losses were recorded on the two non-performing loans, all of which were senior mortgage notes secured by multifamily properties.

As of December 31, 2024 and 2023, our commercial mortgage loans, held for investment, excluding commercial mortgage loans on non-performing status, had a weighted average coupon of 8.0% and 9.2%, respectively, and a weighted average remaining life of 1.1 years and 0.9 years, respectively.

36

Table of Contents

The following charts summarize our commercial mortgage loans, held for investment, by coupon rate type, collateral type geographical region and state as of December 31, 2024 and 2023:

37

Table of Contents

An investments region classification is defined according to the below map based on the location of investments secured property.

38

Table of Contents

39

Table of Contents

The following charts show the par value by contractual maturity year for the investments in our portfolio as of December 31, 2024 and 2023:

40

Table of Contents

The following table shows selected data from our commercial mortgage loans, held for investment in our portfolio as of December 31, 2024 (dollars in thousands):

Loan TypeRisk Rating(1)Property TypeStatePar ValueAmortized CostOriginationDate(2)FullyExtendedMaturity(3)Interest Rate(4)(5)EffectiveYield(6)Loan toValue(7)
Senior Debt 12HospitalityLouisiana21,47721,4776/28/20189/9/20251M SOFR Term + 4.25%8.58%68.8%
Senior Debt 22HospitalityMichigan12,81612,8169/17/201910/9/20251M SOFR Term + 4.41%8.74%56.4%
Senior Debt 32HospitalityNew York4,8054,8057/9/20197/9/20251M SOFR Term + 5.25%9.58%47.7%
Senior Debt 42OfficeArizona13,76613,76611/22/20196/9/20251M SOFR Term + 4.00%8.33%70.9%
Senior Debt 55OfficeGeorgia23,44422,83712/17/20191/9/20261M SOFR Term + 2.25%6.58%64.9%
Senior Debt 62Manufactured HousingArkansas1,2701,2704/22/20205/9/20255.50%5.50%62.8%
Senior Debt 73OfficeTexas16,70316,70310/6/202010/9/2025Adj. 1M SOFR Term + 4.50%8.95%47.9%
Senior Debt 82OfficeMassachusetts60,91760,86110/8/202010/9/20255.15%5.15%52.5%
Senior Debt 93OfficeMichigan25,55925,55910/14/20204/9/20261M SOFR Term + 2.81%8.13%66.0%
Senior Debt 102MultifamilyTexas11,41211,4121/22/20212/9/2026Adj. 1M SOFR Term + 4.55%9.00%73.0%
Senior Debt 115OfficeColorado44,91343,6503/1/20213/9/20265.50%5.50%53.9%
Senior Debt 122MultifamilyTexas34,19034,1903/5/20213/9/20251M SOFR Term + 4.10%8.43%78.2%
Senior Debt 132MultifamilyTexas54,65054,6503/16/20215/9/20251M SOFR Term + 4.00%8.33%71.6%
Senior Debt 142MultifamilyTexas14,43614,4363/15/20211/9/2025Adj. 1M SOFR Term + 3.39%7.84%70.6%
Senior Debt 153MultifamilyTexas19,51919,5193/25/20211/9/2025Adj. 1M SOFR Term + 3.60%8.05%70.8%
Senior Debt 162MultifamilyTexas43,24643,2414/1/20214/9/2026Adj. 1M SOFR Term + 2.95%7.40%71.6%
Senior Debt 172HospitalityLouisiana25,70025,7004/15/20215/9/2026Adj. 1M SOFR Term + 5.60%10.05%61.0%
Senior Debt 182Mixed UseWashington32,50032,5006/30/20211/9/2026Adj. 1M SOFR Term + 3.70%8.15%69.7%
Senior Debt 193MultifamilyTexas74,85874,8433/31/20214/9/2026Adj. 1M SOFR Term + 2.95%7.40%72.6%
Senior Debt 203MultifamilyTexas20,45020,4504/22/20215/9/2026Adj. 1M SOFR Term + 3.35%7.80%67.7%
Senior Debt 212MultifamilyTexas35,46635,4624/1/20214/9/2026Adj. 1M SOFR Term + 2.95%7.40%71.7%
Senior Debt 223MultifamilyNorth Carolina35,11635,0957/22/20213/9/2027Adj. 1M SOFR Term + 5.00%9.45%—%
Senior Debt 232MultifamilyTexas16,22216,22210/6/202110/9/2026Adj. 1M SOFR Term + 3.75%8.20%76.9%
Senior Debt 243MultifamilyTexas34,64734,6479/20/20211/9/2025Adj. 1M SOFR Term + 3.64%8.09%66.0%
Senior Debt 252MultifamilySouth Carolina67,50067,5009/20/202110/9/2026Adj. 1M SOFR Term + 3.25%7.70%77.1%
Senior Debt 262MultifamilyGeorgia10,08710,0879/22/202110/9/2026Adj. 1M SOFR Term + 3.75%8.20%70.0%
Senior Debt 272MultifamilyTexas26,58426,5849/30/202110/9/2025Adj. 1M SOFR Term + 3.20%7.65%77.3%
Senior Debt 282HospitalityTexas17,12217,1229/30/202110/9/2026Adj. 1M SOFR Term + 5.25%9.70%61.0%
Senior Debt 292MultifamilyTexas54,83254,83211/23/202112/9/2025Adj. 1M SOFR Term + 3.10%7.55%67.2%
Senior Debt 303MultifamilyArizona37,35537,35511/16/202112/9/2026Adj. 1M SOFR Term + 2.90%7.35%72.0%
Senior Debt 313MultifamilyTexas67,17167,17110/29/202111/9/2026Adj. 1M SOFR Term + 2.85%7.30%70.6%
Senior Debt 322MultifamilySouth Carolina61,10061,10011/10/202111/9/2026Adj. 1M SOFR Term + 3.35%7.80%78.0%
Senior Debt 332MultifamilyTexas47,39447,33411/9/202111/9/2026Adj. 1M SOFR Term + 2.75%7.20%68.1%
Senior Debt 342MultifamilyTexas58,68058,68012/10/20211/9/2027Adj. 1M SOFR Term + 3.45%7.90%74.8%
Senior Debt 353MultifamilyKentucky14,93314,93311/19/20211/9/2027Adj. 1M SOFR Term + 3.20%7.65%62.4%
Senior Debt 363MultifamilyTexas38,15138,15111/22/20211/9/2027Adj. 1M SOFR Term + 3.00%7.45%73.3%
Senior Debt 373MultifamilyTexas69,41569,41511/30/20211/9/2027Adj. 1M SOFR Term + 2.88%7.33%74.8%
Senior Debt 385MultifamilyTexas66,74266,74211/30/20211/9/2027Adj. 1M SOFR Term + 2.88%7.33%75.5%
Senior Debt 392MultifamilyTexas18,50018,50012/30/20211/9/20271M SOFR Term + 3.50%7.83%71.7%
Senior Debt 403MultifamilyPennsylvania22,24022,24012/16/20211/9/20271M SOFR Term + 2.96%7.29%79.4%
Senior Debt 412MultifamilyTexas31,42831,42812/16/20211/9/20271M SOFR Term + 3.20%7.53%74.2%
Senior Debt 422MultifamilyFlorida78,58478,41412/21/20211/9/20271M SOFR Term + 3.45%7.78%78.8%
Senior Debt 433MultifamilyNorth Carolina81,24781,24512/15/20218/9/20261M SOFR Term + 2.00%6.33%76.1%
Senior Debt 442MultifamilyNorth Carolina24,00024,00012/17/20211/9/20271M SOFR Term + 3.10%7.43%72.7%
Senior Debt 453MultifamilyTexas37,60537,6055/12/20222/9/20271M SOFR Term + 3.55%7.88%66.2%
Senior Debt 462MultifamilyGeorgia23,85523,8551/28/20222/9/20271M SOFR Term + 2.95%7.28%65.6%
Senior Debt 472MultifamilyNorth Carolina10,97810,9781/14/20222/9/20271M SOFR Term + 3.30%7.63%75.7%
Senior Debt 483HospitalityNorth Carolina10,80010,7981/19/20222/9/20271M SOFR Term + 5.30%9.63%68.2%
Senior Debt 492MultifamilyFlorida82,00082,0002/10/20222/9/20271M SOFR Term + 3.20%7.53%74.5%
Senior Debt 502IndustrialArizona55,00055,0003/15/20223/9/20271M SOFR Term + 3.50%7.83%70.1%
Senior Debt 512MultifamilyTexas39,57139,5713/14/20223/9/20271M SOFR Term + 3.10%7.43%74.1%
Senior Debt 522MultifamilyArizona34,85934,8593/2/20223/9/20271M SOFR Term + 2.95%7.28%63.1%

41

Table of Contents

Loan TypeRisk Rating(1)Property TypeStatePar ValueAmortized CostOriginationDate(2)FullyExtendedMaturity(3)Interest Rate(4)(5)EffectiveYield(6)Loan toValue(7)
Senior Debt 532MultifamilyNorth Carolina85,50085,5002/24/20223/9/20271M SOFR Term + 3.15%7.48%69.6%
Senior Debt 542MultifamilyNorth Carolina31,90031,9003/29/20224/9/20271M SOFR Term + 3.30%7.63%76.9%
Senior Debt 552HospitalityColorado41,00040,9135/20/20226/9/20271M SOFR Term + 7.05%11.38%—%
Senior Debt 562MultifamilyTexas49,08848,8957/20/20224/9/20271M SOFR Term + 6.75%11.08%—%
Senior Debt 572HospitalityGeorgia50,92650,9263/30/20224/9/20271M SOFR Term + 4.90%9.23%61.1%
Senior Debt 582HospitalityNew York15,75015,71811/8/202211/9/20271M SOFR Term + 5.34%9.67%57.7%
Senior Debt 593MultifamilyNevada35,95035,9506/3/20227/9/20251M SOFR Term + 7.05%11.38%62.4%
Senior Debt 604MultifamilyVirginia56,61656,5794/29/20225/9/20271M SOFR Term + 3.95%8.28%73.2%
Senior Debt 613MultifamilyTexas30,18730,18710/21/202211/9/20267.00%7.00%70.9%
Senior Debt 623MultifamilyNorth Carolina57,15957,1598/23/20227/9/20281M SOFR Term + 6.70%11.03%46.5%
Senior Debt 632MultifamilyTexas12,84112,8415/2/20225/9/20271M SOFR Term + 3.55%7.88%67.7%
Senior Debt 642IndustrialFlorida18,72418,7249/13/20229/9/20271M SOFR Term + 4.90%9.23%64.6%
Senior Debt 653MultifamilyTexas28,97928,9795/26/20226/9/20271M SOFR Term + 3.65%7.98%71.0%
Senior Debt 663MultifamilyTexas16,96716,9675/26/20226/9/20281M SOFR Term + 3.65%7.98%73.9%
Senior Debt 673MultifamilyNorth Carolina44,58344,5836/1/20226/9/20271M SOFR Term + 2.75%7.08%75.9%
Senior Debt 682MultifamilyGeorgia66,75066,7506/14/20226/9/20271M SOFR Term + 3.45%7.78%71.6%
Senior Debt 692HospitalityDistrict of Columbia39,52539,4548/2/20228/9/20271M SOFR Term + 5.00%9.33%71.2%
Senior Debt 702MultifamilyPennsylvania27,86527,6832/17/20239/9/20261M SOFR Term + 6.31%10.64%—%
Senior Debt 712HospitalityAlabama18,21918,2199/20/202210/9/20271M SOFR Term + 5.75%10.08%62.1%
Senior Debt 722HospitalityTexas31,60031,6001/31/202311/9/20271M SOFR Term + 7.50%11.83%6.2%
Senior Debt 732MultifamilyNorth Carolina49,99049,98912/29/20221/9/20281M SOFR Term + 4.20%8.53%70.1%
Senior Debt 742MultifamilySouth Carolina50,80050,80012/2/202212/9/20271M SOFR Term + 3.75%8.08%64.6%
Senior Debt 752MultifamilySouth Carolina14,63514,63312/16/20221/9/20271M SOFR Term + 4.25%8.58%68.1%
Senior Debt 763MultifamilyArizona55,50055,4684/10/20234/9/20261M SOFR Term + 3.85%8.18%44.7%
Senior Debt 772HospitalityVarious111,000110,7582/9/20232/9/20281M SOFR Term + 4.90%9.23%53.6%
Senior Debt 782MultifamilyTexas14,75014,7186/28/20247/9/20291M SOFR Term + 2.80%7.13%71.5%
Senior Debt 793MultifamilyDistrict of Columbia21,70021,6706/30/20237/9/20271M SOFR Term + 3.95%8.28%29.4%
Senior Debt 802Manufactured HousingFlorida23,90523,8457/28/20238/9/20281M SOFR Term + 4.25%8.58%43.2%
Senior Debt 812MultifamilyNew York19,79319,8636/28/20237/9/20284.75%4.75%85.7%
Senior Debt 822MultifamilyTexas78,99678,8668/1/20238/9/20281M SOFR Term + 3.20%7.53%58.7%
Senior Debt 832HospitalityFlorida24,38424,2948/10/20238/9/20281M SOFR Term + 5.45%9.78%72.8%
Senior Debt 842HospitalityGeorgia12,42012,3558/17/20239/9/20281M SOFR Term + 4.85%9.18%53.5%
Senior Debt 852IndustrialSouth Carolina13,56213,2653/21/202410/9/20271M SOFR Term + 4.75%9.50%—%
Senior Debt 862MultifamilyTexas38,75038,66410/18/202311/9/20261M SOFR Term + 4.50%9.00%62.4%
Senior Debt 872HospitalityFlorida31,30031,14910/17/202311/9/20281M SOFR Term + 4.25%8.59%48.9%
Senior Debt 882MultifamilyTexas42,75042,65610/17/202311/9/20261M SOFR Term + 3.85%8.18%61.4%
Senior Debt 892MultifamilyTexas19,42919,32710/12/202310/9/20281M SOFR Term + 3.20%7.53%55.1%
Senior Debt 902MultifamilyTexas22,50022,50012/6/202312/9/20261M SOFR Term + 3.75%8.50%63.6%
Senior Debt 912HospitalityTennessee41,19441,04511/14/202312/9/20281M SOFR Term + 3.65%7.98%50.0%
Senior Debt 922MultifamilyTexas36,38036,3392/14/20242/9/20259.00%9.00%84.4%
Senior Debt 932HospitalityColorado28,51228,3922/5/20242/9/20291M SOFR Term + 4.50%8.83%41.6%
Senior Debt 942HospitalityNevada25,75025,66812/15/20231/9/20281M SOFR Term + 3.95%8.28%42.4%
Senior Debt 952IndustrialCalifornia11,10510,7163/19/202410/6/202611.99%11.99%8.6%
Senior Debt 96(8)2MultifamilyFlorida2/12/20248/9/20281M SOFR Term + 5.50%—%—%
Senior Debt 972MultifamilyFlorida50,75050,6032/9/20248/9/20261M SOFR Term + 3.75%8.08%56.7%
Senior Debt 983MultifamilyTexas79,51579,2102/16/20243/9/20291M SOFR Term + 3.65%7.98%53.3%
Senior Debt 992IndustrialVarious111,953111,5424/5/20244/9/20281M SOFR Term + 3.15%7.48%63.8%
Senior Debt 1002MultifamilyFlorida67,00066,7962/29/20243/9/20291M SOFR Term + 3.25%7.58%58.7%
Senior Debt 1012IndustrialNorth Carolina75,00074,8583/7/20243/9/20291M SOFR Term + 2.70%7.03%58.6%
Senior Debt 1022MultifamilyTexas20,80720,6593/7/20243/9/20291M SOFR Term + 3.75%8.08%57.2%
Senior Debt 1032MultifamilyTexas40,00039,8634/24/20245/9/20281M SOFR Term + 2.95%7.28%70.4%
Senior Debt 1042MultifamilyOhio44,36144,1734/29/20245/9/20291M SOFR Term + 2.90%7.23%72.2%
Senior Debt 1052MultifamilyTexas17,52417,4064/30/20245/9/20291M SOFR Term + 3.75%8.08%55.8%
Senior Debt 1062MultifamilyCalifornia40,00039,8555/24/20246/9/20281M SOFR Term + 2.77%7.10%60.9%
Senior Debt 1072MultifamilyConnecticut116,500116,1135/10/20245/9/20291M SOFR Term + 2.50%6.83%50.7%

42

Table of Contents

Loan TypeRisk Rating(1)Property TypeStatePar ValueAmortized CostOriginationDate(2)FullyExtendedMaturity(3)Interest Rate(4)(5)EffectiveYield(6)Loan toValue(7)
Senior Debt 1082HospitalityFlorida49,95049,7455/9/20246/9/20291M SOFR Term + 4.50%8.83%62.8%
Senior Debt 1092HospitalityVarious23,08423,1486/6/20246/9/20291M SOFR Term + 4.43%8.76%44.6%
Senior Debt 1102MultifamilyFlorida8,4308,3786/3/20246/9/20291M SOFR Term + 2.95%7.28%56.0%
Senior Debt 1112MultifamilyTexas22,21922,0926/7/20246/9/20291M SOFR Term + 2.85%7.18%64.5%
Senior Debt 1122MultifamilyTexas21,87421,7705/30/20246/9/20291M SOFR Term + 3.25%7.58%68.8%
Senior Debt 1132MultifamilyIndiana17,78117,7136/28/20247/9/20281M SOFR Term + 3.05%7.38%68.2%
Senior Debt 1142RetailWisconsin1,9861,9926/20/20247/9/20265.50%5.50%73.0%
Senior Debt 1152MultifamilyTexas7,5007,4816/25/20247/9/20271M SOFR Term + 3.80%8.13%80.0%
Senior Debt 1162HospitalityOregon7,0507,0016/28/20247/9/20281M SOFR Term + 4.50%8.83%53.1%
Senior Debt 1172MultifamilyNew Jersey3,2632,8537/1/20247/9/20291M SOFR Term + 5.50%9.83%10.3%
Senior Debt 1182RetailVarious43,62743,7477/1/20248/9/20256.00%6.00%67.3%
Senior Debt 1192MultifamilyNorth Carolina24,47424,3216/28/20247/9/20291M SOFR Term + 3.75%8.08%69.3%
Senior Debt 1202IndustrialCalifornia13,24013,1767/11/20247/9/20291M SOFR Term + 4.25%8.58%61.9%
Senior Debt 1212HospitalityTexas17,00017,0677/25/20248/9/20278.50%8.50%90.0%
Senior Debt 1222MultifamilyNorth Carolina16,64016,5639/16/202410/9/20271M SOFR Term + 2.75%7.08%78.1%
Senior Debt 1232MultifamilyTennessee21,42021,3269/18/202410/9/20291M SOFR Term + 3.10%7.43%59.4%
Senior Debt 1242MultifamilyFlorida5,7805,6297/30/20248/9/20271M SOFR Term + 8.30%12.63%31.3%
Senior Debt 1252MultifamilyFlorida38,57038,4719/6/20249/9/20281M SOFR Term + 2.75%7.08%71.0%
Senior Debt 1262MultifamilyFlorida70,78770,6019/6/20249/9/20281M SOFR Term + 2.75%7.08%72.7%
Senior Debt 1272MultifamilyFlorida21,79721,7289/6/20249/9/20281M SOFR Term + 2.75%7.08%71.3%
Senior Debt 1282MultifamilyNew York11,08911,0178/7/20248/9/20291M SOFR Term + 5.25%9.58%53.6%
Senior Debt 1292HospitalityTexas14,13014,0728/9/20248/9/20281M SOFR Term + 4.00%9.00%63.7%
Senior Debt 1302IndustrialTexas25,99125,80910/9/202410/9/20291M SOFR Term + 3.75%8.08%71.7%
Senior Debt 1312MultifamilyNew York21,79521,69011/22/202412/9/20271M SOFR Term + 3.75%8.50%29.2%
Senior Debt 1322MultifamilyTexas18,52318,43311/12/202411/9/20291M SOFR Term + 2.95%7.28%66.9%
Senior Debt 1332HospitalityFlorida13,62113,48811/6/202411/9/20291M SOFR Term + 4.75%9.08%75.8%
Senior Debt 1342MultifamilyNew York34,11833,94211/19/202412/9/20291M SOFR Term + 2.95%7.28%80.8%
Senior Debt 1352MultifamilyFlorida29,80829,66312/5/202412/9/20271M SOFR Term + 3.50%7.83%67.7%
Senior Debt 1362MultifamilyGeorgia53,97353,72311/1/202411/9/20291M SOFR Term + 2.95%7.28%71.1%
Senior Debt 1372MultifamilyGeorgia28,68528,47511/8/202411/9/20291M SOFR Term + 2.75%7.08%63.5%
Senior Debt 1382MultifamilyNorth Carolina18,10018,02411/25/202412/9/20285.50%5.50%70.6%
Senior Debt 1392Mixed UseNew York58,68558,41212/4/202412/9/20251M SOFR Term + 5.35%9.68%53.3%
Senior Debt 1402IndustrialTennessee13,44113,36812/6/202412/9/20271M SOFR Term + 3.50%7.83%59.7%
Senior Debt 1412MultifamilySouth Carolina24,35924,23912/9/202412/9/20281M SOFR Term + 3.25%7.58%76.3%
Senior Debt 1422MultifamilyNorth Carolina31,16229,25012/20/20241/9/20284.25%4.25%87.3%
Senior Debt 1432HospitalityTexas14,40914,33712/27/20241/9/20281M SOFR Term + 3.25%7.58%40.3%
Senior Debt 1442MultifamilyNorth Carolina17,26317,14412/30/20241/9/20301M SOFR Term + 3.25%7.58%69.5%
Senior Debt 1453HospitalityIllinois16,37816,37812/4/20175/6/20265.99%5.99%52.9%
Mezzanine Loan 12HospitalityNew York1,3501,34811/8/202211/9/20271M SOFR Term + 9.25%13.58%64.6%
Mezzanine Loan 22HospitalityTexas7,9007,9001/31/202311/9/20271M SOFR Term + 10.00%14.33%6.2%
Mezzanine Loan 33MultifamilyDistrict of Columbia11,70011,6846/30/20237/9/20271M SOFR Term + 3.95%8.28%45.2%
Mezzanine Loan 42MultifamilyCalifornia4,0003,9865/24/20246/9/20281M SOFR Term + 3.67%8.00%60.9%
Mezzanine Loan 5(8)2MultifamilyNew Jersey7/1/20247/9/20291M SOFR Term + 11.90%16.23%10.3%
Mezzanine Loan 62IndustrialCalifornia2,1802,1717/11/20247/9/202915.00%15.00%72.1%
Mezzanine Loan 72MultifamilyNew York1,2641,2568/7/20248/9/20291M SOFR Term + 12.75%17.08%59.6%
Mezzanine Loan 82MultifamilyNew York2,0552,04411/19/202412/9/20291M SOFR Term + 8.23%12.56%85.6%
Mezzanine Loan 92Mixed UseNew York7,5277,49112/4/202412/9/202516.00%16.00%60.2%
Mezzanine Loan 102HospitalityTexas1,4171,40912/27/20241/9/20281M SOFR Term + 10.51%14.84%44.3%
Total/Weighted Average$4,999,854$4,986,7507.97%62.9%

_______________________

(1) For a discussion of risk ratings, see Note 3 - Commercial Mortgage Loans in our Consolidated Financial Statements included in this Form 10-K.

(2) Date loan was originated or acquired by us. The origination or acquisition date is not updated for subsequent loan modifications.

(3) Fully extended maturity assumes all extension options are exercised by the borrower; provided, however, that our loans may be repaid prior to such date.

43

Table of Contents

(4) Our floating rate loan agreements generally contain the contractual obligation for the borrower to maintain an interest rate cap to protect against rising interest rates. In a simple interest rate cap, the borrower pays a premium for a notional principal amount based on a capped interest rate (the “cap rate”). When the floating rate exceeds the cap rate, the borrower receives a payment from the cap counterparty equal to the difference between the floating rate and the cap rate on the same notional principal amount for a specified period of time. When interest rates rise, the value of an interest rate cap will increase, thereby reducing the borrower's exposure to rising interest rates.

(5) As of December 31, 2024, all of our commercial mortgage loans, held for investment which had been indexed at LIBOR were converted to SOFR utilizing the 11.448 basis points adjustment and the applicable spreads remain unchanged. The loans which have the SOFR adjustment are indicated with “Adj. 1M SOFR Term.”

(6) Effective yield is calculated as the spread of the loan plus the greater of the applicable index or index floor.

(7) LTV represents the ratio of the loan amount to the appraised value of the property at the time of origination. However, for predevelopment construction loans at origination, LTV is not applicable and is therefore nil.

(8) Commitment on the loan was unfunded as of December 31, 2024.

The following table shows selected data from our commercial mortgage loans, held for sale, measured at fair value as of December 31, 2024 (dollars in thousands):

Loan TypeProperty TypeStatePar ValueInterest RateEffective YieldLoan to Value(1)
TRS Senior Debt 1Mixed UseMaryland$70,0006.99%6.99%55.8%
TRS Senior Debt 2MultifamilyPennsylvania5,0007.58%7.58%43.9%
TRS Senior Debt 3MultifamilyArizona12,2706.96%6.96%55.6%
Total/Weighted Average$87,2707.02%7.02%55.10%

________________________

(1) Loan to value percentage (LTV) represents the ratio of the loan amount to the appraised value of the property at the time of origination.

The following table shows selected data from our real estate owned, held for investment assets in our portfolio as of December 31, 2024 (dollars in thousands):

TypeAcquisition DatePrimary Location(s)Property TypeReal Estate Owned, NetIntangible Lease Asset, NetTotal
Real Estate Owned 1September 2021Jeffersonville, GAIndustrial$83,142$$83,142
Real Estate Owned 2August 2023Portland, OROffice18,47518,475
Real Estate Owned 3October 2023Lubbock, TXMultifamily11,54311,543
Total$113,160$$113,160

The following table shows selected data from our real estate owned, held for sale assets in our portfolio as of December 31, 2024 (dollars in thousands):

TypeAcquisition DatePrimary Location(s)Property TypeAssets, NetLiabilities, Net
Real Estate Owned, held for sale 1VariousVariousRetail$14,472$1,291
Real Estate Owned, held for sale 2VariousVariousMultifamily211,0244,528
Total$225,496$5,819

44

Table of Contents

The following table shows selected data from our real estate securities, available for sale, measured at fair value as of December 31, 2024 (dollars in thousands):

TypeInterest RateMaturityPar ValueFair ValueEffective Yield
CMBS bond 11 month SOFR + 2.78%8/19/2035$20,000$20,0217.12%
CMBS bond 21 month SOFR + 2.90%10/19/203924,55624,5877.23%
CMBS bond 31 month SOFR + 3.20%5/25/203843,33343,3887.53%
CMBS bond 41 month SOFR + 2.36%4/16/202839,06139,1166.70%
CMBS bond 51 month SOFR + 2.27%9/19/20389,6639,6856.61%
CMBS bond 61 month SOFR + 3.11%9/19/203812,00012,0477.44%
CMBS bond 71 month SOFR + 1.36%11/15/203615,88715,6485.70%
CMBS bond 81 month SOFR + 1.64%4/15/20295,0004,9895.97%
CMBS bond 91 month SOFR + 2.99%8/15/20393,8003,8127.32%
CMBS bond 101 month SOFR + 2.84%8/15/20297,3967,4087.17%
CMBS bond 111 month SOFR + 2.94%1/15/203022,30922,2727.27%
Total/Weighted Average$203,005$202,9737.02%

45

Table of Contents

Liquidity and Capital Resources

Overview

Our expected material cash requirements over the next twelve months and thereafter are composed of (i) contractually obligated payments, including payments of principal and interest and contractually-obligated fundings on our loans; (ii) other essential expenditures, including operating and administrative expenses and dividends paid in accordance with REIT distribution requirements; and (iii) opportunistic investments, including new loans.

Our contractually obligated payments primarily consist of payment obligations under the debt financing arrangements which are set forth below, and included in the table under Contractual Obligations and Commitments.

We may from time to time purchase or retire outstanding debt securities and repurchase or redeem our equity securities. Such purchases, if any, will depend on prevailing market conditions, liquidity requirements and other factors.

We closely monitor our liquidity position and believe that we have sufficient current liquidity and access to additional liquidity to meet our financial obligations for the next 12 months and beyond.

Debt-to-Equity Ratio and Total Leverage Ratio

The following table presents our debt-to-equity and total leverage ratios:

December 31, 2024December 31, 2023
Net debt-to-equity ratio(1)2.6x2.3x
Total leverage ratio(2)2.7x2.5x

________________________

(1) Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, repurchase agreements - commercial mortgage loans, repurchase agreements - real estate securities, asset-specific financing arrangements, and unsecured debt, less cash and cash equivalents, to (ii) total equity and total redeemable convertible preferred stock, at period end. Recourse net debt-to-equity ratio was 0.3x and 0.2x as of December 31, 2024 and 2023, respectively.

(2) Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, repurchase agreements - commercial mortgage loans, repurchase agreements - real estate securities, asset-specific financing arrangements, and unsecured debt, to (ii) total equity and total redeemable convertible preferred stock, at period end. Recourse leverage ratio was 0.4x and 0.4x as of December 31, 2024 and 2023, respectively.

Sources of Liquidity

Our primary sources of liquidity include unrestricted cash, capacity in our collateralized loan obligations available for reinvestment, and funds available and in progress on financing lines.

Our current sources of near-term liquidity as of December 31, 2024 and 2023 are set forth in the following table (dollars in millions):

December 31, 2024December 31, 2023
Unrestricted cash$184$338
CLO reinvestment available(1)1255
Financings available & in progress(2)3391,131
Total$535$1,524

________________________

(1) See discussion below for further information on the Company's collateralized loan obligations.

(2) Represents cash available to invest at a market advance rate utilizing available capacity on financing lines.

We expect to use additional debt and equity financing as a source of capital. Our board of directors currently intends to operate at a leverage level of between one to three times book value of equity. However, our board of directors may change this target without shareholder approval. We anticipate that our debt and equity financing sources and our anticipated cash generated from operations will be adequate to fund our anticipated uses of capital.

We have an effective shelf registration statement for offerings of equity securities that is not limited on the amount of securities we may issue. We also have authorized an at-the-market sales program (“ATM”) pursuant to which we may sell up to $200 million of shares of our common stock from time to time. We have not sold any shares of common stock under the ATM to date. We also may access liquidity through our dividend reinvestment and stock purchase plan (“DRIP”), which includes a direct stock purchase option.

46

Table of Contents

In addition to our current mix of financing sources, we may also access additional forms of financings, including credit facilities, securitizations, public and private, secured and unsecured debt issuances by the Company or its subsidiaries, or through capital recycling initiatives whereby we sell certain assets in our portfolio and reinvest the proceeds in assets with more attractive risk-adjusted returns.

Collateralized Loan Obligations

During the year ended December 31, 2024, the Company raised $1.0 billion through the issuance of our CLO, BSPRT 2024-FL11 Issuer, LLC. Additionally, as of December 31, 2024, the Company had $12.2 million of reinvestment capital available across all outstanding collateralized loan obligations. The following table shows the par value outstanding for each CLO and the respective reinvestment end dates (dollars in millions):

CLO NameDebt AmountReinvestment End Date
2021-FL6 Issuer$344.4Ended
2021-FL7 Issuer$392.8Ended
2022-FL8 Issuer$796.9Ended
2022-FL9 Issuer$519.5Ended
2023-FL10 Issuer$717.204/08/25
2024-FL11 Issuer$886.210/08/27

Repurchase Agreements and Revolving Credit Facilities (“Repo and Revolving Credit Facilities”)

The Repo and Revolving Credit Facilities are financing sources through which the Company may pledge one or more mortgage loans to the financing entity in exchange for funds typically at an advance rate that typically range between 60% to 75% of the principal amount of the mortgage loan being pledged.

We expect to use the advances from these Repo and Revolving Credit Facilities to finance the acquisition or origination of eligible loans, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participation interests therein.

The Repo and Revolving Credit Facilities generally provide that in the event of a decrease in the value of our collateral, the lenders can demand additional collateral. Should the value of our collateral decrease as a result of deteriorating credit quality, resulting margin calls may cause an adverse change in our liquidity position.

The following tables summarize our Repo and Revolving Credit Facilities and our master repurchase agreements (“MRAs”) for the years ended December 31, 2024, 2023, and 2022, respectively:

47

Table of Contents

As of December 31, 2024
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements and Revolving Credit Facilities - Commercial Mortgage Loans$412,556$762,437$183,761$329,811$382,313$671,561$799,861$237,888
Repurchase Agreements, Real Estate Securities194,769243,646241,266236,608217,012249,442259,977264,514
Total$607,325$1,006,083$425,027$566,419$599,325$921,003$1,059,838$502,402
As of December 31, 2023
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements and Revolving Credit Facilities - Commercial Mortgage Loans$604,421$695,039$249,345$299,707$725,300$796,659$816,929$278,168
Repurchase Agreements, Real Estate Securities107,934176,993240,010174,055217,389209,025349,878263,769
Repurchase Agreements, Real Estate Securities held as trading121,000113,000149,387117,15957,242
Total$833,355$985,032$489,355$473,762$1,092,076$1,122,843$1,224,049$541,937
As of December 31, 2022
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements and Revolving Credit Facilities - Commercial Mortgage Loans$522,890$832,034$699,408$680,859$813,144$834,337$709,679$729,329
Repurchase Agreements, Real Estate Securities54,61053,288112,613222,86444,74454,03353,688174,389
Repurchase Agreements, Real Estate Securities held as trading1,659,931240,000225,000217,1443,055,4131,818,495230,011220,102
Total$2,237,431$1,125,322$1,037,021$1,120,867$3,913,301$2,706,865$993,378$1,123,820

The use of our warehouse lines is dependent upon a number of factors including but not limited to: origination volume, loan repayments and prepayments, our use of other financing sources such as collateralized loan obligations, our liquidity needs and types of loan assets and underlying collateral that we hold.

During the twelve months ended December 31, 2024, the maximum monthly average outstanding balance was $1.1 billion, of which $0.8 billion was related to repurchase agreements on our commercial mortgage loans and $0.3 billion for repurchase agreements on our real estate securities.

During the twelve months ended December 31, 2023, the maximum monthly average outstanding balance was $1.2 billion, of which $0.9 billion was related to repurchase agreements on our commercial mortgage loans and $0.3 billion for repurchase agreements on our real estate securities.

During the twelve months ended December 31, 2022, the maximum monthly average outstanding balance was $5.3 billion, of which $1.1 billion was related to repurchase agreements on our commercial mortgage loans and 4.2 billion for repurchase agreements on our real estate securities.

Distributions

In order to maintain our election to qualify as a REIT, we must currently distribute, at a minimum, an amount equal to 90% of our taxable income, without regard to the deduction for distributions paid and excluding net capital gains. The Company must distribute 100% of its taxable income (including net capital gains) to avoid paying corporate U.S. federal income taxes.

48

Table of Contents

Distributions on our common stock are payable when declared by our board of directors.

Dividends payable on each share of Series H convertible preferred stock ("Series H Preferred Stock") is generally equal to the quarterly dividend that would have been paid had such share of preferred stock been converted to a share of common stock, except to the extent common stock dividends have been reduced below certain specified levels. To the extent dividends on shares of preferred stock are not authorized and declared by our board of directors and paid by the Company monthly, the dividend amounts will accrue.

Holders of shares of the Company's 7.50% Series E Cumulative Redeemable Preferred Stock ("Series E Preferred Stock") are entitled to receive, when, as and if authorized by our board of directors and declared by the Company, out of funds legally available for the payment of dividends, cumulative cash dividends at the rate of 7.50% of the $25.00 per share liquidation preference per annum (equivalent to $1.875 per annum per share).

In December 2024, the Company's board of directors declared the following: (i) a fourth quarter 2024 dividend of $0.355 per share on the Company's common stock (equivalent to $1.42 per annum), (ii) a fourth quarter 2024 dividend of $106.22 per share on the Company’s Series H Preferred Stock, and (iii) a fourth quarter 2024 dividend of $0.46875 per share on the Company’s Series E Preferred Stock, all of which were paid in January 2025 to holders of record as of December 31, 2024.

Under the Company's dividend reinvestment and direct stock purchase plan ("DRIP"), the Company may elect to supply shares for reinvestment via newly issued shares of common stock under the DRIP or via shares of common stock acquired by the DRIP administrator on the open market. For the year ended December 31, 2024, 0 and 163,952 shares of common stock were issued by the Company and purchased in the open market by the DRIP administrator and allocated to DRIP participants, respectively, under the dividend reinvestment component of DRIP.

During the year ended December 31, 2024 and 2023, the Company paid an aggregate of $117.9 million and $118.0 million, respectively, of common stock distributions.

