grepcent / static financial knowledge base

NexPoint Real Estate Finance, Inc. (NREF)

CIK: 0001786248. SIC: 6798 Real Estate Investment Trusts. Latest 10-K as of: 2026-03-31.

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=1786248. Latest filing source: 0001193125-26-134672.

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

Business

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

Risk Factors

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

Selected Fundamentals

MetricValueUnitFYFiled
Net income123,143,000USD20252026-03-31
Assets5,321,197,000USD20252026-03-31

Financials

Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-31. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001786248.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.

Metric2019202020212022202320242025
Net income34,170,00083,472,00014,214,00018,740,00035,962,000123,143,000
Diluted EPS1.743.930.220.601.022.85
Operating cash flow32,902,00049,298,00065,801,00031,556,00029,284,00022,916,000
Dividends paid7,376,00014,164,00029,652,00047,950,00034,845,00035,349,000
Assets6,176,310,0008,513,917,0008,154,136,0007,018,353,0005,416,073,0005,321,197,000
Liabilities5,772,397,0008,007,211,0007,609,122,0006,572,846,0004,844,380,0004,489,326,000
Stockholders' equity0.00128,243,000245,283,000448,513,000347,437,000336,484,000387,985,000
Cash and cash equivalents30,241,00026,459,00020,048,00013,824,0003,877,00031,114,000

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.

Metric2019202020212022202320242025
Return on equity26.64%34.03%3.17%5.39%10.69%31.74%
Return on assets0.55%0.98%0.17%0.27%0.66%2.31%
Liabilities / equity45.0132.6416.9718.9214.4011.57

Industry Peer Context

Each number-line places NREF 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.

ROE peer context

NREF ROE versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6798; peer count 151.NREF 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%NREF 31.7%

ROA peer context

NREF ROA versus SIC peer range. Source: grepcent computed from latest SEC companyfacts ratios for SIC industry 6798; peer count 155.NREF 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%NREF 2.3%

Financial Charts

NREF net income, last 5 periods. Source: SEC companyfacts FY2025.NREF net income, last 5 periods. Source: SEC companyfacts FY2025.NREF Net incomeLatest point: FY2025 = $123.1MSource: 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 0001193125-26-134672; filed 2026-03-31. Concept: ProfitLoss. Source concepts: us-gaap:ProfitLoss.

NREF diluted eps, last 5 periods. Source: SEC companyfacts FY2025.NREF diluted eps, last 5 periods. Source: SEC companyfacts FY2025.NREF Diluted EPSLatest point: FY2025 = $2.85/shareSource: SEC companyfacts FY2025.Fiscal yearDiluted EPS (USD/share)$0.00/share$3.00/share$6.00/shareFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-134672; filed 2026-03-31. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

NREF operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.NREF operating cash flow, last 5 periods. Source: SEC companyfacts FY2025.NREF Operating cash flowLatest point: FY2025 = $22.9MSource: SEC companyfacts FY2025.Fiscal yearOperating cash flow$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-134672; filed 2026-03-31. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.

NREF dividends paid, last 5 periods. Source: SEC companyfacts FY2025.NREF dividends paid, last 5 periods. Source: SEC companyfacts FY2025.NREF Dividends paidLatest point: FY2025 = $35.3MSource: 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 0001193125-26-134672; filed 2026-03-31. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.

NREF assets, last 5 periods. Source: SEC companyfacts FY2025.NREF assets, last 5 periods. Source: SEC companyfacts FY2025.NREF AssetsLatest point: FY2025 = $5.3BSource: SEC companyfacts FY2025.Fiscal yearAssets$0.0B$5.0B$10.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-134672; filed 2026-03-31. Concept: Assets. Source concepts: us-gaap:Assets.

NREF liabilities, last 5 periods. Source: SEC companyfacts FY2025.NREF liabilities, last 5 periods. Source: SEC companyfacts FY2025.NREF LiabilitiesLatest point: FY2025 = $4.5BSource: SEC companyfacts FY2025.Fiscal yearLiabilities$0.0B$5.0B$10.0BFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-134672; filed 2026-03-31. Concept: Liabilities. Source concepts: us-gaap:Liabilities.

NREF stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.NREF stockholders' equity, last 5 periods. Source: SEC companyfacts FY2025.NREF Stockholders' equityLatest point: FY2025 = $388.0MSource: SEC companyfacts FY2025.Fiscal yearStockholders' equity$0.0B$250.0M$500.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-134672; filed 2026-03-31. Concept: StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. Source concepts: us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest.

NREF cash and cash equivalents, last 5 periods. Source: SEC companyfacts FY2025.NREF cash and cash equivalents, last 5 periods. Source: SEC companyfacts FY2025.NREF Cash and cash equivalentsLatest point: FY2025 = $31.1MSource: SEC companyfacts FY2025.Fiscal yearCash and cash equivalents$0.0B$125.0M$250.0MFY2021FY2022FY2023FY2024FY2025

Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-134672; filed 2026-03-31. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.

Quarterly

Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-15. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001786248.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-Q22022-06-300.34reported discrete quarter
2022-Q32022-09-30-0.54reported discrete quarter
2023-Q12023-03-310.37reported discrete quarter
2023-Q22023-06-304,205,0008,477,0000.33reported discrete quarter
2023-Q32023-09-304,817,000-17,050,000-0.90reported discrete quarter
2023-Q42023-12-313,827,00017,935,000derived Q4 = FY annual - nine-month YTD
2024-Q12024-03-31-14,641,000-0.83reported discrete quarter
2024-Q22024-06-306,740,00012,114,0000.40reported discrete quarter
2024-Q32024-09-3012,518,00023,333,0000.74reported discrete quarter
2024-Q42024-12-3121,692,00015,156,000derived Q4 = FY annual - nine-month YTD
2025-Q12025-03-3111,509,00025,962,0000.70reported discrete quarter
2025-Q22025-06-3012,069,00022,271,0000.54reported discrete quarter
2025-Q32025-09-3012,497,00050,862,0001.14reported discrete quarter
2025-Q42025-12-3111,101,00024,048,000derived Q4 = FY annual - nine-month YTD
2026-Q12026-03-3115,299,00022,633,0000.42reported discrete quarter

Quarterly Charts

NREF quarterly revenue, last 11 periods. Source: SEC companyfacts 2026-Q1.NREF quarterly revenue, last 11 periods. Source: SEC companyfacts 2026-Q1.NREF Quarterly RevenueLatest point: 2026-Q1 = $15.3MSource: SEC companyfacts 2026-Q1.Fiscal quarterQuarterly Revenue$0.0B$125.0M$250.0M2023-Q22023-Q32023-Q42024-Q22024-Q32024-Q42025-Q12025-Q22025-Q32025-Q42026-Q1

Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-226577; filed 2026-05-15. Concept: InterestIncomeExpenseNet. Source concepts: us-gaap:InterestIncomeExpenseNet.

NREF quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q1.NREF quarterly net income, last 12 periods. Source: SEC companyfacts 2026-Q1.NREF Quarterly Net incomeLatest point: 2026-Q1 = $22.6MSource: 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 0001193125-26-226577; filed 2026-05-15. Concept: ProfitLoss. Source concepts: us-gaap:ProfitLoss.

NREF quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q1.NREF quarterly diluted eps, last 12 periods. Source: SEC companyfacts 2026-Q1.NREF Quarterly Diluted EPSLatest point: 2026-Q1 = $0.42/shareSource: SEC companyfacts 2026-Q1.Fiscal quarterQuarterly Diluted EPS (USD/share)-$1.00/share$0.00/share$1.50/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 0001193125-26-226577; filed 2026-05-15. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.

Macro Cross-References

Latest quarter (10-Q)

Latest 10-Q source: 0001193125-26-226577.

Extracted structurally from real Item 2 body heading to real Item 3/4 boundary. Confidence: high. Filing date: 2026-05-15. Report date: 2026-03-31.

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

The following is a discussion and analysis of our financial condition and results of operations. The following should be read in conjunction with our financial statements and accompanying notes included herein and in our Annual Report. This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those projected, forecasted, or expected in these forward-looking statements as a result of various factors, including, but not limited to, those discussed below and elsewhere in this Quarterly Report. See “Cautionary Statement Regarding Forward-Looking Statements” in Part I, Item 1A, and “Risk Factors” in our Annual Report. Our management believes the assumptions underlying the Company's financial statements and accompanying notes are reasonable. However, the Company's financial statements and accompanying notes may not be an indication of our financial condition and results of operations in the future.

Overview

We are a commercial mortgage REIT incorporated in Maryland on June 7, 2019. Our strategy is to originate, structure and invest in first-lien mortgage loans, mezzanine loans, preferred equity, convertible notes, multifamily properties and common equity investments, as well as multifamily and SFR CMBS securitizations, promissory notes, revolving credit facilities and stock warrants, or our target assets. We primarily focus on investments in real estate sectors where our senior management team has operating expertise, including in the multifamily, SFR, self-storage, industrial and life science sectors predominantly in the top 50 MSAs. In addition, we target lending or investing in properties that are stabilized.

Our investment objective is to generate attractive, risk-adjusted returns for stockholders over the long term. We seek to employ a flexible and relative-value focused investment strategy and expect to re-allocate capital periodically among our target investment classes. We believe this flexibility will enable us to efficiently manage risk and deliver attractive risk-adjusted returns under a variety of market conditions and economic cycles.

We are externally managed by our Manager, a subsidiary of our Sponsor, an SEC-registered investment advisor, which has extensive real estate experience, having completed as of March 31, 2026 approximately $22.2 billion of gross real estate transactions since the beginning of 2012. In addition, our Sponsor, together with its affiliates, including NexBank, is one of the most experienced global alternative credit managers managing approximately $13.9 billion of loans and debt or credit related investments as of March 31, 2026 and has managed credit investments for over 25 years. We believe our relationship with our Sponsor benefits us by providing access to resources including research capabilities, an extensive relationship network, other proprietary information, scalability, and a vast wealth of knowledge of information on real estate in our target assets and sectors.

We elected to be treated as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2020. We also intend to operate our business in a manner that will permit us to maintain one or more exclusions or exemptions from registration under the Investment Company Act.

On October 16, 2019, Highland, a former affiliate of our Sponsor, filed for Chapter 11 bankruptcy protection with the United States Bankruptcy Court for the District of Delaware (the “Highland Bankruptcy”), which was subsequently transferred to the United States Bankruptcy Court for the Northern District of Texas (the “Bankruptcy Court”). On October 15, 2021, Marc S. Kirschner, as litigation trustee of a litigation subtrust formed pursuant to Highland’s plan of reorganization and disclosure statement which became effective on August 11, 2021 and was subsequently amended, filed a lawsuit (the “Bankruptcy Trust Lawsuit”) against various persons and entities, including our Sponsor and James Dondero. The Bankruptcy Trust Lawsuit does not include claims related to our business or our assets or operations. On March 24, 2023, the litigation trustee filed a motion seeking to voluntarily stay the Bankruptcy Trust Lawsuit, which was granted by the Bankruptcy Court on April 4, 2023. On June 30, 2025, the Bankruptcy Court approved a settlement agreement between Highland and Hunter Mountain Investment Trust (“HMIT”) pursuant to which the claims asserted in the Bankruptcy Trust Lawsuit were assigned to HMIT. Parties in interest have filed a motion to vacate the HMIT settlement, and the Bankruptcy Trust Lawsuit has been stayed pending a ruling on that motion.

48

Table of Contents

In addition, on February 8, 2023, UBS Securities LLC and its affiliate (collectively, “UBS”) filed a lawsuit in the Supreme Court of the State of New York, County of New York against Mr. Dondero and a number of other persons and entities seeking to collect on $1.3 billion in judgments UBS obtained against entities that were managed indirectly by Highland (the “UBS Lawsuit”). On February 26, 2024, the respondents, including Mr. Dondero, filed motions to dismiss the UBS Lawsuit. A hearing was held on July 8, 2024. The court dismissed the claims against one respondent, CLO HoldCo, Ltd., for lack of personal jurisdiction in a July 12, 2024 order. On August 24, 2024, UBS filed a notice of appeal for that dismissal order, but withdrew its appeal on December 31, 2025. On March 26, 2025, the court entered an order denying the remaining motions to dismiss and directed the respondents to file an answer to the UBS Lawsuit within 20 days, which they did. Mr. Dondero and the other remaining respondents are appealing the denial of the motion to dismiss to the Appellate Division of the Supreme Court of the State of New York. The appeal was argued on April 8, 2026. The Supreme Court rescheduled a status conference in the UBS Lawsuit previously set for April 14, 2026 to July 14, 2026. Neither the Bankruptcy Trust Lawsuit nor the UBS Lawsuit include claims related to our business or our assets or operations. Our Sponsor and Mr. Dondero have informed us they believe the Bankruptcy Trust Lawsuit has no merit, and Mr. Dondero has informed us he believes the UBS Lawsuit has no merit; we have been advised that the defendants named in each of the lawsuits intend to vigorously defend against the claims. We do not expect the Bankruptcy Trust Lawsuit or the UBS Lawsuit will have a material effect on our business, results of operations or financial condition.

Our website is located at nref.nexpoint.com. From time to time, we may use our website as a distribution channel for material company information.

49

Table of Contents

Purchases and Dispositions in the Quarter

Acquisitions and Originations

The Company acquired or originated the following investments through the Subsidiary OPs in the three months ended March 31, 2026. The amounts in the table below are as of the purchase or investment date.

InvestmentProperty TypeInvestment DateOutstanding Principal AmountCost (% of Par Value)Coupon (1)Current Yield (1)Maturity DateInterest Rate Type
MezzanineSelf-Storage1/9/2026$293,929100.0%11.5%11.5%10/23/2030Floating
MezzanineSelf-Storage1/9/2026101,420100.0%10.7%10.7%8/1/2026Floating
Preferred EquityMarina1/15/20264,500,00099.5%13.0%13.1%10/30/2028Fixed
Preferred EquitySelf-Storage2/25/20263,000,000100.0%11.0%11.0%7/1/2027Fixed
CMBS B-PieceMultifamily3/5/20266,283,14785.4%-%-%(2)12/31/2026Floating
MezzanineLife Science3/9/20267,771,553100.0%14.0%14.0%2/9/2027Floating
Preferred EquitySingle-family3/9/2026570,00071.0%13.5%19.0%4/28/2027Fixed
Preferred EquityMultifamily3/24/20261,283,56788.9%14.0%15.7%6/19/2029Fixed
Preferred EquityLife Science3/26/20269,045,22699.5%10.0%10.1%9/29/2026Fixed
Promissory NoteSelf-Storage3/30/202617,990,184100.0%14.0%14.0%1/16/2031Fixed
Promissory NoteLife Science3/31/202623,000,00099.0%16.2%16.3%4/17/2026Fixed
$73,839,026

(1)
Current yield and coupon as of March 31, 2026.

(2)
This CMBS B-Piece is part of the Re-REMIC on K62, and has been re-securitized into a new security.

Redemptions and Sales

The following investments were redeemed or sold during the three months ended March 31, 2026:

InvestmentProperty TypeInvestment DateDisposition DateAmortized Cost BasisRedemption/Sales ProceedsPrepayment PenaltiesNet Gain (Loss) on Repayment
Preferred EquityLife Science10/19/20223/25/2026$2,956,898$2,956,898$$
Senior LoanSingle-family2/11/20201/25/2026670,160670,160
MezzanineMultifamily10/20/20201/25/20261,117,4401,117,440
Preferred EquityMarina12/4/20251/9/20269,055,2039,055,203
Preferred EquityMarina12/12/20251/9/20268,292,5008,292,500
Preferred EquityMarina3/19/20251/20/2026403,985403,985
Preferred EquityMultifamily1/31/20253/16/202619,02619,026
Promissory NoteSelf-Storage1/16/20263/31/20267,500,0007,500,000
$30,015,212$30,015,212$$

Components of Our Revenues and Expenses

Net Interest Income

Interest income. Our earnings are primarily attributable to the interest income from mortgage loans, mezzanine loan and preferred equity investments. Loan premium/discount amortization and prepayment penalties are also included as components of interest income.

Interest expense. Interest expense represents interest accrued on our various financing obligations used to fund our investments and is shown as a deduction to arrive at net interest income.

50

Table of Contents

Other Income (Loss)

Change in net assets related to consolidated CMBS variable interest entities. Includes unrealized gain (loss) based on changes in the fair value of the assets and liabilities of the CMBS trusts and net interest earned on the consolidated CMBS trusts. See Note 4 to our consolidated financial statements for additional information.

Change in unrealized gain (loss) on CMBS structured pass-through certificates. Includes unrealized gain (loss) based on changes in the fair value of the CMBS I/O Strips. See Note 7 to our consolidated financial statements for additional information.

Change in unrealized gain on common stock

[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: 2026-03-31. Report date: 2025-12-31.

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

The following is a discussion and analysis of our financial condition and results of operations. The following should be read in conjunction with our financial statements and accompanying notes. This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those projected, forecasted, or expected in these forward-looking statements as a result of various factors, including, but not limited to, those discussed below and elsewhere in this Annual Report. See “Cautionary Statement Regarding Forward-Looking Statements” and “Risk Factors” in this Annual Report. Our management believes the assumptions underlying the Company's financial statements and accompanying notes are reasonable. However, the Company's financial statements and accompanying notes may not be an indication of our financial condition and results of operations in the future.