Cash Flows

The following table sets forth changes in cash, cash equivalents and restricted cash for the years ended December 31, 2024 2023, and 2022, respectively

For the Year Ended December 31,
202420232022
Cash flows from operating activities$57,233$197,387$152,515
Cash flows from investing activities(155,475)380,8073,097,265
Cash flows from financing activities(48,581)(424,994)(3,227,492)
Net increase (decrease) in cash, cash equivalents and restricted cash$(146,823)$153,200$22,288

Cash Flows from Operating Activities

During the year ended December 31, 2024, cash inflows of $57.2 million from operating activities were primarily driven by (i) net income of $92.4 million and (ii) certain non-cash expenses, partially offset by net cash outlay of $74.1 million related to originations, sales and repayment of commercial mortgage loans, held for sale, measured at fair value.

During the year ended December 31, 2023, cash inflows of $197.4 million from operating activities were primarily driven by (i) net income of $144.5 million, (ii) net proceeds of $19.5 million related to originations, sales and repayment of commercial mortgage loans, held for sale, measured at fair and (iii) certain non-cash expenses.

Cash Flows from Investing Activities

During the year ended December 31, 2024 cash outflows of $155.5 million from investing activities were primarily driven by (i) the origination and purchase of commercial mortgage loans, held for investment for $1.8 billion, (ii) the purchase of real estate securities, available for sale for $79.5 million and (iii) the purchase of equity method investment in real estate for $13.4 million. Outflows were partially offset by (i) proceeds from principal repayments of $1.5 billion received on commercial mortgage loans, held for investment, (ii) proceeds received from the sale or paydown of real estate securities, available for sale of $120.0 million, (iii) proceeds from the sale of real estate owned, held for sale assets of $34.4 million and (iv) proceeds from the sale of commercial mortgage loans, held for investment of $33.4 million.

During the year ended December 31, 2023, cash inflows of $380.8 million from investing activities were primarily driven by (i) proceeds from principal repayments of $1.1 billion received on commercial mortgage loans, held for investment, (ii) proceeds from the sale or paydown of real estate securities, available for sale of $418.8 million, (iii) proceeds from the sale of real estate owned, held for sale assets of $39.8 million and (iv) $17.7 million received from principal collateral on mortgage investments. Inflows were partially offset by (i) the origination and purchase of commercial mortgage loans, held for investment for $936.3 million and (ii) the purchase of real estate securities, available for sale for $223.8 million.

49

Table of Contents

Cash Flows from Financing Activities

During the year ended December 31, 2024 cash outflows of $48.6 million from financing activities were primarily driven by (i) repayments on our other financings of $23.7 million, (ii) $144.9 million of distributions paid to shareholders, (iii) $16.2 million of distributions paid to non-controlling interest, (iv) payments of deferred financing costs of $9.3 million and (v) $4.9 million of common stock repurchases. Outflows were partially offset by (i) net borrowings on collateralized loan obligations of $59.1 million, (ii) net borrowings on repurchase agreements for real estate securities of $62.6 million and (iii) net borrowings on repurchase agreements and revolving credit facilities for commercial mortgage loans of $30.1 million.

During the year ended December 31, 2023, cash outflows of $425.0 million from financing activities were primarily driven by (i) net repayments on repurchase agreements for real estate securities of $266.0 million, (ii) net repayments on repurchase agreements and revolving credit facilities for commercial mortgage loans of $381.2 million, (iii) net repayments on our other financings of $39.8 million, (iv) $144.3 million of distributions paid to shareholders, (v) repayments on unsecured debt of $13.4 million, (vi) payments of deferred financing costs of $12.9 million and (vii) $12.5 million of common stock repurchases. Outflows were partially offset by net borrowings on collateralized loan obligations of $448.1 million.

Election as a REIT

We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code commencing with the taxable year ended December 31, 2013. As a REIT, if we meet certain organizational and operational requirements and distribute at least 90% of our "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to our stockholders in a year, we will not be subject to U.S. federal income tax to the extent of the income that we distribute. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income and property, and U.S. federal income and excise taxes on our undistributed income.

Contractual Obligations and Commitments

Our contractual obligations, excluding interest obligations (as amounts are not fixed or determinable), as of December 31, 2024 are summarized as follows (dollars in thousands):

Less than 1 year1 to 3 years3 to 5 yearsMore than 5 yearsTotal
Unfunded loan commitments (1)$76,163$292,151$3,195$$371,509
Repurchase agreements - commercial mortgage loans76,073253,738329,811
Repurchase agreements - real estate securities236,608236,608
CLOs (2)3,657,1203,657,120
Mortgage note payable23,99823,998
Unsecured debt81,39581,395
Other financing and loan participation - commercial mortgage loans12,86512,865
Total$412,842$545,889$16,060$3,738,515$4,713,306

________________________

(1) The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the loan maturity date.

(2) Excludes $532.4 million of CLO notes, held by the Company, which are eliminated in Collateralized loan obligations in the consolidated balance sheets as of December 31, 2024.

In addition to its cash requirements, the Company pays a quarterly dividend and has an existing share repurchase authorization. As of December 31, 2024, the Company’s quarterly cash dividend was $0.355 per share of common stock (which was paid on an as-converted basis on the Company’s shares of Series H Preferred Stock), and $0.46875 per share on the Company’s shares of Series E Preferred Stock. The payment of future dividends is subject to declaration by the Board of Directors. The Company’s Board of Directors also has authorized a $65 million share repurchase program, of which $31.1 million remained available as of December 31, 2024. The authorization does not obligate the Company to acquire any specific number of shares.

50

Table of Contents

Related Party Arrangements

Benefit Street Partners L.L.C.

Amended Advisory Agreement

Refer to “Note 11 - Related Party Transactions and Arrangements” for a summary of the Company’s Advisory Agreement with the Advisor and amounts paid to the Advisor pursuant to the Advisory Agreement for the years ended December 31, 2024 and December 31, 2023.

The Nominating and Corporate Governance Committee (the “Committee”) of the Company's board of directors, which consists solely of the Company’s independent directors, negotiated, approved and recommended that the board of directors approve, the amended Advisory Agreement. The Committee engaged independent legal counsel to assist the Committee in negotiating the amended Advisory Agreement.

Pursuant to the amended Advisory Agreement, the Advisor provides the daily management for the Company and the Operating Partnership, including an investment program consistent with the investment objectives and policies of the Company as determined and adopted from time to time by the board of directors. The initial term of the amended Advisory Agreement was three-years and was automatically renewed for an additional one-year period on January 19, 2025 and will continue to automatically renew for additional one-year periods unless either party elects not to renew.

The Company may terminate the amended Advisory Agreement for a Cause Event (as defined in the amended Advisory Agreement) without payment of a termination fee. Following the expiration of a term, and upon 180 days’ prior written notice, the Company may, without cause, elect not to renew the amended Advisory Agreement upon the determination by two-thirds of the Company’s independent directors that (i) there has been unsatisfactory performance by the Advisor or (ii) that the asset management fee and annual subordinated performance fee payable to the Advisor are not fair, subject to certain conditions. In such case, the Company shall be obligated to pay a termination fee.

During the term of the amended Advisory Agreement, the Advisor shall not, directly or indirectly, manage or advise another REIT that is engaged in the business of the Company in any geographical region in which the Company has a significant investment, or provide any services related to fixed-rate conduit lending to any other person, subject to certain conditions.

Off Balance Sheet Arrangements

We had no off balance sheet arrangements as of December 31, 2024 and through the date of the filing of this Form 10-K.

Non-GAAP Financial Measures

Distributable Earnings and Distributable Earnings to Common

Distributable Earnings is a non-GAAP measure, which the Company defines as GAAP net income (loss), adjusted for (i) non-cash CLO amortization acceleration and amortization over the expected useful life of the Company's CLOs, (ii) unrealized gains and losses on loans and derivatives, including CECL reserves and impairments, net of realized gains and losses, as described further below, (iii) non-cash equity compensation expense, (iv) depreciation and amortization, (v) subordinated performance fee accruals/(reversal), (vi) realized gains and losses on debt extinguishment and CLO calls, and (vii) certain other non-cash items. Further, Distributable Earnings to Common, a non-GAAP measure, presents Distributable Earnings net of (i) perpetual preferred stock dividend payments and (ii) non-controlling interests in joint ventures.

As noted above, we exclude unrealized gains and losses on loans and other investments, including CECL reserves and impairments, from our calculation of Distributable Earnings and include realized gains and losses. The nature of these adjustments is described more fully in the footnotes to our reconciliation tables. GAAP loan loss reserves and any property impairment losses have been excluded from Distributable Earnings consistent with other unrealized losses pursuant to our existing definition of Distributable Earnings. We expect to only recognize such potential credit or property impairment losses in Distributable Earnings if and when such amounts are deemed nonrecoverable upon a realization event. This is generally at the time a loan is repaid, or in the case of a foreclosure or other property, when the underlying asset is sold. Amounts may also be deemed non-recoverable if, in our determination, it is nearly certain the carrying amounts will not be collected or realized. The realized loss amount reflected in Distributable Earnings will generally equal the difference between the cash received and the

Distributable Earnings basis of the asset. The timing of any such loss realization in our Distributable Earnings may differ materially from the timing of the corresponding loss reserves, charge-offs or impairments in our consolidated financial statements prepared in accordance with GAAP.

51

Table of Contents

The Company believes that Distributable Earnings and Distributable Earnings to Common provide meaningful information to consider in addition to the disclosed GAAP results. The Company believes Distributable Earnings and Distributable Earnings to Common are useful financial metrics for existing and potential future holders of its common stock as historically, over time, Distributable Earnings to Common has been an indicator of common dividends per share. As a REIT, the Company generally must distribute annually at least 90% of its taxable income, subject to certain adjustments, and therefore believes dividends are one of the principal reasons stockholders may invest in its common stock. Further, Distributable Earnings to Common helps investors evaluate performance excluding the effects of certain transactions and GAAP adjustments that the Company does not believe are necessarily indicative of current loan portfolio performance and the Company's operations and is one of the performance metrics the Company's board of directors considers when dividends are declared.

Distributable Earnings and Distributable Earnings to Common do not represent net income (loss) and should not be considered as an alternative to GAAP net income (loss). The methodology for calculating Distributable Earnings and Distributable Earnings to Common may differ from the methodologies employed by other companies and thus may not be comparable to the Distributable Earnings reported by other companies.

The following table provides a reconciliation of GAAP net income to Distributable Earnings and Distributable Earnings to Common for the years ended December 31, 2024, 2023, and 2022 (dollars in thousands):

Year Ended December 31,
202420232022
GAAP net income (loss)$92,403$144,509$14,215
Adjustments:
CLO amortization acceleration(1)(5,521)(438)
Unrealized (gain)/loss on financial instruments(2)6,9337,18517,010
Unrealized (gain)/loss - ARMs41543,557
(Reversal of)/provision for credit losses35,69933,73836,115
Non-cash compensation expense8,1734,7623,485
Depreciation and amortization5,6307,1285,408
Subordinated performance fee(3)(7,551)6,171(8,380)
Realized (gain)/loss on debt extinguishment / CLO call(2,201)
Realized gain/(loss) adjustment on loans and REO(4)(40,605)(1,571)
Loan workout charges/(loan workout recoveries)(5)(5,105)5,104
Distributable Earnings$100,682$189,510$116,076
7.5% series E cumulative redeemable preferred stock dividend(19,367)(19,367)(19,367)
Non-controlling interests in joint ventures net (income) / loss3,475(602)216
Non-controlling interests in joint ventures adjusted net (income) / loss DE Adjustments(3,717)(31)(1,415)
Distributable Earnings to Common$81,073$169,510$95,510
Average common stock & common stock equivalents(6)1,363,6211,403,5581,456,871
GAAP net income/(loss) ROE5.6%8.9%(0.3)%
Distributable earnings ROE5.9%12.1%6.6%
GAAP net income/(loss) per share, diluted$0.82$1.42$(0.38)
GAAP net income/(loss) per share, fully converted(7)$0.87$1.42$(0.06)
Distributable earnings per share, fully converted(7)$0.92$1.92$1.07

________________________

(1) Before Q1 2024, we adjusted GAAP income for non-cash CLO amortization acceleration to effectively amortize the issuance costs of our CLOs over the expected lifetime of the CLOs. We assume our CLOs will be outstanding for approximately four years and amortized the financing costs over approximately four years in our distributable earnings as compared to effective yield methodology in our GAAP earnings. Starting in Q1 2024, we amortized the issuance costs incurred on our CLOs over the expected lifetime of the CLOs in our GAAP presentation, making our previous adjustment no longer necessary.

(2) Represents unrealized gains and losses on (i) commercial mortgage loans, held for sale, measured at fair value, (ii) other real estate investments, measured at fair value and (iii) derivatives.

(3) Represents accrued and unpaid subordinated performance fee. In addition, reversal of subordinated performance fee represents cash payment obligations during the period.

52

Table of Contents

(4) Represents amounts deemed nonrecoverable upon a realization event, which is generally at the time a loan is repaid, or in the case of a foreclosure or other property, when the underlying asset is sold. Amounts may also be deemed non-recoverable if, in our determination, it is nearly certain the carrying amounts will not be collected or realized upon sale. Amount may be different than the GAAP basis. As of December 31, 2024, the Company has $11.9 million of GAAP loss adjustments that would run through distributable earnings if and when cash losses are realized.

(5) Represents loan workout charges the Company incurred, which the Company deemed likely to be recovered. Reversal of loan workout charges represent recoveries received. During the second quarter of 2023, the Company recovered $5.1 million of loan workout charges, in aggregate, related to the loan workout charges incurred in 2022.

(6) Represents the average of all classes of equity except the Series E Preferred Stock.

(7) Fully Converted assumes conversion of our series of convertible preferred stock and full vesting of our outstanding equity compensation awards.

FY 2023 10-K MD&A

SEC filing source: 0001562528-24-000008.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2024-02-26. Report date: 2023-12-31.

Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with the accompanying financial statements of Franklin BSP Realty Trust, Inc. the notes thereto and other financial information included elsewhere in this Annual Report on Form 10-K.

As used herein, the terms "the Company," "we," "our" and "us" refer to Franklin BSP Realty Trust, Inc., a Maryland corporation and, as required by context, to Benefit Street Partners Realty Operating Partnership, L.P., a Delaware limited partnership, which we refer to as the "OP," and to its subsidiaries. We are externally managed by Benefit Street Partners L.L.C. (our "Advisor").

This discussion contains forward-looking statements reflecting the Company’s current expectations, estimates and assumptions concerning events and financial trends that may affect our future operating results or financial position. Actual results and timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the sections of this Annual Report on Form 10-K entitled “Risk Factors” and “Forward-Looking Statements.”

Overview

The Company is a Maryland corporation and has made tax elections to be treated as a real estate investment trust ("REIT") for U.S. federal income tax purposes since 2013. The Company, through one or more subsidiaries which are each treated as a taxable REIT subsidiary ("TRS"), is indirectly subject to U.S. federal, state and local income taxes. We commenced business in May 2013. We primarily originate, acquire and manage a diversified portfolio of commercial real estate debt investments secured by properties located within and outside of the United States. Substantially all of our business is conducted through the OP, a Delaware limited partnership. We are the sole general partner and directly or indirectly hold all of the units of limited partner interests in the OP.

The Company has no employees. We are managed by our Advisor pursuant to an Advisory Agreement (the "Advisory Agreement"). Our Advisor manages our affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of our assets and our operations.

The Advisor, an SEC-registered investment adviser, is a credit-focused alternative asset management firm. The Advisor manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the Advisor’s robust platform. The Advisor is a wholly-owned subsidiary of Franklin Resources, Inc., which together with its various subsidiaries operates as "Franklin Templeton".

The Company invests in commercial real estate debt investments, which may include first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. The Company also originates conduit loans which the Company intends to sell through its TRS into commercial mortgage-backed securities ("CMBS") securitization transactions. Historically this business has focused primarily on CMBS, commercial real estate collateralized loan obligation bonds ("CRE CLO bonds"), collateralized debt obligations ("CDOs") and other securities. As a result of the October 2021 acquisition of Capstead Mortgage Corporation ("Capstead"), the Company acquired a portfolio of residential mortgage backed securities (“RMBS”) in the form of residential adjustable-rate mortgage pass-through securities ("ARM Agency Securities" or "ARMs") issued and guaranteed by government-sponsored enterprises or by an agency of the federal government. As of December 31, 2023, the Company has fully disposed of all of its ARM Agency Securities and is continuing to reinvest the proceeds from the sale of these securities in its other businesses. The Company also owns real estate that was either acquired by the Company through foreclosure or deed in lieu of foreclosure, or that was purchased for investment, primarily subject to triple net leases.

26

Book Value Per Share

The following table calculates the Company's book value per share as of December 31, 2023 and 2022 (in thousands, except share and per share amounts):

December 31, 2023December 31, 2022
Stockholders' equity applicable to common stock$1,300,372$1,304,238
Shares:
Common stock81,942,65682,479,743
Restricted stock and restricted stock units809,257513,041
Total outstanding shares82,751,91382,992,784
Book value per share$15.71$15.72

The following table calculates the Company's fully-converted book value per share as of December 31, 2023 and 2022 (in thousands, except share and per share amounts):

December 31, 2023December 31, 2022
Stockholders' equity applicable to convertible common stock$1,390,120$1,398,986
Shares:
Common stock81,942,65682,479,743
Restricted stock and restricted stock units809,257513,041
Series H convertible preferred stock5,370,4985,370,640
Series I convertible preferred stock299,200
Total outstanding shares88,122,41188,662,624
Fully-converted book value per share (1) (2)$15.77$15.78

________________________

(1) Fully-converted book value per share reflects full conversion of our outstanding series of convertible preferred stock and vesting of our outstanding equity compensation awards.

(2) Excluding the amounts for accumulated depreciation and amortization of real property of $9.4 million and $5.2 million as of December 31, 2023 and 2022, respectively, would result in a fully-converted book value per share of $15.88 and $15.84 as of December 31, 2023 and 2022, respectively.

Critical Accounting Estimates

Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting estimates are those that require the application of management’s most difficult, subjective or complex judgments on matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses.

Set forth below is a summary of the critical accounting estimates that management believes are important to the preparation of our financial statements and require complex management judgment. The Company’s significant accounting policies, including recently issued accounting pronouncements, are more fully described in Note 2 – Summary of Critical Accounting Policies to the accompanying consolidated financial statements included in this Annual Report on Form 10-K.

27

Table of Contents

Credit Losses - Estimating Credit Losses

General allowance for credit losses

The general allowance for credit losses for the Company’s financial instruments carried at amortized cost and off-balance sheet credit exposures, such as loans held for investment and unfunded loan commitments represents a lifetime estimate of expected credit losses. Factors considered by the Company when determining the general allowance for credit losses reserve include loan-specific characteristics such as loan-to-value (“LTV”) ratio, vintage year, loan term, property type, occupancy and geographic location, financial performance of the borrower, expected payments of principal and interest, as well as internal or external information relating to past events, current conditions and forward looking information through the use of projected macroeconomic scenarios over the reasonable and supportable forecasts.

The general allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist for multiple financial instruments. If similar risk characteristics do not exist, the Company measures the general allowance for credit losses on an individual instrument basis. The determination of whether a particular financial instrument should be included in a pool can change over time. If a financial asset’s risk characteristics change, the Company evaluates whether it is appropriate to continue to keep the financial instrument in its existing pool or evaluate it individually.

In measuring the general allowance for credit losses for financial instruments such as loans held for investment and unfunded loan commitments that share similar risk characteristics, the Company primarily applies a probability of default (“PD”)/loss given default (“LGD”) model for instruments that are collectively assessed, whereby the provision for credit losses is calculated as the product of PD, LGD and exposure at default (“EAD”). The Company’s model to determine the general allowance for credit losses principally utilizes historical loss rates derived from a commercial mortgage backed securities database with historical losses from 2002 to 2021 provided by a reputable third party, forecasting the loss parameters based on a projected macroeconomic scenario using a probability-based statistical approach over a reasonable and supportable forecast period of twelve months, followed by an immediate reversion to average historical losses. For financial instruments assessed on an individual basis, including when it is probable that the Company will be unable to collect the full payment of principal and interest on the instrument, the Company applies a discounted cash flow (“DCF”) methodology.

Specific Allowance for credit losses

For financial instruments where the borrower is experiencing financial difficulty based on the Company’s assessment at the reporting date and the repayment is expected to be provided substantially through the operation or sale of the collateral, the Company may elect to use as a practical expedient the fair value of the collateral at the reporting date when determining the specific allowance for credit losses.

For loans held for investment which the Company identifies reasonable doubt as to whether the collection of contractual components can be satisfied, a loan specific allowance for credit losses analysis is performed. Determining whether a specific allowance for credit losses for a loan is required entails significant judgment from management and is based on several factors including (i) the underlying collateral performance, (ii) discussions with the borrower, (iii) borrower events of default, and (iv) other facts that impact the borrower’s ability to pay the contractual amounts due under the terms of the loan. If a loan is determined to have a specific allowance for credit losses, the specific allowance for credit losses is recorded as a component of our Current Expected Credit Loss ("CECL") reserve by applying the practical expedient for collateral dependent loans. The CECL reserve is assessed on an individual basis for such loans by comparing the estimated fair value of the underlying collateral, less costs to sell, to the book value of the respective loan. The estimated fair value of underlying collateral requires judgments, which include assumptions regarding capitalization rates, discount rates, leasing, creditworthiness of major tenants, occupancy rates, availability and cost of financing, exit plans, loan sponsorship, actions of other lenders, and other factors deemed relevant by the Company. Actual losses, if any, could ultimately differ materially from these estimates. The Company only expects to write-off specific provisions if and when such amounts are deemed non-recoverable. Non-recoverability is generally determined at the time a loan is settled, or in the case of foreclosure, when the underlying asset is sold. Non-recoverability may also be concluded if, in the Company's determination, it is deemed certain that all amounts due will not be collected. If a loan is determined to be impaired based on the above considerations, management records a write-off through a charge to the allowance for credit losses and the respective loan balance.

Risk Rating

In developing the provision for credit losses for its loans held for investment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability, using similar factors as those in developing the provision for credit losses. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Risk rating categories range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss with the ratings updated quarterly.

28

Table of Contents

The Company designates loans as non-performing when (i) full payment of principal and coupon interest components become 90-days past due ("non-accrual status"); or (ii) the Company has reasonable doubt as to whether the collection of contractual components can be satisfied ("cost recovery status"). When a loan is designated as non-performing and placed on non-accrual status, interest is only recognized as income when payment has been received. Loans designated as non-performing and placed on non-accrual status are removed from their non-performing designation when collection of principal and coupon interest components have been satisfied. When a loan is designated as non-performing and placed on cost recovery status, the cost-recovery method is applied to which receipt of principal or coupon interest is recorded as a reduction to the amortized cost until collection of all contractual components are reasonably assured.

Real Estate Owned - Estimating Fair Value and Holding Period

Real estate owned assets, held for investment are carried at their estimated fair value at acquisition and presented net of accumulated depreciation and impairment charges. The Company allocates the purchase price of acquired real estate assets based on the fair value of the acquired land, building, furniture, fixtures and equipment.

Real estate owned assets, held for investment are depreciated using the straight-line method over estimated useful lives of up to 40 years for buildings and improvements and up to 15 years for furniture, fixtures and equipment. Renovations and/or replacements that improve or extend the life of the real estate owned assets are capitalized and depreciated over their estimated useful lives. Real estate owned revenue is recognized when the Company satisfies a performance obligation by transferring a promised good or service to a customer. The Company is considered to have satisfied all performance obligation at a point in time.

Real estate owned assets that are probable to be sold within one year are reported as held for sale. Real estate owned assets classified as held for sale are measured at the lower of its carrying value or estimated fair value less cost to sell. Real estate owned assets are not depreciated or amortized while classified as held for sale. Interest and other expenses attributable to the liabilities of a disposal group classified as held for sale continue to be accrued. Upon the disposition of a real estate owned asset, the Company calculates realized gains and losses as net proceeds received less the carrying value of the real estate owned asset. Net proceeds received are net of direct selling costs associated with the disposition of the real estate owned asset.

Real Estate Securities - Estimating Fair Value

On the acquisition date, all of our real estate securities will be classified as available for sale ("AFS") and will be carried at fair value, with any unrealized gains or losses reported as a component of accumulated other comprehensive income or loss. However, we may elect to transfer these assets to trading securities, and as a result, any unrealized gains or losses on such real estate securities will be recorded as unrealized gains or losses on investments in the consolidated statements of operations. Related discounts, premiums, and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to Interest income in the consolidated statements of operations.

Credit Impairment Analysis of Real Estate Securities

Real estate securities for which the fair value option has not been elected will be periodically evaluated for credit impairment. AFS real estate securities which have experienced a decline in the fair value below their amortized cost basis (i.e., impairment) are evaluated each reporting period to determine whether the decline in fair value is due to credit-related factors. Any impairment that is not credit-related is recognized in other comprehensive income, while credit-related impairment is recognized as an allowance in the consolidated balance sheets with a corresponding adjustment in the consolidated statements of operations. If the Company intends to sell an impaired real estate security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount is recognized in the consolidated statements of operations with a corresponding adjustment to the security’s amortized cost basis.

The Company analyzes the AFS security portfolio on a periodic basis for credit losses at the individual security level using the same criteria described above for those amortized cost financial assets subject to an allowance for credit losses including but not limited to; performance of the underlying assets in the security, borrower financial resources and investment in collateral, collateral type, credit ratings, project economics and geographic location as well as national and regional economic factors.

The non-credit loss component of the unrealized loss within the Company’s AFS portfolio is recognized as an adjustment to the individual security’s asset balance with an offsetting entry to Accumulated other comprehensive income/(loss) in the consolidated balance sheets.

Real estate securities for which the fair value option has been elected are not evaluated for other-than-temporary impairment as changes in fair value are recorded in the consolidated statement of operations.

29

Table of Contents

Results of Operations

Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022

The Company conducts its business through the following segments:

•The real estate debt business focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgages, subordinate mortgages, mezzanine loans and participations in such loans.

•The real estate securities business focuses on investing in and asset managing real estate securities. Historically this business has focused primarily on CMBS, CRE CLO bonds, CDO notes, and other securities. As a result of the October 2021 acquisition of Capstead, the Company acquired a portfolio of ARM Agency Securities. The portfolio was completely divested by the third quarter of 2023.

•The commercial real estate conduit business operated through the Company's TRS, which is focused on generating risk-adjusted returns by originating and subsequently selling fixed-rate commercial real estate loans into the CMBS securitization market at a profit. The TRS may also hold certain mezzanine loans that don't qualify as good REIT assets due to any potential loss from foreclosure.

•The real estate owned business represents real estate acquired by the Company through foreclosure, deed in lieu of foreclosure, or purchase.

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.

The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the years ended December 31, 2023 and 2022 (dollars in thousands):

Year Ended December 31,
20232022
Average Carrying Value (1)Interest Income/Expense (2)(3)Avg Yield/Financing Cost (4)Average Carrying Value (1)Interest Income/Expense (2)Avg Yield/Financing Cost (4)
Interest-earning assets:
Real estate debt (5)$5,038,267$530,11610.5%$4,917,287$320,5466.5%
Real estate conduit16,4082,24413.7%97,5566,9567.1%
Real estate securities260,42517,3236.7%1,203,24230,2032.5%
Total$5,315,100$549,68310.3%$6,218,085$357,7055.8%
Interest-bearing liabilities:
Repurchase Agreements - commercial mortgage loans$573,530$54,5649.5%$771,223$40,1625.2%
Other financing and loan participation - commercial mortgage loans59,5195,4789.2%47,2161,4873.1%
Repurchase Agreements - real estate securities244,46914,1185.8%1,097,8748,8500.8%
Collateralized loan obligations3,165,612223,6867.1%2,909,513103,7443.6%
Unsecured debt85,6137,7319.0%101,6596,2836.2%
Total$4,128,743$305,5777.4%$4,927,485$160,5263.3%
Net interest income/spread$244,1062.9%$197,1792.5%
Average leverage % (6)77.7%79.2%
Weighted average levered yield (7)20.6%15.3%

________________________

(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the years ended December 31, 2023 and 2022, respectively.

(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.

(3) Excludes other income on the real estate owned business segment.

(4) Calculated as interest income or expense divided by average carrying value.

30

Table of Contents

(5) The collateral sale of a Brooklyn hotel loan in April 2023, which allowed the company to recover its full investment, resulted in $15.5 million and $4.9 million in coupon and default interest income, respectively, recognized in the Company's real estate debt segment during the year ended December 31, 2023.

(6) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.

(7) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.

Interest Income

Interest income for the years ended December 31, 2023 and 2022 totaled $552.5 million and $357.7 million, respectively, an increase of $194.8 million due primarily to an approximate 330 basis point increase in daily average SOFR and SOFR equivalent rates and the impact of $20.4 million from the collateral sale of the Brooklyn hotel loan in April 2023. As of December 31, 2023, our portfolio consisted of (i) 144 commercial mortgage loans, held for investment and (ii) seven real estate securities, available for sale, measured at fair value. As of December 31, 2022, our portfolio consisted of (i) 161 commercial mortgage loans, held for investment, (ii) two commercial mortgage loans, held for sale, measured at fair value, (iii) seven real estate securities, available for sale, measured at fair value and (iv) ARMs.

Interest Expense

Interest expense for the years ended December 31, 2023 and 2022 totaled $305.6 million and $160.5 million, respectively, an increase of $145.1 million due primarily to an increase of $256.1 million in the average carrying value of our collateralized loan obligations coupled with an approximate 330 basis point increase in average SOFR and SOFR equivalent rates partially offset by a decrease of $1.1 billion in the average carrying values of our repurchase agreements - commercial mortgage loans and real estate securities.

Revenue from Real Estate Owned

For the years ended December 31, 2023 and 2022, revenue from real estate owned was $17.0 million and $9.7 million, respectively, an increase of $7.3 million due primarily to rental income obtained from additional retail properties acquired as real estate owned.

Provision/(Benefit) for Credit losses

Provision for credit losses was $33.7 million during the year ended December 31, 2023 compared to a provision of $36.1 million during the year ended December 31, 2022. The following paragraphs set forth explanations for changes in the general and specific reserves for the years ended December 31, 2023 and 2022.

For the years ended December 31, 2023 and 2022, the increases in general CECL allowance of $21.4 million and $10.8 million, respectively, were primarily related to a more pessimistic view of the macroeconomic scenario utilized for the CECL model. For the year ended December 31, 2023, this was partially offset by a decrease in the size of our loan portfolio compared to the preceding period.

For the year ended December 31, 2023, the increase in specific CECL allowance of $12.3 million was primarily related to one office loan located in Portland, OR. For the year ended December 31, 2022, a specific CECL provision of $25.3 million was recorded for the loan collateralized by the Walgreens Portfolio.

Realized Gain/(Loss) on Extinguishment of Debt

Realized gain on extinguishment of debt for the year ended December 31, 2023 of $2.2 million was primarily related to the redemption of $17.5 million par value unsecured debt at a price equal to 75% of par value coupled with the repurchases of $2.3 million of bonds of BSPRT 2021-FL7 and $8.25 million of bonds of BSPRT 2019-FL5 partially offset by the redemption of BSPRT 2019-FL5. Realized loss on extinguishment of debt for the year ended December 31, 2022 of $5.2 million was primarily related to the redemption of BSPRT 2018-FL4.

Realized Gain/(Loss) on Sale of Available for Sale Trading Securities

Realized gain on sale of available for sale trading securities for the year ended December 31, 2023 of $0.1 million was primarily related to the sale of 12 CRE CLO bonds. There were no sales of available for sale trading securities during the year ended December 31, 2022.

Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Sale, Measured at Fair Value

Realized gain on commercial mortgage loans, held for sale, measured at fair value for the year ended December 31, 2023 of $3.9 million was related to the sale of $118.1 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $122.1 million. Realized gain on commercial mortgage loans, held for sale,

31

Table of Contents

measured at fair value for the year ended December 31, 2022 of $2.4 million was related to the sale of $368.9 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $370.2 million.

Gain/(Loss) on Other Real Estate Investments

Loss on other real estate investments for the year ended December 31, 2023 was $7.1 million compared to $0.7 million for the year ended December 31, 2022. For the year ended December 31, 2023, the loss was primarily the result of the sale of two real estate owned, held for sale properties located in New Rochelle, NY and St. Louis, MO, respectively, resulting in a total loss of $3.3 million, in addition to a $4.0 million impairment loss on our real estate owned, held for sale asset related to the Walgreens Portfolio.

Unrealized Gain/(Loss) on Commercial Mortgage Loans, Held for Sale, Measured at Fair Value

The Company did not hold any commercial mortgage loans, held for sale, measured at fair value as of December 31, 2023. Unrealized gain for the year ended December 31, 2023 was $44.0 thousand related to the reversal of prior year unrealized gain/loss on a sale of a commercial real estate loan into the CMBS securitization market made in the first quarter of 2023. Comparatively, unrealized gain for the year ended December 31, 2022 was $0.5 million related to changes in fair market values on loans held in the Company's TRS coupled with the reversal of unrealized gain/loss on a sale of commercial real estate loans into the CMBS securitization market.

Trading Gain/(Loss)

Trading loss for the years ended December 31, 2023 and 2022 of $0.6 million and $119.2 million, respectively, was attributable to $17.6 million and $480.2 million of principal paydowns, respectively, $218.2 million and $3.8 billion of sales of ARM Agency Securities, respectively, and changes in market values on these securities. We sold all remaining assets from our ARMs portfolio in the third quarter of 2023.

Net Result from Derivative Transactions

Net result from derivative transactions for the year ended December 31, 2023 of a $0.9 million gain was composed of a realized gain of $1.0 million due primarily to the termination and settlement of interest rate swap positions partially offset by an unrealized loss of $0.1 million. This is compared to a net gain on our derivative portfolio of $44.2 million composed of a realized gain of $60.0 million due primarily to the termination and settlement of interest rate swap positions specifically designed to hedge the ARMs portfolio partially offset by an unrealized loss of $15.8 million for the year ended December 31, 2022.

(Provision)/Benefit for Income Tax

Benefit for income tax for the year ended December 31, 2023 was $2.8 million compared to a benefit of $0.4 million for the year ended December 31, 2022. The difference is due to change in taxable income/loss in our TRS segment.

Net (Income)/Loss Attributable to Non-controlling Interest

Net loss attributable to non-controlling interest in our consolidated joint ventures for the year ended December 31, 2023 amounted to $0.7 million compared to a net loss attributable to non-controlling interest of $0.2 million for the year ended December 31, 2022.

Preferred Share Dividends

Preferred share dividends were $27.0 million for the year ended December 31, 2023 compared to $41.7 million for the year ended December 31, 2022, a decrease of $14.7 million due primarily to fewer preferred shares outstanding following the automatic conversion into Common Stock of the Company's Series F Convertible Preferred Stock in April 2022, Series C Convertible Preferred Stock in October 2022 and Series I Convertible Preferred Stock in January 2023 (see Note 9 - Redeemable Convertible Preferred Stock and Equity Transactions).

32

Table of Contents

Expenses from Operations

Expenses from operations for the years ended December 31, 2023 and 2022 consisted of the following (dollars in thousands):

Year Ended December 31,
20232022
Asset management and subordinated performance fee$33,847$26,157
Acquisition expenses1,2411,360
Administrative services expenses14,44012,928
Professional fees15,27022,566
Share-based compensation4,7612,519
Depreciation and amortization7,1285,408
Other expenses11,1356,572
Total expenses from operations$87,822$77,510

The increase in operating expense was primarily related to (i) an increase in asset management and subordinated performance fees due to incentive fees incurred during the year ended December 31, 2023 and (ii) an increase in other expenses due to expenses incurred in order to operate various REO investments in our portfolio partially offset by (iii) a decrease in professional fees primarily related to the reduction in legal costs associated with our recovery efforts related to a hotel asset and the Walgreens Portfolio.

33

Table of Contents

Comparison of the Three Months Ended December 31, 2023 to the Three Months Ended September 30, 2023

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.

The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the three months ended December 31, 2023 and September 30, 2023 (dollars in thousands):

Three Months Ended
December 31, 2023September 30, 2023
Average Carrying Value (1)Interest Income/Expense (2)(3)Avg Yield/Financing Cost (4)(5)Average Carrying Value (1)Interest Income/Expense (2)(3)Avg Yield/Financing Cost (4)(5)
Interest-earning assets:
Real estate debt$4,778,141$125,81610.5%$4,770,339$131,09311.0%
Real estate conduit10,8261,06539.4%9,8591094.4%
Real estate securities232,4304,8358.3%277,6644,9087.1%
Total$5,021,397$131,71610.5%$5,057,862$136,11010.8%
Interest-bearing liabilities:
Repurchase Agreements - commercial mortgage loans$245,775$8,09313.2%$711,560$16,8689.5%
Other financing and loan participation - commercial mortgage loans26,05165710.1%61,1251,4449.4%
Repurchase Agreements - real estate securities248,4563,9796.4%223,1993,1515.6%
Collateralized loan obligations3,508,59566,5797.6%2,974,03954,6087.3%
Unsecured debt81,2831,9249.5%81,2581,9029.4%
Total$4,110,160$81,2327.9%$4,051,181$77,9737.7%
Net interest income/spread$50,4842.6%$58,1373.1%
Average leverage % (6)81.9%80.1%
Weighted average levered yield (7)22.2%23.1%

________________________

(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the three months ended December 31, 2023 and September 30, 2023, respectively.

(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.

(3) Excludes other income on the real estate owned business segment.

(4) Calculated as interest income or expense divided by average carrying value.

(5) Annualized.

(6) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.

(7) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.

Interest Income

Interest income for the three months ended December 31, 2023 and September 30, 2023 totaled $132.0 million and $137.0 million, respectively, a decrease of $5.0 million due primarily to payoffs of two loans occurring in the third quarter of 2023 resulting in approximately $6.3 million of income. As of December 31, 2023, our portfolio consisted of (i) 144 commercial mortgage loans, held for investment and (ii) seven real estate securities, available for sale, measured at fair value. As of September 30, 2023, our portfolio consisted of (i) 145 commercial mortgage loans, held for investment, (ii) one commercial mortgage loan, held for sale, measured at fair value and (iii) six real estate securities, available for sale, measured at fair value.

Interest Expense

Interest expense for the three months ended December 31, 2023 and September 30, 2023 totaled $81.2 million and $78.0 million, respectively, an increase of $3.2 million due primarily to an increase of $534.6 million in the average carrying value of our collateralized loan obligations partially offset by a decrease of $465.8 million in the average carrying value of our repurchase agreements - commercial mortgage loans.

34

Table of Contents

Revenue from Real Estate Owned

For the three months ended December 31, 2023 and September 30, 2023, revenue from real estate owned was $4.0 million and $3.3 million, respectively, an increase of $0.7 million due primarily to rental income obtained from the acquisition of an additional property as real estate owned.

(Provision)/Benefit for Credit losses

Provision for credit losses was $5.4 million during the three months ended December 31, 2023 compared to a provision of $2.4 million during three months ended September 30, 2023. The following paragraphs set forth explanations for changes in the general and specific reserves for the three months ended December 31, 2023 and September 30, 2023.

For the three months ended December 31, 2023 and September 30, 2023, the increases in general allowance of $5.4 million and $2.8 million, respectively, were primarily related to a more pessimistic view of the macroeconomic scenario utilized for the CECL model. For the three months ended December 31, 2023, this was coupled with increases in the size of our loan portfolio compared to the preceding period.

For the three months ended December 31, 2023, the Company did not recognize specific CECL benefit or provisions. Comparatively, for the three months ended September 30, 2023, the Company recognized $0.4 million of specific CECL benefit on one office loan located in Portland, OR.

Realized Gain/(Loss) on Extinguishment of Debt

The Company did not realized a gain or loss on extinguishment of debt for the three months ended December 31, 2023. Realized loss on extinguishment of debt for the three months ended September 30, 2023 of $2.8 million was related to redemption of BSPRT 2019-FL5.

Realized Gain/(Loss) on Sale of Available for Sale Trading Securities

Realized loss on sale of available for sale trading securities for the three months ended December 31, 2023 of $30.0 thousand was primarily related to the sale of two CRE CLO bonds. Realized loss on sale of available for sale trading securities for the three months ended September 30, 2023 of $0.5 million was primarily related to the sale of six CRE CLO bonds.

Realized Gain/(Loss) on Sale of Commercial Mortgage Loans, Held for Sale, Measured at Fair Value

Realized gain on commercial mortgage loans, held for sale, measured at fair value for the three months ended December 31, 2023 of $0.8 million was related to the sale of $26.3 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $27.0 million. Realized gain on commercial mortgage loans, held for sale, measured at fair value for the three months ended September 30, 2023 of $0.9 million was related to the sale of $34.3 million in principal amount of commercial real estate loans into the CMBS securitization market resulting in proceeds of $35.3 million.

Gain/(Loss) on Other Real Estate Investments

Gain on other real estate investments for the three months ended December 31, 2023 was $0.1 million. This is compared to a loss of $4.1 million for the three months ended September 30, 2023 primarily due to an impairment on the Walgreens Portfolio, real estate owned, held for sale asset.

Unrealized Gain/(Loss) on Commercial Mortgage Loans, Held for Sale, Measured at Fair Value

The Company did not have any commercial mortgage loans, held for sale, measured at fair value held in an unrealized gain or loss position as of December 31, 2023 and September 30, 2023.

Trading Gain/(Loss)

The Company did not experience any trading losses during the three months ended December 31, 2023. Trading loss for the three months ended September 30, 2023 of $2.6 million was attributable to $2.6 million of principal paydowns, $122.8 million of sales of ARM Agency Securities, and changes in market values on these securities.

35

Table of Contents

Net Result from Derivative Transactions

Net result from derivative transactions for the three months ended December 31, 2023 of a $0.3 million gain was composed primarily of realized gains related to the termination and settlement of interest rate swap positions. This is compared to a net loss on our derivative portfolio of $0.1 million composed of a realized gain of $0.1 million due primarily to the termination and settlement of interest rate swap positions offset by an unrealized loss of $0.2 million for the three months ended September 30, 2023 .

(Provision)/Benefit for Income Tax

Benefit for income tax for the three months ended December 31, 2023 was $0.3 million compared to a benefit of $1.8 million for the three months ended September 30, 2023. The difference is due to change in taxable income/loss in our TRS segment.

Net Income/(Loss) Attributable to Non-controlling Interest

Net income attributable to non-controlling interest in our consolidated joint ventures for the three months ended December 31, 2023 amounted to $16 thousand. Comparatively, for the three months ended September 30, 2023, net loss attributable to non-controlling interest amounted to $0.8 million.

Preferred Share Dividends

Preferred share dividends were $6.7 million for each of the three months ended December 31, 2023 and September 30, 2023. (see Note 9 - Redeemable Convertible Preferred Stock and Equity Transactions).

Expenses from operations

Expenses from operations for the three months ended December 31, 2023 and September 30, 2023 consisted of the following (dollars in thousands):

Three Months Ended
December 31, 2023September 30, 2023
Asset management and subordinated performance fee$8,954$7,908
Acquisition expenses264316
Administrative services expenses3,4473,566
Professional fees3,5094,153
Share-based compensation1,2561,255
Depreciation and amortization1,6141,513
Other expenses1,8122,856
Total expenses from operations$20,856$21,567

Overall, operating expenses were consistent with prior quarter, with a decrease of approximately $0.8 million due to a decrease in other expenses from REO that was offset by Asset management and subordinated performance fee increases due to incentive fees.

36

Table of Contents

Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021

See Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2022, filed with the Securities and Exchange Commission on March 16, 2023, for a discussion of the comparison of the year ended December 31, 2022 to the year ended December 31, 2021.

Portfolio

As of December 31, 2023 and 2022, our portfolio consisted of 144 and 161 commercial mortgage loans, held for investment, respectively. The commercial mortgage loans held for investment, net of allowance for credit losses, as of December 31, 2023 and 2022 had a total carrying value of $4,989.8 million and $5,228.9 million, respectively. As of December 31, 2023 the Company did not hold any commercial mortgage loans, held for sale. As of December 31, 2022, the contractual principal balance outstanding of commercial mortgage loans, held for sale, measured at fair value was $15.6 million, comprised of two loans, neither of which were in default or greater than ninety days past due. As of December 31, 2023 and 2022, we had $242.6 million and $221.0 million, respectively, of real estate securities, available for sale, measured at fair value. As of December 31, 2023 and 2022, our real estate owned, held for investment portfolio was composed of three and 11 properties, respectively, with carrying values of $115.8 million and $127.8 million, respectively. As of December 31, 2023 and 2022, we had 23 and two properties classified as real estate owned, held for sale, respectively, with combined carrying values of $103.7 million and $36.5 million, respectively.

As of December 31, 2023, the Company did not hold any real estate securities, trading, measured at fair value. As of December 31, 2022, the Company had real estate securities, trading, measured at fair value of $235.7 million. During the year ended December 31, 2023, the Company fully disposed of the remaining ARM Agency Securities portfolio acquired from the Capstead merger that resulted in (i) $17.6 million of principal paydowns, (ii) $218.2 million of sales and (iii) $0.6 million of net trading losses related to principal paydowns, changes in market values and sales of these securities.

As of December 31, 2023, we had two loans, designated as non-performing status with a total amortized cost of $78.2 million. As of December 31, 2023, no specific allowance for credit losses were recorded on the two non-performing loans, all of which were senior mortgage notes secured by multifamily properties.

As of December 31, 2023 and 2022, our commercial mortgage loans, held for investment, excluding commercial mortgage loans on non-performing status, had a weighted average coupon of 9.2% and 8.3% and a weighted average remaining life of 0.9 years and 1.4 years, respectively.

37

Table of Contents

The following charts summarize our commercial mortgage loans, held for investment, by coupon rate type, collateral type geographical region and state as of December 31, 2023 and 2022:

38

Table of Contents

(1) Regions included: New England, Plains, Rocky Mountain

An investments region classification is defined according to the below map based on the location of investments secured property.

39

Table of Contents

40

Table of Contents

The following charts show the par value by contractual maturity year for the investments in our portfolio as of December 31, 2023 and 2022:

41

Table of Contents

The following table shows selected data from our commercial mortgage loans, held for investment in our portfolio as of December 31, 2023 (dollars in thousands):

Loan TypeRisk Rating (1)Property TypeStatePar ValueAmortized CostOrigination Date (2)Fully Extended Maturity (3)Interest Rate (4) (5)Effective Yield (6)Loan to Value (7)
Senior Debt 13HospitalityWisconsin$4,586$4,58611/30/20173/9/2024Adj. 1M SOFR Term + 4.00%9.47%77.0%
Senior Debt 23MultifamilyOhio35,21235,2124/23/20189/9/20251M SOFR Term + 4.50%9.85%83.6%
Senior Debt 32HospitalityLouisiana21,79621,7966/28/20183/9/20251M SOFR Term + 4.25%9.60%68.8%
Senior Debt 42OfficeNew Jersey13,93713,9378/28/20189/9/20241M SOFR Term + 5.50%10.85%70.0%
Senior Debt 52OfficeMaryland41,18541,1854/30/20195/9/20251M SOFR Term + 3.56%8.91%71.0%
Senior Debt 64HospitalityTexas18,39818,3987/18/20191/9/20241M SOFR Term + 3.84%9.19%62.6%
Senior Debt 72HospitalityMichigan12,90012,9009/17/201910/9/20251M SOFR Term + 4.41%9.76%56.4%
Senior Debt 82HospitalityNew York4,8054,8057/9/20197/9/20251M SOFR Term + 5.25%10.60%47.7%
Senior Debt 92OfficeArizona14,85214,85211/22/201912/9/20241M SOFR Term + 4.00%9.35%70.9%
Senior Debt 104OfficeGeorgia24,44424,44212/17/20191/9/2025Adj. 1M SOFR Term + 4.35%9.82%64.9%
Senior Debt 112Manufactured HousingArkansas1,3011,3014/22/20205/9/20255.50%5.50%62.8%
Senior Debt 123Self StorageNew York27,44027,4409/3/20201/9/2026Adj. 1M SOFR Term + 5.00%10.47%58.8%
Senior Debt 133OfficeTexas17,10317,10310/6/202010/9/2025Adj. 1M SOFR Term + 4.50%9.97%47.9%
Senior Debt 142OfficeMassachusetts63,27463,14610/8/202010/9/20255.15%5.15%52.5%
Senior Debt 153OfficeMichigan30,18630,18610/14/20207/9/20251M SOFR Term + 2.81%8.16%66.0%
Senior Debt 162OfficeTexas9,1759,17511/6/202011/9/2025Adj. 1M SOFR Term + 5.00%10.47%67.8%
Senior Debt 172MultifamilyTexas12,55012,5471/22/20212/9/2026Adj. 1M SOFR Term + 4.55%10.02%73.0%
Senior Debt 182MultifamilyFlorida21,00021,00012/31/20201/9/2025Adj. 1M SOFR Term + 4.60%10.07%66.7%
Senior Debt 192OfficeCalifornia10,85510,85512/31/20201/9/20241M SOFR Term + 5.56%10.91%63.9%
Senior Debt 204OfficeColorado44,91344,8923/1/20213/9/2026Adj. 1M SOFR Term + 3.97%9.43%53.9%
Senior Debt 213MultifamilyArizona34,47634,4572/2/20212/9/20261M SOFR Term + 8.00%13.35%N/A
Senior Debt 222HospitalityNorth Carolina23,00022,9922/24/20213/9/2024Adj. 1M SOFR Term + 5.79%11.26%57.2%
Senior Debt 232MultifamilyTexas34,75034,7503/5/20213/9/20241M SOFR Term + 4.10%9.45%78.2%
Senior Debt 243MultifamilyTexas55,00055,0003/16/20215/9/20261M SOFR Term + 4.00%9.35%71.6%
Senior Debt 252MultifamilyTexas14,70014,6963/15/20214/9/2026Adj. 1M SOFR Term + 3.39%8.86%70.6%
Senior Debt 262MultifamilyPennsylvania8,8988,8933/23/20214/9/2026Adj. 1M SOFR Term + 3.80%9.27%69.9%
Senior Debt 272MultifamilyTexas19,80419,7983/25/20214/9/2026Adj. 1M SOFR Term + 3.60%9.07%70.8%
Senior Debt 282MultifamilyTexas43,24643,2374/1/20214/9/2026Adj. 1M SOFR Term + 2.95%8.42%71.6%
Senior Debt 292HospitalityLouisiana25,70025,7004/15/20215/9/2026Adj. 1M SOFR Term + 5.60%11.07%61.0%
Senior Debt 302Mixed UseWashington32,50032,5006/30/20211/9/2026Adj. 1M SOFR Term + 3.70%9.17%69.7%
Senior Debt 312MultifamilyTexas75,92775,9013/31/20214/9/2026Adj. 1M SOFR Term + 2.95%8.42%72.6%
Senior Debt 323MultifamilyTexas20,45020,4264/22/20215/9/2026Adj. 1M SOFR Term + 3.60%9.07%67.7%
Senior Debt 332MultifamilyTexas30,32030,3103/31/20214/9/2026Adj. 1M SOFR Term + 2.95%8.42%70.4%
Senior Debt 342MultifamilyTexas35,46635,4594/1/20214/9/2026Adj. 1M SOFR Term + 2.95%8.42%71.7%

42

Table of Contents

Loan TypeRisk Rating (1)Property TypeStatePar ValueAmortized CostOrigination Date (2)Fully Extended Maturity (3)Interest Rate (4) (5)Effective Yield (6)Loan to Value (7)
Senior Debt 352MultifamilyTexas33,58833,5824/1/20214/9/2026Adj. 1M SOFR Term + 2.95%8.42%72.2%
Senior Debt 362MultifamilyFlorida152,112151,6445/26/20216/9/20261M SOFR Term + 4.55%9.90%47.8%
Senior Debt 372HospitalityFlorida36,75036,7135/20/20216/9/2026Adj. 1M SOFR Term + 6.25%11.72%59.2%
Senior Debt 382MultifamilyNorth Carolina35,11634,9907/22/20213/9/2027Adj. 1M SOFR Term + 8.00%13.47%N/A
Senior Debt 392MultifamilyTexas16,45316,45310/6/202110/9/2026Adj. 1M SOFR Term + 3.75%9.22%76.9%
Senior Debt 402MultifamilyPennsylvania47,98447,9019/10/202110/9/2026Adj. 1M SOFR Term + 3.15%8.62%71.0%
Senior Debt 412MultifamilySouth Carolina41,65041,6509/2/20219/9/2025Adj. 1M SOFR Term + 3.40%8.87%79.9%
Senior Debt 423MultifamilyTexas34,76034,7139/20/202110/9/2024Adj. 1M SOFR Term + 3.64%9.11%66.0%
Senior Debt 432MultifamilyOregon8,5008,4899/8/20219/9/2026Adj. 1M SOFR Term + 3.75%9.22%79.4%
Senior Debt 442MultifamilyTexas14,89014,8909/9/20219/9/2026Adj. 1M SOFR Term + 3.15%8.62%79.8%
Senior Debt 452MultifamilySouth Carolina69,50069,3129/20/202110/9/2026Adj. 1M SOFR Term + 3.25%8.72%77.1%
Senior Debt 462MultifamilyGeorgia11,32511,3069/22/202110/9/2026Adj. 1M SOFR Term + 3.75%9.22%70.0%
Senior Debt 472MultifamilyTexas27,19927,1609/30/202110/9/2026Adj. 1M SOFR Term + 3.20%8.67%77.3%
Senior Debt 482HospitalityTexas17,12217,1229/30/202110/9/2026Adj. 1M SOFR Term + 5.25%10.72%61.0%
Senior Debt 492MultifamilyTexas56,15056,0719/30/202110/9/2026Adj. 1M SOFR Term + 3.10%8.57%78.9%
Senior Debt 502MultifamilyTexas38,24238,11610/14/202111/9/2026Adj. 1M SOFR Term + 2.90%8.37%72.2%
Senior Debt 513MultifamilyTexas55,39455,39411/23/20211/9/2027Adj. 1M SOFR Term + 3.10%8.57%67.2%
Senior Debt 523MultifamilyArizona38,15338,10111/16/202112/9/2026Adj. 1M SOFR Term + 2.90%8.37%72.0%
Senior Debt 532MultifamilyTexas68,16568,16510/29/202111/9/2026Adj. 1M SOFR Term + 2.85%8.32%70.6%
Senior Debt 542MultifamilyTexas32,56732,51011/23/202112/9/2026Adj. 1M SOFR Term + 3.25%8.72%80.0%
Senior Debt 552MultifamilySouth Carolina61,60061,60011/10/202111/9/2026Adj. 1M SOFR Term + 3.35%8.82%78.0%
Senior Debt 562MultifamilyTexas44,98744,98711/16/202112/9/2026Adj. 1M SOFR Term + 3.00%8.47%74.8%
Senior Debt 572MultifamilyTexas47,14747,01911/9/202111/9/2026Adj. 1M SOFR Term + 2.75%8.22%68.1%
Senior Debt 582MultifamilyNew Jersey86,00085,9592/25/20223/9/20261M SOFR Term + 3.24%8.59%60.0%
Senior Debt 593Manufactured HousingGeorgia6,7006,68812/13/202112/9/2026Adj. 1M SOFR Term + 4.50%9.97%77.9%
Senior Debt 602MultifamilyTexas58,68058,67712/10/20211/9/2027Adj. 1M SOFR Term + 3.45%8.92%74.8%
Senior Debt 612MultifamilyGeorgia26,06826,06811/30/20213/9/2024Adj. 1M SOFR Term + 2.90%8.37%72.1%
Senior Debt 622MultifamilyKentucky14,93314,90511/19/202112/9/2026Adj. 1M SOFR Term + 3.20%8.67%62.4%
Senior Debt 632MultifamilyTexas38,28338,21911/22/202112/9/2026Adj. 1M SOFR Term + 3.00%8.47%73.3%
Senior Debt 644MultifamilyTexas42,23542,23411/18/20211/9/2027Adj. 1M SOFR Term + 2.90%8.37%71.7%
Senior Debt 653MultifamilyTexas69,41569,41511/30/202112/9/2026Adj. 1M SOFR Term + 2.88%8.35%74.8%
Senior Debt 662MultifamilyTexas66,74266,74211/30/202112/9/2026Adj. 1M SOFR Term + 2.88%8.35%75.5%
Senior Debt 672MultifamilyTexas17,14517,14412/30/20211/9/20271M SOFR Term + 3.50%8.85%71.7%
Senior Debt 683MultifamilyMichigan59,23259,17512/9/202112/9/2026Adj. 1M SOFR Term + 2.75%8.22%73.9%
Senior Debt 693MultifamilyPennsylvania22,24022,23912/16/20211/9/20271M SOFR Term + 2.96%8.31%79.4%
Senior Debt 703MultifamilyTexas25,24125,19512/16/20211/9/20271M SOFR Term + 2.96%8.31%72.9%

43

Table of Contents

Loan TypeRisk Rating (1)Property TypeStatePar ValueAmortized CostOrigination Date (2)Fully Extended Maturity (3)Interest Rate (4) (5)Effective Yield (6)Loan to Value (7)
Senior Debt 712MultifamilyTexas32,42832,42512/16/20211/9/20271M SOFR Term + 3.20%8.55%74.2%
Senior Debt 722MultifamilyFlorida78,41678,16712/21/20211/9/20271M SOFR Term + 3.45%8.80%78.8%
Senior Debt 732MultifamilyNorth Carolina81,24781,16412/15/20211/9/20271M SOFR Term + 3.21%8.56%76.1%
Senior Debt 742MultifamilyNorth Carolina24,00023,99912/17/20211/9/20271M SOFR Term + 3.10%8.45%72.7%
Senior Debt 752RetailNew York31,00030,94612/23/20211/9/20271M SOFR Term + 3.29%8.64%42.5%
Senior Debt 763MultifamilyTexas38,51138,5115/12/20228/9/20271M SOFR Term + 3.55%8.90%66.2%
Senior Debt 772MultifamilyGeorgia23,85523,8481/28/20222/9/20271M SOFR Term + 2.95%8.30%65.6%
Senior Debt 782MultifamilyNorth Carolina11,10011,0971/14/20222/9/20271M SOFR Term + 3.30%8.65%75.7%
Senior Debt 793MultifamilyTexas47,44447,44212/21/20211/9/20271M SOFR Term + 2.86%8.21%68.2%
Senior Debt 802MultifamilyTexas36,82436,82112/22/20211/9/20271M SOFR Term + 2.86%8.21%69.7%
Senior Debt 812HospitalityNorth Carolina10,50410,4811/19/20222/9/20271M SOFR Term + 5.30%10.65%68.2%
Senior Debt 822MultifamilyFlorida82,00081,9892/10/20222/9/20271M SOFR Term + 3.20%8.55%74.5%
Senior Debt 832IndustrialArizona55,00054,9733/15/20223/9/20271M SOFR Term + 3.50%8.85%70.1%
Senior Debt 842MultifamilyTexas39,86439,8433/14/20223/9/20271M SOFR Term + 3.10%8.45%74.1%
Senior Debt 852MultifamilyArizona35,22035,2023/2/20223/9/20271M SOFR Term + 2.95%8.30%63.1%
Senior Debt 862Mixed UseNew York19,00018,9913/7/20223/9/20261M SOFR Term + 3.42%8.78%65.1%
Senior Debt 872MultifamilyNorth Carolina85,50085,4802/24/20223/9/20271M SOFR Term + 3.15%8.50%69.6%
Senior Debt 882MultifamilyNorth Carolina31,90031,8883/29/20224/9/20271M SOFR Term + 3.30%8.65%76.9%
Senior Debt 892HospitalityColorado30,02129,7415/20/20226/9/20271M SOFR Term + 7.05%12.40%N/A
Senior Debt 902MultifamilyTexas13,55812,6917/20/20224/9/20271M SOFR Term + 6.75%12.10%N/A
Senior Debt 912HospitalityGeorgia43,45743,4573/30/20224/9/20271M SOFR Term + 4.90%10.25%61.1%
Senior Debt 922HospitalityNew York15,63415,56811/8/202211/9/20271M SOFR Term + 5.34%10.69%57.7%
Senior Debt 933MultifamilyNevada35,94935,9496/3/20226/9/20271M SOFR Term + 6.05%11.40%62.4%
Senior Debt 943MultifamilyVirginia56,61656,4794/29/20225/9/20271M SOFR Term + 3.95%9.30%73.2%
Senior Debt 953MultifamilyTexas29,90529,81610/21/202211/9/20271M SOFR Term + 4.00%9.35%70.9%
Senior Debt 962MultifamilyNorth Carolina56,85956,8068/23/20229/9/20271M SOFR Term + 6.70%12.05%46.5%
Senior Debt 972MultifamilyTexas12,53612,5235/2/20225/9/20271M SOFR Term + 3.55%8.90%67.7%
Senior Debt 982IndustrialFlorida18,72418,6739/13/20229/9/20271M SOFR Term + 4.90%10.25%64.6%
Senior Debt 992MultifamilyTennessee19,89919,8755/18/20226/9/20271M SOFR Term + 3.50%8.85%64.5%
Senior Debt 1003MultifamilyTexas28,97928,9365/26/20226/9/20271M SOFR Term + 3.65%9.00%71.0%
Senior Debt 1013MultifamilyTexas17,33017,3035/26/20226/9/20271M SOFR Term + 3.65%9.00%73.9%
Senior Debt 1022MultifamilyGeorgia70,75070,6735/18/20226/9/20271M SOFR Term + 3.80%9.15%77.9%
Senior Debt 1034MultifamilyNorth Carolina83,91483,8106/1/20226/9/20271M SOFR Term + 3.95%9.30%71.8%
Senior Debt 1043MultifamilyNorth Carolina45,46945,4146/1/20226/9/20271M SOFR Term + 3.95%9.30%75.9%
Senior Debt 1054MultifamilyNorth Carolina58,00357,9306/1/20226/9/20271M SOFR Term + 3.95%9.30%73.7%
Senior Debt 1063MultifamilyNorth Carolina20,71620,6886/1/20226/9/20271M SOFR Term + 3.95%9.30%75.1%

44

Table of Contents

Loan TypeRisk Rating (1)Property TypeStatePar ValueAmortized CostOrigination Date (2)Fully Extended Maturity (3)Interest Rate (4) (5)Effective Yield (6)Loan to Value (7)
Senior Debt 1072MultifamilyVarious146,810146,6086/1/20226/9/20271M SOFR Term + 3.95%9.30%67.8%
Senior Debt 1082MultifamilyKentucky56,00055,9386/1/20226/9/20271M SOFR Term + 3.80%9.15%73.8%
Senior Debt 1092MultifamilyNorth Carolina11,67511,66111/3/202211/9/20271M SOFR Term + 4.45%9.80%74.8%
Senior Debt 1102MultifamilyGeorgia70,75070,5696/14/20226/9/20271M SOFR Term + 3.45%8.80%71.6%
Senior Debt 1112HospitalityDistrict of Columbia39,52539,3468/2/20228/9/20271M SOFR Term + 6.94%12.29%71.2%
Senior Debt 112 (8)2MultifamilyPennsylvania2/17/20239/9/20261M SOFR Term + 6.31%11.66%N/A
Senior Debt 1132HospitalityAlabama16,27016,2499/20/202210/9/20271M SOFR Term + 5.75%11.10%62.1%
Senior Debt 1142Manufactured HousingFlorida11,61711,5879/13/20229/9/20271M SOFR Term + 4.75%10.10%53.8%
Senior Debt 115 (8)2HospitalityTexas1/31/202311/9/20271M SOFR Term + 7.50%12.85%6.2%
Senior Debt 1162MultifamilyNorth Carolina48,76448,68412/29/20221/9/20281M SOFR Term + 4.20%9.55%70.1%
Senior Debt 1172MultifamilySouth Carolina51,00050,87512/2/202212/9/20271M SOFR Term + 3.75%9.10%64.6%
Senior Debt 1182MultifamilySouth Carolina14,63514,59412/16/20221/9/20271M SOFR Term + 4.25%9.60%68.1%
Senior Debt 1192HospitalityNorth Carolina28,30028,29712/15/20221/9/20251M SOFR Term + 5.25%10.60%54.9%
Senior Debt 1202MultifamilyArizona55,50055,3534/10/20234/9/20261M SOFR Term + 3.85%9.20%44.7%
Senior Debt 1212HospitalityFlorida10,50010,4654/4/20234/9/20281M SOFR Term + 5.50%10.85%39.6%
Senior Debt 1222HospitalityVarious120,000119,5592/9/20232/9/20281M SOFR Term + 4.90%10.25%53.6%
Senior Debt 1232MultifamilyFlorida64,50064,3884/19/20235/9/20251M SOFR Term + 5.00%10.35%62.3%
Senior Debt 1242HospitalityNew York39,54939,6614/17/202312/27/20241M SOFR Term + 3.75%9.10%39.1%
Senior Debt 1252MultifamilyDistrict of Columbia21,70021,6166/30/20237/9/20271M SOFR Term + 3.95%9.30%29.4%
Senior Debt 1262Manufactured HousingFlorida21,44921,2967/28/20238/9/20281M SOFR Term + 4.25%9.60%43.2%
Senior Debt 1272MultifamilyNew York19,79319,8816/28/20237/9/20284.75%4.75%85.7%
Senior Debt 1282MultifamilyTexas78,99678,6648/1/20238/9/20281M SOFR Term + 3.20%8.55%58.7%
Senior Debt 1292HospitalityFlorida23,00022,8618/10/20238/9/20281M SOFR Term + 5.45%10.80%72.8%
Senior Debt 1302HospitalityGeorgia12,42012,3228/17/20239/9/20281M SOFR Term + 4.85%10.20%53.5%
Senior Debt 1312MultifamilyTexas38,75038,57210/18/202311/9/20261M SOFR Term + 4.50%9.85%62.4%
Senior Debt 1322HospitalityFlorida31,30031,07810/17/202311/9/20281M SOFR Term + 4.25%9.60%48.9%
Senior Debt 1332MultifamilyTexas42,75042,55510/17/202311/9/20261M SOFR Term + 3.85%9.20%61.4%
Senior Debt 1342MultifamilyTexas17,11916,96610/12/202310/9/20281M SOFR Term + 3.20%8.55%55.1%
Senior Debt 1352MultifamilyTexas21,00020,88712/6/202312/9/20261M SOFR Term + 3.75%9.10%63.6%
Senior Debt 1362HospitalityTennessee41,07140,85511/14/202312/9/20281M SOFR Term + 3.65%9.00%50.0%
Senior Debt 1372HospitalityNevada25,75025,59512/15/20231/9/20281M SOFR Term + 3.95%9.30%42.4%
Senior Debt 1383HospitalityIllinois16,56616,56312/4/201710/6/20255.99%5.99%52.9%
Mezzanine Loan 12RetailNew York3,0002,99412/23/20211/9/20271M SOFR Term + 12.00%17.35%46.6%
Mezzanine Loan 22Mixed UseNew York1,0001,0003/7/20223/9/20261M SOFR Term + 11.00%16.35%68.5%
Mezzanine Loan 32HospitalityNew York1,3501,34611/8/202211/9/20271M SOFR Term + 9.25%14.60%64.6%
Mezzanine Loan 4 (8)2HospitalityTexas1/31/202311/9/20271M SOFR Term + 10.00%15.35%6.2%
Mezzanine Loan 53MultifamilyOhio2,3782,3783/9/20239/9/20251M SOFR Term + 4.50%9.85%58.2%

45

Table of Contents

Loan TypeRisk Rating (1)Property TypeStatePar ValueAmortized CostOrigination Date (2)Fully Extended Maturity (3)Interest Rate (4) (5)Effective Yield (6)Loan to Value (7)
Mezzanine Loan 62MultifamilyDistrict of Columbia11,70011,6556/30/20237/9/20271M SOFR Term + 3.95%9.30%45.2%
$5,045,036$5,036,9429.18%65.4%

_______________________

(1) For a discussion of risk ratings, see Note 3 - Commercial Mortgage Loans in our Consolidated Financial Statements included in this Form 10-K.

(2) Date loan was originated or acquired by us. The origination or acquisition date is not updated for subsequent loan modifications.

(3) Fully extended maturity assumes all extension options are exercised by the borrower; provided, however, that our loans may be repaid prior to such date.

(4) Our floating rate loan agreements generally contain the contractual obligation for the borrower to maintain an interest rate cap to protect against rising interest rates. In a simple interest rate cap, the borrower pays a premium for a notional principal amount based on a capped interest rate (the “cap rate”). When the floating rate exceeds the cap rate, the borrower receives a payment from the cap counterparty equal to the difference between the floating rate and the cap rate on the same notional principal amount for a specified period of time. When interest rates rise, the value of an interest rate cap will increase, thereby reducing the borrower's exposure to rising interest rates.

(5) On March 5, 2021, the Financial Conduct Authority of the U.K. (the “FCA”) announced that LIBOR tenors would cease to be published or no longer be representative. The Alternative Reference Rates Committee (the “ARRC”) interpreted this announcement to constitute a benchmark transition event. The benchmark index of LIBOR interest rate will convert from LIBOR to compounded SOFR, plus a benchmark adjustment of 11.448 basis points. As of December 31, 2023, all of our commercial mortgage loans, held for investment which had been indexed at LIBOR were converted to SOFR utilizing the 11.448 basis points adjustment and the applicable spreads remain unchanged. The loans which have the SOFR adjustment are indicated with "Adj. 1M SOFR Term."

(6) Effective yield is calculated as the spread of the loan plus the greater of the applicable index or index floor.

(7) Loan-to-value percentage ("LTV") represents the ratio of the loan amount to the appraised value of the property at the time of origination. However, for predevelopment construction loans at origination, LTV is not applicable and is therefore nil.

(8) Commitment on the loan was unfunded as of December 31, 2023.

The following table shows selected data from our real estate owned, held for investment assets in our portfolio as of December 31, 2023 (dollars in thousands):

TypeAcquisition DatePrimary Location(s)Property TypeReal Estate Owned, NetIntangible Lease Asset, NetTotal
Real Estate Owned 1September 2021Jeffersonville, GAIndustrial$85,444$42,713$128,157
Real Estate Owned 2August 2023Portland, OROffice18,53118,531
Real Estate Owned 3October 2023Lubbock, TXMultifamily11,8558011,935
$115,830$42,793$158,623

The following table shows selected data from our real estate owned, held for sale assets in our portfolio as of December 31, 2023 (dollars in thousands):

TypeAcquisition DatePrimary Location(s)Property TypeAssets, NetLiabilities, Net
Real Estate Owned, held for sale 1VariousVariousRetail$103,657$12,297

The following table shows selected data from our real estate securities, CRE CLO bonds, measured at fair value as of December 31, 2023 (dollars in thousands):

TypeInterest RateMaturityPar ValueFair ValueEffective Yield
CRE CLO bond 11 month SOFR + 2.78%8/19/2035$30,000$30,0408.14%
CRE CLO bond 21 month SOFR + 3.23%8/19/203525,00024,6378.59%
CRE CLO bond 31 month SOFR + 2.90%10/19/203928,34028,3108.30%
CRE CLO bond 41 month SOFR + 3.20%5/25/203850,00049,8758.55%
CRE CLO bond 51 month SOFR + 2.37%4/16/202845,00044,9117.72%
CRE CLO bond 61 month SOFR + 2.27%9/19/203853,00052,8277.63%
CRE CLO bond 71 month SOFR + 3.10%9/19/203812,00011,9698.46%
$243,340$242,5698.12%

46

Table of Contents

Liquidity and Capital Resources

Overview

Our expected material cash requirements over the next twelve months and thereafter are composed of (i) contractually obligated payments, including payments of principal and interest and contractually-obligated fundings on our loans; (ii) other essential expenditures, including operating and administrative expenses and dividends paid in accordance with REIT distribution requirements; and (iii) opportunistic investments, including new loans.

Our contractually obligated payments primarily consist of payment obligations under the debt financing arrangements which are set forth below, and included in the table under Contractual Obligations and Commitments.

We may from time to time purchase or retire outstanding debt securities and repurchase or redeem our equity securities. Such purchases, if any, will depend on prevailing market conditions, liquidity requirements and other factors.

We closely monitor our liquidity position and believe that we have sufficient current liquidity and access to additional liquidity to meet our financial obligations for the next 12 months and beyond.

Debt-to-Equity Ratio and Total Leverage Ratio

The following table presents our debt-to-equity and total leverage ratios:

December 31, 2023December 31, 2022
Net debt-to-equity ratio(1)2.3x2.5x
Total leverage ratio(2)2.5x2.6x

________________________

(1) Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, repurchase agreements - commercial mortgage loans, repurchase agreements - real estate securities, asset-specific financing arrangements, and unsecured debt, less cash and cash equivalents, to (ii) total equity and total redeemable convertible preferred stock, at period end. Recourse net debt-to-equity ratio was 0.2x and 0.7x as of December 31, 2023 and December 31, 2022, respectively.

(2) Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, repurchase agreements - commercial mortgage loans, repurchase agreements - real estate securities, asset-specific financing arrangements, and unsecured debt, to (ii) total equity and total redeemable convertible preferred stock, at period end. Recourse leverage ratio was 0.4x and 0.8x as of December 31, 2023 and December 31, 2022, respectively.

Sources of Liquidity

Our primary sources of liquidity include unrestricted cash, capacity in our collateralized loan obligations available for reinvestment, and funds available and in progress on financing lines.

Our current sources of near-term liquidity as of December 31, 2023 and December 31, 2022 are set forth in the following table (dollars in millions):

December 31, 2023December 31, 2022
Unrestricted cash$338$179
CLO reinvestment available(1)5516
Financings available & in progress(2)1,131822
Total$1,524$1,017

________________________

(1) See discussion below for further information on the Company's collateralized loan obligations.