Overview

We are a commercial mortgage REIT incorporated in Maryland on June 7, 2019. Our strategy is to originate, structure and invest in first-lien mortgage loans, mezzanine loans, preferred equity, convertible notes, multifamily properties and common equity investments, as well as multifamily and SFR CMBS securitizations, promissory notes, revolving credit facilities and stock warrants, or our target assets. We primarily focus on investments in real estate sectors where our senior management team has operating expertise, including in the multifamily, SFR, self-storage, industrial and life science sectors predominantly in the top 50 MSAs. In addition, we target lending or investing in properties that are stabilized.

Our investment objective is to generate attractive, risk-adjusted returns for stockholders over the long term. We seek to employ a flexible and relative-value focused investment strategy and expect to re-allocate capital periodically among our target investment classes. We believe this flexibility will enable us to efficiently manage risk and deliver attractive risk-adjusted returns under a variety of market conditions and economic cycles.

We are externally managed by our Manager, a subsidiary of our Sponsor, an SEC-registered investment advisor, which has extensive real estate experience, having completed as of December 31, 2025 approximately $22.1 billion of gross real estate transactions since the beginning of 2012. In addition, our Sponsor, together with its affiliates, including NexBank, is one of the most experienced global alternative credit managers managing approximately $13.9 billion of loans and debt or credit related investments as of December 31, 2025 and has managed credit investments for over 25 years. We believe our relationship with our Sponsor benefits us by providing access to resources including research capabilities, an extensive relationship network, other proprietary information, scalability, and a vast wealth of knowledge of information on real estate in our target assets and sectors.

We elected to be treated as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2020. We also intend to operate our business in a manner that will permit us to maintain one or more exclusions or exemptions from registration under the Investment Company Act.

For information regarding the Bankruptcy Trust Lawsuit and the UBS Lawsuit, see “Item 1A. Risk Factors—The Chapter 11 bankruptcy filing by Highland may have materially adverse consequences on our business, financial condition and results of operations” and “Item 1A. Risk Factors—Litigation against James Dondero and others may have materially adverse consequences on our business, financial condition and results of operations.” Neither the Bankruptcy Trust Lawsuit nor the UBS Lawsuit include claims related to our business or our assets or operations. Our Sponsor and Mr. Dondero have informed us they believe the Bankruptcy Trust Lawsuit has no merit, and Mr. Dondero has informed us he believes the UBS Lawsuit has no merit; we have been advised that the defendants named in each of the lawsuits intend to vigorously defend against the claims. We do not expect the Bankruptcy Trust Lawsuit or the UBS Lawsuit will have a material effect on our business, results of operations or financial condition.

Components of Our Revenues and Expenses

62

Table of Contents

Net Interest Income

Interest income. Our earnings are primarily attributable to the interest income from mortgage loans, mezzanine loan and preferred equity investments. Loan premium/discount amortization and prepayment penalties are also included as components of interest income.

Interest expense. Interest expense represents interest accrued on our various financing obligations used to fund our investments and is shown as a deduction to arrive at net interest income.

Other Income (Loss)

Change in net assets related to consolidated CMBS variable interest entities. Includes unrealized gain (loss) based on changes in the fair value of the assets and liabilities of the CMBS trusts and net interest earned on the consolidated CMBS trusts. See Note 4 to our consolidated financial statements for additional information.

Change in unrealized gain (loss) on CMBS structured pass-through certificates. Includes unrealized gain (loss) based on changes in the fair value of the CMBS I/O Strips. See Note 7 to our consolidated financial statements for additional information.

Change in unrealized gain on common stock investments. Includes unrealized gain (loss) based on changes in the fair value of our common stock investments in NSP and the Private REIT. See Note 5 to our consolidated financial statements for additional information.

Change in unrealized gain (loss) on MSCR notes. Includes unrealized gain (loss) based on changes in the fair value of our MSCR Notes. See Note 7 to our consolidated financial statements for additional information.

Change in unrealized gain on mortgage backed securities. Includes unrealized gain (loss) based on changes in the fair value of our mortgage backed securities. See Note 7 to our consolidated financial statements for additional information.

Provision for (reversal of) credit losses, net. Provision for (reversal of) credit losses, net represents the change in our allowance for loan losses. See Note 2 to our consolidated financial statements for additional information.

Realized losses. Realized losses include the excess, or deficiency, of net proceeds received, less the carrying value of such investments, as realized losses. The Company reverses cumulative unrealized gains or losses previously reported in its Consolidated Statements of Operations with respect to the investment sold at the time of the sale.

Revenues from consolidated real estate owned (Note 8). Reflects the total revenues for our multifamily properties. Revenues include rental income from the multifamily properties.

Equity in Income (Losses) of Equity Method Investments. Equity in earnings (losses) of unconsolidated ventures represents the change in our basis in equity method investments resulting from our share of the investments’ income and expenses. Profit and loss from equity method investments for which we’ve elected the fair value option are classified in divided income, change in unrealized gains and realized gains as applicable.

Other income. Includes exit fees, placement fees and other miscellaneous income items.

Operating Expenses

G&A expenses. G&A expenses include, but are not limited to, audit fees, legal fees, listing fees, Board fees, equity-based and other compensation expenses, investor-relations costs and payments of reimbursements to our Manager. The Manager will be reimbursed for expenses it incurs on behalf of the Company. However, our Manager is responsible, and we will not reimburse our Manager or its affiliates, for the salaries or benefits to be paid to personnel of our Manager or its affiliates who serve as our officers, and we may grant equity awards to our officers under the Amended and Restated NexPoint Real Estate Finance, Inc. 2020 Long Term Incentive Plan (the "Amended and Restated LTIP"). Direct payment of operating expenses by us, which includes compensation expense relating to equity awards granted under the Amended and Restated

63

Table of Contents

LTIP or the NexPoint Real Estate Finance, Inc. 2020 Long Term Incentive Plan (the “Original LTIP” as amended and restated by the Amended and Restated LTIP, the “LTIP”), together with reimbursement of operating expenses to our Manager, plus the Annual Fee, may not exceed 2.5% of equity book value determined in accordance with GAAP, for any calendar year or portion thereof, provided, however, that this limitation will not apply to Offering Expenses, legal, accounting, financial, due diligence and other service fees incurred in connection with extraordinary litigation and mergers and acquisitions and other events outside the ordinary course of our business or any out-of-pocket acquisition or due diligence expenses incurred in connection with the acquisition or disposition of certain real estate related investments. To the extent total corporate G&A expenses would otherwise exceed 2.5% of equity book value, our Manager will waive all or a portion of its Annual Fee to keep our total corporate G&A expenses at or below 2.5% of equity book value.

Loan servicing fees. We pay various service providers fees for loan servicing of our SFR Loans, mezzanine loans and consolidated CMBS trusts. We classify the expenses related to the administration of the SFR Loans and mezzanine loans as servicing fees while the fees associated with the CMBS trusts are included as a component of the change in net assets related to consolidated CMBS variable interest entities (“VIEs”).

Management fees. Management fees include fees paid to our Manager pursuant to the Management Agreement.

Expenses from consolidated real estate owned (Note 8). Reflects the total expenses for our multifamily properties. Expenses include interest, real estate taxes and insurance, operating, general and administrative, management fees, depreciation and amortization, rate cap (income) expense, and debt service bridge expenses of the multifamily properties.

Results of Operations for the Years Ended December 31, 2025 and 2024

The following table sets forth a summary of our operating results for the years ended December 31, 2025 and 2024 (in thousands):

For the Year Ended December 31,
20252024$ Change% Change
Net interest income$47,176$28,136$19,04067.7%
Other income109,65344,46765,186146.6%
Operating expenses(33,686)(36,641)2,955-8.1%
Net income123,14335,96287,181242.4%
Net (income) loss attributable to Series A Preferred stockholders(3,496)(3,496)-%
Net (income) loss attributable to Series B Preferred stockholders(25,912)(8,003)(17,909)223.8%
Net (income) loss attributable to Series C Preferred stockholders(13)(13)N/A
Net (income) loss attributable to redeemable noncontrolling interests(18,046)(6,770)(11,276)166.6%
Net income attributable to common stockholders$75,676$17,693$57,983327.7%

The change in our net income for the year ended December 31, 2025 as compared to the net income for the year ended December 31, 2024 primarily relates to an increase in other income including changes in net assets related to consolidated CMBS VIEs, preferred stock and warrants, and a lower unrealized loss on common stock investments. Our net income attributable to common stockholders for the year ended December 31, 2025 was approximately $75.7 million. We earned approximately $47.2 million in net interest income, generated income of $109.7 million in other income, incurred operating expenses of $33.7 million, allocated $3.5 million of income to Series A Preferred stockholders, allocated $25.9 million of income to Series B Preferred stockholders, allocated less than $0.1 million of income to Series C Preferred stockholders and allocated $18.0 million of income to redeemable non-controlling interests for the year ended December 31, 2025.