(2) Represents cash available to invest at a market advance rate utilizing available capacity on financing lines.

We expect to use additional debt and equity financing as a source of capital. Our board of directors currently intends to operate at a leverage level of between one to three times book value of equity. However, our board of directors may change this target without shareholder approval. We anticipate that our debt and equity financing sources and our anticipated cash generated from operations will be adequate to fund our anticipated uses of capital.

We have an effective shelf registration statement for offerings of equity securities that is not limited on the amount of securities we may issue. We also have authorized an at-the-market sales program ("ATM") pursuant to which we may sell up to $200 million of shares of our common stock from time to time. We have not sold any shares of common stock under the ATM to date. We also may access liquidity through our dividend reinvestment and stock purchase plan ("DRIP"), which includes a direct stock purchase option.

47

Table of Contents

In addition to our current mix of financing sources, we may also access additional forms of financings, including credit facilities, securitizations, public and private, secured and unsecured debt issuances by the Company or its subsidiaries, or through capital recycling initiatives whereby we sell certain assets in our portfolio and reinvest the proceeds in assets with more attractive risk-adjusted returns.

Collateralized Loan Obligations

During the year ended December 31, 2023, the Company raised $896.6 million through the issuance of BSPRT 2023-FL10 Issuer, LLC. Additionally, as of December 31, 2023, the Company had $54.5 million of reinvestment capital available across all outstanding collateralized loan obligations. The following table shows the par value outstanding for each CLO and the respective reinvestment end dates (dollars in millions):

CLO NameDebt AmountReinvestment End Date
2019-FL5 Issuer(1)$Ended
2021-FL6 Issuer$558.0Ended
2021-FL7 Issuer$720.001/08/24
2022-FL8 Issuer$960.003/08/24
2022-FL9 Issuer$670.607/08/24
2023-FL10 Issuer$689.304/08/25

________________________

(1) On July 17, 2023, the Company called all of the outstanding notes issued by BSPRT 2019-FL5 Issuer, Ltd, a wholly owned indirect subsidiary of the Company.

Repurchase Agreements and Revolving Credit Facilities ("Repo and Revolving Credit Facilities")

The Repo and Revolving Credit Facilities are financing sources through which the Company may pledge one or more mortgage loans to the financing entity in exchange for funds typically at an advance rate that typically range between 60% to 75% of the principal amount of the mortgage loan being pledged.

We expect to use the advances from these Repo and Revolving Credit Facilities to finance the acquisition or origination of eligible loans, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participation interests therein.

The Repo and Revolving Credit Facilities generally provide that in the event of a decrease in the value of our collateral, the lenders can demand additional collateral. Should the value of our collateral decrease as a result of deteriorating credit quality, resulting margin calls may cause an adverse change in our liquidity position.

The following tables summarize our Repo and Revolving Credit Facilities and our master repurchase agreements ("MRAs") for the years ended December 31, 2023, 2022, and 2021, respectively:

48

Table of Contents

As of December 31, 2023
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements, Commercial Mortgage Loans$604,421$695,039$249,345$299,707$725,300$796,659$816,929$278,168
Repurchase Agreements, Real Estate Securities107,934176,993240,010174,055217,389209,025349,878263,769
Repurchase Agreements, Real Estate Securities held as trading121,000113,000149,387117,15957
Total$833,355$985,032$489,355$473,762$1,092,076$1,122,843$1,166,864$541,937
As of December 31, 2022
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements, Commercial Mortgage Loans$522,890$832,034$699,408$680,859$813,144$834,337$709,679$729,329
Repurchase Agreements, Real Estate Securities54,61053,288112,613222,86444,74454,03353,688174,389
Repurchase Agreements, Real Estate Securities held as trading1,659,931240,000225,000217,1443,055,4131,818,495230,011220,102
Total$2,237,431$1,125,322$1,037,021$1,120,867$3,913,301$2,706,865$993,378$1,123,820
As of December 31, 2021
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements, Commercial Mortgage Loans$152,925$287,462$550,156$1,019,600$340,485$282,891$331,871$959,729
Repurchase Agreements, Real Estate Securities88,27246,51046,53134,311123,32257,30146,52737,735
Repurchase Agreements, Real Estate Securities held as trading4,144,4734,266,556
Total$241,197$333,972$596,687$5,198,384$463,807$340,192$378,398$5,264,020

The use of our warehouse lines is dependent upon a number of factors including but not limited to: origination volume, loan repayments and prepayments, our use of other financing sources such as collateralized loan obligations, our liquidity needs and types of loan assets and underlying collateral that we hold.

During the twelve months ended December 31, 2023, the maximum monthly average outstanding balance was $1.2 billion, of which $0.9 billion was related to repurchase agreements on our commercial mortgage loans and $0.3 billion for repurchase agreements on our real estate securities.

During the twelve months ended December 31, 2022, the maximum monthly average outstanding balance was $5.3 billion, of which $1.1 billion was related to repurchase agreements on our commercial mortgage loans and $4.2 billion for repurchase agreements on our real estate securities.

During the twelve months ended December 31, 2021, the maximum monthly average outstanding balance was $5.8 billion, of which $0.7 billion was related to repurchase agreements on our commercial mortgage loans and $5.1 billion for repurchase agreements on our real estate securities.

Distributions

In order to maintain our election to qualify as a REIT, we must currently distribute, at a minimum, an amount equal to 90% of our taxable income, without regard to the deduction for distributions paid and excluding net capital gains. The Company must distribute 100% of its taxable income (including net capital gains) to avoid paying corporate U.S. federal income taxes.

49

Table of Contents

Distributions on our common stock are payable when declared by our board of directors.

Dividends payable on each share of Series H convertible preferred stock ("Series H Preferred Stock") is generally equal to the quarterly dividend that would have been paid had such share of preferred stock been converted to a share of common stock, except to the extent common stock dividends have been reduced below certain specified levels. To the extent dividends on shares of preferred stock are not authorized and declared by our board of directors and paid by the Company monthly, the dividend amounts will accrue.

Holders of shares of the Company's 7.50% Series E Cumulative Redeemable Preferred Stock ("Series E Preferred Stock") are entitled to receive, when, as and if authorized by our board of directors and declared by the Company, out of funds legally available for the payment of dividends, cumulative cash dividends at the rate of 7.50% of the $25.00 per share liquidation preference per annum (equivalent to $1.875 per annum per share).

In December 2023, the Company's board of directors declared the following: (i) a fourth quarter 2023 dividend of $0.355 per share on the Company's common stock (equivalent to $1.42 per annum), (ii) a fourth quarter 2023 dividend of $106.22 per share on the Company’s Series H Preferred Stock, and (iii) a fourth quarter 2023 dividend of $0.46875 per share on the Company’s Series E Preferred Stock, all of which were paid in January 2024 to holders of record as of December 31, 2023.

Under the Company's dividend reinvestment and direct stock purchase plan ("DRIP"), the Company may elect to supply shares for reinvestment via newly issued shares of common stock under the DRIP or via shares of common stock acquired by the DRIP administrator on the open market. During the years ended December 31, 2023, 2022 and 2021, the Company issued 61,866 shares, 72,764 shares and zero shares, respectively, of common stock under the dividend reinvestment component of DRIP.

During the year ended December 31, 2023 and 2022, the Company paid an aggregate of $118.0 million and $87.8 million, respectively, of common stock distributions.

Cash Flows

The following table sets forth changes in cash, cash equivalents and restricted cash for the years ended December 31, 2023 and 2022:

For the Year Ended December 31,
20232022
Cash Flows From Operating Activities$197,387$152,515
Cash Flows From Investing Activities380,8073,097,265
Cash Flows From Financing Activities(424,994)(3,227,492)
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash$153,200$22,288

Cash Flows from Operating Activities

Our cash flows from operating activities were primarily driven by net income of $144.5 million, net proceeds of $19.5 million related to originations and sales of commercial mortgage loans, measured at fair value and $33.7 million related to provision for credit losses which is a non-cash transaction.

During the year ended December 31, 2022, cash flows from operating activities were primarily driven by net income of $14.2 million, net proceeds of $18.1 million related to originations and sales of commercial mortgage loans, measured at fair value and $119.2 million related to trading losses on real estate securities.

Cash Flows from Investing Activities

Our cash flows from investing activities consisted of cash inflows primarily driven by proceeds from principal repayments of $1,065.5 million received on commercial mortgage loans, held for investment, proceeds received from the sale of real estate securities of $418.8 million, proceeds from the sale of other real estate investments of $39.8 million and $17.7 million received from principal collateral on mortgage investments. Inflows were partially offset by the origination and acquisition of $936.3 million of commercial mortgage loans, held for investment and the purchase of real estate securities for $223.8 million.

During the year ended December 31, 2022, cash inflows were primarily driven by proceeds from principal repayments of $1,258.4 million received on commercial mortgage loans, held for investment, proceeds received from the sale of real estate securities of $3,731.7 million, $545.4 million received from principal collateral on mortgage investments and proceeds from sale of commercial mortgage loans, held for sale, of $9.3 million. Inflows were partially offset by the origination and acquisition of $2,227.7 million of commercial mortgage loans, held for investment and the purchase of real estate securities for $220.6 million.

50

Table of Contents

Cash Flows from Financing Activities

Our cash outflows from financing activities were primarily driven by net repayments on repurchase agreements for real estate securities, commercial mortgage loans and other financings of $266.0 million, $381.2 million and $39.8 million, respectively, $144.3 million in cash distributions to stockholders, repayments on unsecured debt of $13.4 million, deferred financing cost payments of $12.9 million and $12.5 million of common stock repurchases. Outflows were partially offset by net proceeds of $448.1 million received from repurchase agreements on CLOs.

During the year ended December 31, 2022, cash outflows were primarily driven by net payments on repurchase agreements for real estate securities and commercial mortgage loans of $3,738.8 million and $$338.7 million, respectively, $139.4 million in cash distributions to stockholders and $16.6 million of common stock repurchases. Outflows were partially offset by $38.5 million of proceeds received from borrowings on other financing and loan participation for commercial mortgage loans and net proceeds of $968.2 million received from repurchase agreements on CLOs.

Election as a REIT

We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code commencing with the taxable year ended December 31, 2013. As a REIT, if we meet certain organizational and operational requirements and distribute at least 90% of our "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to our stockholders in a year, we will not be subject to U.S. federal income tax to the extent of the income that we distribute. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income and property, and U.S. federal income and excise taxes on our undistributed income.

Contractual Obligations and Commitments

Our contractual obligations, excluding interest obligations (as amounts are not fixed or determinable), as of December 31, 2023 are summarized as follows (dollars in thousands):

Less than 1 year1 to 3 years3 to 5 yearsMore than 5 yearsTotal
Unfunded loan commitments (1)$9,694$277,515$684$$287,893
Repurchase agreements - commercial mortgage loans52,864246,843299,707
Repurchase agreements - real estate securities174,055174,055
CLOs (2)3,597,9733,597,973
Mortgage Note Payable23,99823,998
Unsecured debt81,29581,295
Other financing and loan participation - commercial mortgage loans23,66912,86536,534
Total$260,282$548,356$13,549$3,679,268$4,501,455

________________________

(1) The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the loan maturity date.

(2) Excludes $495.0 million of CLO notes, held by the Company, which are eliminated in Collateralized loan obligations in the consolidated balance sheets as of December 31, 2023.

In addition to its cash requirements, the Company pays a quarterly dividend and has an existing share repurchase authorization. As of December 31, 2023, the Company’s quarterly cash dividend was $0.355 per share of common stock (which was paid on an as-converted basis on the Company’s shares of Series H Preferred Stock), and $0.46875 per share on the Company’s shares of Series E Preferred Stock. The payment of future dividends is subject to declaration by the Board of Directors. The Company’s Board of Directors also has authorized a $65.0 million share repurchase program, of which $35.9 million remained available as of December 31, 2023. The authorization does not obligate the Company to acquire any specific number of shares.

Related Party Arrangements

Benefit Street Partners L.L.C.

Amended Advisory Agreement

Refer to “Note 11 - Related Party Transactions and Arrangements” for a summary of the Company’s Advisory Agreement with the Advisor and amounts paid to the Advisor pursuant to the Advisory Agreement for the years ended December 31, 2023 and December 31, 2022.

51

Table of Contents

The Nominating and Corporate Governance Committee (the “Committee”) of the Company's board of directors, which consists solely of the Company’s independent directors, negotiated, approved and recommended that the board of directors approve, the amended Advisory Agreement. The Committee engaged independent legal counsel to assist the Committee in negotiating the amended Advisory Agreement.

Pursuant to the amended Advisory Agreement, the Advisor provides the daily management for the Company and the Operating Partnership, including an investment program consistent with the investment objectives and policies of the Company as determined and adopted from time to time by the board of directors. The initial term of the amended Advisory Agreement was three-years and was automatically renewed for an additional one-year period on January 19, 2024 and will continue to automatically renew for additional one-year periods unless either party elects not to renew.

The Company may terminate the amended Advisory Agreement for a Cause Event (as defined in the amended Advisory Agreement) without payment of a termination fee. Following the expiration of a term, and upon 180 days’ prior written notice, the Company may, without cause, elect not to renew the amended Advisory Agreement upon the determination by two-thirds of the Company’s independent directors that (i) there has been unsatisfactory performance by the Advisor or (ii) that the asset management fee and annual subordinated performance fee payable to the Advisor are not fair, subject to certain conditions. In such case, the Company shall be obligated to pay a termination fee.

During the term of the amended Advisory Agreement, the Advisor shall not, directly or indirectly, manage or advise another REIT that is engaged in the business of the Company in any geographical region in which the Company has a significant investment, or provide any services related to fixed-rate conduit lending to any other person, subject to certain conditions.

Advisory Agreement Fees and Reimbursements

Pursuant to the Advisory Agreement, the Company is or was required to make the following payments and reimbursements to the Advisor:

•The Company reimburses the Advisor’s costs of providing services pursuant to the Advisory Agreement, except the salaries and benefits paid by the Advisor to the Company's executive officers.

•The Company pays the Advisor, or its affiliates, a monthly asset management fee equal to one-twelfth of 1.5% of stockholders' equity as calculated pursuant to the Advisory Agreement.

•The Company will pay the Advisor an annual subordinated performance fee calculated on the basis of total return to stockholders, payable monthly in arrears, such that for any year in which total return on stockholders’ capital (as defined in the Advisory Agreement) exceeds 6.0% per annum, the Advisor will be entitled to 15.0% of the excess total return; provided that in no event will the annual subordinated performance fee payable to the Advisor exceed 10.0% of the aggregate total return for such year.

•The Company reimburses the Advisor for insourced expenses incurred by the Advisor on the Company's behalf related to selecting, evaluating, originating and acquiring investments in an amount up to 0.5% of the principal amount funded by the Company to originate or acquire commercial mortgage loans and up to 0.5% of the anticipated net equity funded by the Company to acquire real estate securities investments.

Other Transactions

In the third quarter of 2021, the Company and an affiliate of the Company entered into the Jeffersonville JV to acquire a $139.5 million triple net lease property in Jeffersonville, GA. The Company has a 79% interest in the Jeffersonville JV, while the affiliated fund has a 21% interest. The Company invested a total of $109.8 million, made up of $88.7 million in debt and $21.1 million in equity, representing 79% of the ownership interest in the Jeffersonville JV. The affiliated fund made up the remaining $29.8 million composed of a $24.0 million mortgage note payable and $5.8 million in non-controlling interest. The Company has majority control of Jeffersonville JV and, therefore, consolidates the accounts of Jeffersonville JV in its consolidated financial statements. The Company's $88.7 million mortgage note payable to Jeffersonville JV is eliminated in consolidation (see Note 7 - Debt).

Pursuant to the Company's 2021 Incentive Plan, in the first quarter of 2023, the Company issued awards of restricted stock units to its officers and certain other personnel of the Advisor who provide services to the Company under the Advisory Agreement.

As of December 31, 2023, our commercial mortgage loans, held for investment, includes an aggregate of $124.1 million carrying value of loans to affiliates of our Advisor. The Company recognized $10.0 million and $5.0 million in interest income from these loans for the year ended December 31, 2023 and 2022 respectively, in the consolidated statements of operations.

52

Table of Contents

As disclosed in Note 3 - Commercial Mortgage Loans in April 2022, the Company fully funded a $113.2 million first mortgage consisting of the Walgreens Portfolio with various locations throughout the United States. The Company entered into a joint venture agreement and formed a joint venture entity, BSPRT Walgreens Portfolio, LLC to acquire 75.618% ownership interest in the Walgreens Portfolio, while the affiliated fund has 24.242% interest (see Note 5 - Real Estate Owned).

The table below shows the costs incurred due to arrangements with our Advisor and its affiliates during the years ended December 31, 2023, 2022 and 2021 and the associated amounts payable as of December 31, 2023 and 2022 (dollars in thousands). See Note 11 - Related Party Transactions and Arrangements for further detail.

Year Ended December 31,Payable as of December 31,
20232022202120232022
Acquisition expenses (1)$1,241$1,360$1,203$$
Administrative services expenses14,44012,9287,6583,4473,526
Asset management and subordinated performance fee33,84726,15728,11015,0148,843
Other related party expenses (2)(3)1,1928753558553,060
Total related party fees and reimbursements$50,720$41,320$37,326$19,316$15,429

______________________

(1) Total acquisition fees and expenses paid during the years ended December 31, 2023, 2022 and 2021 were $5.8 million, $11.7 million and $15.0 million respectively, of which $4.6 million, $10.3 million and $13.8 million were capitalized in Commercial mortgage loans, held for investment and Real estate securities, available for sale, measured at fair value in the consolidated balance sheets for the years ended December 31, 2023, 2022 and 2021.

(2) These are related to reimbursable costs incurred for the increase in loan origination activities and are included in Other expenses in the consolidated statements of operations.

(3) As of December 31, 2023 and December 31, 2022, the related party payable includes $0.7 million and $2.9 million, respectively, of payments made by the Advisor to third party vendors on behalf of the Company.

The payables as of December 31, 2023 and 2022 in the table above are included in Due to affiliates in the consolidated balance sheets.

Off Balance Sheet Arrangements

We currently have no off balance sheet arrangements as of December 31, 2023 and through the date of the filing of this Form 10-K.

Non-GAAP Financial Measures

Distributable Earnings and Run-Rate Distributable Earnings

Distributable Earnings is a non-GAAP measure, which the Company defines as GAAP net income (loss), adjusted for (i) non-cash CLO amortization acceleration and amortization over the expected useful life of the Company's CLOs, (ii) unrealized gains and losses on loans, derivatives and ARMs, including CECL reserves and impairments, (iii) non-cash equity compensation expense, (iv) depreciation and amortization, (v) subordinated performance fee accruals/(reversal), (vi) loan workout charges, (vii) realized gains and losses on debt extinguishment and CLO calls, (viii) actual realized cash loss on a specific real estate owned ("REO") investment, (ix) impairments of acquisition assets related to the Capstead merger and (x) certain other non-cash items. Further, Run-Rate Distributable Earnings, a non-GAAP measure, presents Distributable Earnings before (i) trading and derivative gain/loss on ARMs and (ii) realized cash gain/loss adjustments on REO.

The Company believes that Distributable Earnings and Run-Rate Distributable Earnings provide meaningful information to consider in addition to the disclosed GAAP results. The Company believes Distributable Earnings is a useful financial metric for existing and potential future holders of its common stock as historically, over time, Distributable Earnings has been an indicator of dividends per share. As a REIT, the Company generally must distribute annually at least 90% of its taxable income, subject to certain adjustments, and therefore believes dividends are one of the principal reasons stockholders may invest in its common stock. Further, Distributable Earnings helps investors evaluate performance excluding the effects of certain transactions and GAAP adjustments that the Company does not believe are necessarily indicative of current loan portfolio performance and the Company's operations and is one of the performance metrics the Company's board of directors considers when dividends are declared. The Company believes Run-Rate Distributable Earnings is a useful financial metric because it presents the Distributable Earnings of its core businesses, net of the impacts of realized cash gain/loss adjustments on REO as well as the realized trading and derivative gain/loss on the residential adjustable-rate mortgage securities acquired from Capstead Mortgage Corporation, which the Company has liquidated from its portfolio.

53

Table of Contents

Distributable Earnings and Run-Rate Distributable Earnings do not represent net income (loss) and should not be considered as an alternative to GAAP net income (loss). The methodology for calculating Distributable Earnings and Run-Rate Distributable Earnings may differ from the methodologies employed by other companies and thus may not be comparable to the Distributable Earnings reported by other companies.

The following table provides a reconciliation of GAAP net income to Distributable Earnings for the years ended December 31, 2023, 2022, and 2021 (dollars in thousands):

Year Ended December 31,
202320222021
GAAP Net Income$144,509$14,215$25,702
Adjustments:
Depreciation and amortization7,1285,4082,107
Impairment of Acquired Assets88,282
CLO amortization acceleration (1)(5,521)(438)250
Unrealized (gain)/loss on financial instruments (2)7,18517,010(7,853)
Unrealized (gain)/loss - ARMs41543,55720,670
Subordinated performance fee (3)6,171(8,380)9,846
Non-Cash Compensation Expense4,7623,485
(Reversal of)/Provision for credit losses33,73836,115(5,192)
Loan workout charges/(loan workout recoveries) (4)(5,105)5,104
Realized (gain)/loss on debt extinguishment / CLO call(2,201)
Realized trading and derivatives (gain)/loss on ARMs67721,72613,600
Run Rate Distributable Earnings (5)$191,758$137,802$147,412
Realized trading and derivatives gain/(loss) on ARMs(677)(21,726)(13,600)
Realized cash gain/(loss) adjustment on REO (6)(1,571)
Distributable Earnings$189,510$116,076$133,812
7.5% Cumulative Redeemable Preferred Stock, Series E Dividend$(19,367)$(19,367)(4,842)
Non-controlling interests in joint ventures net (income)/loss(602)216
Depreciation and amortization attributed to non-controlling interests of joint ventures(31)(1,415)
Distributable Earnings to Common169,51095,510128,970
Average Common Stock and Common Stock Equivalents1,403,5581,456,8711,146,009
GAAP Net Income/(Loss) ROE8.9%(0.3)%1.8%
Run-Rate Distributable Earnings ROE12.2%8.0%12.4%
Distributable Earnings ROE12.1%6.6%11.3%
GAAP Net Income/(Loss) Per Share, Diluted$1.42$(0.38)$(0.18)
GAAP Net Income/(Loss) Per Share, Fully Converted (7)$1.42$(0.06)$0.33
Run-Rate Distributable Earnings Per Share, Fully Converted (7)$1.94$1.31$2.23
Distributable Earnings Per Share, Fully Converted (7)$1.92$1.07$2.02

________________________

(1) Adjusted for non-cash CLO amortization acceleration to effectively amortize issuance costs of our CLOs over the expected lifetime of the CLOs. We assume our CLOs will be outstanding for four years and amortized the financing costs over four years in our distributable earnings as compared to effective yield methodology in our GAAP earnings.

(2) Represents unrealized gains and losses on (i) commercial mortgage loans, held for sale, measured at fair value, (ii) other real estate investments, measured at fair value and (iii) derivatives.

(3) Represents accrued and unpaid subordinated performance fee. In addition, reversal of subordinated performance fee represents cash payments of the subordinated performance fee made during the period.

(4) Represents loan workout charges the Company incurred, which the Company deemed likely to be recovered. Reversal of loan workout charges represent recoveries received. During the second quarter of 2023, the Company recovered $5.1 million of loan workout charges, in aggregate, related to the loan workout charges incurred in 2022.

(5) Distributable Earnings before realized trading and derivative gain/loss on residential adjustable-rate mortgage securities (“Run-Rate Distributable Earnings”) (a non-GAAP financial measure).

(6) Represents the actual realized cash loss on a specific REO investment.

(7) Fully Converted assumes conversion of our series of convertible preferred stock and full vesting of our outstanding equity compensation awards.

54

Table of Contents

FY 2022 10-K MD&A

SEC filing source: 0001562528-23-000016.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2023-03-16. Report date: 2022-12-31.

Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with the accompanying financial statements of Franklin BSP Realty Trust, Inc. the notes thereto and other financial information included elsewhere in this Annual Report on Form 10-K.

As used herein, the terms "the Company," "we," "our" and "us" refer to Franklin BSP Realty Trust, Inc., a Maryland corporation and, as required by context, to Benefit Street Partners Realty Operating Partnership, L.P., a Delaware limited partnership, which we refer to as the "OP," and to its subsidiaries. We are externally managed by Benefit Street Partners L.L.C. (our "Advisor").

This discussion contains forward-looking statements reflecting the Company’s current expectations, estimates and assumptions concerning events and financial trends that may affect our future operating results or financial position. Actual results and timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the sections of this Annual Report on Form 10-K entitled “Risk Factors” and “Forward-Looking Statements.”

Overview

The Company is a Maryland corporation and has made tax elections to be treated as a real estate investment trust ("REIT") for U.S. federal income tax purposes since 2013. The Company, through one or more subsidiaries which are each treated as a taxable REIT subsidiary ("TRS"), is indirectly subject to U.S. federal, state and local income taxes. We commenced business in May 2013. We primarily originate, acquire and manage a diversified portfolio of commercial real estate debt investments secured by properties located within and outside of the United States. Substantially all of our business is conducted through the OP, a Delaware limited partnership. We are the sole general partner and directly or indirectly hold all of the units of limited partner interests in the OP.

The Company has no employees. We are managed by our Advisor pursuant to an Advisory Agreement (the "Advisory Agreement"). Our Advisor manages our affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of our assets and our operations.

The Advisor, an SEC-registered investment adviser, is a credit-focused alternative asset management firm. The Advisor manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the Advisor’s robust platform. The Advisor is a wholly-owned subsidiary of Franklin Resources, Inc., which together with its various subsidiaries operates as "Franklin Templeton".

The Company invests in commercial real estate debt investments, which may include first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. The Company also originates conduit loans which the Company intends to sell through its TRS into commercial mortgage-backed securities ("CMBS") securitization transactions at a profit. Historically this business has focused primarily on CMBS, commercial real estate collateralized loan obligation bonds ("CRE CLO bonds"), collateralized debt obligations ("CDOs") and other securities. As a result of the October 2021 acquisition of Capstead Mortgage Corporation ("Capstead"), the Company acquired a portfolio of residential mortgage-backed securities ("RMBS") in the form of residential adjustable-rate mortgage pass-through securities ("ARM Agency Securities" or "ARMs") issued and guaranteed by government-sponsored enterprises or by an agency of the federal government. Although the Company continues to hold a small portion of this portfolio it does not intend to do so long-term and intends to reinvest proceeds from the remaining portion of the portfolio in its other businesses. The Company also owns real estate which it acquires through foreclosure and deed in lieu of foreclosure, and which it purchases for investment, typically subject to triple net leases.

Impact of the Capstead Acquisition

During 2022, the Company recognized trading losses on RMBS totaling $119.2 million related to principal paydowns, changes in market price and losses on sales, net of portfolio-related derivative gains of $37.9 million for a total loss of $81.3 million related to the ARM Agency Securities portfolio. Given that the Capstead portfolio has been almost entirely liquidated and that we do not intend to continue to invest in ARM Agency Securities, we do not believe these 2022 trading losses are indicative of our future results.

24

Book Value Per Share

The following table calculates our book value per share as of December 31, 2022 and 2021 (dollars in thousands, except per share data):

December 31, 2022December 31, 2021
Stockholders' equity applicable to common stock$1,304,238$736,464
Shares:
Common stock82,479,74343,951,382
Restricted stock and restricted stock units513,04114,546
Total outstanding shares82,992,78443,965,928
Book value per share$15.72$16.75

The following table calculates our fully-converted book value per share as of December 31, 2022 and 2021 (dollars in thousands, except per share data):

December 31, 2022December 31, 2021
Stockholders' equity applicable to convertible common stock$1,398,986$1,543,550
Shares:
Common stock82,479,74343,951,382
Restricted stock and restricted stock units513,04114,546
Series H convertible preferred stock5,370,640
Series I convertible preferred stock299,200
Series C convertible preferred stock418,880
Series D convertible preferred stock5,370,640
Series F convertible preferred stock39,733,299
Total outstanding shares88,662,62489,488,747
Fully-converted book value per share (1) (2)$15.78$17.25

________________________

(1) Fully-converted book value per share reflects full conversion of our Series H and Series I convertible preferred stock and vesting of our outstanding equity compensation awards.

(2) Excluding the amounts for accumulated depreciation and amortization of real property of $5.2 million and $1.0 million as of December 31, 2022 and 2021, respectively, would result in a fully-converted book value per share of $15.84 and $17.26 as of December 31, 2022 and 2021, respectively.

Critical Accounting Estimates

Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting estimates are those that require the application of management’s most difficult, subjective or complex judgments on matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses.

Set forth below is a summary of the critical accounting estimates and critical accounting policies that management believes are important to the preparation of our financial statements. The Company’s significant accounting policies, including recently issued accounting pronouncements, are more fully described in Note 2 – Summary of Critical Accounting Policies to the accompanying consolidated financial statements included in this Annual Report on Form 10-K.

25

Table of Contents

Credit Losses - Estimating Credit Losses

The provision for credit losses for the Company’s financial instruments carried at amortized cost and off-balance sheet credit exposures, such as loans held for investment and unfunded loan commitments represents a lifetime estimate of expected credit losses. Factors considered by the Company when determining the provision for credit losses reserve include loan-specific characteristics such as loan-to-value (“LTV”) ratio, vintage year, loan term, property type, occupancy and geographic location, financial performance of the borrower, expected payments of principal and interest, as well as internal or external information relating to past events, current conditions and reasonable and supportable forecasts.

The provision for credit losses is measured on a collective (pool) basis when similar risk characteristics exist for multiple financial instruments. If similar risk characteristics do not exist, the Company measures the provision for credit losses on an individual instrument basis. The determination of whether a particular financial instrument should be included in a pool can change over time. If a financial asset’s risk characteristics change, the Company evaluates whether it is appropriate to continue to keep the financial instrument in its existing pool or evaluate it individually.

In measuring the provision for credit losses for financial instruments including our unfunded loan commitments that share similar risk characteristics, the Company primarily applies a probability of default (“PD”)/loss given default (“LGD”) model for instruments that are collectively assessed, whereby the provision for credit losses is calculated as the product of PD, LGD and exposure at default (“EAD”). The Company’s model principally utilizes historical loss rates derived from a commercial mortgage backed securities database with historical losses from 1998 to 2018 provided by a reputable third party, forecasting the loss parameters using a scenario-based statistical approach over a reasonable and supportable forecast period of twelve months, followed by an immediate reversion to average historical losses. For financial instruments assessed on an individual basis, including when it is probable that the Company will be unable to collect the full payment of principal and interest on the instrument, the Company applies a discounted cash flow (“DCF”) methodology.

For financial instruments where the borrower is experiencing financial difficulty based on the Company’s assessment at the reporting date and the repayment is expected to be provided substantially through the operation or sale of the collateral, the Company may elect to use as a practical expedient the fair value of the collateral at the reporting date when determining the provision for credit losses.

In developing the provision for credit losses for its loans held for investment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability, using similar factors as those in developing the provision for credit losses. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Risk rating categories range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss with the ratings updated quarterly.

The Company designates loans as non-performing when (i) full payment of principal and coupon interest components become 90-days past due ("non-accrual status"); or (ii) the Company has reasonable doubt as to whether the collection of contractual components can be satisfied ("cost recovery status"). When a loan is designated as non-performing and placed on non-accrual status, interest is only recognized as income when payment has been received. Loans designated as non-performing and placed on non-accrual status are removed from their non-performing designation when collection of principal and coupon interest components have been satisfied. When a loan is designated as non-performing and placed on cost recovery status, the cost-recovery method is applied to which receipt of principal or coupon interest is recorded as a reduction to the amortized cost until collection of all contractual components are reasonably assured.

Real Estate Owned - Estimating Fair Value and Holding Period

Real estate owned assets, held for investment are carried at their estimated fair value at acquisition and presented net of accumulated depreciation and impairment charges. The Company allocates the purchase price of acquired real estate assets based on the fair value of the acquired land, building, furniture, fixtures and equipment.

Real estate owned assets are depreciated using the straight-line method over estimated useful lives of up to 40 years for buildings and improvements and up to 15 years for furniture, fixtures and equipment. Renovations and/or replacements that improve or extend the life of the real estate owned assets are capitalized and depreciated over their estimated useful lives. Real estate owned revenue is recognized when the Company satisfies a performance obligation by transferring a promised good or service to a customer. The Company is considered to have satisfied all performance obligation at a point in time.

Real estate owned assets that are probable to be sold within one year are reported as held for sale. Real estate owned assets classified as held for sale are measured at the lower of its carrying value or estimated fair value less cost to sell. Real estate owned assets are not depreciated or amortized while classified as held for sale. Interest and other expenses attributable to the liabilities of a disposal group classified as held for sale continue to be accrued. Upon the disposition of a real estate owned asset, the Company calculates realized gains and losses as net proceeds received less the carrying value of the real estate owned asset. Net proceeds received are net of direct selling costs associated with the disposition of the real estate owned asset.

26

Table of Contents

Real Estate Securities - Estimating Fair Value

On the acquisition date, all of our real estate securities will be classified as available for sale ("AFS") and will be carried at fair value, with any unrealized gains or losses reported as a component of accumulated other comprehensive income or loss. However, we may elect to transfer these assets to trading securities, and as a result, any unrealized gains or losses on such real estate securities will be recorded as unrealized gains or losses on investments in our consolidated statements of operations. Related discounts, premiums, and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to interest income in the consolidated statements of operations.

Credit Impairment Analysis of Real Estate Securities

Real estate securities for which the fair value option has not been elected will be periodically evaluated for credit impairment. AFS real estate securities which have experienced a decline in the fair value below their amortized cost basis (i.e., impairment) are evaluated each reporting period to determine whether the decline in fair value is due to credit-related factors. Any impairment that is not credit-related is recognized in other comprehensive income, while credit-related impairment is recognized as an allowance on the consolidated balance sheets with a corresponding adjustment on the consolidated statements of operations. If the Company intends to sell an impaired real estate security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount is recognized in the consolidated statements of operations with a corresponding adjustment to the security’s amortized cost basis.

The Company analyzes the AFS security portfolio on a periodic basis for credit losses at the individual security level using the same criteria described above for those amortized cost financial assets subject to an allowance for credit losses including but not limited to; performance of the underlying assets in the security, borrower financial resources and investment in collateral, collateral type, credit ratings, project economics and geographic location as well as national and regional economic factors.

The non-credit loss component of the unrealized loss within the Company’s AFS portfolio is recognized as an adjustment to the individual security’s asset balance with an offsetting entry to other comprehensive income in the consolidated balance sheets.

Real estate securities for which the fair value option has been elected are not evaluated for other-than-temporary impairment as changes in fair value are recorded in our consolidated statement of operations.

Real Estate Securities - Classified As Trading - Estimating Fair Value

In the merger with Capstead, we acquired a portfolio of ARM Agency Securities classified as trading and recorded at fair value on the balance sheet with trading gains and losses due to fair value changes and sales of these securities recorded in the Company's consolidated statements of operations. Fair values fluctuate with current and projected changes in interest rates, prepayment expectations and other factors such as market liquidity conditions and the perceived credit quality of agency securities. Judgment is required to interpret market data and develop estimated fair values, particularly in circumstances of deteriorating credit quality and market liquidity.

Results of Operations

Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021

The Company conducts its business through the following segments:

•The real estate debt business focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgages, subordinate mortgages, mezzanine loans and participations in such loans.

•The real estate securities business focuses on investing in and asset managing real estate securities. Historically this business has focused primarily on CMBS, CRE CLO bonds, CDO notes and other securities. As a result of the October 2021 acquisition of Capstead, the Company acquired a portfolio of ARM Agency Securities.

•The conduit business operated through the Company's TRS, which is focused on generating risk-adjusted returns by originating and subsequently selling fixed-rate commercial real estate loans into the CMBS securitization market at a profit.

•The real estate owned business represents real estate acquired by the Company through foreclosure, deed in lieu of foreclosure, or purchase.

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.

27

Table of Contents

The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the years ended December 31, 2022 and 2021 (dollars in thousands):

Year Ended December 31,
20222021
Average Carrying Value (1)Interest Income / Expense (2)WA Yield / Financing Cost (3)Average Carrying Value (1)Interest Income / Expense (2)WA Yield / Financing Cost (3)
Interest-earning assets:
Real estate debt$4,917,287$320,5466.5%$3,156,492$189,0906.0%
Real estate conduit97,5566,9567.1%75,6333,0604.0%
Real estate securities1,203,24230,2032.5%899,03324,7402.8%
Total$6,218,085$357,7055.8%$4,131,158$216,8905.3%
Interest-bearing liabilities:
Repurchase agreements - commercial mortgage loans$771,223$40,1625.2%$477,138$17,2993.6%
Other financing and loan participation- commercial mortgage loans47,2161,4873.1%36,0451,8745.2%
Repurchase agreements - real estate securities1,097,8748,8500.8%871,4663,6390.4%
Collateralized loan obligations2,909,513108,9263.7%1,821,99335,9202.0%
Unsecured debt101,6596,2836.2%35,2682,1036.0%
Total$4,927,485$165,7083.4%$3,241,910$60,8351.9%
Net interest income/spread$191,9972.4%$156,0553.4%
Average leverage % (4)79.2%78.5%
Weighted average levered yield (5)14.9%17.5%

________________________

(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the years ended December 31, 2022 and 2021, respectively.

(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.

(3) Calculated as interest income or expense divided by average carrying value.

(4) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.

(5) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.

Interest Income

Interest income for the years ended December 31, 2022 and 2021 totaled $357.7 million and $216.9 million, respectively. This increase was primarily due to an increase of $2.1 billion in the average carrying value of our interest-earning assets and an approximate 160 basis point increase in daily average LIBOR/SOFR rates. As of December 31, 2022, our portfolio consisted of (i) 161 commercial mortgage loans, held for investment, (ii) two commercial mortgage loans, held for sale, measured at fair value, (iii) seven investments in CRE CLO bonds and (iv) 202 RMBS investments.

Interest Expense

Interest expense for the years ended December 31, 2022 and 2021 totaled $165.7 million and $60.8 million, respectively. This increase was primarily due to an increase of $1.7 billion in the average carrying value of our interest-bearing liabilities and an approximate 160 basis point increase in daily average LIBOR/SOFR rates.

Provision/Benefit for Credit losses - CECL allowance, net

Provision for credit losses for the year ended December 31, 2022 was $36.1 million compared to a benefit of $5.2 million for the year ended December 31, 2021, which represents an increase of $41.3 million. The increase is primarily due to (i) $16.0 million higher general provision for credit losses in 2022 compared to 2021, due to the increase in the total carrying value of our portfolio and a more pessimistic view of the macroeconomic scenario utilized for the CECL model as well as (ii) a $25.3 million of specific provision for credit losses during 2022 related to a loan secured by a portfolio of twenty-four properties that are net leased, as more fully described in "Part I, Item 3. Legal Proceedings". There was no specific provision for credit losses in 2021.

28

Table of Contents

Realized Gain/Loss on Real Estate Owned Assets, Held for Sale

Realized gain on the sale of two real estate owned assets, held for sale, located in Jeffersonville, IN and Kansas City, MO amounted to $9.8 million for the year ended December 31, 2021. There were no sales of real estate owned assets, held for sale, for the year ended December 31, 2022.

Realized Gain/Loss on Commercial Mortgage Loans, Held for Sale, measured at Fair Value

Realized gain on commercial mortgage loans held for sale, measured at fair value at the TRS for the year ended December 31, 2022 was $2.4 million compared to $24.2 million for the year ended December 31, 2021. The $21.8 million decrease in realized gain was primarily due to the difference in proceeds received between the $368.9 million of total sales of five fixed-rate commercial real estate loans into the CMBS securitization market during the year ended December 31, 2022 compared to the $453.6 million total sales of five such loans during the year ended December 31, 2021. Total proceeds received for the year ended December 31, 2022 were $370.2 million compared to $478.3 million for the year ended December 31, 2021.

Unrealized Gain/Loss on Commercial Mortgage, Loans Held for Sale, measured at Fair Value

Unrealized loss on commercial mortgage loans, held for sale, measured at fair value, at the TRS for the year ended December 31, 2022 was $0.5 million compared to an unrealized gain of $0.5 million for the year ended December 31, 2021. The $1.0 million increase in loss primarily resulted from the reversal of unrealized gain/loss due to the sale of fixed-rate commercial real estate loans into the CMBS securitization.

Trading Gain/Loss

Trading loss for the year ended December 31, 2022 of $119.2 million is attributable to principal paydowns, changes in market values and losses on sales of ARM Agency Securities. For the year ended December 31, 2021 we had a trading loss of $36.1 million included within the consolidated statements of operations. The loss was primarily attributable to principal paydowns, changes in market values and losses on sales of ARM Agency Securities coupled with $1.4 million in losses attributable to nine CRE CLO bonds sold during the year ended December 31, 2021.

Net Result from Derivative Transactions

Net result from derivative transactions for our ARMs portfolio for the year ended December 31, 2022 of $44.2 million is composed of a realized gain of $60.0 million partially offset by an unrealized loss of $15.8 million primarily due to termination and settlement of our interest rate swap positions throughout the year. This is compared to a net result on our derivative portfolio of $7.9 million composed of a realized gain of $0.5 million primarily due to termination and settlement of our interest rate swap positions coupled with an unrealized gain of $7.4 million primarily due to increasing values on our interest rate swap portfolio.

Provision/Benefit for Income Tax

Benefit for income tax for the year ended December 31, 2022 was $0.4 million compared to provision for income tax of $3.6 million for the year ended December 31, 2021. The difference is due to change in taxable income/(loss) at our TRS.

Net Income/Loss Attributable to Noncontrolling Interest

Net loss attributable to noncontrolling interest in our consolidated joint ventures for the year ended December 31, 2022 amounted to $0.2 million.

29

Table of Contents

Expenses from Operations

Expenses from operations for the years ended December 31, 2022 and 2021 were made up of the following (dollars in thousands):

Year Ended December 31,
20222021
Asset management and subordinated performance fee$26,157$28,110
Acquisition expenses1,3601,203
Administrative services expenses12,9287,658
Impairment of acquired assets88,282
Professional fees22,56611,650
Share-based compensation expense2,519
Real estate owned operating expenses
Depreciation and amortization5,4082,107
Other expenses6,5723,946
Total expenses from operations$77,510$142,956

The decrease in our expenses from operations was primarily related to impairment of acquired assets, all due to the merger with Capstead during the year ended December 31, 2021. This decrease is partially offset by professional fees, which increased due to legal costs incurred associated with the ongoing recovery efforts related to a hotel loan and the retail loan placed on non-performing status. Additionally, there were higher administrative services expenses due to an increase in operational activity for The Company. There was also an increase in depreciation and amortization expense which was primarily due to a full year of expenses related to one real estate owned asset during the year December 31, 2022, compared to only one quarter of expenses from the same real estate owned asset during the year December 31, 2021 as this asset was acquired during September 2021. Lastly, the increase in our other operating expenses is primarily due to an increase in our equity base size of our investment vehicles.

30

Table of Contents

Comparison of the Three Months Ended December 31, 2022 to the Three Months Ended September 30, 2022

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.

The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the three months ended December 31, 2022 and September 30, 2022 (dollars in thousands):

Three Months Ended
December 31, 2022September 30, 2022
Average Carrying Value (1)Interest Income / Expense (2)WA Yield / Financing Cost (3)(4)Average Carrying Value (1)Interest Income / Expense (2)WA Yield / Financing Cost (3)(4)
Interest-earning assets:
Real estate debt$5,261,204$110,9618.4%$5,194,777$91,0977.0%
Real estate conduit46,8582,36320.2%103,6411,3865.4%
Real estate securities407,6994,7794.7%266,3881,6482.5%
Total$5,715,761$118,1038.3%$5,564,806$94,1316.8%
Interest-bearing liabilities:
Repurchase agreements - commercial mortgage loans$729,330$14,1207.7%$709,679$9,7635.5%
Other financing and loan participation- commercial mortgage loans59,5083102.1%47,7745904.9%
Repurchase agreements - real estate securities394,4914,3504.4%283,6991,7792.5%
Collateralized loan obligations3,180,16343,4855.5%3,223,92532,4324.0%
Unsecured debt98,6831,9998.1%98,6571,5936.5%
Total$4,462,175$64,2645.8%$4,363,734$46,1574.2%
Net interest income/spread$53,8392.5%$47,9742.6%
Average leverage % (5)78.1%78.4%
Weighted average levered yield (6)17.2%16.0%

________________________

(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the three months ended December 31, 2022 and September 30, 2022, respectively.

(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.

(3) Calculated as interest income or expense divided by average carrying value.

(4) Annualized.

(5) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.

(6) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.

Interest Income

Interest income for the three months ended December 31, 2022 and September 30, 2022 totaled $118.1 million and $94.1 million, respectively. This increase was primarily due to an increase of $151.0 million in the average carrying value of our interest-earning assets and an approximate 140 basis point increase in daily average LIBOR/SOFR rates. As of December 31, 2022, our portfolio consisted of (i) 161 commercial mortgage loans, held for investment, (ii) two commercial mortgage loans, held for sale, measured at fair value, (iii) seven investments in CRE CLO bonds and (iv) 202 RMBS investments.

Interest Expense

Interest expense for the three months ended December 31, 2022 and September 30, 2022 totaled $64.3 million and $46.2 million, respectively. This increase was primarily due to an increase of $98.4 million in the average carrying value of our interest-bearing liabilities and an approximate 140 basis point increase in daily average LIBOR/SOFR rates.

31

Table of Contents

Provision/Benefit for Credit losses - CECL allowance, net

Provision for credit losses for the three months ended December 31, 2022 was $5.1 million compared to a benefit of $0.6 million for the three months ended September 30, 2022, an increase of $5.7 million. The increase is primarily due to (i) $7.2 million higher general provision for credit losses in the fourth quarter compared to third quarter of 2022, due to the increase in the total carrying value of our portfolio and a more pessimistic view of the macroeconomic scenario utilized for the CECL model, partially offset by (ii) $1.5 million reversal of the specific provision for credit losses in the fourth quarter compared to third quarter of 2022 due to cost recovery proceeds related to the Walgreens properties.

Realized Gain/Loss on Commercial Mortgage Loans, Held for Sale, measured at Fair Value

Realized loss on commercial mortgage loans held for sale, measured at fair value at the TRS for the three months ended December 31, 2022 was $2.5 million compared to a realized gain of $4.8 million for the three months ended September 30, 2022. The $7.3 million decrease is primarily due to the difference in proceeds received between the one $52.5 million sale of fixed-rate commercial real estate loans into the CMBS securitization market during the three months ended December 31, 2022 compared to the one $78.5 million sale during the three months ended September 30, 2022. Total proceeds received for the three months ended December 31, 2022 were $50.0 million compared to $82.3 million for the three months ended September 30, 2022.

Unrealized Gain/Loss on Commercial Mortgage Loans, Held for Sale, measured at Fair Value

Unrealized gain on commercial mortgage loans, held for sale, measured at fair value, at the TRS for the three months ended December 31, 2022 was $3.2 million compared to $0.1 million for the three months ended September 30, 2022. The $3.1 million increase is primarily resulting from the reversal of unrealized gain/loss on sale due to the fixed-rate commercial real estate loans into the CMBS securitization.

Trading Gain/Loss

Trading loss for the three months ended December 31, 2022 was $5.5 million compared to $2.7 million for the three months ended September 30, 2022. The increase of $2.8 million is primarily attributable to losses due to changes in market values of the ARM Agency Securities.

Net Result from Derivative Transactions

Net result from derivative transactions for three months ended December 31, 2022 of a $0.6 million loss is composed of a realized gain of $2.4 million offset by an unrealized loss of $3.0 million primarily due to termination and settlement of our interest rate swap positions throughout the quarter. This is compared to a realized loss of $1.6 million offset by an unrealized gain of $1.6 million for the three months ended September 30, 2022 primarily due to termination and settlement of our interest rate swap positions despite increasing values on our interest rate swap portfolio.

Provision/Benefit for Income Tax

Benefit for income tax for the three months ended December 31, 2022 was $0.7 million compared to provision for income tax of $0.4 million for the three months ended September 30, 2022. The difference is due to change in taxable income/(loss) at our TRS.

Net Income/Loss Attributable to Noncontrolling Interest

Net loss attributable to noncontrolling interest in our consolidated joint ventures for the three months ended December 31, 2022 amounted to $0.2 million.

32

Table of Contents

Expenses from Operations

Expenses from operations for the three months ended December 31, 2022 and September 30, 2022 were made up of the following (dollars in thousands):

Three Months Ended
December 31, 2022September 31, 2022
Asset management and subordinated performance fee$6,381$6,430
Acquisition expenses364362
Administrative services expenses3,5263,001
Professional fees4,2784,743
Share-based compensation expense669
Depreciation and amortization1,5221,295
Other expenses1,7231,424
Total expenses from operations$18,463$17,255

The overall increase in our expenses from operations is primarily related to an increase in administrative services expenses due to higher Advisor personnel costs during the fourth quarter of 2022, an increase in depreciation and amortization expense due to the ten retail properties related to the Walgreens loan that were acquired through foreclosures during the three months ended December 31, 2022 and higher share-based compensation expense due to RSUs granted to management during the year.

33

Table of Contents

Comparison of the Year Ended December 31, 2021 to the Year Ended December 31, 2020

See Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the Securities and Exchange Commission on February 25, 2022, for a discussion of the comparison of the year ended December 31, 2021 to the year ended December 31, 2020.

Portfolio

As of December 31, 2022 and 2021, our portfolio consisted of 161 and 165 commercial mortgage loans, respectively, excluding commercial mortgage loans accounted for under the fair value option. The commercial mortgage loans held for investment as of December 31, 2022 and December 31, 2021 had a total carrying value, net of allowance for credit losses, of $5,228.9 million and $4,211.1 million, respectively. As of December 31, 2022 and 2021 our total commercial mortgage loans, held for sale, measured at fair value, composed of two loans with total fair value of $15.6 million and one loan with total fair value of $34.7 million, respectively. As of December 31, 2022 and 2021 we had real estate securities, trading, measured at fair values of $235.7 million and $4.6 billion, respectively, due to the Company's progress in selling down the ARM Agency Securities portfolio acquired from Capstead. As of December 31, 2022, we had $221.0 million of real estate securities, available for sale, measured at fair value. As of December 31, 2021, our other real estate investments, measured at fair value, was composed of one investment with a total fair value of $2.1 million. As of December 31, 2022 and 2021, our real estate owned, held for investment composed of eleven and one investments, respectively with carrying values of $127.8 million and $90.0 million, respectively. As of December 31, 2022, we had two properties classified as real estate owned, held for sale with a combined fair value of $36.5 million.

As of December 31, 2022, we had two loans with a total amortized cost basis of $117.4 million designated as non-performing status. One loan is for a hotel property located in New York, NY, which was placed on non-accrual status in 2019 and had an amortized cost basis of $57.1 million as of December 31, 2022. No specific provision for credit losses has been recorded on the loan. The Company did not recognize any interest income on the non-accrual loan during the twelve months ended December 31, 2022. The second loan relates to a commercial mortgage loan with a fully funded outstanding principal balance of $63.6 million collateralized by a portfolio of Walgreens retail properties in various locations throughout the United States. The loan was evaluated in accordance with ASC 310 - Receivables and was determined to be a TDR. As of December 31, 2022, the Company has recorded a specific provision for credit losses of $14.2 million on this loan. Further, the Company designated the loan as non-performing and placed the loan on cost recovery status by ceasing the recognition of interest income. As of December 31, 2022, the Company has received $8.0 million in cost recovery, which reduced the amortized cost of the loan. During the year ended December 31, 2022, the net change in specific reserve was due to cost recovery proceeds received during the year, offset by a wider cap rate on the assumed value of the assets. As of December 31, 2022, the amortized cost of the loan was $46.1 million, net of the specific allowance for credit losses. See "Part I, Item 3. Legal Proceedings" of this Annual Report on Form 10-K for more information about this loan and related litigation. Future developments related to these non-performing loans could have a material impact on our future results.

As of December 31, 2022 and 2021, our commercial mortgage loans, held for investment excluding commercial mortgage loans on non-performing status, had a weighted average coupon of 8.3% and 4.3%, and a weighted average remaining life of 1.4 years and 2.1 years, respectively.

As of December 31, 2022, the value of the Company’s residential ARM Agency Securities portfolio was $235.7 million, compared to $4.6 billion as of December 31, 2021. The reduction in the value of this portfolio during the twelve months ended December 31, 2022, is due in part to (i) $480.2 million of principal paydowns, (ii) $3.8 billion of sales and (iii) $119.2 million of trading losses related to principal paydowns, changes in market values, and sales of these securities.

34

Table of Contents

The following charts summarize our commercial mortgage loans, held for investment, by coupon rate type, collateral type and geographical region as of December 31, 2022 and 2021:

35

Table of Contents

36

Table of Contents

(1) Regions included: New England, Plains, Rocky Mountain

An investments region classification is defined according to the below map based on the location of investments secured property.

37

Table of Contents

The following charts show the par value by contractual maturity year for the investments in our portfolio as of December 31, 2022 and 2021:

38

Table of Contents

The following table shows selected data from our commercial mortgage loans, held for investment in our portfolio as of December 31, 2022 (dollars in thousands):

Loan TypeProperty TypePar ValueInterest Rate (1)Effective Yield (5)Loan to Value (2)
Senior Debt 1Hospitality$4,8221 month LIBOR + 4.00%8.39%77.0%
Senior Debt 2Hospitality57,0751 month LIBOR + 5.19%9.58%51.8%
Senior Debt 3Multifamily34,6681 month SOFR + 3.03%7.39%63.7%
Senior Debt 4Multifamily34,7311 month LIBOR + 3.00%7.39%83.6%
Senior Debt 5Hospitality22,1161 month LIBOR + 3.50%7.89%68.8%
Senior Debt 6Office18,6831 month SOFR + 4.75%9.11%70.0%
Senior Debt 7Office7,0351 month LIBOR + 3.90%8.29%67.6%
Senior Debt 8Office43,8861 month SOFR + 3.56%7.92%71.0%
Senior Debt 9Hospitality9,5311 month SOFR + 5.57%9.93%68.7%
Senior Debt 10Hospitality19,3521 month SOFR + 3.84%8.20%62.6%
Senior Debt 11Hospitality12,9801 month SOFR + 3.02%7.38%56.4%
Senior Debt 12Hospitality4,9881 month LIBOR + 4.25%8.64%47.7%
Senior Debt 13Hospitality31,5971 month SOFR + 5.25%9.61%31.0%
Senior Debt 14Office15,1881 month SOFR + 4.00%8.36%70.9%
Senior Debt 15Office25,8021 month LIBOR + 4.35%8.74%64.9%
Senior Debt 16Office63,8111 month LIBOR + 3.70%8.09%65.7%
Senior Debt 17Multifamily10,8071 month SOFR + 4.25%8.61%72.4%
Senior Debt 18Office36,3621 month LIBOR + 2.70%7.09%71.4%
Senior Debt 19Manufactured Housing1,3315.50%5.50%62.8%
Senior Debt 20Manufactured Housing7,6801 month LIBOR + 4.50%8.89%66.7%
Senior Debt 21Self Storage29,8951 month LIBOR + 5.00%9.39%58.8%
Senior Debt 22Multifamily14,5501 month SOFR + 4.83%9.19%70.0%
Senior Debt 23Manufactured Housing5,0201 month LIBOR + 5.25%9.64%65.9%
Senior Debt 24Office18,2031 month LIBOR + 4.50%8.89%47.9%
Senior Debt 25Office65,5195.15%5.15%52.5%
Senior Debt 26Office35,0001 month LIBOR + 5.21%9.60%66.0%
Senior Debt 27Office12,7501 month LIBOR + 5.00%9.39%67.8%
Senior Debt 28Multifamily38,9271 month LIBOR + 4.45%8.84%66.5%
Senior Debt 29Industrial14,9851 month LIBOR + 4.50%8.89%66.3%
Senior Debt 30Multifamily12,2801 month LIBOR + 4.55%8.94%73.0%
Senior Debt 31Multifamily21,0001 month LIBOR + 4.60%8.99%66.7%
Senior Debt 32Office12,9711 month LIBOR + 5.00%9.39%63.9%
Senior Debt 33Office43,7511 month LIBOR + 3.94%8.34%53.9%
Senior Debt 34 (2)Multifamily12,8921 month LIBOR + 7.25%11.64%—%
Senior Debt 35Multifamily5,4001 month LIBOR + 5.25%9.64%83.1%
Senior Debt 36Hospitality23,0001 month LIBOR + 5.79%10.18%57.2%
Senior Debt 37Multifamily34,7501 month LIBOR + 6.75%11.14%78.2%
Senior Debt 38Multifamily12,3251 month LIBOR + 4.50%8.89%83.3%
Senior Debt 39Multifamily5,5751 month LIBOR + 4.50%8.89%83.6%
Senior Debt 40Multifamily55,0001 month LIBOR + 3.00%7.39%71.6%
Senior Debt 41Multifamily14,4651 month LIBOR + 3.39%7.78%70.6%
Senior Debt 42Multifamily8,6761 month LIBOR + 3.80%8.19%69.9%
Senior Debt 43Multifamily13,5821 month LIBOR + 4.50%8.89%76.7%
Senior Debt 44Multifamily18,6531 month LIBOR + 6.25%10.64%67.0%
Senior Debt 45Multifamily19,5361 month LIBOR + 3.60%7.99%70.8%
Senior Debt 46Multifamily43,0961 month LIBOR + 2.95%7.34%71.6%

39

Table of Contents

Loan TypeProperty TypePar ValueInterest Rate (1)Effective Yield (5)Loan to Value (2)
Senior Debt 47Hospitality25,7851 month LIBOR + 5.60%9.99%61.0%
Senior Debt 48Mixed Use32,5001 month LIBOR + 3.70%8.09%69.7%
Senior Debt 49Multifamily75,5911 month LIBOR + 2.95%7.34%72.6%
Senior Debt 50Multifamily20,9601 month LIBOR + 3.35%7.74%67.7%
Senior Debt 51Multifamily30,2311 month LIBOR + 2.95%7.34%70.4%
Senior Debt 52Multifamily35,4661 month LIBOR + 2.95%7.34%71.7%
Senior Debt 53Multifamily33,5881 month LIBOR + 2.95%7.34%72.2%
Senior Debt 54Hospitality25,7711 month LIBOR + 9.00%13.39%74.2%
Senior Debt 55Self Storage15,0001 month LIBOR + 4.26%8.65%74.6%
Senior Debt 56Multifamily25,1981 month LIBOR + 3.25%7.64%70.8%
Senior Debt 57Office6,7421 month LIBOR + 5.25%9.64%67.3%
Senior Debt 58 (2)Multifamily111,2261 month LIBOR + 6.50%10.89%—%
Senior Debt 59Multifamily11,0691 month LIBOR + 3.15%7.54%75.6%
Senior Debt 60Hospitality19,6401 month LIBOR + 5.35%9.74%56.8%
Senior Debt 61Hospitality33,0001 month LIBOR + 6.25%10.64%59.2%
Senior Debt 62 (2)Multifamily27,2021 month LIBOR + 8.00%12.39%—%
Senior Debt 63Multifamily15,8741 month LIBOR + 3.75%8.14%76.9%
Senior Debt 64Multifamily30,4201 month LIBOR + 3.00%7.39%73.5%
Senior Debt 65Multifamily40,0461 month LIBOR + 3.15%7.54%71.0%
Senior Debt 66Multifamily42,8501 month LIBOR + 3.40%7.79%79.9%
Senior Debt 67Multifamily36,7601 month LIBOR + 3.64%8.03%66.0%
Senior Debt 68Multifamily8,5001 month LIBOR + 3.75%8.14%79.4%
Senior Debt 69Multifamily14,2001 month LIBOR + 3.15%7.54%79.8%
Senior Debt 70Multifamily13,6671 month LIBOR + 3.75%8.14%64.2%
Senior Debt 71Multifamily67,1381 month LIBOR + 3.25%7.64%77.1%
Senior Debt 72Multifamily10,2681 month LIBOR + 3.75%8.14%70.0%
Senior Debt 73Hospitality32,5271 month SOFR + 6.73%11.09%55.8%
Senior Debt 74Multifamily26,6981 month LIBOR + 3.20%7.59%77.3%
Senior Debt 75Hospitality17,1221 month LIBOR + 5.25%9.64%61.0%
Senior Debt 76Hospitality16,5001 month LIBOR + 7.10%11.49%73.0%
Senior Debt 77Multifamily88,5001 month LIBOR + 2.75%7.14%50.3%
Senior Debt 78Multifamily56,1501 month LIBOR + 3.10%7.49%78.9%
Senior Debt 79Multifamily37,8821 month LIBOR + 2.90%7.29%72.2%
Senior Debt 80Multifamily54,1511 month LIBOR + 3.10%7.49%67.2%
Senior Debt 81Multifamily37,8861 month LIBOR + 2.90%7.29%72.0%
Senior Debt 82Multifamily65,7411 month LIBOR + 2.85%7.24%70.6%
Senior Debt 83Multifamily30,6001 month LIBOR + 2.65%7.04%59.1%
Senior Debt 84Multifamily31,6621 month LIBOR + 3.25%7.64%80.0%
Senior Debt 85Multifamily62,8501 month LIBOR + 3.35%7.74%78.0%
Senior Debt 86Multifamily43,7451 month LIBOR + 3.00%7.39%74.8%
Senior Debt 87Multifamily46,2211 month LIBOR + 2.75%7.14%68.1%
Senior Debt 88Multifamily86,0001 month SOFR + 3.24%7.59%60.0%
Senior Debt 89Multifamily29,8211 month LIBOR + 2.90%7.29%74.2%
Senior Debt 90Manufactured Housing6,7001 month LIBOR + 4.50%8.89%77.9%
Senior Debt 91Multifamily58,6801 month LIBOR + 3.45%7.84%74.8%
Senior Debt 92Multifamily26,9661 month LIBOR + 2.90%7.29%72.1%
Senior Debt 93Multifamily13,5351 month LIBOR + 3.20%7.59%62.4%
Senior Debt 94Multifamily37,1331 month LIBOR + 3.00%7.39%73.3%

40

Table of Contents

Loan TypeProperty TypePar ValueInterest Rate (1)Effective Yield (5)Loan to Value (2)
Senior Debt 95Multifamily33,5811 month LIBOR + 3.20%7.59%74.5%
Senior Debt 96Multifamily40,2311 month LIBOR + 2.90%7.29%71.7%
Senior Debt 97Multifamily66,2021 month LIBOR + 2.88%7.27%74.8%
Senior Debt 98Multifamily63,7221 month LIBOR + 2.88%7.27%75.5%
Senior Debt 99Multifamily16,9091 month SOFR + 3.50%7.86%71.7%
Senior Debt 100Multifamily57,6601 month LIBOR + 2.75%7.14%73.9%
Senior Debt 101Multifamily65,9531 month SOFR + 6.03%10.39%74.7%
Senior Debt 102Multifamily22,2401 month SOFR + 2.96%7.32%79.4%
Senior Debt 103Multifamily25,7461 month SOFR + 2.96%7.32%72.9%
Senior Debt 104Multifamily31,6781 month SOFR + 3.20%7.56%74.2%
Senior Debt 105Multifamily78,0501 month SOFR + 3.45%7.81%78.8%
Senior Debt 106Multifamily80,7141 month SOFR + 3.21%7.57%76.1%
Senior Debt 107Multifamily24,0001 month SOFR + 3.10%7.46%72.7%
Senior Debt 108Retail31,0001 month SOFR + 3.29%7.65%42.5%
Senior Debt 109Multifamily37,7931 month SOFR + 3.55%7.91%66.2%
Senior Debt 110Multifamily22,9651 month SOFR + 2.95%7.31%65.6%
Senior Debt 111Multifamily10,6691 month SOFR + 3.30%7.66%75.7%
Senior Debt 112Multifamily47,4441 month SOFR + 2.86%7.22%68.2%
Senior Debt 113Multifamily36,8241 month SOFR + 2.86%7.22%69.7%
Senior Debt 114Hospitality10,4931 month SOFR + 5.30%9.66%68.2%
Senior Debt 115Retail22,3771 month SOFR + 4.95%9.31%63.3%
Senior Debt 116Multifamily82,0001 month SOFR + 3.20%7.56%74.5%
Senior Debt 117Industrial55,0001 month SOFR + 3.50%7.86%70.1%
Senior Debt 118Multifamily39,0041 month SOFR + 3.10%7.46%74.1%
Senior Debt 119Multifamily34,8231 month SOFR + 2.95%7.31%63.1%
Senior Debt 120Mixed Use19,0001 month SOFR + 3.42%7.78%65.1%
Senior Debt 121Multifamily85,5001 month SOFR + 3.15%7.51%69.6%
Senior Debt 122Multifamily31,2821 month SOFR + 3.30%7.66%76.9%
Senior Debt 123 (2)(4)Hospitality1 month SOFR + 7.05%11.41%—%
Senior Debt 124 (2)(4)Multifamily1 month SOFR + 6.75%11.11%—%
Senior Debt 125Hospitality43,3441 month SOFR + 4.90%9.26%61.1%
Senior Debt 126Hospitality11,2501 month SOFR + 5.22%9.58%57.7%
Senior Debt 127Multifamily5,1321 month SOFR + 7.02%11.38%15.9%
Senior Debt 128Multifamily27,7221 month SOFR + 6.05%10.41%62.4%
Senior Debt 129Multifamily56,6161 month SOFR + 3.95%8.31%73.2%
Senior Debt 130Multifamily28,6501 month SOFR + 4.00%8.36%70.9%
Senior Debt 131Multifamily50,1371 month SOFR + 6.70%11.06%46.5%
Senior Debt 132Multifamily12,2421 month SOFR + 3.55%7.91%67.7%
Senior Debt 133 (3)Retail63,6401 month SOFR + 4.50%8.86%N/A
Senior Debt 134Industrial23,0501 month SOFR + 4.90%9.26%64.6%
Senior Debt 135Multifamily19,4411 month SOFR + 3.50%7.86%64.5%
Senior Debt 136Multifamily17,6001 month SOFR + 4.55%8.91%67.2%
Senior Debt 137Multifamily28,6401 month SOFR + 3.65%8.01%71.0%
Senior Debt 138Multifamily16,8431 month SOFR + 3.65%8.01%73.9%
Senior Debt 139Multifamily70,7501 month SOFR + 3.80%8.16%77.9%
Senior Debt 140Multifamily81,2711 month SOFR + 3.95%8.31%71.8%
Senior Debt 141Multifamily43,6511 month SOFR + 3.95%8.31%75.9%
Senior Debt 142Multifamily56,5471 month SOFR + 3.95%8.31%73.7%

41

Table of Contents

Loan TypeProperty TypePar ValueInterest Rate (1)Effective Yield (5)Loan to Value (2)
Senior Debt 143Multifamily20,3251 month SOFR + 3.95%8.31%75.1%
Senior Debt 144Multifamily128,3241 month SOFR + 3.95%8.31%67.8%
Senior Debt 145Multifamily56,0001 month SOFR + 3.80%8.16%73.8%
Senior Debt 146Multifamily11,6751 month SOFR + 4.45%8.81%74.8%
Senior Debt 147Multifamily69,2001 month SOFR + 3.45%7.81%71.6%
Senior Debt 148Multifamily173,3891 month SOFR + 6.52%10.88%50.1%
Senior Debt 149Hospitality29,6441 month SOFR + 6.94%11.30%71.2%
Senior Debt 150Hospitality13,4101 month SOFR + 5.75%10.11%62.1%
Senior Debt 151Manufactured Housing10,5501 month SOFR + 4.75%9.11%53.8%
Senior Debt 152Multifamily47,2931 month SOFR + 4.20%8.56%70.1%
Senior Debt 153Multifamily51,0001 month SOFR + 3.75%8.11%64.6%
Senior Debt 154Multifamily15,1501 month SOFR + 4.25%8.61%68.1%
Senior Debt 155Hospitality28,3001 month SOFR + 5.25%9.61%54.9%
Senior Debt 156Hospitality16,9705.99%5.99%52.9%
Mezzanine Loan 1Multifamily3,0001 month SOFR + 9.23%13.59%62.2%
Mezzanine Loan 2Multifamily10,0001 month SOFR + 16.29%20.65%86.2%
Mezzanine Loan 3Retail3,0001 month SOFR + 12.00%16.36%46.6%
Mezzanine Loan 4Mixed Use1,0001 month SOFR + 11.00%15.36%68.5%
Mezzanine Loan 5Hospitality1,3501 month SOFR + 9.25%13.61%64.6%
$5,288,9748.34%66.4%

_______________________

(1) Our floating rate loan agreements contain the contractual obligation for the borrower to maintain an interest rate cap to protect against rising interest rates. In a simple interest rate cap, the borrower pays a premium for a notional principal amount based on a capped interest rate (the “cap rate”). When the floating rate exceeds the cap rate, the borrower receives a payment from the cap counterparty equal to the difference between the floating rate and the cap rate on the same notional principal amount for a specified period of time. When interest rates rise, the value of an interest rate cap will increase, thereby reducing the borrower's exposure to rising interest rates.

(2) Loan to value percentage is from metrics at origination. Predevelopment construction loans at origination will not have an LTV and therefore is nil.

(3) Loan was designated as non-performing and placed on cost recovery status. In this instance, the assumed collateral value was less than the value of the loan, therefore the LTV at origination is not relevant.

(4) Commitment on the loan was unfunded as of December 31, 2022.

(5) Effective yield is calculated as the spread of the loan plus the higher of any applicable index or index floor.

The following table shows selected data from our commercial mortgage loans, held for sale, measured at fair value as of December 31, 2022 (dollars in thousands):

Loan TypeProperty TypePar ValueInterest RateEffective YieldLoan to Value (1)
TRS Senior Debt 1Retail$12,0007.05%7.05%43.5%
TRS Senior Debt 2Office3,6256.35%6.35%51.42%
$15,6256.89%45.32%

________________________

(1) Loan to value percentage is from metrics at origination.

42

Table of Contents

The following table shows selected data from our real estate owned, held for investment assets in our portfolio as of December 31, 2022 (dollars in thousands):

TypeProperty TypeCarrying Value
Real Estate Owned 1Industrial$87,746
Real Estate Owned 2Retail40,026
$127,772

The following table shows selected data from our real estate owned, held for sale assets in our portfolio as of December 31, 2022 (dollars in thousands):

TypeProperty TypeCarrying Value
Real Estate Owned, held for saleVarious$36,497

The following is a summary of the Company's RMBS, all of which were ARM Agency Securities, classified by collateral type and interest rate characteristics as of December 31, 2022 (dollars in thousands):

TypeCarrying AmountAverageYield (1)
Agency Securities:
Fannie Mae/Freddie Mac ARMs$235,7282.42%

________________________

(1) Average yield is presented for the year then ended, and is based on the cash component of interest income expressed as a percentage on average cost basis (the “cash yield”).

The following table shows selected data from our real estate securities, CRE CLO bonds, measured at fair value as of December 31, 2022 (dollars in thousands):

TypePar ValueInterest RateEffective Yield
CRE CLO bond 1$40,0001 month SOFR + 2.78%7.1%
CRE CLO bond 225,0001 month SOFR + 3.23%7.6%
CRE CLO bond 310,0001 month SOFR + 4.03%8.4%
CRE CLO bond 436,7001 month SOFR + 3.07%7.4%
CRE CLO bond 535,0001 month SOFR + 3.62%8.0%
CRE CLO bond 614,3001 month SOFR + 4.27%8.6%
CRE CLO bond 760,0001 month SOFR + 2.90%7.3%
$221,000

Liquidity and Capital Resources

Overview

Our expected material cash requirements over the next twelve months and thereafter are composed of (i) contractually obligated expenditures, including payments of principal and interest and contractually-obligated fundings on our loans; (ii) other essential expenditures, including operating and administrative expenses and dividends paid in accordance with REIT distribution requirements; and (iii) opportunistic expenditures, including new loans.

Our contractually obligated expenditures primarily consist of payment obligations under the debt financing arrangements which are set forth below, including in the table under “Contractual Obligations and Commitments.”

We expect to use additional debt and equity financing as a source of capital. Our board of directors currently intends to operate at a leverage level of between one to three times book value of equity. However, our board of directors may change this target without shareholder approval. We anticipate that our debt and equity financing sources and our anticipated cash generated from operations will be adequate to fund our anticipated uses of capital.

In addition to our current mix of financing sources, we may also access additional forms of financings, including credit facilities, securitizations, public and private, secured and unsecured debt issuances by us or our subsidiaries, or through capital recycling initiatives whereby we sell certain assets in our portfolio and reinvest the proceeds in assets with more attractive risk-adjusted returns.

43

Table of Contents

Collateralized Loan Obligations

During the twelve months ended December 31, 2022, the Company raised $960.0 million of capital through the issuance of BSPRT 2022-FL8 Issuer, Ltd. and $670.6 million of capital through the issuance of BSPRT 2022-FL9 Issuer, LLC. Additionally, as of December 31, 2022, the Company had $16.0 million of reinvestment capital available across all outstanding collateralized loan obligations.