64

Table of Contents

Revenues

Net interest income. Net interest income was $47.2 million for the year ended December 31, 2025 compared to $28.1 million for the year ended December 31, 2024 which was an increase of approximately $19.0 million. The increase between the periods is primarily due to additional investments in preferred equity, revolving credit facilities, senior loans and mezzanine loans in the portfolio compared to the prior period. As of December 31, 2025 we own 92 discrete investments compared to 83 as of December 31, 2024.

Other income. Other income was $109.7 million for the year ended December 31, 2025 compared to $44.5 million for the year ended December 31, 2024 which was an increase of approximately $65.2 million. This was primarily due to an increase in unrealized gains related to preferred stock and stock warrant investments as well as an increase in dividend income.

Expenses

G&A expenses. G&A expenses were $12.7 million for the year ended December 31, 2025 compared to $12.8 million for the year ended December 31, 2024 which was a decrease of approximately $0.1 million. The decrease between the periods was primarily due to a $1.1 million decrease in legal fees, offset with a $0.6 million increase in accounting fees, and a $0.1 million increase in payroll expenses compared to the prior period.

Loan servicing fees. Loan servicing fees were $1.4 million for the year ended December 31, 2025 compared to $1.6 million for the year ended December 31, 2024 which was a decrease of approximately $0.2 million. The decrease between the periods was primarily due to a decrease in SFR Loans and mortgage backed securities in the portfolio compared to the prior period.

Management fees. Management fees were $6.8 million for the year ended December 31, 2025 compared to $3.9 million for the year ended December 31, 2024 which was an increase of approximately $2.9 million. The increase between the periods was primarily due to an increase in Equity as defined by the Management Agreement.

Results of Operations for the Years Ended December 31, 2024 and 2023

The following table sets forth a summary of our operating results for the years ended December 31, 2024 and 2023 (in thousands):

For the Year Ended December 31,
20242023$ Change% Change
Net interest income$28,136$16,798$11,33867.5%
Other income44,46725,29219,17575.8%
Operating expenses(36,641)(23,350)(13,291)56.9%
Net income35,96218,74017,22291.9%
Net (income) loss attributable to Series A Preferred stockholders(3,496)(3,496)-%
Net (income) loss attributable to Series B Preferred stockholders(8,003)(80)(7,923)9903.8%
Net (income) loss attributable to redeemable noncontrolling interests(6,770)(4,765)(2,005)42.1%
Net income attributable to common stockholders$17,693$10,399$7,29470.1%

The change in our net income for the year ended December 31, 2024 as compared to the net income for the year ended December 31, 2023 primarily relates to an increase in other income including changes in net assets related to consolidated CMBS VIEs and a lower unrealized loss on common stock investments. Our net income attributable to common stockholders for the year ended December 31, 2024 was approximately $17.7 million. We earned approximately $28.1 million in net

65

Table of Contents

interest income, generated income of $44.5 million in other income, incurred operating expenses of $36.6 million, allocated $3.5 million of income to Series A Preferred stockholders, allocated $8.0 million of income to Series B Preferred stockholders, and allocated $6.8 million of income to redeemable non-controlling interests for the year ended December 31, 2024.

Revenues

Net interest income. Net interest income was $28.1 million for the year ended December 31, 2024 compared to $16.8 million for the year ended December 31, 2023 which was an increase of approximately $11.3 million. The increase between the periods is primarily due to additional investments in preferred equity, revolving credit facilities and senior loans in the portfolio compared to the prior period. As of December 31, 2024 we owned 83 discrete investments compared to 87 as of December 31, 2023.

Other income. Other income was $44.5 million for the year ended December 31, 2024 compared to $25.3 million for the year ended December 31, 2023 which was an increase of approximately $19.2 million. This was primarily due to an increase in realized gains related to sales of consolidated CMBS VIEs.

Expenses

G&A expenses. G&A expenses were $12.8 million for the year ended December 31, 2024 compared to $9.2 million for the year ended December 31, 2023 which was an increase of approximately $3.6 million. The increase between the periods was primarily due to a $1.7 million increase in stock compensation expense, a $1.2 million increase in legal fees, and a $0.2 million increase in tax fees compared to the prior period.

Loan servicing fees. Loan servicing fees were $1.6 million for the year ended December 31, 2024 compared to $4.2 million for the year ended December 31, 2023 which was a decrease of approximately $2.6 million. The decrease between the periods was primarily due to a decrease in SFR Loans and mortgage backed securities in the portfolio compared to the prior period.

Management fees. Management fees were $3.9 million for the year ended December 31, 2024 compared to $3.3 million for the year ended December 31, 2023 which was an increase of approximately $0.6 million. The increase between the periods was primarily due to an increase in Equity as defined by the Management Agreement.

Key Financial Measures and Indicators

As a real estate finance company, we believe the key financial measures and indicators for our business are earnings per share, dividends declared, EAD, CAD and book value per share.

66

Table of Contents

Earnings Per Share and Dividends Declared

The following table sets forth the calculation of basic and diluted net income per share and dividends declared per share (in thousands, except per share data):

For the Year Ended December 31,% Change% Change
2025202420232025 - 20242024 - 2023
Net income attributable to common stockholders$75,676$17,693$10,399327.7%70.1%
Net income attributable to redeemable noncontrolling interests18,0466,7704,765166.6%42.1%
Net income attributable to Series B Preferred stockholders25,9128,00380223.8%9,903.8%
Net income attributable to Series C Preferred stockholders13N/AN/A
Weighted-average number of shares of common stock outstanding
Basic17,67317,40217,1991.6%1.2%
Diluted42,01117,40217,199141.4%1.2%
Net income per share, basic$4.28$1.02$0.60319.6%70.0%
Net income per share, diluted$2.85$1.02$0.60179.4%70.0%
Dividends declared per share$2.0000$2.0000$2.7400-%-27.0%

Earnings Available for Distribution, Cash Available for Distribution and Adjusted Weighted Average Common Shares Outstanding - Diluted

EAD is a non-GAAP financial measure. We believe EAD serves as a useful indicator for investors in evaluating our performance and our long-term ability to pay distributions. EAD is defined as the net income (loss) attributable to our common stockholders computed in accordance with GAAP, including realized gains and losses not otherwise included in net income (loss), excluding any unrealized gains or losses or other similar non-cash items that are included in net income (loss) for the applicable reporting period, regardless of whether such items are included in other comprehensive income (loss), or in net income (loss) and adding back amortization of stock-based compensation. Net income (loss) attributable to common stockholders may also be adjusted for the effects of certain GAAP adjustments and transactions that may not be indicative of our current operations.

We use EAD to evaluate our performance which excludes the effects of certain GAAP adjustments and transactions that we believe are not indicative of our current operations and to assess our long-term ability to pay distributions. We believe providing EAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our long term ability to pay distributions. EAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of EAD may not be comparable to EAD reported by other REITs.

67

Table of Contents

We also use EAD as a component of the management fee paid to our Manager. As consideration for the Manager’s services, we will pay our Manager an annual management fee of 1.5% of Equity, paid monthly, in cash or shares of our common stock at the election of our Manager. “Equity” means (a) the sum of (1) total stockholders’ equity immediately prior to the closing of our IPO, plus (2) the net proceeds received by us from all issuances of our equity securities in and after the IPO, plus (3) our cumulative EAD from and after the IPO to the end of the most recently completed calendar quarter, (b) less (1) any distributions to our holders of common stock from and after the IPO to the end of the most recently completed calendar quarter and (2) all amounts that we have paid to repurchase for cash the shares of our equity securities from and after the IPO to the end of the most recently completed calendar quarter. In our calculation of Equity, we will adjust our calculation of EAD to remove the compensation expense relating to awards granted under one or more of our long-term incentive plans that is added back in our calculation of EAD. Additionally, for the avoidance of doubt, Equity does not include the assets contributed to us in the Formation Transaction. For the purpose of calculating EAD for the management fee, net income (loss) attributable to common stockholders may be adjusted for the effects of certain GAAP adjustments and transactions that may not be indicative of our current operations, in each case after discussions between the Manager and the independent directors of our Board and approved by a majority of the independent directors of our Board.

CAD is a non-GAAP financial measure. We calculate CAD by adjusting EAD by adding back amortization of premiums, depreciation and amortization of real estate investment, amortization of deferred financing costs and by removing accretion of discounts and non-cash items, such as stock dividends. We use CAD to evaluate our performance and our current ability to pay distributions. We also believe that providing CAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our current ability to pay distributions. CAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of CAD may not be comparable to CAD reported by other REITs.