Repurchase Agreements, Commercial Mortgage Loans

The Company has entered into repurchase facilities with JPMorgan Chase Bank, National Association (the "JPM Repo Facility"), Barclays Bank PLC (the "Barclays Revolver Facility" and the "Barclays Repo Facility"), Wells Fargo Bank, National Association (the "WF Repo Facility"), and Credit Suisse AG (the "CS Repo Facility" and together with JPM Repo Facility, WF Repo Facility, Barclays Revolver Facility, and Barclays Repo Facility, collectively, the "Repo Facilities").

The Repo Facilities are financing sources through which the Company may pledge one or more mortgage loans to the financing entity in exchange for funds typically at an advance rate of between 65% to 75% of the principal amount of the mortgage loan being pledged.

We expect to use the advances from these Repo Facilities to finance the acquisition or origination of eligible loans, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participation interests therein.

The Repo Facilities generally provide that in the event of a decrease in the value of our collateral, the lenders can demand additional collateral. Should the value of our collateral decrease as a result of deteriorating credit quality, resulting margin calls may cause an adverse change in our liquidity position.

The details of our Repo Facilities at December 31, 2022 and 2021 are as follows (dollars in thousands):

As of December 31, 2022
Repurchase FacilityCommitted FinancingAmount OutstandingInterest Expense(1)Ending Weighted Average Interest RateTerm Maturity
JPM Repo Facility (2)$500,000$275,423$11,7737.42%10/6/2024
CS Repo Facility (3)600,000168,0468,6767.12%10/31/2023
WF Repo Facility (4)500,00079,8077,4927.11%11/21/2023
Barclays Revolver Facility (5)250,0001,267N/A9/20/2023
Barclays Repo Facility (6)500,000157,5838,9976.75%3/14/2025
Total$2,350,000$680,859$38,205

__________________________

(1) For the year ended December 31, 2022. Includes amortization of deferred financing costs.

(2) With one-year extension option available at the Company's discretion. On July 7, 2022, the committed financing was increased from $400 million to $500 million. Additionally, on December 12, 2022, the Company extended the maturity date to October 6, 2024.

(3) On July 12, 2022, the committed financing was increased from $300 million to $600 million. Additionally, on November 1, 2022 the maturity date was extended to October 31, 2023.

(4) On May 12, 2022, the committed financing amount was increased from $450 million to $500 million. There are three more one-year extension options available at the Company's discretion.

(5) The Company may increase the total commitment amount by an amount between $100 million and $150 million for three month intervals, on an unlimited basis prior to maturity.

(6) There are two one-year extension options available at the Company's discretion.

44

Table of Contents

As of December 31, 2021
Repurchase FacilityCommitted FinancingAmount OutstandingInterest Expense(1)Ending Weighted Average Interest RateTerm Maturity
JPM Repo Facility$400,000$136,470$5,1782.13%10/6/2022
CS Repo Facility300,000137,3643,4462.43%9/30/2022
WF Repo Facility450,000186,7342,0901.64%11/21/2023
Barclays Revolver Facility250,000166,7001,9766.12%9/20/2023
Barclays Facility500,000392,3324,0571.76%3/14/2025
Total$1,900,000$1,019,600$16,747

_______________________

(1) For the year ended December 31, 2021. Includes amortization of deferred financing costs.

The Repo Facilities generally provide that in the event of a decrease in the value of the Company's collateral, the lenders can demand additional collateral. As of December 31, 2022 and 2021, the Company is in compliance with all debt covenants.

Other financing and loan participation - Commercial Mortgage Loans

On March 23, 2020, the Company transferred $15.2 million of its interest in a term loan to a regional bank via a participation agreement. Since inception, the Company's outstanding loan increased resultant of future fundings, leading to an increase in amount outstanding via the participation agreement. The Company incurred $1.7 million and $0.9 million of interest expense on the regional bank term loan for the year ended December 31, 2022 and 2021, respectively. As of December 31, 2022 and 2021 the outstanding participation balance was $59.2 million and $37.9 million, respectively. The loan accrued interest at an annual rate of one-month LIBOR +2.20% and matures on June 9, 2023.

On February 10, 2022, the Company transferred $38.0 million of its interest in a term loan to a regional bank via a participation agreement. Since inception, the Company's outstanding loan could increase as a result of future fundings, which could lead to an increase in amount outstanding via the participation agreement. The Company incurred $0.5 million of interest expense on the regional bank term loan for the year ended December 31, 2022. As of December 31, 2022, the outstanding participation balance was $17.1 million. The loan accrued interest at an annual rate of one-month SOFR + 4.01% and matures on May 1, 2025.

Mortgage Note Payable

On September 17, 2021, the Company, in connection with the consolidating joint venture (as discussed in Note 5 - Real Estate Owned), originated a $112.7 million mortgage note payable, of which $88.7 million is eliminated in our consolidated financial statements (see Note 5 - Real Estate Owned). As of December 31, 2022 and 2021, the remaining outstanding mortgage note payable of $24.0 million is included in the consolidated balance sheet. As of December 31, 2022, the loan accrued interest at an annual rate of Libor + 3.0%, of which the interest accrued on the $88.7 million is eliminated in our consolidated financial statements, and matures on October 9, 2024.

Unsecured Debt

As of December 31, 2022, the Company had outstanding 30-year junior subordinated notes issued in 2005 and 2006 and maturing in 2035 and 2036, respectively, with a total face amount of $100.0 million. Note balances net of deferred issuance costs, and related weighted average interest rates as of the indicated dates (calculated including issuance cost amortization and adjusted for the effects of related derivatives held as cash flow hedges prior to termination) were as follows (dollars in thousands):

December 31, 2022December 31, 2021
Borrowings OutstandingWeighted AverageBorrowings OutstandingWeighted Average
Junior subordinated notes maturing in:
October 2035 ($35,000 face amount)$34,5088.25%$34,4707.86%
December 2035 ($40,000 face amount)39,5138.39%39,4747.63%
September 2036 ($25,000 face amount)24,6748.39%24,6507.67%
$98,6958.34%$98,5947.72%

The notes are currently redeemable, in whole or in part, without penalty, at the Company’s option. Interest paid on unsecured debt, including related derivative cash flows, totaled $5.7 million and $0.6 million for the twelve months ended December 31, 2022 and 2021, respectively.

45

Table of Contents

The Company entered into a $100.0 million lending and security agreement with Security Benefit Life Insurance Company ("SBL") in February 2020, which was amended in March and August 2020. The Company incurred $1.0 million and $2.0 million of interest expense on the lending agreement with SBL for the twelve months ended December 31, 2022 and 2021 respectively. In November 2022, the lending and security agreement with SBL was terminated by the Company. As of December 31, 2021 the outstanding balance was $50.0 million.

Repurchase Agreements - Real Estate Securities

The Company has entered into various Master Repurchase Agreements (the "MRAs") that allow the Company to sell real estate securities while providing a fixed repurchase price for the same real estate securities in the future. The repurchase contracts on each security under an MRA generally mature in 30-90 days and terms are adjusted for current market rates as necessary.

Below is a summary of the Company's MRAs as of December 31, 2022 and 2021 (dollars in thousands):

Weighted Average
CounterpartyAmount OutstandingAccrued InterestCollateral Pledged (1)Interest RateDays to Maturity
As of December 31, 2022
JP Morgan Securities LLC$103,513$1,281$120,7515.34%22
Barclays Capital Inc.119,3511,646144,7785.18%50
Total/Weighted Average$222,864$2,927$265,5295.25%37
As of December 31, 2021
JP Morgan Securities LLC$19,025$261$24,0871.14%10
Goldman Sachs International37N/AN/A
Barclays Capital Inc.15,28652619,1311.21%14
Citigroup Global Markets, Inc.81N/AN/A
Total/Weighted Average$34,311$905$43,2181.71%33

________________________

(1) Includes $67.1 million and $43.2 million of CLO notes, held by the Company, which is eliminated within the Real estate securities, at fair value line of the consolidated balance sheets as of as of December 31, 2022 and 2021, respectively.

Repurchase Agreements - Real Estate Securities Classified As Trading

The Company pledges its real estate securities classified as trading as collateral for repurchase agreements with commercial banks and other financial institutions. Repurchase arrangements entered into by the Company involve the sale and a simultaneous agreement to repurchase the transferred assets at a future date and are accounted for as financings. The Company maintains the beneficial interest in the specific securities pledged during the term of each repurchase arrangement and receives the related principal and interest payments.

The terms and conditions of repurchase agreements are negotiated on a transaction-by-transaction basis when each such agreement is initiated or renewed. The amount borrowed is generally equal to the fair value of the securities pledged, as determined by the lending counterparty, less an agreed-upon discount, referred to as a “haircut.” Interest rates are generally fixed based on prevailing rates corresponding to the terms of the borrowings. Interest may be paid monthly or at the termination of an agreement at which time the Company may enter into a new agreement at prevailing haircuts and rates with the same lending counterparty or repay that counterparty and negotiate financing with a different lending counterparty. None of the Company’s lending counterparties are obligated to renew or otherwise enter into new agreements at the conclusion of existing agreements. In response to declines in fair value of pledged securities due to changes in market conditions or the publishing of monthly security pay-down factors, lending counterparties typically require the Company to post additional securities as collateral, pay down borrowings or fund cash margin accounts with the counterparties in order to re-establish the agreed-upon collateral requirements. These actions are referred to as margin calls. Conversely, in response to increases in fair value of pledged securities, the Company routinely margin calls its lending counterparties in order to have previously pledged collateral returned.

46

Table of Contents

Repurchase agreements (and related pledged collateral, including accrued interest receivable), classified by remaining maturities, and related weighted average borrowing rates as of the indicated dates were as follows (dollars in thousands):

Amount OutstandingAccrued InterestCollateral PledgedWeighted Average Interest Rates
December 31, 2022
Repurchase arrangements secured by Agency securities with maturities of 30 days or less$172,144$544$180,4004.25%
Repurchase arrangements secured by Agency securities with maturities of 31 to 90 days45,00011447,2104.51%
$217,144$658$227,6104.30%
December 31, 2021
Repurchase arrangements secured by Agency securities with maturities of 30 days or less$4,144,473$8,908$4,327,0200.13%

Average repurchase agreements outstanding were $1.0 billion and $4.0 billion during the year ended December 31, 2022 and 2021, respectively. Average repurchase agreements outstanding differed from respective year-end balances during the indicated periods primarily due to changes in portfolio levels and differences in the timing of portfolio acquisitions relative to portfolio runoff and asset sales. Interest paid on repurchase agreements, including related derivative payments, totaled $8.5 million and $1.24 million during the twelve months ended December 31, 2022 and 2021, respectively.

The Company finances its residential mortgage investments primarily by borrowing under repurchase arrangements, the terms and conditions of which are negotiated on a transaction-by-transaction basis, when each such agreement is initiated or renewed.

Future agreements are dependent upon the willingness of lenders to participate in the financing of mortgage investments, lender collateral requirements and the lenders’ determination of the fair value of the investments pledged as collateral, which fluctuates with changes in interest rates and liquidity conditions within the commercial banking and mortgage finance industries. None of our repurchase agreement counterparties are obligated to renew or otherwise enter into new agreements at the conclusion of existing borrowings.

To help mitigate exposure to rising short-term interest rates, the Company may economically hedge the portfolio of repurchase agreements using derivatives supplemented with longer-maturity repurchase agreements when available at attractive rates and terms. As of December 31, 2022, the Company does not hold any derivative positions related to the trading securities.

47

Table of Contents

Repurchase Agreements

The following tables summarize our Repurchase Agreements, Commercial Mortgage Loans, Trading Securities and our MRAs for the years ended December 31, 2022, 2021 and 2020 respectively:

As of December 31, 2022
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements, Commercial Mortgage Loans$522,890$832,034$699,408$680,859$813,144$834,337$709,679$729,329
Repurchase Agreements, Real Estate Securities$54,610$53,288$112,613$222,864$44,744$54,033$53,688$174,389
Repurchase Agreements, Real Estate Securities Classified As Trading$1,659,931$240,000$225,000$217,144$3,055,413$1,818,495$230,010$220,102
Total$2,237,431$1,125,322$1,037,021$1,120,867
As of December 31, 2021
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements, Commercial Mortgage Loans$152,925$287,462$550,156$1,019,600$340,485$282,891$331,871$959,729
Repurchase Agreements, Real Estate Securities$88,272$46,510$46,531$34,311$123,322$57,301$46,527$37,735
Repurchase Agreements, Real Estate Securities Classified As Trading$$$$4,144,473$$$$4,266,556
Total$241,197$333,972$596,687$5,198,384
As of December 31, 2020
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements, Commercial Mortgage Loans$234,524$226,224$183,033$276,340$282,282$238,280$197,632$279,187
Repurchase Agreements, Real Estate Securities$496,880$335,256$177,541$186,828$412,809$351,202$316,229$183,632
Total$731,404$561,480$360,574$463,168

The use of our repurchase facilities is dependent upon a number of factors including but not limited to: origination volume, loan repayments and prepayments, our use of other financing sources such as collateralized loan obligations, our liquidity needs and types of loan assets and underlying collateral that we hold.

During the twelve months ended December 31, 2022, the maximum monthly average outstanding balance was $5.3 billion, of which $1.1 billion was related to repurchase agreements on our commercial mortgage loans and $4.2 billion for repurchase agreements on our real estate securities.

During the twelve months ended December 31, 2021, the maximum monthly average outstanding balance was $5.84 billion, of which $0.68 billion was related to repurchase agreements on our commercial mortgage loans and $0.04 billion for repurchase agreements on our real estate securities and $5.12 billion for repurchase agreements on our real estate securities held for trading.

During the twelve months ended December 31, 2020, the maximum monthly average outstanding balance was $721.0 million, of which $268.2 million was related to repurchase agreements on our commercial mortgage loans and $452.8 million for repurchase agreements on our real estate securities.

48

Table of Contents

Cash Flows

Cash Flows for the Year Ended December 31, 2022

Net cash provided by operating activities for the year ended December 31, 2022 was $152.5 million. Cash inflows were primarily driven by net income of $14.2 million, net proceeds of $18.1 million related to originations and sales of commercial mortgage loans, measured at fair value and $119.2 million related to trading losses on real estate securities.

Net cash provided by investing activities for the year ended December 31, 2022 was $3,097.3 million. Cash inflows were primarily driven by proceeds from principal repayments of $1,258.4 million received on commercial mortgage loans, held for investment, proceeds received from the sale of real estate securities of $3,731.7 million, $545.4 million received from principal collateral on mortgage investments and proceeds from sale of commercial mortgage loans, held for sale, of $9.3 million. Inflows were partially offset by the origination and acquisition of $2,227.7 million of commercial mortgage loans, held for investment, and the purchase of real estate securities for $220.6 million.

Net cash used in financing activities for the year ended December 31, 2022 was $3,227.5 million. Cash outflows were primarily driven by net repayments on repurchase agreements for real estate securities and commercial mortgage loans of $3,738.8 million and $338.7 million, respectively, $139.4 million in cash distributions to stockholders and $16.6 million of common stock repurchases. Outflows were partially offset by $38.5 million of proceeds received from borrowings on other financing and loan participation for commercial mortgage loans and net proceeds of $968.2 million received from repurchase agreements on CLOs.

Cash Flows for the Year Ended December 31, 2021

Net cash provided by operating activities for the year ended December 31, 2021 was $146.5 million. Cash inflows were primarily driven by net income of $25.7 million, net proceeds of $33.4 million related to originations and sales of commercial mortgage loans, measured at fair value and $36.1 million related to trading losses on real estate securities.

Net cash provided by investing activities for the year ended December 31, 2021 was $1,068.7 million. Cash inflows were primarily driven by proceeds from principal repayments of $1,225.6 million received on commercial mortgage loans, held for investment, proceeds received from the sale/repayment of real estate securities of $2,059.4 million, $541.3 million received from principal collateral on mortgage investments and cash acquired of $174.1 million related to the merger with Capstead. Inflows were partially offset by the origination and acquisition of $2,881.9 million of commercial mortgage loans.

Net cash used in financing activities for the year ended December 31, 2021 was $1,139.2 million. Cash outflows were primarily driven by net payment on CMBS repurchase agreements of $2,429.3 million, $68.0 million in cash distributions to stockholders and $11.4 million of stock repurchases. Outflows were offset by $6.5 million of proceeds received from borrowing on other financing and loan participation for commercial mortgage loans, $23.9 million from borrowing on mortgage note payable and net proceeds of $743.3 million and $540.3 million received from repurchase agreements on commercial mortgage loans and CLOs, respectively.

Election as a REIT

We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code commencing with the taxable year ended December 31, 2013. As a REIT, if we meet certain organizational and operational requirements and distribute at least 90% of our "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to our stockholders in a year, we will not be subject to U.S. federal income tax to the extent of the income that we distribute. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income and property, and U.S. federal income and excise taxes on our undistributed income.

49

Table of Contents

Contractual Obligations and Commitments

Our contractual obligations, excluding interest obligations (as amounts are not fixed or determinable), as of December 31, 2022 are summarized as follows (dollars in thousands):

Less than 1 year1 to 3 years3 to 5 yearsMore than 5 yearsTotal
Unfunded loan commitments (1)$$385,930$80,058$$465,988
Repurchase agreements - commercial mortgage loans247,853433,006680,859
Repurchase agreements - real estate securities440,008440,008
CLOs (2)3,147,7283,147,728
Mortgage Note Payable23,99823,998
Unsecured debt98,69598,695
Other financing and loan participation - commercial mortgage loans59,24717,05476,301
Total$747,108$835,990$80,058$3,270,421$4,933,577

________________________

(1) The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the loan maturity date.

(2) Excludes $453.4 million of CLO notes, held by the Company, which are eliminated within the collateralized loan obligation line of the consolidated balance sheets as of December 31, 2022.

In addition to its cash requirements, the Company pays a quarterly dividend and has an existing share repurchase authorization. As of December 31, 2022, the Company’s quarterly cash dividend was $0.355 per share of common stock (which was paid on an as-converted basis on the Company’s shares of Series H convertible preferred stock ("Series H Preferred Stock") and Series I convertible preferred stock ("Series I Preferred Stock"), and $0.46875 per share on the Company’s shares of 7.50% Series E Cumulative Redeemable Preferred Stock ("Series E Preferred Stock"). The payment of future dividends is subject to declaration by the Board of Directors. The Company’s Board of Directors also has authorized a $65.0 million share repurchase program, of which $48.4 million remained available as of December 31, 2022. The authorization does not obligate the Company to acquire any specific number of shares.

Related Party Arrangements

Benefit Street Partners L.L.C.

Amended Advisory Agreement

Refer to “Note 11 - Related Party Transactions and Arrangements” for a summary of the Company’s Advisory Agreement with the Advisor and amounts paid to the Advisor pursuant to the Advisory Agreement for the years ended December 31, 2022 and December 31, 2021.

The Nominating and Corporate Governance Committee (the “Committee”) of the Company's board of directors, which consists solely of the Company’s independent directors, negotiated, approved and recommended that the board of directors approve, the amended Advisory Agreement. The Committee engaged independent legal counsel to assist the Committee in negotiating the amended Advisory Agreement.

Pursuant to the amended Advisory Agreement, the Advisor provides the daily management for the Company and the Operating Partnership, including an investment program consistent with the investment objectives and policies of the Company as determined and adopted from time to time by the board of directors. The initial term of the amended Advisory Agreement was three-years and was automatically renewed for an additional one-year period on January 19, 2023 and will continue to automatically renew for additional one-year periods unless either party elects not to renew.

The Company may terminate the amended Advisory Agreement for a Cause Event (as defined in the amended Advisory Agreement) without payment of a termination fee. Following the expiration of a term, and upon 180 days’ prior written notice, the Company may, without cause, elect not to renew the amended Advisory Agreement upon the determination by two-thirds of the Company’s independent directors that (i) there has been unsatisfactory performance by the Advisor or (ii) that the asset management fee and annual subordinated performance fee payable to the Advisor are not fair, subject to certain conditions. In such case, the Company shall be obligated to pay a termination fee.

During the term of the amended Advisory Agreement, the Advisor shall not, directly or indirectly, manage or advise another REIT that is engaged in the business of the Company in any geographical region in which the Company has a significant investment, or provide any services related to fixed-rate conduit lending to any other person, subject to certain conditions.

50

Table of Contents

Advisory Agreement Fees and Reimbursements

Pursuant to the Advisory Agreement, the Company is or was required to make the following payments and reimbursements to the Advisor:

•The Company reimburses the Advisor’s costs of providing services pursuant to the Advisory Agreement, except the salaries and benefits paid by the Advisor to the Company's executive officers.

•The Company pays the Advisor, or its affiliates, a monthly asset management fee equal to one-twelfth of 1.5% of stockholders' equity as calculated pursuant to the Advisory Agreement.

•The Company will pay the Advisor an annual subordinated performance fee calculated on the basis of total return to stockholders, payable monthly in arrears, such that for any year in which total return on stockholders’ capital (as defined in the Advisory Agreement) exceeds 6.0% per annum, the Advisor will be entitled to 15.0% of the excess total return; provided that in no event will the annual subordinated performance fee payable to the Advisor exceed 10.0% of the aggregate total return for such year.

•The Company reimburses the Advisor for insourced expenses incurred by the Advisor on the Company's behalf related to selecting, evaluating, originating and acquiring investments in an amount up to 0.5% of the principal amount funded by the Company to originate or acquire commercial mortgage loans and up to 0.5% of the anticipated net equity funded by the Company to acquire real estate securities investments.

Lending Agreement with Stockholder

The Company entered into a $100.0 million lending and security agreement with Security Benefit Life Insurance Company ("SBL") in February 2020, which was amended in March and August 2020. The Company incurred $1.0 million and $2.0 million of interest expense on the lending agreement with SBL for the years ended December 31, 2022 and 2021, respectively. In November 2022, the lending and security agreement with SBL was terminated by the Company. As of December 31, 2021 the outstanding balance was $50.0 million.

As of the beginning of 2022, SBL held 17,950 shares of the Company's outstanding shares of Series D Preferred Stock. On June 24, 2022, all 17,950 outstanding shares of Series D Preferred Stock were exchanged for an equal amount of shares of Series H Preferred Stock for no consideration (see Note 2 - Summary of Significant Accounting Policies). On January 19, 2023, the Series H Preferred Stock was amended such that the mandatory conversion date was extended by one year, to January 19, 2024.

Other Transactions

In August 2021 the Company and an affiliate of the Company entered into a joint venture agreement and formed a joint venture entity, Jeffersonville Member, LLC (the "Jeffersonville JV") to acquire a $139.5 million triple net lease property in Jeffersonville, GA. The Company has a 79% interest in the Jeffersonville JV, while the affiliated fund has a 21% interest. The Company invested a total of $109.8 million, made up of $88.7 million in debt and $21.1 million in equity, representing 79% of the ownership interest in the Jeffersonville JV. The affiliate made up the remaining $29.8 million composed of a $24.0 million mortgage note payable and $5.7 million in equity. The Company has control of Jeffersonville JV with 79% ownership and, therefore, consolidates Jeffersonville JV on its consolidated balance sheet. The Company's $88.7 million mortgage note payable to Jeffersonville JV is eliminated in consolidation (see Note 7 - Debt).

As discussed below, in the first quarter of 2022, pursuant to the Franklin BSP Realty Trust, Inc. 2021 Equity Incentive Plan, the Company issued awards of restricted stock units to its officers and certain other personnel of the Advisor who provide services to the Company under the Advisory Agreement (see Note 12 - Share-Based Compensation).

As of December 31, 2022, our commercial mortgage loans, held for investment, includes an aggregate of $122.9 million carrying value of loans to affiliates of our Advisor. The Company recognized $5.5 million interest income from these loans for the year ended December 31, 2022, in the Company’s consolidated statements of operations.

51

Table of Contents

The table below shows the costs incurred due to arrangements with our Advisor and its affiliates during the years ended December 31, 2022, 2021 and 2020 and the associated amounts payable as of December 31, 2022 and 2021 (dollars in thousands). See Note 11 - Related Party Transactions and Arrangements for further detail.

Year Ended December 31,Payable as of December 31,
20222021202020222021
Acquisition expenses (1)$1,360$1,203$696$$
Administrative services expenses12,9287,65813,1203,526
Asset management and subordinated performance fee26,15728,11015,1788,84315,595
Other related party expenses (2)(3)8753557033,0601,943
Total related party fees and reimbursements$41,320$37,326$29,697$15,429$17,538

______________________

(1) Total acquisition fees and expenses paid during the years ended December 31, 2022, 2021 and 2020 were $11.7 million, $15 million and $7.1 million respectively, of which $10.3 million, $13.8 million and $6.4 million were capitalized within the commercial mortgage loans, held for investment and real estate securities, available for sale, measured at fair value lines of the consolidated balance sheets for the years ended December 31, 2022, 2021 and 2020.

(2) These are related to reimbursable costs incurred for the increase in loan origination activities and are included in Other expenses in the Company's consolidated statements of operations.

(3) As of December 31, 2022 and December 31, 2021, the related party payable includes $2.9 million and $1.9 million, respectively, of payments made by the Advisor to third party vendors on behalf of the Company.

The amounts payable as of December 31, 2022 and 2021 in the table above are included in Due to affiliates on the Company's consolidated balance sheets.

Off Balance Sheet Arrangements

We currently have no off balance sheet arrangements as of December 31, 2022 and through the date of the filing of this Form 10-K.

Non-GAAP Financial Measures

Distributable Earnings and Run-Rate Distributable Earnings

Distributable Earnings is a non-GAAP measure, which the Company defines as GAAP net income (loss), adjusted for (i) non-cash CLO amortization acceleration and amortization over the expected useful life of the Company's CLOs, (ii) unrealized gains and losses on loans, derivatives and ARMs, including CECL reserves and impairments, (iii) non-cash equity compensation expense, (iv) depreciation and amortization, (v) non-cash subordinated performance fee accruals, (vi) loan workout charges, (vii) certain other non-cash items, and (viii) impairments of acquisition assets related to the Capstead merger. Further, Run-Rate Distributable Earnings, a non-GAAP measure, presents Distributable Earnings before trading and derivative gain/loss on ARMs.

The Company believes that Distributable Earnings and Run-Rate Distributable Earnings provide meaningful information to consider in addition to the disclosed GAAP results. The Company believes Distributable Earnings is a useful financial metric for existing and potential future holders of its common stock as historically, over time, Distributable Earnings has been an indicator of dividends per share. As a REIT, the Company generally must distribute annually at least 90% of its taxable income, subject to certain adjustments, and therefore believes dividends are one of the principal reasons stockholders may invest in its common stock. Further, Distributable Earnings helps investors evaluate performance excluding the effects of certain transactions and GAAP adjustments that the Company does not believe are necessarily indicative of current loan portfolio performance and the Company's operations and is one of the performance metrics the Company's board of directors considers when dividends are declared. The Company believes Run-Rate Distributable Earnings is a useful financial metric because it presents the Distributable Earnings of its core businesses, net of the impacts of the realized trading and derivative gain/loss on the residential adjustable-rate mortgage securities acquired from Capstead, which the Company is actively in the process of liquidating from its portfolio.

Distributable Earnings and Run-Rate Distributable Earnings do not represent net income (loss) and should not be considered as an alternative to GAAP net income (loss). The methodology for calculating Distributable Earnings and Run-Rate Distributable Earnings may differ from the methodologies employed by other companies and thus may not be comparable to the Distributable Earnings reported by other companies.

52

Table of Contents

The following table provides a reconciliation of GAAP net income to Distributable Earnings for the years ended December 31, 2022, December 31, 2021 and December 31, 2020 (dollars in thousands):

Year Ended December 31,
202220212020
GAAP Net Income$14,215$25,702$54,746
Adjustments:
Depreciation and amortization5,4082,1072,234
Impairment of Acquired Assets88,282
CLO amortization acceleration (1)(438)250264
Unrealized (gain)/loss on financial instruments (2)17,010(7,853)1,102
Unrealized (gain)/loss - ARMs43,55720,670
Subordinated performance fee(8,380)9,846
Non-Cash Compensation Expense3,485
Increase/(decrease) in provision for credit losses36,115(5,192)13,296
Loan Workout Charges (3)5,104
Impairment losses on real estate owned assets398
Realized trading and derivatives (gain)/loss on ARMs21,72613,600
Run Rate Distributable Earnings (4)$137,802$147,412$72,040
Realized trading and derivatives gain/(loss) on ARMs(21,726)(13,600)
Distributable Earnings$116,076$133,812$72,040
7.5% Cumulative Redeemable Preferred Stock, Series E Dividend$(19,367)$(4,842)$
Noncontrolling interests in joint ventures net (income)/loss216
Depreciation and amortization attributed to noncontrolling interests of joint ventures(1,415)
Distributable Earnings attributable to stockholders and noncontrolling interests95,510128,97072,040
Average Common Stock and Common Stock Equivalents1,456,8711,146,009974,184
GAAP Net Income/(Loss) ROE(0.3)%1.8%5.6%
Run-Rate Distributable Earnings ROE8.0%12.4%7.4%
Distributable Earnings ROE6.6%11.3%7.4%
GAAP Net Income/(Loss) Per Share, Diluted$(0.38)$(0.18)$0.90
GAAP Net Income/(Loss) Per Share, Fully Converted (5)$(0.06)$0.33$0.96
Run-Rate Distributable Earnings Per Share, Fully Converted (5)$1.31$2.23$1.27
Distributable Earnings Per Share, Fully Converted (5)$1.07$2.02$1.27

________________________

(1) Adjusted for non-cash CLO amortization acceleration to effectively amortize issuance costs of our CLOs over the expected lifetime of the CLOs. We assume our CLOs will be outstanding for four years and amortized the financing costs over four years in our distributable earnings as compared to effective yield methodology in our GAAP earnings.

(2) Represents unrealized gains and losses on (i) commercial mortgage loans, held for sale, measured at fair value, (ii) other real estate investments, measured at fair value and (iii) derivatives.

(3) Represents loan workout expenses the Company incurred, which the Company deems likely to be recovered.

(4) Distributable Earnings before realized trading and derivative gain/loss on residential adjustable-rate mortgage securities (“Run-Rate Distributable Earnings”) (a non-GAAP financial measure).

(5) Fully Converted assumes conversion of our Series H and Series I Preferred Stock, which by their terms automatically convert to common stock in the future, and the vesting of the Company's outstanding equity compensation awards.

53

Table of Contents

FY 2021 10-K MD&A

SEC filing source: 0001562528-22-000007.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2022-02-25. Report date: 2021-12-31.

Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with the accompanying financial statements of Franklin BSP Realty Trust, Inc. the notes thereto and other financial information included elsewhere in this Annual Report on Form 10-K. This discussion contains forward-looking statements reflecting the Company’s current expectations, estimates and assumptions concerning events and financial trends that may affect our future operating results or financial position. Actual results and timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the sections of this Annual Report entitled “Risk Factors” and “Forward-Looking Statements.”

Overview

The Company is a Maryland corporation and has made tax elections to be treated as a REIT for U.S. federal income tax purposes since 2013. The Company, through one or more subsidiaries which are each treated as a TRS, is indirectly subject to U.S. federal, state and local income taxes. We commenced business in May 2013. We primarily originate, acquire and manage a diversified portfolio of commercial real estate debt investments secured by properties located within and outside of the United States. Commercial real estate debt investments may include first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. Substantially all of our business is conducted through the OP, a Delaware limited partnership. We are the sole general partner and directly or indirectly hold all of the units of limited partner interests in the OP.

The Company has no employees. We are managed by our Advisor pursuant to an Advisory Agreement, as amended on August 18, 2021 (the "Advisory Agreement"). Our Advisor manages our affairs on a day-to-day basis. The Advisor receives compensation and fees for services related to the investment and management of our assets and our operations.

The Advisor, an SEC-registered investment adviser, is a credit-focused alternative asset management firm. The Advisor manages funds for institutions and high-net-worth investors across various credit funds and complementary strategies including high yield, levered loans, private / opportunistic debt, liquid credit, structured credit and commercial real estate debt. These strategies complement each other as they all leverage the sourcing, analytical, compliance, and operational capabilities that encompass the Advisor’s robust platform. On February 1, 2019, Franklin Resources, Inc. and Templeton International, Inc. (collectively, “Franklin Templeton”) acquired the Advisor, which event did not impact the terms of the Advisory Agreement or result in any changes to the executive officers of the Company.

The Company invests in commercial real estate debt investments, which may include first mortgage loans, subordinated mortgage loans, mezzanine loans and participations in such loans. The Company also originates conduit loans which the Company intends to sell through its TRS into CMBS securitization transactions at a profit. The Company also owns real estate which it acquires through foreclosure and deed in lieu of foreclosure, and which it purchases for investment, typically subject to triple net leases.

The Company also invests in commercial real estate securities. Real estate securities may include CMBS, senior unsecured debt of publicly traded REITs, debt or equity securities of other publicly traded real estate companies, RMBS and CDOs. The Company also owns real estate acquired by the Company through foreclosure and deed in lieu of foreclosure, and purchased for investment, typically subject to triple net leases.

Impact of the Capstead Acquisition

As further described in Note 18 - Merger with Capstead, on October 19, 2021, the Company completed a merger with Capstead Mortgage Corporation (“Capstead”) pursuant to which Capstead merged into a wholly-owned subsidiary of the Company, and the Company’s common stock commenced trading on the NYSE under the ticker “FBRT”. The Capstead assets acquired in the merger consist primarily of cash and residential adjustable-rate mortgage pass-through securities issued and guaranteed by government-sponsored enterprises or by an agency of the federal government ("ARM Agency Securities"). The Company intends to reinvest the cash and proceeds from dividends, interest, repayments and sales of the assets acquired in the merger into its own investment strategies.

The Capstead acquisition resulted in the following material impacts on our financial results for the year and quarter ended December 31, 2021:

27

•Impairment of acquired assets: Pursuant to Accounting Standards Codification Topic 805, “Business Combinations,” the Company accounted for the transaction as an asset acquisition since substantially all of the fair value of the gross assets acquired was concentrated in a group of similar identifiable assets, a portfolio of agency mortgage-backed securities. The Company measured the cost of the net identifiable assets acquired on the basis of the fair value of the consideration given, inclusive of transaction costs, which was determined to be more reliably measurable. As the cost of the acquisition exceeded the fair value of the net identifiable assets acquired, the Company allocated the difference on the basis of relative fair values to certain assets which were not carried at fair value. The amount of excess consideration, including the Company's transaction costs, was capitalized on the balance sheet as a long-lived asset at the time of acquisition. In the fourth quarter of 2021, the Company concluded the long-lived asset had no potential value to the generation of future cash flows and fully impaired the asset, recognizing an expense totaling $88.3 million in the consolidated statements of operations .

•Trading losses: Since the Company does not intend to hold the ARM Agency Securities acquired in the Capstead merger for long-term investment, the assets are treated as “classified as trading” for accounting purposes. As a result, these assets are recorded at fair value on the balance sheet with trading gains and losses on the paydowns and sales of these securities recorded in the Company's consolidated statements of operations. For the quarter ended December 31, 2021, the Company recognized a trading loss of $34.8 million related to these assets.

As long as the Company holds a significant amount of the ARM Agency Securities acquired in the Capstead merger, the Company’s future results of operations will continue to be impacted by trading gains and losses related to this portfolio, and such impacts could be adverse and material. As of December 31, 2021, the value of the Company’s ARM Agency Securities portfolio was $4.6 billion. As of February 18, 2022, the value of the Company's ARM Agency Securities portfolio was $2.4 billion. The reduction in the value of the ARM Agency Securities portfolio from January 1, 2022 to February 18, 2022 is due in part to (i) $265 million of principal payments and (ii) $1.8 billion of sales. From January 1, 2022 to February 18, 2022, the Company experienced losses of $38 million related to the ARM Agency Securities portfolio as a result of net trading losses totaling $59.5 million related to principal paydowns, changes in market price and losses on sales of securities, net of portfolio-related derivative gains of $21.5 million.

Book Value Per Share

The following table calculates our book value per share as of December 31, 2021 ($ in thousands, except per share data):

December 31, 2021December 31, 2020
Stockholders' equity applicable to common stock$736,464$798,444
Shares
Common stock43,951,38244,494,496
Restricted stock14,54615,555
Total outstanding43,965,92844,510,051
Book value per share$16.75$17.94

The following table calculates our fully-converted book value per share as of December 31, 2021 ($ in thousands, except per share data):

December 31, 2021December 31, 2020
Stockholders' equity applicable to convertible common stock$1,543,550$1,007,698
Shares
Common stock43,951,38244,494,496
Restricted stock14,54615,555
Series A convertible preferred stock12,122,088
Series C convertible preferred stock418,880418,880
Series D convertible preferred stock5,370,640
Series F convertible preferred stock39,733,299
Total outstanding89,488,74757,051,019
Fully-converted book value per share$17.25$17.66

28

Table of Contents

Critical Accounting Estimates

Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Critical accounting estimates are those that require the application of management’s most difficult, subjective or complex judgments on matters that are inherently uncertain and that may change in subsequent periods. In preparing the financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. In preparing the financial statements, management has utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates, which may impact the comparability of our results of operations to those of companies in similar businesses.

Set forth below is a summary of the critical accounting estimates and critical accounting policies that management believes are important to the preparation of our financial statements. The Company’s significant accounting policies, including recently issued accounting pronouncements, are more fully described in Note 2 – Summary of Critical Accounting Policies to the accompanying consolidated financial statements included in this Annual Report on Form 10-K.

Credit Losses - Estimating Credit Losses

The allowance for credit losses for the Company’s financial instruments carried at amortized cost and off-balance sheet credit exposures, such as loans held for investment and unfunded loan commitments represents a lifetime estimate of expected credit losses. Factors considered by the Company when determining the allowance for credit losses reserve include loan-specific characteristics such as loan-to-value (“LTV”) ratio, vintage year, loan term, property type, occupancy and geographic location, financial performance of the borrower, expected payments of principal and interest, as well as internal or external information relating to past events, current conditions and reasonable and supportable forecasts.

The allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist for multiple financial instruments. If similar risk characteristics do not exist, the Company measures the allowance for credit losses on an individual instrument basis. The determination of whether a particular financial instrument should be included in a pool can change over time. If a financial asset’s risk characteristics change, the Company evaluates whether it is appropriate to continue to keep the financial instrument in its existing pool or evaluate it individually.

In measuring the allowance for credit losses for financial instruments including our unfunded loan commitments that share similar risk characteristics, the Company primarily applies a probability of default (“PD”)/loss given default (“LGD”) model for instruments that are collectively assessed, whereby the allowance for credit losses is calculated as the product of PD, LGD and exposure at default (“EAD”). The Company’s model principally utilizes historical loss rates derived from a commercial mortgage backed securities database with historical losses from 1998 to 2020 provided by a reputable third party, forecasting the loss parameters using a scenario-based statistical approach over a reasonable and supportable forecast period of twelve months, followed by an immediate reversion to average historical losses. For financial instruments assessed on an individual basis, including when it is probable that the Company will be unable to collect the full payment of principal and interest on the instrument, the Company applies a discounted cash flow (“DCF”) methodology.

For financial instruments where the borrower is experiencing financial difficulty based on the Company’s assessment at the reporting date and the repayment is expected to be provided substantially through the operation or sale of the collateral, the Company may elect to use as a practical expedient the fair value of the collateral at the reporting date when determining the allowance for credit losses.

In developing the allowance for credit losses for its loans held for investment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability, using similar factors as those in developing the allowance for credit losses. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Risk rating categories range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss with the ratings updated quarterly.

Loans are placed on nonaccrual status and considered non-performing when full payment of principal and interest is unpaid for 90 days or more or where reasonable doubt exists as to timely collection, unless the loan is both well secured and in the process of collection. Interest received on nonaccrual status loans are accounted for under the cost-recovery method, until qualifying for return to accrual. The cost recovery method will no longer apply if collection of all principal and interest is reasonably assured. A loan may be placed back on accrual status if we determine it is probable that we will collect all payments which are contractually due.

29

Table of Contents

Real Estate Owned - Estimating Fair Value and Holding Period

Real estate owned assets are carried at their estimated fair value at acquisition and presented net of accumulated depreciation and impairment charges. The Company allocates the purchase price of acquired real estate assets based on the fair value of the acquired land, building, furniture, fixtures and equipment.

Real estate owned assets are depreciated using the straight-line method over estimated useful lives of up to 40 years for buildings and improvements and up to 15 years for furniture, fixtures and equipment. Renovations and/or replacements that improve or extend the life of the real estate owned assets are capitalized and depreciated over their estimated useful lives. Real estate owned revenue is recognized when the Company satisfies a performance obligation by transferring a promised good or service to a customer. The Company is considered to have satisfied all performance obligation at a point in time.

Real estate owned assets that are probable to be sold within one year are reported as held for sale. Real estate owned assets classified as held for sale are measured at the lower of its carrying amount or fair value less cost to sell. Real estate owned assets are not depreciated or amortized while classified as held for sale. Interest and other expenses attributable to the liabilities of a disposal group classified as held for sale continue to be accrued. Upon the disposition of a real estate owned asset, the Company calculates realized gains and losses as net proceeds received less the carrying value of the real estate owned asset. Net proceeds received are net of direct selling costs associated with the disposition of the real estate owned asset.

Real Estate Securities - Estimating Fair Value

On the acquisition date, all of our commercial real estate securities will be classified as available for sale and will be carried at fair value, with any unrealized gains or losses reported as a component of accumulated other comprehensive income or loss. However, we may elect to transfer these assets to trading securities, and as a result, any unrealized gains or losses on such real estate securities will be recorded as unrealized gains or losses on investments in our consolidated statements of operations. Related discounts, premiums, and acquisition expenses on investments are amortized over the life of the investment using the effective interest method. Amortization is reflected as an adjustment to interest income in the consolidated statements of operations.

Credit Impairment Analysis of Real Estate Securities

Commercial real estate securities for which the fair value option has not been elected will be periodically evaluated for credit impairment. AFS real estate securities which have experienced a decline in the fair value below their amortized cost basis (i.e., impairment) are evaluated each reporting period to determine whether the decline in fair value is due to credit-related factors. Any impairment that is not credit-related is recognized in other comprehensive income, while credit-related impairment is recognized as an allowance on the consolidated balance sheets with a corresponding adjustment on the consolidated statements of operations. If the Company intends to sell an impaired real estate security or more likely than not will be required to sell such a security before recovering its amortized cost basis, the entire impairment amount is recognized in the consolidated statements of operations with a corresponding adjustment to the security’s amortized cost basis.

The Company analyzes the AFS security portfolio on a periodic basis for credit losses at the individual security level using the same criteria described above for those amortized cost financial assets subject to an allowance for credit losses including but not limited to; performance of the underlying assets in the security, borrower financial resources and investment in collateral, collateral type, credit ratings, project economics and geographic location as well as national and regional economic factors.

The non-credit loss component of the unrealized loss within the Company’s AFS portfolio is recognized as an adjustment to the individual security’s asset balance with an offsetting entry to other comprehensive income in the consolidated balance sheets.

Commercial real estate securities for which the fair value option has been elected are not evaluated for other-than-temporary impairment as changes in fair value are recorded in our consolidated statement of operations.

Real Estate Securities - Classified As Trading - Estimating Fair Value

In the merger with Capstead, we acquired a portfolio of ARM Agency Securities classified as trading and recorded at fair value on the balance sheet with trading gains and losses on the paydowns and sales of these securities recorded in the Company's consolidated statements of operations. Fair values fluctuate with current and projected changes in interest rates, prepayment expectations and other factors such as market liquidity conditions and the perceived credit quality of agency securities. Judgment is required to interpret market data and develop estimated fair values, particularly in circumstances of deteriorating credit quality and market liquidity.

30

Table of Contents

Results of Operations

Comparison of the Year Ended December 31, 2021 to the Year Ended December 31, 2020

The Company conducts its business through the following segments:

•The real estate debt business focuses on originating, acquiring and asset managing commercial real estate debt investments, including first mortgages, subordinate mortgages, mezzanine loans and participations in such loans.

•The real estate securities business focuses on investing in and asset managing real estate securities. Historically this business has focused primarily on CMBS, unsecured REIT debt, CDO notes and other securities. As a result of the October 2021 acquisition of Capstead, the Company acquired and continues to hold a significant portfolio of Residential Mortgage Backed Securities (“RMBS”) in the form of the ARM Agency Securities. The Company intends to reinvest the cash and proceeds from dividends, interest, repayments and sales of these assets into its other segments and does not intend to continue to invest in ARM Agency Securities or RMBS in general. As of December 31, 2021, all of the real estate securities in this segment were ARM Agency Securities acquired in the Capstead acquisition.

•The conduit business operated through the Company's TRS, which is focused on generating superior risk-adjusted returns by originating and subsequently selling fixed-rate commercial real estate loans into the CMBS securitization market at a profit.

•The real estate owned business represents real estate acquired by the Company through foreclosure, deed in lieu of foreclosure, or purchase.

In addition, as described above in “Impact of the Capstead Acquisition”, the Company's results of operations were materially impacted by the asset impairment related to the Capstead merger and trading losses and decreases in the values of the assets acquired in the transaction from acquisition date to December 31, 2021.

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.

The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the years ended December 31, 2021 and 2020 (dollars in thousands):

Year Ended December 31,
20212020
Average Carrying Value (1)Interest Income / Expense (2)WA Yield / Financing Cost (3)Average Carrying Value (1)Interest Income / Expense (2)WA Yield / Financing Cost (3)
Interest-earning assets:
Real estate debt$3,156,492$189,0906.0%$2,606,081$165,9076.4%
Real estate conduit75,6333,0604.0%83,6183,1113.7%
Real estate securities899,03324,7402.8%351,85910,8543.1%
Total$4,131,158$216,8905.3%$3,041,558$179,8725.9%
Interest-bearing Liabilities:
Repurchase agreements - commercial mortgage loans$477,138$17,2993.6%$249,289$10,9084.4%
Other financing and loan participation- commercial mortgage loans36,0451,8745.2%16,7049165.5%
Repurchase agreements - real estate securities871,4663,6390.4%313,22713,6374.4%
Collateralized loan obligations1,821,99335,9202.0%1,706,20741,0952.4%
Unsecured debt35,2682,1036.0%%
Total$3,241,910$60,8351.9%$2,285,427$66,5562.9%
Net interest income/spread$156,0553.4%$113,3163.0%
Average leverage % (4)78.5%75.1%
Weighted average levered yield (5)17.5%15.0%

________________________

(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the years ended December 31, 2021 and 2020, respectively.

31

Table of Contents

(2) Includes the effect of amortization of premium or accretion of discount and deferred fees. The RMBS securities acquired in the Capstead merger are classified as trading and use the simple interest method to calculate interest income therefore no premium amortization is recognized on these securities.

(3) Calculated as interest income or expense divided by average carrying value.

(4) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.

(5) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.

Interest income

Interest income for the years ended December 31, 2021 and 2020 totaled $216.9 million and $179.9 million, respectively. As of December 31, 2021, our portfolio consisted of 165 commercial mortgage loans, one commercial mortgage loan, held for sale, measured at fair value, RMBS securities acquired in the merger with Capstead and no investments in CMBS. The main driver in the increase in interest income was due to the higher average carrying value of interest-earning assets during the year ended December 31, 2021.

Interest expense

Interest expense for the year ended December 31, 2021 decreased to $60.8 million compared to interest expense for the year ended December 31, 2020 of $66.6 million. The decrease in interest expense was due to a decrease in the one-month LIBOR, the benchmark index for our financing lines.

Realized Gain/Loss on Commercial Mortgage Loans Held for Sale

Realized gain on commercial mortgage loans held for sale, measured at fair value at the TRS for the year ended December 31, 2021 was $24.2 million compared to $15.9 million for the year ended December 31, 2020. The $8.3 million increase in realized gain was due to higher sales volumes in our conduit business segment with total proceeds of $478.3 million from the sale of fixed-rate commercial real estate loans into the CMBS securitization market during the year ended December 31, 2021 compared to transactions with total proceeds of $328.1 million for the year ended December 31, 2020.

Realized Gain/Loss on Real Estate Securities Available for Sale

For the year ended December 31, 2021 sales of our real estate securities, available for sale, measured at fair value resulted in a net realized loss of $1.4 million included within the consolidated statements of operations. The loss is attributable to nine CMBS securities sold during the year ended December 31, 2021. For the year ended December 31, 2020 sales of our real estate securities, available for sale, measured at fair value resulted in a net realized loss of $10.1 million included within the consolidated statements of operations. The loss was attributable to 20 CMBS securities sold during the year ended December 31, 2020 in response to the dislocations in the capital markets due to COVID-19.

Unrealized Gain/Loss on Real Estate Securities Available for Sale

For the year ended December 31, 2021 our real estate securities, available for sale, measured at fair value had an unrealized gain of $8.3 million included within the consolidated statements of comprehensive income. The increase in fair value of real estate securities can be attributed to the reversal of the unrealized losses on the nine CMBS sales during the year ended December 31, 2021.

32

Table of Contents

Trading Gain/Loss

For the year ended December 31, 2021 we had a realized trading loss of $34.8 million included within the consolidated statements of operations. The loss is attributable to $20.9 million of losses due to change in market values of the ARM Agency Securities and $14.0 million of losses due to mortgage prepayments, net of $0.1 million in realized gains on sales of securities.

Expenses from operations

Expenses from operations for the years ended December 31, 2021 and 2020 were made up of the following (dollars in thousands):

Year Ended December 31,
20212020
Asset management and subordinated performance fee$28,110$15,178
Acquisition expenses1,203696
Administrative services expenses7,65813,120
Impairment of acquired assets88,282
Professional fees11,65010,964
Real estate owned operating expenses3,653
Depreciation and amortization2,1072,233
Other expenses3,9463,312
Total expenses from operations$142,956$49,156

The increase in our expenses from operations was primarily related to impairment of acquired assets and higher asset management and subordinated performance fees. The increase in impairment of acquired assets and asset management and subordinated performance fees were all due to the merger with Capstead during the year ended December 31, 2021. Refer to “Impact of the Capstead Acquisition” above for a discussion of the impairment of acquired assets. The decrease in administrative services expenses was primarily driven by a greater amount of originations during the year and therefore higher acquisition fees paid to our Advisor, which reduced the administrative services expenses for the year ended December 31, 2021, compared to the year ended December 31, 2020. The decrease of $3.7 million in real estate owned operating expenses was due to the sale of an owned office property during the year ended December 31, 2020 and the fact our remaining owned property, an industrial property, is leased on a triple-net basis.

Comparison of the Three Months Ended December 31, 2021 to the Three Months Ended September 30, 2021

Net Interest Income

Net interest income is generated on our interest-earning assets less related interest-bearing liabilities and is recorded as part of our real estate debt, real estate securities and TRS segments.

33

Table of Contents

The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the three months ended December 31, 2021 and September 30, 2021 (dollars in thousands):

Three Months Ended
December 31, 2021September 30, 2021
Average Carrying Value (1)Interest Income / Expense (2)WA Yield / Financing Cost (3)(4)Average Carrying Value (1)Interest Income / Expense (2)WA Yield / Financing Cost (3)(4)
Interest-earning assets:
Real estate debt$3,631,346$53,1455.9%$3,118,201$47,1666.1%
Real estate conduit36,4474975.5%61,1575813.8%
Real estate securities3,482,24524,2792.8%N/A
Total$7,150,038$77,9214.4%$3,179,358$47,7476.0%
Interest-bearing Liabilities:
Repurchase agreements - commercial mortgage loans$959,729$9,0693.8%$331,871$3,0953.7%
Other financing and loan participation- commercial mortgage loans37,7703864.1%49,1453502.8%
Repurchase agreements - real estate securities3,233,5991,3610.2%46,5271481.3%
Collateralized loan obligations1,714,73611,9222.8%1,906,4028,3951.8%
Unsecured debt101,0642,1038.3%%
Total$6,046,898$24,8411.6%$2,333,945$11,9882.1%
Net interest income/spread$53,0802.8%$35,7593.9%
Average leverage % (5)84.6%73.4%
Weighted average levered yield (6)19.2%16.9%

________________________

(1) Based on amortized cost for real estate debt and real estate securities and principal amount for interest-bearing liabilities. Amounts are calculated based on daily averages for the three months ended December 31, 2021 and September 30, 2021, respectively.

(2) Includes the effect of amortization of premium or accretion of discount and deferred fees. The RMBS securities acquired in the Capstead merger are classified as trading and use the simple interest method to calculate interest income therefore no premium amortization is recognized on these securities.

(3) Calculated as interest income or expense divided by average carrying value.

(4) Annualized.

(5) Calculated by dividing total average interest-bearing liabilities by total average interest-earning assets.

(6) Calculated by dividing net interest income/spread by the average interest-earning assets less average interest-bearing liabilities.

Interest income

Interest income for the three months ended December 31, 2021 and September 30, 2021 totaled $77.9 million and $47.7 million, respectively. As of December 31, 2021, our portfolio consisted of 165 commercial mortgage loans, one commercial mortgage loan, held for sale, measured at fair value, RMBS securities acquired in the merger with Capstead and no investments in CMBS. The main driver in the increase in interest income was due to the higher average carrying value of interest-earning assets during the three months ended December 31, 2021, directly related to the merger with Capstead.

Interest expense

Interest expense for the three months ended December 31, 2021 increased to $24.8 million compared to interest expense for the three months ended September 30, 2021 of $12.0 million. The increase in interest expense was due to the increase of $627.9 million in repurchase agreements on commercial mortgage loans and an increase of $3,187.1 million in repurchase agreements on real estate securities during the three months ended December 31, 2021, compared to the three months ended September 30, 2021.

34

Table of Contents

Realized Gain/Loss on Commercial Mortgage Loans Held for Sale

Realized gain on commercial mortgage loans held for sale, measured at fair value at the TRS for the three months ended December 31, 2021 was $2.0 million compared to $9.1 million for the three months ended September 30, 2021. The $7.1 million decrease in realized gain was due to the fact that there had been one sale of fixed-rate commercial real estate loans into the CMBS securitization market during the three months ended December 31, 2021 compared to two sales during the three months ended September 30, 2021. Proceeds from sale were $67.1 million for the three months ended December 31, 2021 compared to $154.0 million for the three months ended September 30, 2021.

Trading Gain/Loss

For the three months ended December 31, 2021 we had a realized trading loss of $34.8 million included within the consolidated statements of operations. The loss is attributable to $20.9 million of losses due to change in market values of the ARM Agency Securities and $14.0 million of losses due to mortgage prepayments, net of $0.1 million in realized gains on sales of securities.

Expenses from operations

Expenses from operations for the three months ended December 31, 2021 and September 30, 2021 were made up of the following (dollars in thousands):

Three Months Ended
December 31, 2021September 31, 2021
Asset management and subordinated performance fee$8,428$8,265
Acquisition expenses191690
Administrative services expenses(1,874)2,980
Impairment of acquired assets88,282
Professional fees4,3882,488
Depreciation and amortization1,295
Other expenses1,831709
Total expenses from operations$102,541$15,132

The increase in our expenses from operations was primarily related to impairment of acquired assets and higher asset management and subordinated performance fees. The increase in impairment of acquired assets and asset management and subordinated performance fees were all due to the merger with Capstead during the three months ended December 31, 2021. Refer to “Impact of the Capstead Acquisition” above for a discussion of the impairment of acquired assets. The decrease in administrative services expenses was primarily driven by the year-end adjustment to such expenses during the three months ended December 31, 2021, compared to the three months ended September 30, 2021. The increase in depreciation and amortization expense was due to $1.3 million of expenses incurred on one real estate owned assets during the three months ended December 31, 2021, compared to no such expenses incurred during the three months ended September 30, 2021.

35

Table of Contents

Comparison of the Year Ended December 31, 2020 to the Year Ended December 31, 2019

See Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2020, filed with the Securities and Exchange Commission on March 11, 2021, for a discussion of the comparison of the year ended December 31, 2020 to the year ended December 31, 2019.

Portfolio

As of December 31, 2021 and 2020, our portfolio consisted of 165 and 130 commercial mortgage loans, respectively, excluding commercial mortgage loans accounted for under the fair value option. The commercial mortgage loans held for investment as of December 31, 2021 and December 31, 2020 had a total carrying value, net of allowance for credit losses, of $4,211.1 million and $2,693.8 million, respectively. As of December 31, 2021 and 2020 the Company's total commercial mortgage loans, held for sale, measured at fair value comprised of one loan with total fair value of $34.7 million and three loans with total fair value of $67.6 million, respectively. As of December 31, 2021, we had no real estate securities, available for sale, compared to real estate securities, available for sale, at fair value comprised of nine CMBS investments with total fair value of $171.1 million, as of December 31, 2020. As of December 31, 2021 and December 31, 2020, our other real estate investments, measured at fair value, were comprised one investment with a total fair value of $2.1 million and $2.5 million, respectively. As of December 31, 2021 and December 31, 2020, our real estate owned portfolio comprised one industrial property and one office property, respectively with carrying values of $90.0 million and $26.5 million, respectively.

As of December 31, 2021, we had two loans with unpaid contractual principal balance for a total carrying value of $114.0 million, one with interest past due for greater than 90 days and the other which is current. We did not take any asset specific reserves for these loans. As of December 31, 2020, we had one loan with unpaid contractual principal balance and carrying value of $57.1 million that had interest past due for greater than 90 days.

As of December 31, 2021 and 2020, our commercial mortgage loans, excluding commercial mortgage loans accounted for under the fair value option, had a weighted average coupon of 4.3% and 5.5%, and a weighted average remaining life of 2.1 years and 1.7 years, respectively. As of December 31, 2020, our CMBS investments had a weighted average coupon of 2.2%, and a weighted average remaining life of 12.8 years.

36

Table of Contents

The following charts summarize our commercial mortgage loans, held for investment, by coupon rate type, collateral type and geographical region as of December 31, 2021 and 2020:

37

Table of Contents

38

Table of Contents

An investments region classification is defined according to the below map based on the location of investments secured property.

39

Table of Contents

The following charts show the par value by contractual maturity year for the investments in our portfolio as of December 31, 2021 and 2020:

40

Table of Contents

The following table shows selected data from our commercial mortgage loans, held for investment in our portfolio as of December 31, 2021 (dollars in thousands):

Loan TypeProperty TypePar ValueInterest Rate (1)Effective Yield (5)Loan to Value (2)
Senior Debt 1Hospitality$4,8581 month LIBOR + 4.00%5.00%77.0%
Senior Debt 2Hospitality57,0751 month LIBOR + 5.19%6.19%51.8%
Senior Debt 3Multifamily26,5681 month LIBOR + 4.50%5.50%22.4%
Senior Debt 4Hospitality22,1501 month LIBOR + 6.00%6.50%48.1%
Senior Debt 5Office6,9011 month LIBOR + 5.15%6.60%56.4%
Senior Debt 6Multifamily36,8221 month LIBOR + 3.00%3.80%63.7%
Senior Debt 7Multifamily37,0251 month LIBOR + 3.00%4.50%83.6%
Senior Debt 8Hospitality22,3551 month LIBOR + 3.50%4.80%68.8%
Senior Debt 9Office20,6851 month LIBOR + 3.75%5.80%70.0%
Senior Debt 10Office15,7221 month LIBOR + 3.40%5.30%67.5%
Senior Debt 11Retail29,5006.50%6.50%68.5%
Senior Debt 12Multifamily27,4881 month LIBOR + 3.35%5.25%73.0%
Senior Debt 13Hospitality8,2851 month LIBOR + 4.85%6.75%62.5%
Senior Debt 14Office7,1251 month LIBOR + 3.90%5.95%67.6%
Senior Debt 15Hospitality13,9721 month LIBOR + 4.47%6.72%44.8%
Senior Debt 16Retail11,9241 month LIBOR + 3.95%6.45%61.2%
Senior Debt 17Office42,6311 month LIBOR + 3.50%5.75%71.0%
Senior Debt 18Retail8,2031 month LIBOR + 8.00%8.10%51.6%
Senior Debt 19Hospitality10,5801 month LIBOR + 4.50%6.75%68.7%
Senior Debt 20Hospitality19,9001 month LIBOR + 4.15%6.50%61.8%
Senior Debt 21Office39,6501 month LIBOR + 4.01%6.26%68.2%
Senior Debt 22Hospitality20,9301 month LIBOR + 3.75%6.10%62.6%
Senior Debt 23Hospitality13,0001 month LIBOR + 2.94%5.44%56.4%
Senior Debt 24Hospitality4,9871 month LIBOR + 4.25%6.50%47.7%
Senior Debt 25Hospitality12,7501 month LIBOR + 4.45%6.85%62.9%
Senior Debt 26Hospitality10,8451 month LIBOR + 4.50%6.85%64.0%
Senior Debt 27Retail9,4001 month LIBOR + 4.20%6.30%77.1%
Senior Debt 28Hospitality34,0531 month LIBOR + 3.99%5.74%31.0%
Senior Debt 29Industrial56,9331 month LIBOR + 3.75%5.50%59.7%
Senior Debt 30Office21,8251 month LIBOR + 3.50%5.40%70.9%
Senior Debt 31Hospitality7,1001 month LIBOR + 4.00%5.75%70.3%
Senior Debt 32Multifamily15,3421 month LIBOR + 2.75%4.25%71.7%
Senior Debt 33Multifamily27,6501 month LIBOR + 3.15%4.95%71.6%
Senior Debt 34Multifamily27,0941 month LIBOR + 2.70%2.80%76.0%
Senior Debt 35Multifamily9,0161 month LIBOR + 3.95%5.00%75.3%
Senior Debt 36Multifamily25,0001 month LIBOR + 3.30%4.75%75.5%
Senior Debt 37Office25,8021 month LIBOR + 4.35%6.05%64.9%
Senior Debt 38Multifamily15,1501 month LIBOR + 3.10%4.50%63.7%
Senior Debt 39Office58,7141 month LIBOR + 3.70%5.00%65.7%
Senior Debt 40Multifamily11,7391 month LIBOR + 3.15%4.75%72.4%
Senior Debt 41Office28,0831 month LIBOR + 2.70%2.80%71.4%
Senior Debt 42Manufactured Housing1,3595.50%5.50%62.8%
Senior Debt 43Multifamily7,0601 month LIBOR + 4.75%5.75%62.6%
Senior Debt 44Industrial17,0381 month LIBOR + 6.25%7.00%61.0%
Senior Debt 45Multifamily4,3001 month LIBOR + 5.50%6.50%87.4%
Senior Debt 46Manufactured Housing7,6801 month LIBOR + 4.50%5.00%66.7%

41

Table of Contents

Loan TypeProperty TypePar ValueInterest Rate (1)Effective Yield (5)Loan to Value (2)
Senior Debt 47Mixed Use30,4651 month LIBOR + 5.15%6.15%67.0%
Senior Debt 48Hospitality27,0001 month LIBOR + 6.50%6.85%62.7%
Senior Debt 49Multifamily50,0001 month LIBOR + 6.69%7.44%80.0%
Senior Debt 50Self Storage29,8951 month LIBOR + 5.00%5.25%58.8%
Senior Debt 51Multifamily14,1831 month LIBOR + 4.75%5.25%70.0%
Senior Debt 52Manufactured Housing3,4001 month LIBOR + 5.00%5.25%58.6%
Senior Debt 53Multifamily27,5501 month LIBOR + 5.75%6.00%69.8%
Senior Debt 54Manufactured Housing5,0201 month LIBOR + 5.25%5.35%65.9%
Senior Debt 55Office18,6031 month LIBOR + 4.50%5.25%47.9%
Senior Debt 56Office67,6515.15%5.15%52.5%
Senior Debt 57Office30,9001 month LIBOR + 5.20%5.45%66.0%
Senior Debt 58Self Storage11,6001 month LIBOR + 4.76%5.01%66.6%
Senior Debt 59Manufactured Housing5,0001 month LIBOR + 5.90%6.50%58.8%
Senior Debt 60Office12,7501 month LIBOR + 5.00%5.25%67.8%
Senior Debt 61Multifamily43,3201 month LIBOR + 4.35%4.60%73.2%
Senior Debt 62Multifamily37,6741 month LIBOR + 4.45%4.70%66.5%
Senior Debt 63Multifamily8,7631 month LIBOR + 5.50%5.75%73.7%
Senior Debt 64Retail11,9631 month LIBOR + 4.87%5.12%75.0%
Senior Debt 65Multifamily5,7301 month LIBOR + 5.00%5.25%73.5%
Senior Debt 66Multifamily18,8001 month LIBOR + 4.00%4.10%79.7%
Senior Debt 67Industrial14,9851 month LIBOR + 4.50%4.75%66.3%
Senior Debt 68Office11,9811 month LIBOR + 5.50%5.75%68.8%
Senior Debt 69Multifamily11,8201 month LIBOR + 4.55%4.75%73.0%
Senior Debt 70Multifamily21,0001 month LIBOR + 4.60%4.75%66.7%
Senior Debt 71Office26,0001 month LIBOR + 5.00%5.25%63.9%
Senior Debt 72Multifamily54,5001 month LIBOR + 3.80%4.05%77.0%
Senior Debt 73Multifamily11,6721 month LIBOR + 3.50%3.65%60.1%
Senior Debt 74Multifamily21,0001 month LIBOR + 4.95%5.05%84.2%
Senior Debt 75Office43,7511 month LIBOR + 3.94%4.14%53.9%
Senior Debt 76 (3)Multifamily1 month LIBOR + 7.25%7.50%—%
Senior Debt 77Multifamily5,4001 month LIBOR + 5.25%5.50%83.1%
Senior Debt 78Hospitality23,0001 month LIBOR + 5.79%5.99%57.2%
Senior Debt 79Multifamily32,8561 month LIBOR + 6.75%7.00%78.2%
Senior Debt 80Multifamily12,3251 month LIBOR + 4.50%4.65%83.3%
Senior Debt 81Multifamily6,3001 month LIBOR + 5.35%5.60%84.0%
Senior Debt 82Multifamily31,0231 month LIBOR + 3.00%3.10%74.3%
Senior Debt 83Multifamily11,9361 month LIBOR + 4.25%4.55%76.4%
Senior Debt 84Multifamily5,5751 month LIBOR + 4.50%4.75%83.6%
Senior Debt 85Multifamily53,1781 month LIBOR + 3.00%3.25%71.6%
Senior Debt 86Multifamily14,0451 month LIBOR + 3.39%3.54%70.6%
Senior Debt 87Multifamily8,3011 month LIBOR + 3.80%3.95%69.9%
Senior Debt 88Multifamily13,5821 month LIBOR + 4.50%4.75%76.7%
Senior Debt 89Multifamily18,2771 month LIBOR + 5.25%5.50%67.0%
Senior Debt 90Multifamily17,9851 month LIBOR + 3.60%3.75%70.8%
Senior Debt 91Multifamily41,8231 month LIBOR + 2.95%3.10%71.6%
Senior Debt 92Hospitality25,7851 month LIBOR + 5.60%5.85%61.0%
Senior Debt 93Mixed Use32,5001 month LIBOR + 3.70%4.20%69.7%
Senior Debt 94Multifamily12,6881 month LIBOR + 3.75%3.90%63.2%

42

Table of Contents

Loan TypeProperty TypePar ValueInterest Rate (1)Effective Yield (5)Loan to Value (2)
Senior Debt 95Multifamily70,6201 month LIBOR + 2.95%3.10%72.6%
Senior Debt 96Multifamily20,3211 month LIBOR + 3.35%3.50%67.7%
Senior Debt 97Multifamily28,3181 month LIBOR + 2.95%3.10%70.4%
Senior Debt 98Multifamily34,9981 month LIBOR + 2.95%3.10%71.7%
Senior Debt 99Multifamily32,5571 month LIBOR + 2.95%3.10%72.2%
Senior Debt 100Hospitality25,7711 month LIBOR + 9.00%9.25%74.2%
Senior Debt 101Self Storage15,0001 month LIBOR + 4.26%4.51%74.6%
Senior Debt 102Multifamily24,2481 month LIBOR + 3.25%3.35%70.8%
Senior Debt 103Office6,8001 month LIBOR + 5.25%5.50%67.3%
Senior Debt 104Multifamily12,7921 month LIBOR + 6.50%7.00%—%
Senior Debt 105Multifamily10,3911 month LIBOR + 3.15%3.25%75.6%
Senior Debt 106Hospitality17,4491 month LIBOR + 5.35%5.75%56.8%
Senior Debt 107Hospitality28,0001 month LIBOR + 6.25%6.50%59.2%
Senior Debt 108Multifamily31,9001 month LIBOR + 3.15%3.25%73.0%
Senior Debt 109Multifamily37,2601 month LIBOR + 3.40%3.55%75.6%
Senior Debt 110 (4)Multifamily1 month LIBOR + 8.00%8.25%—%
Senior Debt 111Multifamily29,5001 month LIBOR + 2.88%2.98%68.0%
Senior Debt 112Multifamily10,0501 month LIBOR + 4.50%4.65%77.3%
Senior Debt 113Multifamily13,2591 month LIBOR + 3.75%3.85%76.9%
Senior Debt 114Multifamily29,2501 month LIBOR + 3.00%3.10%73.5%
Senior Debt 115Multifamily34,0771 month LIBOR + 3.15%3.25%71.0%
Senior Debt 116Multifamily42,8501 month LIBOR + 3.40%3.50%79.9%
Senior Debt 117Multifamily35,0201 month LIBOR + 3.64%3.74%66.0%
Senior Debt 118Multifamily8,5001 month LIBOR + 3.75%4.00%79.4%
Senior Debt 119Multifamily14,2001 month LIBOR + 3.15%3.25%79.8%
Senior Debt 120Multifamily13,3501 month LIBOR + 3.75%3.85%64.2%
Senior Debt 121Multifamily66,6501 month LIBOR + 3.25%3.35%77.1%
Senior Debt 122Multifamily18,7501 month LIBOR + 2.95%3.05%72.1%
Senior Debt 123Multifamily9,0991 month LIBOR + 3.75%3.95%70.0%
Senior Debt 124Multifamily26,1601 month LIBOR + 3.20%3.30%77.3%
Senior Debt 125Hospitality17,3701 month LIBOR + 5.25%5.35%61.0%
Senior Debt 126Hospitality16,5001 month LIBOR + 7.10%7.20%73.0%
Senior Debt 127Multifamily13,1681 month LIBOR + 3.40%3.50%78.2%
Senior Debt 128Multifamily88,5001 month LIBOR + 2.75%2.85%50.3%
Senior Debt 129Multifamily56,1501 month LIBOR + 3.10%3.20%78.9%
Senior Debt 130Multifamily36,7501 month LIBOR + 2.90%3.00%72.2%
Senior Debt 131Multifamily52,1921 month LIBOR + 3.10%3.20%67.2%
Senior Debt 132Multifamily37,1001 month LIBOR + 2.90%3.00%72.0%
Senior Debt 133Multifamily60,2671 month LIBOR + 2.85%2.95%70.6%
Senior Debt 134Multifamily30,6001 month LIBOR + 2.65%2.75%59.1%
Senior Debt 135Multifamily30,6501 month LIBOR + 3.25%3.35%80.0%
Senior Debt 136Multifamily62,8501 month LIBOR + 3.35%3.45%78.0%
Senior Debt 137Multifamily42,4741 month LIBOR + 3.00%3.10%74.8%
Senior Debt 138Multifamily46,0801 month LIBOR + 2.75%2.85%68.1%
Senior Debt 139Multifamily28,8801 month LIBOR + 2.90%3.00%74.2%
Senior Debt 140Manufactured Housing6,7001 month LIBOR + 4.50%4.60%77.9%
Senior Debt 141Multifamily58,6801 month LIBOR + 3.45%3.55%74.8%
Senior Debt 142Multifamily26,6001 month LIBOR + 2.90%3.00%72.1%

43

Table of Contents

Loan TypeProperty TypePar ValueInterest Rate (1)Effective Yield (5)Loan to Value (2)
Senior Debt 143Multifamily12,4781 month LIBOR + 3.20%3.30%62.4%
Senior Debt 144Multifamily35,9961 month LIBOR + 3.00%3.10%73.3%
Senior Debt 145Multifamily32,2501 month LIBOR + 3.20%3.30%74.5%
Senior Debt 146Multifamily38,6311 month LIBOR + 2.90%3.00%71.7%
Senior Debt 147Multifamily64,2811 month LIBOR + 2.88%2.98%74.8%
Senior Debt 148Multifamily62,0031 month LIBOR + 2.88%2.98%75.5%
Senior Debt 149Multifamily16,5701 month SOFR + 3.50%3.55%71.7%
Senior Debt 150Multifamily56,9301 month LIBOR + 2.75%2.85%73.9%
Senior Debt 151Multifamily65,0001 month SOFR + 5.14%5.19%74.7%
Senior Debt 152Multifamily22,2401 month SOFR + 2.96%3.01%79.4%
Senior Debt 153Multifamily25,5731 month SOFR + 2.96%3.01%72.9%
Senior Debt 154Multifamily31,6781 month SOFR + 3.20%3.25%74.2%
Senior Debt 155Multifamily78,0501 month SOFR + 3.45%3.50%78.8%
Senior Debt 156Multifamily77,8701 month LIBOR + 3.21%3.31%76.1%
Senior Debt 157Multifamily24,0001 month SOFR + 3.11%3.16%72.7%
Senior Debt 158Retail31,0001 month SOFR + 3.29%3.34%42.5%
Senior Debt 159Multifamily47,4441 month SOFR + 2.86%2.91%68.2%
Senior Debt 160Multifamily36,8241 month SOFR + 2.86%2.91%69.7%
Senior Debt 161Hospitality17,1695.99%5.99%52.9%
Mezzanine Loan 1Multifamily6,5001 month LIBOR + 10.25%11.00%90.4%
Mezzanine Loan 2Multifamily3,0001 month LIBOR + 9.20%10.00%62.2%
Mezzanine Loan 3Multifamily10,0001 month SOFR + 15.29%15.34%86.2%
Mezzanine Loan 4Retail3,0001 month SOFR + 12.00%12.05%46.6%
$4,242,9624.33%

_______________________

(1) Our floating rate loan agreements contain the contractual obligation for the borrower to maintain an interest rate cap to protect against rising interest rates. In a simple interest rate cap, the borrower pays a premium for a notional principal amount based on a capped interest rate (the “cap rate”). When the floating rate exceeds the cap rate, the borrower receives a payment from the cap counterparty equal to the difference between the floating rate and the cap rate on the same notional principal amount for a specified period of time. When interest rates rise, the value of an interest rate cap will increase, thereby reducing the borrower's exposure to rising interest rates.