Starting in the second quarter of 2024, EAD per diluted common share and CAD per diluted common share are based on adjusted weighted average common shares outstanding - diluted. Adjusted weighted average common shares outstanding - diluted is a non-GAAP measure calculated by subtracting the dilutive effect of potential redemptions of Series B Preferred shares for shares of our common stock from weighted average common shares outstanding - diluted. Beginning in the fourth quarter of 2025, adjusted weighted average common shares outstanding – diluted also subtracts the dilutive effect of potential redemptions of Series C Preferred shares for shares of our common stock from weighted average common shares outstanding – diluted. We believe providing adjusted weighted average common shares outstanding - diluted and EAD per diluted common share and CAD per diluted common share based on adjusted weighted average common shares outstanding - diluted is helpful to our investors in their assessment of our performance without the potential dilutive effect of the Series B Preferred and Series C Preferred shares. We have the right to redeem the Series B Preferred and Series C Preferred shares for cash or shares of our common stock (collectively, the "Series B and C Preferred Redemptions"). Additionally, the Series B Preferred and Series C Preferred redemptions are capped at 2% of the outstanding Series B Preferred and Series C Preferred shares per month, 5% per quarter and 20% per year, respectively. The Company maintains sufficient liquidity to pay cash to cover any redemptions up to the quarterly redemption cap. Further, it is the Company's intent to not settle the Series B and C Preferred Redemptions in shares of common stock when the Company's common stock price is below book value.

Adjusted weighted average common shares outstanding - diluted should not be considered as an alternative to the GAAP measures. Our computation of adjusted weighted average common shares outstanding - diluted may not be comparable to adjusted weighted average common shares outstanding - diluted reported by other companies.

Prior period EAD per diluted common share and CAD per diluted common share have not been updated to reflect this adjustment as the dilutive effect of the Series B and C Preferred Redemptions were immaterial to prior periods.

68

Table of Contents

The following table provides a reconciliation of EAD and CAD to GAAP net income including the dilutive effect of noncontrolling interests and adjusted weighted average common shares outstanding - diluted to weighted average common shares outstanding - diluted for the years ended December 31, 2025, 2024, and 2023 (in thousands, except per share amounts):

For the Year Ended December 31,% Change
2025202420232025 - 2024
Net income attributable to common stockholders$75,676$17,693$10,399327.7%
Net income attributable to redeemable noncontrolling interests18,0466,7704,765166.6%
Adjustments
Amortization of stock-based compensation5,9896,0734,411(1.4)%
Provision for (reversal of) credit losses38,969(723)4,2995,489.9%
Equity in (income) losses of equity method investments8983,9512,564(77.3)%
Unrealized (gains) or losses (1)(97,259)7,88916,820(1,332.8)%
EAD$42,319$41,653$43,2581.6%
EAD per Diluted Common Share$1.84$1.78$1.883.4%
Adjustments
Amortization of premiums11,18736,45215,301(69.3)%
Accretion of discounts(11,239)(27,197)(13,877)58.7%
Depreciation and amortization of real estate investments2,9445,6132,465(47.6)%
Amortization of deferred financing costs16147(45)242.6%
CAD$45,372$56,568$47,102(19.8)%
CAD per Diluted Common Share$1.97$2.42$2.05(18.6)%
Weighted-average common shares outstanding - basic17,67317,40217,1991.6%
Weighted-average common shares outstanding - diluted42,01117,40217,199141.4%
Shares attributable to potential redemption of Series B Preferred(18,991)5,947419.3%
Shares attributable to potential redemption of Series C Preferred(35)N/A
Adjusted weighted-average common shares outstanding - diluted (2)22,98523,34923,001(1.6)%

(1)
Unrealized gains are the net change in unrealized loss on investments held at fair value applicable to common stockholders.

(2)
Starting in the second quarter of 2024, EAD per diluted common share, CAD per diluted common share and adjusted weighted average common shares outstanding - diluted do not include the dilutive effect of the potential redemption of Series B Preferred Stock, and, beginning in the fourth quarter of 2025, the Series C Preferred Stock, for common shares. Prior periods have not been updated to reflect this adjustment because the dilutive effect of potential Series B Preferred

69

Table of Contents

redemptions were immaterial to prior periods. In the year ended December 31, 2024, the adjusted weighted average common shares outstanding - diluted for the first quarter does not exclude the dilutive effect of the potential redemption of Series B Preferred Stock for common shares.

Book Value per Share / Unit

The following table calculates our book value per share (in thousands, except per share data):

December 31, 2025December 31, 2024
Common stockholders' equity$350,380$295,624
Shares of common stock outstanding at period end18,57417,461
Book value per share of common stock$18.86$16.93

Due to the large noncontrolling interest in the OP (see Note 13 to our consolidated financial statements for more information), we believe it is useful to also look at book value on a combined basis as shown in the table below (in thousands, except per share data):

December 31, 2025December 31, 2024
Common stockholders' equity$350,380$295,624
Redeemable noncontrolling interests in the OP82,23586,164
Total equity$432,615$381,788
Redeemable OP Units at period end4,1865,038
Shares of common stock outstanding at period end18,57417,461
Combined shares of common stock and redeemable OP Units22,76022,499
Combined book value per share / unit$19.01$16.97

70

Table of Contents

Our Portfolio

Our portfolio consists of senior loans, CMBS B-Pieces, CMBS I/O Strips, mezzanine loans, preferred equity investments, common equity investments, preferred stock, multifamily properties, promissory notes, revolving credit facilities and stock warrants with a combined unpaid principal balance of $1.5 billion as of December 31, 2025 and assumes the CMBS Entities’ assets and liabilities are not consolidated. The following table sets forth additional information relating to our portfolio as of December 31, 2025 (dollars in thousands):

71

Table of Contents

Investment (1)Investment DateCurrent Principal AmountNet Equity (2)LocationProperty TypeCouponCurrent Yield (3)Remaining Term (4) (years)
Senior Loans
1Senior Loan2/11/2020$7,422$1,036VariousSingle-family5.35%5.30%2.09
2Senior Loan2/11/20205,029571VariousSingle-family5.24%5.08%2.75
3Senior Loan2/11/202031,7933,330VariousSingle-family4.74%4.72%0.25
4Senior Loan2/11/20209,2241,010VariousSingle-family6.10%5.88%2.75
5Senior Loan2/11/202034,6693,556VariousSingle-family5.55%5.33%2.84
6Senior Loan2/11/20205,313586VariousSingle-family5.99%5.77%2.92
7Senior Loan2/11/20208,3401,003VariousSingle-family5.88%5.70%3.01
8Senior Loan2/11/20206,237780VariousSingle-family5.46%5.31%3.17
9Senior Loan2/11/202010,5231,261VariousSingle-family4.72%4.71%0.16
Total118,55013,1335.31%5.19%1.88
CMBS B-Pieces
1CMBS B-Piece2/11/202013,202(5)3,164VariousMultifamily10.12%10.12%0.15
2CMBS B-Piece2/11/202028,581(5)7,026VariousMultifamily5.72%5.72%0.90
3CMBS B-Piece7/30/202015,172(5)(4,964)VariousMultifamily13.12%13.12%1.48
4CMBS B-Piece4/20/202114,087(5)3,073VariousMultifamily10.26%10.26%5.16
5CMBS B-Piece6/30/2021108,303(5)25,314VariousMultifamily%9.18%1.00
6CMBS B-Piece5/2/202223,642(5)5,329VariousMultifamily4.94%5.27%12.91
7CMBS B-Piece7/28/202253,286(5)13,447VariousMultifamily9.26%9.26%3.57
8CMBS B-Piece2/22/202432,869(5)6,992VariousMultifamily5.90%6.54%3.07
9CMBS B-Piece4/24/202433,611(5)7,923VariousMultifamily5.59%6.25%3.23
Total322,75367,3045.06%8.30%2.95
CMBS I/O Strips
1CMBS I/O Strip5/18/202017,590(6)266VariousMultifamily2.02%22.00%4.07
2CMBS I/O Strip8/6/2020108,643(6)2,845VariousMultifamily2.98%24.75%4.48
3CMBS I/O Strip4/28/202162,987(6)856VariousMultifamily1.58%24.88%4.07
4CMBS I/O Strip5/27/202120,000(6)581VariousMultifamily3.38%24.72%4.40
5CMBS I/O Strip6/7/20214,266(6)58VariousMultifamily2.31%36.17%2.90
6CMBS I/O Strip6/11/202184,771(6)536VariousMultifamily2.01%35.42%3.40
7CMBS I/O Strip6/24/202118,983(6)144VariousMultifamily%%4.40
8CMBS I/O Strip8/10/202125,000(6)333VariousMultifamily1.89%25.19%4.32
9CMBS I/O Strip8/11/20216,942(6)255VariousMultifamily3.10%19.91%5.57
10CMBS I/O Strip8/24/20211,625(6)40VariousMultifamily2.61%21.70%5.07
11CMBS I/O Strip9/1/202134,625(6)609VariousMultifamily1.92%23.73%4.48
12CMBS I/O Strip9/11/202120,902(6)725VariousMultifamily2.95%19.57%5.74
13CMBS I/O Strip1/16/202515,000(6)1,362VariousMultifamily5.67%15.22%8.91
14CMBS I/O Strip4/15/202515,327(6)1,365VariousMultifamily5.69%16.03%8.32
Total436,6619,9752.47%24.74%4.53
Mezzanine Loans
1Mezzanine6/12/20205,0005,000Houston, TXMultifamily11.00%11.00%1.44
2Mezzanine10/20/20205,4702,208Wilmington, DEMultifamily7.50%7.38%3.33
3Mezzanine10/20/202010,3804,238White Marsh, MDMultifamily7.42%7.27%5.50
4Mezzanine10/20/202014,2535,768Philadelphia, PAMultifamily7.59%7.47%3.42
5Mezzanine10/20/20203,7001,488Daytona Beach, FLMultifamily7.83%7.72%2.75
6Mezzanine10/20/202012,0004,895Laurel, MDMultifamily7.71%7.56%5.25
7Mezzanine10/20/20203,0001,225Temple Hills, MDMultifamily7.32%7.17%5.59
8Mezzanine10/20/20201,500612Temple Hills, MDMultifamily7.22%7.08%5.59
9Mezzanine10/20/20205,5402,236Lakewood, NJMultifamily7.33%7.22%3.33
10Mezzanine10/20/20206,8292,750North Aurora, ILMultifamily7.53%7.42%3.01