(2) Loan to value percentage is from metrics at origination.

(3) The total commitment of this loan is $31.5 million, however none was funded as of December 31, 2021.

(4) The total commitment of this loan is $38.0 million, however none was funded as of December 31, 2021.

(5) Effective yield is calculated as the spread of the loan plus the higher of any applicable index or index floor.

The following table shows selected data from our commercial mortgage loans, held for sale, measured at fair value as of December 31, 2021 (dollars in thousands):

Loan TypeProperty TypePar ValueInterest RateEffective YieldLoan to Value (1)
TRS Senior Debt 1Office$34,2503.60%3.60%63.2%
$34,2503.60%

________________________

(1) Loan to value percentage is from metrics at origination.

We had no real estate securities, available for sale, measured at fair value as of December 31, 2021.

The following table shows selected data from our other real estate investments, measured at fair value as of December 31, 2021 (dollars in thousands):

TypeProperty TypePar ValuePreferred Return
Preferred Equity 1Retail$2,07412.5%
$2,074

44

Table of Contents

The following table shows selected data from our real estate owned assets in our portfolio as of December 31, 2021 (dollars in thousands):

TypeProperty TypeCarrying Value
Real Estate Owned 1Industrial$90,048
$90,048

The following is a summary of the Company's RMBS, all of which were ARM Agency Securities, classified by collateral type and interest rate characteristics as of December 31, 2021 (dollars in thousands):

TypeCarrying AmountAverageYield (1)
Agency Securities:
Fannie Mae/Freddie Mac ARMs$4,246,8030.02%
Ginnie Mae ARMs320,0680.03%
$4,566,8710.02%

________________________

(1) Average yield is presented for the year then ended, and is based on the cash component of interest income expressed as a percentage on average cost basis (the “cash yield”).

During 2021, the Company sold trading securities using the specific identification method for proceeds totaling $1.9 billion recognizing $0.1 million in net realized gains. Subsequent to year end, until February 18, 2022, the Company sold trading securities using the same method for proceeds totaling $1.8 billion recognizing $12 million in net realized losses. The Company did not own any trading securities during 2020. As of February 18, 2022, the current market value of the Company's RMBS portfolio was $2.4 billion.

Liquidity and Capital Resources

Overview

Our expected material cash requirements for the twelve months ended December 31, 2022 and thereafter are comprised of (i) contractually obligated expenditures, including payments of principal and interest and contractually-obligated fundings on our loans; (ii) other essential expenditures, including operating and administrative expenses and dividends paid in accordance with REIT distribution requirements; and (iii) opportunistic expenditures, including new loans.

Our contractually obligated expenditures primarily consist of payment obligations under the debt financing arrangements which are set forth in the table below under “Contractual Obligations and Commitments” and which are each described in more detail below under “Repurchase Agreements, Commercial Mortgage Loans”, “Other financing and loan participation - Commercial Mortgage Loans”, “Mortgage Note Payable”, “Unsecured Debt”, “Repurchase Agreements - Real Estate Securities”, and “Repurchase Agreements - Real Estate Securities Classified As Trading.”

We expect to use operating cash flow, new or refinanced debt (including collateral loan and debt obligation securitizations) and equity financing as a source of capital. Since we intend to continue to qualify as a REIT for federal income tax purposes, we will be required to annually distribute to our stockholders at least 90% of our REIT taxable income and we intend to distribute 100% of REIT taxable income. This will reduce the amount of operating cash flow available to fund our operations and growth initiatives after the payment of these distributions.

The board of directors currently intends to operate at a leverage level of between one to three times book value of equity. We have used and may in the future use various forms of incurring indebtedness, including through repurchase agreements, credit facilities, securitizations, public and private, secured and unsecured debt issuances by us or our subsidiaries. We have generally relied on repurchase agreements to provide short-term debt financing for our commercial mortgage loans and utilized collateral loan and debt obligation securitizations for long-term match-funded financing.

With respect to equity, we may in the future issue common stock and/or preferred stock, including through an at-the-market offering program. We may also sell certain assets in our portfolio and reinvest the proceeds in assets with more attractive risk-adjusted returns. For example, we intend to reinvest the cash and proceeds from dividends, interest, repayments and sales of the assets acquired in the Capstead merger into our primary investment strategies.

As discussed in detail in Note 9 – Stock Transactions to the accompanying consolidated financial statements included in this Annual Report on Form 10-K, in October 2021 we closed our merger with Capstead. We intend to transition the equity invested in the assets we acquired from Capstead into our traditional investment strategies, including the origination of commercial real estate mortgages. Specifically, we intend to reinvest any dividend, interest and principal paid on such assets, and proceeds from the sale of such assets, into our current investment strategies. Until we fully transition this equity into our business, we expect that proceeds received from the sale of Capstead assets will be a significant source of capital.

45

Table of Contents

We believe that our anticipated available operating cash flows, proceeds from sales of assets and debt and equity financing sources will be adequate to fund our short and long-term anticipated uses of capital.

Collateralized Loan Obligations

During 2021, the Company raised $1.3 billion of capital through the issuance of BSPRT 2021-FL6 Issuer, Ltd. and BSPRT 2021-FL7 Issuer, Ltd. Additionally, as of December 31, 2021, the Company had $46 million reinvestment capital available across all outstanding collateralized loan obligations.

Repurchase Agreements, Commercial Mortgage Loans

As of December 31, 2021, the Company has repurchase facilities with JPMorgan Chase Bank, National Association (the "JPM Repo Facility"), Barclays Bank PLC (the "Barclays Revolver Facility" and the "Barclays Repo Facility"), Wells Fargo Bank, National Association (the "WF Repo Facility"), and Credit Suisse AG (the "CS Repo Facility" and together with JPM Repo Facility, USB Repo Facility, WF Repo Facility, Barclays Revolver Facility, and Barclays Repo Facility, the "Repo Facilities").

The Repo Facilities are financing sources through which the Company may pledge one or more mortgage loans to the financing entity in exchange for funds typically at an advance rate of between 65% to 80% of the principal amount of the mortgage loan being pledged.

The Company expects to use the advances from these Repo Facilities to finance the acquisition or origination of eligible loans, including first mortgage loans, subordinated mortgage loans, mezzanine loans and participation interests therein.

The Repo Facilities generally provide that in the event of a decrease in the value of our collateral, the lenders can demand additional collateral. Should the value of our collateral decrease as a result of deteriorating credit quality, resulting margin calls may cause an adverse change in our liquidity position.

The details of our Repo Facilities at December 31, 2021 and December 31, 2020 are as follows (dollars in thousands):

As of December 31, 2021
Repurchase FacilityCommitted FinancingAmount OutstandingInterest Expense(1)Ending Weighted Average Interest RateTerm Maturity
JPM Repo Facility$400,000$136,470$5,1782.13%10/6/2022
CS Repo Facility (2)300,000137,3643,4462.43%9/30/2022
WF Repo Facility (3)450,000186,7342,0901.64%11/21/2023
Barclays Revolver Facility (4)250,000166,7001,9766.12%9/20/2023
Barclays Repo Facility (5)500,000392,3324,0571.76%3/14/2025
Total$1,900,000$1,019,600$16,747

__________________________

(1) For the year ended December 31, 2021. Includes amortization of deferred financing costs.

(2) On August 12, 2021, the Company exercised the extension option upon the satisfaction of certain conditions, and extended the term maturity to September 30, 2022. Additionally, on November 3, 2021 the committed financing amount was amended from $200 million to $300 million with the option to increase to $400 million at the Company's discretion.

(3) On October 15, 2021 the committed financing amount was increased from $175 million to $275 million. There are three more one-year extension options available at the Company's discretion.

(4) On September 8, 2021, the Company amended the maturity date to September 20, 2023. On December 1, 2021 the committed financing amount was increased from $100 million to $250 million. The Company may increase the total commitment amount by an amount between $100 million and $150 million for three month intervals, on an unlimited basis prior to maturity.

(5) On December 3, 2021 the Company amended the maturity date to March 14, 2025 and the committed financing amount was increased from $300 million to $500 million. There are two one-year extension options available at the Company's discretion.

46

Table of Contents

As of December 31, 2020
Repurchase FacilityCommitted FinancingAmount OutstandingInterest Expense(1)Ending Weighted Average Interest RateTerm Maturity
JPM Repo Facility (2)$300,000$113,884$5,0202.54%10/6/2022
USB Repo Facility (3)100,0005,7755992.406/15/2021
CS Repo Facility (4)200,000106,9713,5392.84%8/19/2021
WF Repo Facility (5)175,00027,1501,0412.50%11/21/2021
Barclays Revolver Facility (6)100,000387N/A9/20/2021
Barclays Facility (7)300,00022,5601,0462.51%3/15/2022
Total$1,175,000$276,340$11,632

_______________________

(1) For the year ended December 31, 2020. Includes amortization of deferred financing costs.

(2) On October 6, 2020 the maturity date was amended to October 6, 2022.

(3) On June 9, 2020, the Company exercised the extension option upon the satisfaction of certain conditions, and extended the term maturity to June 15, 2021.

(4) On August 28, 2020, the Company exercised the extension option upon the satisfaction of certain conditions, and extended the term maturity to August 19, 2021. Additionally, in 2020 the committed financing amount was downsized from $300 million to $200 million.

(5) On November 17, 2020, the Company exercised the extension option upon the satisfaction of certain conditions, and extended the term maturity to November 21, 2021. There are two more one-year extension options available at the Company's discretion.

(6) There is one one-year extension option available at the Company's discretion.

(7) Includes two one-year extensions at the Company's option.

Other financing and loan participation - Commercial Mortgage Loans

On March 23, 2020, the Company transferred $15.2 million of its interest in a term loan to Sterling National Bank ("SNB") via a participation agreement. During 2020, the Company's outstanding loan increased resultant of future fundings, leading to an increase in amount outstanding via the participation agreement. The Company incurred $0.9 million of interest expense on SNB for the year ended December 31, 2021. As of December 31, 2021 and December 31, 2020 the outstanding participation balance was $37.9 million and $31.4 million, respectively. The loan matures on February 9, 2023.

Mortgage Note Payable

On October 15, 2019, the Company obtained a commercial mortgage loan for $29.2 million related to the real estate owned portfolio. The Company incurred $0.9 million of interest expense for the twelve months ended December 31, 2021. As of December 31, 2021 the loan has been assumed by the purchaser of the underlying asset and is no longer held by the Company (see Note 5 - Real Estate Owned).

On September 17, 2021, the Company, in connection with the consolidating joint venture (as discussed in Note 5 - Real Estate Owned), originated a $112.7 million mortgage note payable, of which $88.7 million is eliminated in consolidation (see Note 5 - Real Estate Owned). As of December 31, 2021 the Company incurred $0.2 million of interest expense, of which $0.2 million is eliminated in consolidation, for the twelve months ended December 31, 2021. The remaining mortgage note payable of $24 million is included in the consolidated balance sheets under the caption Mortgage note payable. As of December 31, 2021, the loan accrued interest at an annual rate of 3.1% and matures on October 9, 2024.

47

Table of Contents

Unsecured Debt

In the merger with Capstead we acquired 30-year junior subordinated notes issued in 2005 and 2006 and maturing in 2035 and 2036, with a total face amount of $100.0 million. Note balances net of deferred issuance costs, and related weighted average interest rates as of the indicated dates (calculated including issuance cost amortization and adjusted for the effects of related derivatives held as cash flow hedges) were as follows (dollars in thousands):

December 31, 2021December 31, 2020
Borrowings OutstandingAverage RateBorrowings OutstandingAverage Rate
Junior subordinated notes maturing in:
October 2035 ($35,000 face amount)$34,4707.86%$%
December 2035 ($40,000 face amount)39,4747.63%%
September 2036 ($25,000 face amount)24,6507.67%%
$98,5947.72%$%

The notes are currently redeemable, in whole or in part, without penalty, at the Company’s option. Interest paid on unsecured debt, including related derivative cash flows, totaled $0.6 million for the twelve months ended December 31, 2021.

Pursuant to a lending and security agreement with Security Benefit Life Insurance Company ("SBL"), which was entered into in February 2020 and amended in March and August 2020, the Company may borrow up to $100.0 million at a rate of one-month LIBOR + 4.5%. The facility has a maturity of February 10, 2023 and is secured by a pledge of equity interests in certain of the Company’s subsidiaries. The Company incurred $2.0 million of interest expense on the lending agreement with SBL for the twelve months ended December 31, 2021. As of December 31, 2021 the outstanding balance was $50.0 million.

Repurchase Agreements - Real Estate Securities

The Company has entered into various Master Repurchase Agreements (the "MRAs") that allow the Company to sell real estate securities while providing a fixed repurchase price for the same real estate securities in the future. The repurchase contracts on each security under an MRA generally mature in 30-90 days and terms are adjusted for current market rates as necessary.

Below is a summary of the Company's MRAs as of December 31, 2021 and 2020 (dollars in thousands):

Weighted Average
CounterpartyAmount OutstandingAccrued InterestCollateral Pledged (1)Interest RateDays to Maturity
As of December 31, 2021
JP Morgan Securities LLC$19,025$261$24,0871.14%10
Wells Fargo Securities, LLCN/AN/A
Goldman Sachs International37N/AN/A
Barclays Capital Inc.15,28652619,1311.21%14
Credit Suisse AGN/AN/A
Citigroup Global Markets, Inc.81N/AN/A
Total/Weighted Average$34,311$905$43,2181.17%12
As of December 31, 2020
JP Morgan Securities LLC$33,791$1,668$43,6121.75%31
Wells Fargo Securities, LLC1,057N/AN/A
Goldman Sachs International22,44045530,7941.68%16
Barclays Capital Inc.76,8092,10297,2441.71%33
Credit Suisse AG905N/AN/A
Citigroup Global Markets, Inc.53,7882,53271,72329
Total/Weighted Average$186,828$8,719$243,3731.71%33

________________________

(1) Includes $43.2 million and $72.2 million of CLO notes, held by the Company, which is eliminated within the Real estate securities, at fair value line of the consolidated balance sheets as of as of December 31, 2021 and December 31, 2020, respectively.

48

Table of Contents

Repurchase Agreements - Real Estate Securities Classified As Trading

As a result of the Capstead merger which closed on October 19, 2021, the Company acquired a significant portfolio of residential adjustable-rate mortgage pass-through securities issued and guaranteed by government-sponsored enterprises or by an agency of the federal government which the Company accounts for as real estate securities classified as trading. The Company pledges its real estate securities classified as trading as collateral for repurchase agreements with commercial banks and other financial institutions. Repurchase arrangements entered into by the Company involve the sale and a simultaneous agreement to repurchase the transferred assets at a future date and are accounted for as financings. The Company maintains the beneficial interest in the specific securities pledged during the term of each repurchase arrangement and receives the related principal and interest payments.

The terms and conditions of repurchase agreements are negotiated on a transaction-by-transaction basis when each such agreement is initiated or renewed. The amount borrowed is generally equal to the fair value of the securities pledged, as determined by the lending counterparty, less an agreed-upon discount, referred to as a “haircut.” Interest rates are generally fixed based on prevailing rates corresponding to the terms of the borrowings. Interest may be paid monthly or at the termination of an agreement at which time the Company may enter into a new agreement at prevailing haircuts and rates with the same lending counterparty or repay that counterparty and negotiate financing with a different lending counterparty. None of the Company’s lending counterparties are obligated to renew or otherwise enter into new agreements at the conclusion of existing agreements. In response to declines in fair value of pledged securities due to changes in market conditions or the publishing of monthly security pay-down factors, lending counterparties typically require the Company to post additional securities as collateral, pay down borrowings or fund cash margin accounts with the counterparties in order to re-establish the agreed-upon collateral requirements. These actions are referred to as margin calls. Conversely, in response to increases in fair value of pledged securities, the Company routinely margin calls its lending counterparties in order to have previously pledged collateral returned.

Repurchase agreements (and related pledged collateral, including accrued interest receivable), classified by collateral type and remaining maturities, and related weighted average borrowing rates as of the indicated dates were as follows (dollars in thousands):

Collateral TypeCollateral Carrying AmountAccrued Interest ReceivableBorrowings OutstandingAverage Borrowing Rates
December 31, 2021
Repurchase arrangements secured by Agency securities with maturities of 30 days or less$4,327,020$8,908$4,144,4730.13%
$4,327,020$8,908$4,144,4730.13%
December 31, 2020
Repurchase arrangements secured by Agency securities with maturities of 30 days or less$$$%
$$$%

As of December 31, 2021, the Company’s repurchase agreements collateralized by RMBS totaled $4.14 billion with 13 counterparties at average rates of 0.13%, before the effects of currently-paying interest rate swap agreements. Average repurchase agreements outstanding were $3.97 billion in 2021. Average repurchase agreements outstanding differed from respective year-end balances during the indicated periods primarily due to changes in portfolio levels and differences in the timing of portfolio acquisitions relative to portfolio runoff and asset sales. Interest paid on repurchase agreements, including related Derivative cash flows, totaled $1.24 million during the twelve months ended December 31, 2021.

The Company finances its residential mortgage investments primarily by borrowing under repurchase arrangements, the terms and conditions of which are negotiated on a transaction-by-transaction basis, when each such agreement is initiated or renewed.

Future agreements are dependent upon the willingness of lenders to participate in the financing of mortgage investments, lender collateral requirements and the lenders’ determination of the fair value of the investments pledged as collateral, which fluctuates with changes in interest rates and liquidity conditions within the commercial banking and mortgage finance industries. None of our repurchase agreement counterparties are obligated to renew or otherwise enter into new agreements at the conclusion of existing borrowings. Repurchase agreements averaged $3.97 billion during 2021 and ended the year at $4.14 billion, all maturing within 90 days. Average repurchase agreements can differ from period-end balances for a number of reasons including portfolio growth or contraction, as well as differences in the timing of portfolio acquisitions relative to portfolio runoff.

49

Table of Contents

To help mitigate exposure to rising short-term interest rates, we economically hedge the portfolio of repurchase agreements using derivatives supplemented with longer-maturity repurchase agreements when available at attractive rates and terms. At year-end, we held $3.6 billion notional amount of portfolio financing-related interest rate swap agreements with contract expirations occurring at various dates through the Second quarter 2024 and a weighted average expiration of 18 months. At December 31, 2021, we expect to have no net cash obligations related to repurchase agreement-related interest rate swap agreements after considering the variable-rate payments owed to us under the agreements’ terms based on market interest rate expectations as of year-end.

Repurchase Agreements

The following tables summarize our Repurchase Agreements, Commercial Mortgage Loans, Trading Securities and our MRAs for the years ended December 31, 2021, December 31, 2020 and December 31, 2019 respectively:

As of December 31, 2021
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements, Commercial Mortgage Loans$152,925$287,462$550,156$1,019,600$340,485$282,891$331,871$959,729
Repurchase Agreements, Real Estate Securities$88,272$46,510$46,531$34,311$123,322$57,301$46,527$37,735
Repurchase Agreements, Real Estate Securities Classified As Trading$$$$4,144,473$$$$4,266,556
As of December 31, 2020
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements, Commercial Mortgage Loans$234,524$226,224$183,033$276,340$282,282$238,280$197,632$279,187
Repurchase Agreements, Real Estate Securities$496,880$335,256$177,541$186,828$412,809$351,202$316,229$183,632
As of December 31, 2019
Amount OutstandingAverage Outstanding Balance
Q1Q2Q3Q4Q1Q2Q3Q4
Repurchase Agreements, Commercial Mortgage Loans$370,889$132,870$111,937$252,543$357,850$337,970$132,126$214,812
Repurchase Agreements, Real Estate Securities$22,078$85,022$244,308$394,359$52,711$84,179$181,198$324,545

The use of our repurchase facilities is dependent upon a number of factors including but not limited to: origination volume, loan repayments and prepayments, our use of other financing sources such as collateralized loan obligations, our liquidity needs and types of loan assets and underlying collateral that we hold.

During the twelve months ended December 31, 2021 the maximum monthly average outstanding balance was $5.84 billion, of which $0.68 billion was related to repurchase agreements on our commercial mortgage loans and $0.04 billion for repurchase agreements on our real estate securities and $5.12 billion for repurchase agreements on our real estate securities held for trading.

During the twelve months ended December 31, 2020 the maximum monthly average outstanding balance was $721.0 million, of which $268.2 million was related to repurchase agreements on our commercial mortgage loans and $452.8 million for repurchase agreements on our real estate securities.

During the twelve months ended December 31, 2019, the maximum monthly average outstanding balance was $612.0 million, at the end of November 30, 2019, of which $266.6 million was related to repurchase agreements on our commercial mortgage loans and $345.4 million for repurchase agreements on our real estate securities.

50

Table of Contents

Cash Flows

Cash Flows for the Year Ended December 31, 2021

Net cash provided by operating activities for the year ended December 31, 2021 was $146.5 million. Cash inflows were primarily driven by net income of $25.7 million, net proceeds of $33.4 million related to originations and sales of commercial mortgage loans, measured at fair value and a non-cash adjustment of $34.8 million related to trading losses on real estate securities.

Net cash provided by investing activities for the year ended December 31, 2021 was $1,068.7 million. Cash inflows were primarily driven by proceeds from principal repayments of $1,225.6 million received on commercial mortgage loans, held for investment, proceeds received from the sale/repayment of real estate securities of $2,059.4 million, $541.3 million received from principal collateral on mortgage investments and cash acquired of $174.1 million related to the merger with Capstead. Inflows were partially offset by the origination and acquisition of $2,881.9 million of commercial mortgage loans.

Net cash used in financing activities for the year ended December 31, 2021 was $1,139.2 million. Cash outflows were primarily driven by net payment on CMBS repurchase agreements of $2,429.3 million, $68.0 million in cash distributions to stockholders and $11.4 million of stock repurchases. Outflows were offset by $6.5 million of proceeds received from borrowing on other financing and loan participation for commercial mortgage loans, $23.9 million from borrowing on mortgage note payable and net proceeds of $743.3 million and $540.3 million received from repurchase agreements on commercial mortgage loans and CLOs, respectively.

Cash Flows for the Year Ended December 31, 2020

Net cash provided by operating activities for the year ended December 31, 2020 was $115.3 million. Cash inflows were primarily driven by net income of $54.7 million and net proceeds of $44.7 million related to originations of and proceeds from sales of commercial mortgage loans, measured at fair value.

Net cash provided by investing activities for the year ended December 31, 2020 was $240.7 million. Cash inflows were primarily driven by proceeds from principal repayments of $1,228.2 million received on commercial mortgage loans, held for investment, proceeds received from the sale/repayment of real estate securities of $346.2 million, $77.2 million of proceeds received from the sale of commercial mortgage loans, held for sale and $22.5 million of proceeds received from sale of real estate owned assets. Inflows were partially offset by the origination and acquisition of $1,281.2 million of commercial mortgage loans and the purchase of real estate securities of $148.6 million.

Net cash used in financing activities for the year ended December 31, 2020 was $373.0 million. Cash outflows were primarily driven by repayments on CLOs of $182.7 million, net payment on CMBS repurchase agreements of $207.5 million, $49.8 million in cash distributions to stockholders and $10.3 million of stock repurchases. Outflows were offset by $31.4 million of proceeds received from borrowing on other financing and loan participation for commercial mortgage loans, $11.7 million from borrowing on mortgage note payable and net proceeds of $23.8 million received from repurchase agreements on commercial mortgage loans.

Election as a REIT

We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code commencing with the taxable year ended December 31, 2013. As a REIT, if we meet certain organizational and operational requirements and distribute at least 90% of our "REIT taxable income" (determined before the deduction of dividends paid and excluding net capital gains) to our stockholders in a year, we will not be subject to U.S. federal income tax to the extent of the income that we distribute. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income and property, and U.S. federal income and excise taxes on our undistributed income.

51

Table of Contents

Contractual Obligations and Commitments

Our contractual obligations, excluding interest obligations (as amounts are not fixed or determinable), as of December 31, 2021 are summarized as follows (dollars in thousands):

Less than 1 year1 to 3 years3 to 5 yearsMore than 5 yearsTotal
Unfunded loan commitments (1)$$149,724$308,381$$458,105
Repurchase agreements - commercial mortgage loans627,268392,3321,019,600
Repurchase agreements - real estate securities4,178,7844,178,784
CLOs (2)2,179,5142,179,514
Mortgage Note Payable23,99823,998
Unsecured debt150,000150,000
Other financing and loan participation - commercial mortgage loans37,90337,903
Total$4,806,052$187,627$700,713$2,353,512$8,047,904

________________________

(1) The allocation of our unfunded loan commitments is based on the earlier of the commitment expiration date or the loan maturity date.

(2) Excludes $320.6 million of CLO notes, held by the Company, which are eliminated within the collateralized loan obligation line of the consolidated balance sheets as of December 31, 2021.

In addition to its cash requirements, the Company pays a quarterly dividend and has an existing share repurchase authorization. As of December 31, 2021, the Company’s quarterly cash dividend was $0.355 per share of common stock (which was paid on an as-converted basis on the Company’s shares of Series C convertible preferred stock ("Series C Preferred Stock"), Series D convertible preferred stock ("Series D Preferred Stock") and Series F convertible preferred stock ("Series F Preferred Stock")), and $0.46875 per share on the Company’s shares of 7.50% Series E Cumulative Redeemable Preferred Stock ("Series E Preferred Stock"). The payment of future dividends is subject to declaration by the Board of Directors. The Company’s Board of Directors also has authorized a $65.0 million share repurchase program, that will be operative following the conclusion of the $35.0 million open market share purchase program the Advisor agreed to implement in connection with the Company’s merger with Capstead. The authorization does not obligate the Company to acquire any specific number of shares.

Related Party Arrangements

Benefit Street Partners L.L.C.

Amended Advisory Agreement

Refer to “Note 11 - Related Party Transactions and Arrangements” for a summary of the Company’s Advisory Agreement with the Advisor and amounts paid to the Advisor pursuant to the Advisory Agreement for the years ended December 31, 2021 and December 31, 2020.

The Nominating and Corporate Governance Committee (the “Committee”) of the Company's board of directors, which consists solely of the Company’s independent directors, negotiated, approved and recommended that the board of directors approve, the amended Advisory Agreement. The Committee engaged independent legal counsel to assist the Committee in negotiating the amended Advisory Agreement.

Pursuant to the amended Advisory Agreement, the Advisor provides the daily management for the Company and the Operating Partnership, including an investment program consistent with the investment objectives and policies of the Company as determined and adopted from time to time by the board of directors. The initial term of the amended Advisory Agreement was three-years and was automatically renewed for an additional one-year period on January 19, 2022 and will continue to automatically renew for additional one-year periods unless either party elects not to renew.

The Company may terminate the amended Advisory Agreement for a Cause Event (as defined in the amended Advisory Agreement) without payment of a termination fee. Following the expiration of a term, and upon 180 days’ prior written notice, the Company may, without cause, elect not to renew the amended Advisory Agreement upon the determination by two-thirds of the Company’s independent directors that (i) there has been unsatisfactory performance by the Advisor or (ii) that the asset management fee and annual subordinated performance fee payable to the Advisor are not fair, subject to certain conditions. In such case, the Company shall be obligated to pay a termination fee.

During the term of the amended Advisory Agreement, the Advisor shall not, directly or indirectly, manage or advise another REIT that is engaged in the business of the Company in any geographical region in which the Company has a significant investment, or provide any services related to fixed-rate conduit lending to any other person, subject to certain conditions.

52

Table of Contents

Advisory Agreement Fees and Reimbursements

Pursuant to the Advisory Agreement, the Company is or was required to make the following payments and reimbursements to the Advisor:

•The Company reimburses the Advisor’s costs of providing services pursuant to the Advisory Agreement, except the salaries and benefits paid by the Advisor to the Company's executive officers.

•The Company pays the Advisor, or its affiliates, a monthly asset management fee equal to one-twelfth of 1.5% of stockholders' equity as calculated pursuant to the Advisory Agreement.

•The Company will pay the Advisor an annual subordinated performance fee calculated on the basis of total return to stockholders, payable monthly in arrears, such that for any year in which total return on stockholders’ capital exceeds 6.0% per annum, the Advisor will be entitled to 15.0% of the excess total return; provided that in no event will the annual subordinated performance fee payable to the Advisor exceed 10.0% of the aggregate total return for such year.

•The Company reimburses the Advisor for insourced expenses incurred by the Advisor on the Company's behalf related to selecting, evaluating, originating and acquiring investments in an amount up to 0.5% of the principal amount funded by the Company to originate or acquire commercial mortgage loans and up to 0.5% of the anticipated net equity funded by the Company to acquire real estate securities investments.

Investment in Common and Preferred Stock

Refer to Note 9 - Stock Transactions for a description of the Company’s private placements. Officers of the Company and other employees of the Advisor and its affiliates (“Manager Investors”), as well as members of the Company's board of directors, have acquired common stock and Series A Convertible Preferred Stock (“Series A Preferred Stock”) in these private placements on substantially the same terms applying to purchases by third party accredited investors unaffiliated with the Company or the Advisor. On October 19, 2021, each share of Series A Preferred Stock converted into 299.2 shares of common stock, pursuant to the terms of the Articles Supplementary for the Series A Preferred Stock, and no shares of Series A Preferred Stock were outstanding as of December 31, 2021.

The Manager Investors have agreed with the Advisor not to sell or otherwise transfer the securities purchased in the private placement without the consent of the Advisor, prior to 180 days after the listing of the Company’s common stock on the NYSE.

The board of directors and the Nominating and Corporate Governance Committee of the board of directors each reviewed and unanimously approved the Company’s issuance of shares to the Manager Investors and the terms of the offering.

Lending Agreement with Stockholder

Pursuant to a lending and security agreement with Security Benefit Life Insurance Company ("SBL"), which was entered into in February 2020 and amended in March and August 2020, the Company may borrow up to $100.0 million at a rate of one-month LIBOR + 4.5%. The facility has a maturity of February 10, 2023 and is secured by a pledge of equity interests in certain of the Company’s subsidiaries. The Company incurred $2.0 million and $0.2 million of interest expense on the lending agreement with SBL for the years ended December 31, 2021 and 2020, respectively. As of December 31, 2021 there was a $50.0 million outstanding balance under the lending agreement.

SBL also holds 17,950 of the Company’s outstanding shares of Series D Preferred Stock. SBL acquired these shares in March 2021: 14,950 shares were acquired in exchange for an equivalent number of shares of Series A Preferred Stock and 3,000 shares of Series D Preferred Stock were purchased at the liquidation preference of $15.0 million (net of accrued and unpaid dividends on the exchanged Series A Preferred Stock) in the same transaction.

Acquisitions

In August 2021 the Company and an investment fund managed by the Advisor entered into a joint venture agreement and formed a joint venture entity, Jeffersonville Member, LLC (the "Jeffersonville JV") to acquire a $139.5 million triple net lease property in Jeffersonville, GA. The Company has a 79% interest in the Jeffersonville JV, while the affiliated fund has a 21% interest. The Company invested a total of $109.8 million, made up of $88.7 million in debt and $21.1 million in equity, representing 79% of the ownership interest in the Jeffersonville JV. The affiliated fund made up the remaining $29.8 million composed of a $24.0 million mortgage note payable and $5.7 million in equity. The Company has control of Jeffersonville JV with 79% ownership and, therefore, consolidates Jeffersonville JV on its consolidated balance sheet. The Company's $88.7 million mortgage note payable to Jeffersonville JV is eliminated in consolidation (see Note 7 - Debt).

53

Table of Contents

The table below shows the costs incurred due to arrangements with our Advisor and its affiliates during the years ended December 31, 2021, 2020 and 2019 and the associated amounts payable as of December 31, 2021 and 2020 (dollars in thousands). See Note 11 - Related Party Transactions and Arrangements for further detail.

Year Ended December 31,Payable as of December 31,
20212020201920212020
Acquisition expenses (1)$1,203$696$900$$
Administrative services expenses7,65813,12016,3632,940
Asset management and subordinated performance fee28,11015,17816,22615,5954,773
Other related party expenses (2)(3)3557031,6101,9431,812
Total related party fees and reimbursements$37,326$29,697$35,099$17,538$9,525

______________________

(1) Total acquisition fees and expenses paid during the years ended December 31, 2021, 2020 and 2019 were $15 million, $7.1 million and $8.4 million respectively, of which $13.8 million, $6.4 million and $7.5 million were capitalized within the commercial mortgage loans, held for investment line of the consolidated balance sheets for the years ended December 31, 2021, 2020 and 2019.

(2) These are related to reimbursable costs incurred for the increase in loan origination activities and are included in Other expenses in the Company's consolidated statements of operations.

(3) The related party payable includes $1.9 million and $1.8 million, respectively, of payments made by the Advisor to third party vendors on behalf of the Company.

The amounts payable as of December 31, 2021 and 2020 in the table above are included in Due to affiliates on the Company's consolidated balance sheets.

Off Balance Sheet Arrangements

We currently have no off balance sheet arrangements as of December 31, 2021 and through the date of the filing of this Form 10-K.

Non-GAAP Financial Measures

Distributable Earnings

Beginning in the third quarter of 2021 to more appropriately reflect the principal purpose of the measure, "modified funds from operations ("MFFO")" or "funds from operations ("FFO")" was relabeled "Distributable Earnings", a non-GAAP financial measure. Distributable Earnings is a non-GAAP measure, which we define as GAAP net income (loss), adjusted for (i) non-cash CLO amortization acceleration and amortization over our expected useful life of our CLOs, (ii) unrealized gains and losses on loans, derivatives and ARMs, including CECL reserves and impairments, (iii) non-cash equity compensation expense, (iv) depreciation and amortization, (v) non-cash incentive fee accruals, (vi) certain other non-cash items, and (vii) impairments of acquisition assets related to the Capstead merger.

We believe that Distributable Earnings provides meaningful information to consider in addition to our GAAP results. We believe Distributable Earnings is a useful financial metric for existing and potential future holders of our common stock as historically, overtime, Distributable Earnings has been an indicator of our dividends per share. As a REIT, we generally must distribute annually at least 90% of our net taxable income, subject to certain adjustments, and therefore we believe our dividends are one of the principal reasons stockholders may invest in our common stock. Further, Distributable Earnings helps us to evaluate our performance excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan portfolio and operations and is one of the performance metrics we consider when declaring our dividends.

Distributable Earnings does not represent net income (loss) and should not be considered as an alternative to GAAP net income (loss). Our methodology for calculating Distributable Earnings may differ from the methodologies employed by other companies and thus may not be comparable to the Distributable Earnings reported by other companies.

54

Table of Contents

The following table provides a reconciliation of GAAP net income to Distributable Earnings for the years ended December 31, 2021, December 31, 2020 and December 31, 2019 (dollars in thousands):

Year Ended December 31,
202120202019
GAAP Net Income:$25,702$54,746$83,924
Adjustments:
CLO amortization acceleration (1)250264(2,881)
Unrealized (gain)/loss on financial instruments (2)(1,049)1,102(2,081)
Unrealized gain/(loss) reversal - ARMs13,8671,989
Impairment of acquired assets88,282
Incentive fees9,846
Depreciation and amortization2,1072,234507
Increase/(decrease) in provision for credit losses(5,192)13,296
Impairment losses on real estate owned assets398
Distributable earnings$133,813$72,040$81,458
Average Equity$1,146,009$974,184$946,801
7.5% Cumulative Redeemable Preferred Stock, Series E Dividend$4,842$$
GAAP Common ROE1.8%5.6%8.9%
Distributable Earnings ROE11.3%7.4%8.6%
GAAP Net Income Per Share, Fully Converted$0.33$0.96$1.59
Distributable Earnings Per Share, Fully Converted$2.02$1.27$1.54

(1) Adjusted for non-cash CLO amortization acceleration to effectively amortize issuance costs of our CLOs over the expected lifetime of the CLOs. We assume our CLOs will be outstanding for four years and amortized the financing costs over four years in our distributable earnings as compared to effective yield methodology in our GAAP earnings.

(2) Adjusted for unrealized gains and losses on loans and derivatives.