72

Table of Contents

11Mezzanine10/20/20203,6201,478Rosedale, MDMultifamily7.42%7.27%5.50
12Mezzanine10/20/20209,6103,923Cockeysville, MDMultifamily7.42%7.27%5.50
13Mezzanine10/20/20207,3903,017Laurel, MDMultifamily7.42%7.27%5.50
14Mezzanine10/20/20201,190480Las Vegas, NVMultifamily7.71%7.59%3.17
15Mezzanine10/20/20203,3101,337Atlanta, GAMultifamily6.91%6.80%3.50
16Mezzanine10/20/20202,8801,159Des Moines, IAMultifamily7.89%7.78%2.84
17Mezzanine10/20/20204,0101,613Urbandale, IAMultifamily7.89%7.78%2.84
18Mezzanine11/18/202112,60012,541Irving, TXMultifamily%%2.92
19Mezzanine6/9/2022(7)3,7843,783Rogers, ARMultifamily%%(0.14)
20Mezzanine8/1/20253,7123,437Wappinger, NYSelf-Storage10.90%11.77%0.58
21Mezzanine10/23/20252,4162,191Rockville, NYSelf-Storage10.44%11.51%4.81
22Mezzanine1/26/2024107,733(8)107,733Cambridge, MALife Science14.00%14.00%1.11
Total229,927173,11210.18%10.15%2.55
Preferred Equity
1Preferred Equity5/29/202012,73512,735Houston, TXMultifamily11.00%11.00%4.33
2Preferred Equity9/29/202124,14224,109Holly Springs, NCLife Science10.00%10.01%0.75
3Preferred Equity12/28/202111,37711,377Las Vegas, NVMultifamily10.50%10.50%6.17
4Preferred Equity1/14/202236,06836,058Vacaville, CALife Science10.00%10.00%0.75
5Preferred Equity4/7/20223,9033,880Beaumont, TXSelf-Storage13.82%13.90%4.67
6Preferred Equity6/8/20224,4804,456Temple, TXSelf-Storage13.10%13.17%4.67
7Preferred Equity7/1/202213,00012,970Medley, FLSelf-Storage11.00%11.03%1.50
8Preferred Equity8/10/20228,5008,500Plano, TXMultifamily%%(0.10)
9Preferred Equity10/19/20225,0775,114Woodbury, MNLife Science10.00%9.93%0.75
10Preferred Equity2/10/202330,55730,576Forney, TXMultifamily11.00%10.99%2.25
11Preferred Equity2/24/202329,76829,784Richmond, VAMultifamily11.00%10.99%1.22
12Preferred Equity5/16/202322,06021,944Phoenix, AZSingle-family13.50%13.57%1.32
13Preferred Equity5/17/20234,1924,154Houston, TXLife Science13.00%13.12%1.00
14Preferred Equity6/28/20247,5007,475Knoxville, TNMarina13.00%13.04%2.83
15Preferred Equity3/19/20255,2855,285Kuttawa, KYMarina13.00%13.00%9.63
16Preferred Equity1/31/20251,2001,200Houston, TXMultifamily14.00%14.00%2.25
17Preferred Equity12/12/20258,2938,258Grafton, ILMarina13.00%13.05%9.95
18Preferred Equity12/4/20259,0549,023Eufuala, OKMarina13.00%13.04%9.96
19Preferred Equity12/10/202522,50022,222Miami, FLIndustrial11.00%11.14%4.95
20Preferred Equity10/5/20221,4841,478Kirkland, WAMultifamily9.00%9.04%2.00
Total261,175260,59810.92%10.95%2.80
Common Equity
1Common Stock11/6/2020N/A24,761N/ASelf-StorageN/AN/AN/A
2Common Stock4/14/2022N/A24,343N/AGround LeaseN/AN/AN/A
3Common Equity2/10/2023N/AForney, TXMultifamilyN/AN/AN/A
4Common Equity2/24/2023N/ARichmond, VAMultifamilyN/AN/AN/A
5Common Equity9/8/2023N/AAtlanta, GAMultifamilyN/AN/AN/A
6Common Equity7/8/2025N/AIrving, TXMultifamilyN/AN/AN/A
7Membership Interest4/9/2024N/A1,714VariousMultifamilyN/AN/AN/A
Total50,818
Preferred Stock
1Preferred Stock11/9/2023N/A18,617VariousLife Science15.50%N/AN/A

73

Table of Contents

2Preferred Stock1/2/2025N/A136,115VariousLife Science16.50%N/AN/A
3Preferred Stock10/6/2025N/A3,161VariousSelf-Storage15.00%N/AN/A
Total157,89316.35%
Real Estate
1Real Estate12/31/2021(9)N/A102Charlotte, NCMultifamilyN/AN/AN/A
2Real Estate10/10/2023(10)N/A(2,500)Atlanta, GAMultifamilyN/AN/AN/A
3Real Estate10/1/2025(11)N/A6,506Ft Worth, TXMultifamilyN/AN/AN/A
Total4,108
Promissory Notes
1Promissory Note7/10/202412,50012,500VariousSingle-family15.00%15.00%0.52
2Promissory Note9/30/20253,0003,000Las Vegas, NVMultifamily8.00%8.00%0.75
Total15,50015,50013.65%13.65%0.56
Revolving Credit Facility
1Revolving Credit Facility12/31/2024148,600138,904VariousLife Science13.50%13.50%2.00
Total148,600138,90413.50%13.50%2.00
Stock Warrants
1Stock Warrant5/23/2024N/A141,186VariousLife ScienceN/AN/AN/A
Total141,186

(1)
Our total portfolio represents the current principal amount of the consolidated senior loans, CMBS I/O Strips, mezzanine loans, preferred equity, multifamily properties, promissory notes, revolving credit facilities and stock warrants as well as the net equity of our CMBS B-Piece investments.

(2)
Net equity represents the carrying value less borrowings collateralized by the investment.

(3)
Current yield is the annualized income earned divided by the cost basis of the investment.

(4)
The weighted-average life is weighted on current principal balance and assumes no prepayments. The maturity date for preferred equity investments represents the maturity date of the senior mortgage, as the preferred equity investments require repayment upon the sale or refinancing of the asset.

(5)
The CMBS B-Pieces are shown on an unconsolidated basis reflecting the value of our investments.

(6)
The number shown represents the notional value on which interest is calculated for the CMBS I/O Strips. CMBS I/O Strips receive no principal payments and the notional value decreases as the underlying loans are paid off.

(7)
The mezzanine loan term was extended effective April 9, 2025 to May 16, 2025, and extended further to November 10, 2025. The associated property has been sold, with a remaining equity balance owed to the Company that must be included in the financial statements pursuant to applicable accounting standards.

(8)
Effective April 1, 2024, the Company reclassified this investment from a mezzanine loan to senior loan because there was no senior mortgage on the property collateralized by the loan. Effective September 30, 2025, the Company reclassified this investment back to a mezzanine loan because as of September 30, 2025 there is a senior mortgage on the property collateralized by the loan.

(9)
Real Estate is a 204-unit multifamily property. As of December 31, 2025, the property was deconsolidated .

(10)
Real Estate is a 280-unit multifamily property. As of December 31, 2025, the property was 92% occupied with effective rent per occupied unit of $1,469.61 per month.

(11)
Real Estate is a 240-unit multifamily property. As of December 31, 2025, the property was 80.8% occupied with effective rent per occupied unit of $1,569.46 per month.

The following table details overall statistics for our portfolio as of December 31, 2025 (dollars in thousands):

74

Table of Contents

Total PortfolioFloating Rate InvestmentsFixed Rate InvestmentsCommon Stock InvestmentsReal Estate InvestmentsStock Warrant Investments
Number of investments921962731
Principal balance (1)$1,143,929$372,517$771,412N/AN/AN/A
Carrying value$1,707,691$359,692$1,042,117$50,818$113,879$141,186
Weighted-average cash coupon5.19%5.40%5.09%N/AN/AN/A
Weighted-average all-in yield7.67%11.10%6.49%N/AN/AN/A

(1)
Cost is used in lieu of principal balance for CMBS I/O Strips.

Liquidity and Capital Resources

Our short-term liquidity requirements consist primarily of funds necessary to pay for our ongoing commitments to repay borrowings, maintain our investments, make distributions to our stockholders and other general business needs. Our investments generate liquidity on an ongoing basis through principal and interest payments, prepayments and dividends. We believe that our available cash, expected operating cash flows, and potential debt or equity financings will provide sufficient funds for our operations, anticipated scheduled debt payments, any potential obligations to purchase up to $150 million of the Series E preferred stock of IQHQ, Inc. (described below) and dividend requirements for the twelve-month period following December 31, 2025.

Our long-term liquidity requirements consist primarily of acquiring additional investments, scheduled debt payments and distributions. We expect to meet our long-term liquidity requirements through various sources of capital, which may include future debt or equity issuances, net cash provided by operations and other secured and unsecured borrowings. Our leverage is matched in term and structure to provide stable contractual spreads which will protect us from fluctuations in market interest rates over the long-term. However, there are a number of factors that may have a material adverse effect on our ability to access these capital sources, including the state of overall equity and credit markets, our degree of leverage, borrowing restrictions imposed by lenders, general market conditions for REITs and our operating performance and liquidity. We believe that our various sources of capital, which may include future debt or equity issuances, net cash provided by operations and other secured and unsecured borrowings, will provide sufficient funds for our operations, anticipated debt service payments, potential obligations to purchase investments under the Company's commitments noted in Note 15 to our consolidated financial statements and dividend requirements for the long-term.

Asset MetricsDebt Metrics
InvestmentFixed/Floating RateInterest RateMaturity DateFixed/Floating RateInterest RateMaturity DateNet Spread
Senior Loans
Senior loanFixed5.35%2/1/2028Fixed3.51%2/1/20281.84%
Senior loanFixed5.24%10/1/2028Fixed2.64%10/1/20282.60%
Senior loanFixed4.74%10/1/2025Fixed2.14%10/1/20252.60%
Senior loanFixed6.10%10/1/2028Fixed3.30%10/1/20282.80%
Senior loanFixed5.55%11/1/2028Fixed2.70%11/1/20282.85%
Senior loanFixed5.99%12/1/2028Fixed3.14%12/1/20282.85%
Senior loanFixed5.88%1/1/2029Fixed3.14%1/1/20292.74%
Senior loanFixed5.46%3/1/2029Fixed2.99%3/1/20292.47%
Senior loanFixed4.72%3/1/2026Fixed2.45%3/1/20262.27%
Mezzanine Loans
MezzanineFixed7.50%5/1/2029Fixed0.30%5/1/20297.20%
MezzanineFixed7.42%7/1/2031Fixed0.30%7/1/20317.12%
MezzanineFixed7.59%6/1/2029Fixed0.30%6/1/20297.29%
MezzanineFixed7.83%10/1/2028Fixed$0.30%10/1/20287.53%
MezzanineFixed7.71%4/1/2031Fixed$0.30%4/1/20317.41%
MezzanineFixed7.32%8/1/2031Fixed0.30%8/1/20317.02%
MezzanineFixed7.22%8/1/2031Fixed0.30%8/1/20316.92%
MezzanineFixed7.33%5/1/2029Fixed0.30%5/1/20297.03%
MezzanineFixed7.53%7/1/2031Fixed0.30%7/1/20317.23%
MezzanineFixed7.42%1/1/2029Fixed0.30%1/1/20297.12%
MezzanineFixed7.42%7/1/2031Fixed0.30%7/1/20317.12%
MezzanineFixed7.42%4/1/2031Fixed0.30%4/1/20317.12%
MezzanineFixed7.71%3/1/2029Fixed0.30%3/1/20297.41%
MezzanineFixed6.91%7/1/2029Fixed0.30%7/1/20296.61%
MezzanineFixed7.89%11/1/2028Fixed0.30%11/1/20287.59%
MezzanineFixed7.89%11/1/2028Fixed0.30%11/1/20287.59%

75

Table of Contents

Our primary sources of liquidity and capital resources to date consist of cash generated from our operating results and the following:

Freddie Mac Credit Facilities

Prior to the Formation Transaction, two of our subsidiaries entered into a loan and security agreement, dated July 12, 2019, with Freddie Mac (the “Credit Facility”). Under the Credit Facility, these entities borrowed approximately $788.8 million in connection with their acquisition of senior pooled mortgage loans backed by SFR properties (the “Underlying Loans”). No additional borrowings can be made under the Credit Facility, and our obligations will be secured by the Underlying Loans. The Credit Facility was assumed by the Company as part of the Formation Transaction. As such, the remaining outstanding balance of $788.8 million was contributed to the Company on February 11, 2020. Our borrowings under the Credit Facility will mature on July 12, 2029; however, if an Underlying Loan matures prior to July 12, 2029, we will be required to repay the portion of the Credit Facility that is allocated to that loan. As of December 31, 2025, the outstanding balance on the Credit Facility was $108.2 million.

Repurchase Agreements

From time to time, we may enter into repurchase agreements to finance the acquisition of our target assets. Repurchase agreements will effectively allow us to borrow against loans and securities that we own in an amount equal to (1) the market value of such loans and/or securities multiplied by (2) the applicable advance rate. Under these agreements, we will sell our loans and securities to a counterparty and agree to repurchase the same loans and securities from the counterparty at a price equal to the original sales price plus an interest factor. During the term of a repurchase agreement, we will receive the principal and interest on the related loans and securities and pay interest to the lender under the repurchase agreement. At any point in time, the amounts and the cost of our repurchase borrowings will be based on the assets being financed. For example, higher risk assets will result in lower advance rates (i.e., levels of leverage) at higher borrowing costs. In addition, these facilities may include various financial covenants and limited recourse guarantees.

As discussed in Note 9 to our consolidated financial statements, in connection with our CMBS acquisitions, we, through the OP and the Subsidiary OPs, have borrowed approximately $258.0 million under our repurchase agreements and posted approximately $740.4 million par value of our CMBS B-Piece and CMBS I/O Strip as collateral. The CMBS B-Pieces and CMBS I/O Strips held as collateral are illiquid and irreplaceable in nature. These assets are restricted solely to satisfy the interest and principal balances owed to the lender.

The table below provides additional details regarding recent borrowings under the master repurchase agreements (dollars in thousands):

December 31, 2025
FacilityCollateral
Date issuedOutstanding face amountCarrying valueFinal stated maturityWeighted average interest rate (1)Weighted average life (years) (2)Outstanding face amountAmortized cost basisCarrying value (3)Weighted average life (years) (2)
Master Repurchase Agreements
CMBS
Mizuho(4)4/15/2020258,038258,038N/A(5)5.53%0.0740,359352,744336,0143.8

(1)
Weighted-average interest rate using unpaid principal balances.

(2)
Weighted-average life is determined using the maximum maturity date of the corresponding loans, assuming all extension options are exercised by the borrower.

(3)
CMBS are shown at fair value on an unconsolidated basis.

(4)
Borrowings under these repurchase agreements are collateralized by portions of the CMBS B-Pieces, CMBS I/O Strips, and mortgage backed securities.

76

Table of Contents

(5)
The master repurchase agreement with Mizuho does not have a stated maturity date. The transactions in place have a one-month to two-month tenor and are expected to roll accordingly.

At-The-Market Offering

On March 15, 2022, the Company, the OP and the Manager separately entered into separate equity distribution agreements (the “Equity Distribution Agreements”) with each of Raymond James & Associates, Inc. (“Raymond James”), Keefe, Bruyette & Woods, Inc., Robert W. Baird & Co. Incorporated and Virtu Americas LLC (collectively, the “Sales Agents”), pursuant to which the Company may issue and sell from time to time shares of the Company’s common stock and Series A Preferred Stock having an aggregate sales price of up to $100.0 million (the “ATM Program”). The Equity Distribution Agreements provide for the issuance and sale of common stock or Series A Preferred Stock by the Company through a sales agent acting as a sales agent or directly to the sales agent acting as principal for its own account at a price agreed upon at the time of sale. As of December 31, 2025, pursuant to the Equity Distribution Agreements, the Company has sold 531,728 shares of its common stock and zero shares of Series A Preferred Stock for total gross sales of $12.6 million. For additional information about the ATM Program, see Note 11 to our consolidated financial statements.

Series B Preferred Stock Offering

On November 2, 2023, the Company announced the launch of a continuous public offering of up to 16,000,000 shares of its Series B Preferred Stock at a price to the public of $25.00 per share, for gross proceeds of $400.0 million. On October 1, 2025, the Company increased the size of its Series B Preferred Stock offering to 17,200,000 shares for gross proceeds of $430.0 million. Beginning on the first day of the calendar month following the date of original issuance, the Series B Preferred Stock are redeemable at the option of the Holder at a redemption price per share equal to the liquidation preference of $25.00 per share, plus all accrued but unpaid cash dividends and less certain redemption fees. After the first day of the calendar month following the second anniversary of the original issue date, the Company also has the option to redeem, in whole or in part, subject to certain restrictions in the Company's charter and the articles supplementary setting forth the terms of the Series B Preferred Stock, at a redemption price per share equal to the liquidation preference of $25.00 per share, plus any accrued but unpaid cash dividends. In all optional redemptions, the Company has the right, in its sole discretion, to pay the redemption in cash or in equal value of shares of the Company’s common stock for so long as the common stock is listed or admitted to trading on the NYSE or another national securities exchange or automated quotation system. The Dealer Manager serves as the Company’s dealer manager in connection with the offering. The Dealer Manager uses its reasonable best efforts to sell the shares of Series B Preferred Stock offered in the offering, and the Company pays the Dealer Manager, subject to the discounts and other special circumstances described or referenced therein, (i) selling commissions of 7.0% of the aggregate gross proceeds from sales of Series B Preferred Stock in the offering (the "Series B Selling Commissions") and (ii) a dealer manager fee of 3.0% of the gross proceeds from sales of Series B Preferred Stock in the offering (the "Series B Dealer Manager Fee"). The Dealer Manager, subject to federal and state securities laws, will reallow all or any portion of the Series B Selling Commissions and may reallow a portion of the Series B Dealer Manager Fee to other securities dealers that the Dealer Manager may retain who sold the shares of Series B Preferred Stock as is described more fully in the agreements between such dealers and the Dealer Manager. The Company completed the last close on December 5, 2025 and terminated the Series B Preferred offering. As of December 31, 2025, the Company has sold 16,186,525 shares of Series B Preferred Stock for total gross proceeds of $395.6 million.

Series C Preferred Stock Offering

On November 4, 2025, the Company announced the launch of a continuous public offering of up to 8,000,000 shares of its Series C Preferred Stock at a price to the public of $25.00 per share, for gross proceeds of $200.0 million. Beginning on the first day of the calendar month following the date of original issuance, the Series C Preferred Stock are redeemable at the option of the Holder at a redemption price per share equal to the liquidation preference of $25.00 per share, plus all accrued but unpaid cash dividends and less certain redemption fees. After the first day of the calendar month following the second anniversary of the original issue date, the Company also has the option to redeem, in whole or in part, subject to certain restrictions in the Company's charter and the articles supplementary setting forth the terms of the Series C Preferred Stock, at a redemption price per share equal to the liquidation preference of $25.00 per share, plus any accrued but unpaid

77

Table of Contents

cash dividends. In all optional redemptions, the Company has the right, in its sole discretion, to pay the redemption in cash or in equal value of shares of the Company’s common stock for so long as the common stock is listed or admitted to trading on the NYSE, NYSE Texas or another national securities exchange or automated quotation system. The Dealer Manager serves as the Company’s dealer manager in connection with the offering. The Dealer Manager uses its reasonable best efforts to sell the shares of Series C Preferred Stock offered in the offering, and the Company pays the Dealer Manager, subject to the discounts and other special circumstances described or referenced therein, (i) selling commissions of 7.0% of the aggregate gross proceeds from sales of Series C Preferred Stock in the offering (the “Series C Selling Commissions”) and (ii) a dealer manager fee of 3.0% of the gross proceeds from sales of Series C Preferred Stock in the offering(the “Series C Dealer Manager Fee”). The Dealer Manager, subject to federal and state securities laws, will reallow all or any portion of the Series C Selling Commissions and may reallow a portion of the Series C Dealer Manager Fee to other securities dealers that the Dealer Manager may retain who sold the shares of Series C Preferred Stock as is described more fully in the agreements between such dealers and the Dealer Manager. The Company expects that the offering will terminate on the earlier of the date the Company sells all 8,000,000 shares of the Series C Preferred Stock in the offering or December 29, 2026 (which is the third anniversary of the effective date of the Company’s registration statement), which may be extended by the Board in its sole discretion. The Board may elect to terminate this offering at any time. As of December 31, 2025, the Company has sold 80,412 shares of Series C Preferred Stock for total gross proceeds of $2.0 million.

5.75% Notes Offering

The Company has an aggregate principal amount of $180.0 million of its 5.75% Notes outstanding as of December 31, 2025. The 5.75% Notes mature May 1, 2025.

OP Notes Offering

In 2025, the OP issued a $45.0 million aggregate principal amount of its 2026 OP Notes for proceeds of approximately $42.6 million, after original issue discount, which were used to repay the 7.50% OP Notes at maturity.

Other Potential Sources of Financing

We may seek additional sources of liquidity from further repurchase facilities, other borrowings and future offerings of common and preferred equity and debt securities and contributions from existing holders of the OP or Subsidiary OPs. In addition, we may apply our existing cash and cash equivalents and cash flows from operations to any liquidity needs. As of December 31, 2025, our cash and cash equivalents were $31.1 million.

Cash Flows

The following table presents selected data from our Consolidated Statements of Cash Flows for the years ended December 31, 2025, 2024, and 2023 (in thousands):

For the Year Ended December 31,
202520242023
Net cash provided by operating activities$22,916$29,284$31,556
Net cash provided by investing activities321,543956,537741,342
Net cash (used in) financing activities(317,158)(995,417)(776,596)
Net increase (decrease) in cash, cash equivalents, and restricted cash27,301(9,596)(3,698)
Cash, cash equivalents and restricted cash, beginning of year7,05316,64920,347
Cash, cash equivalents and restricted cash, end of year$34,354$7,053$16,649

The year ended December 31, 2025 as compared to the year ended December 31, 2024

78

Table of Contents

Cash flows from operating activities. During the year ended December 31, 2025, net cash provided by operating activities was $22.9 million, compared to net cash provided by operating activities of $29.3 million for the year ended December 31, 2024. This decrease primarily relates to the changes in provision for credit loss.

Cash flows from investing activities. During the year ended December 31, 2025, net cash provided by investing activities was $321.5 million, compared to net cash provided by operating activities of $956.5 million for the year ended December 31, 2024. This decrease was primarily due to the consolidation of Mag & May.

Cash flows from financing activities. During the year ended December 31, 2025, net cash used in financing activities was $317.2 million, compared to net cash used in financing activities of $995.4 million for the year ended December 31, 2024. The decrease primarily relates to a decrease in the principal repayments on borrowings under secured financing agreements and a decrease in distributions to bondholders of variable interest entities.

The year ended December 31, 2024 as compared to the year ended December 31, 2023

Cash flows from operating activities. During the year ended December 31, 2024, net cash provided by operating activities was $29.3 million, compared to net cash provided by operating activities of $31.6 million for the year ended December 31, 2023. This decrease primarily relates to the net realized gain on the sale of our consolidated CMBS VIE.

Cash flows from investing activities. During the year ended December 31, 2024, net cash provided by investing activities was $956.5 million, compared to net cash provided by operating activities of $741.3 million for the year ended December 31, 2023. This increase was primarily due to the proceeds from payments received on mortgage loans held for investment.

Cash flows from financing activities. During the year ended December 31, 2024, net cash used in financing activities was $995.4 million, compared to net cash used in financing activities of $776.6 million for the year ended December 31, 2023. The increase primarily relates to principal repayments on borrowings under secured financing agreements, offset with proceeds from the issuance of Series B Preferred Stock.

Smaller Reporting Company Status

We are also a “smaller reporting company” as defined in Regulation S-K under the Securities Act, and may elect to take advantage of certain of the scaled disclosures available to smaller reporting companies.

REIT Tax Election and Income Taxes

We elected to be treated as a REIT for U.S. federal income tax purposes, beginning with our taxable year ended December 31, 2020. We believe that our organization and proposed method of operation will enable us to meet the requirements for qualification and taxation as a REIT. To qualify as a REIT, we must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of our annual REIT taxable income to stockholders. As a REIT, we will be subject to U.S. federal income tax on our undistributed REIT taxable income and net capital gain and to a 4% nondeductible excise tax on any amount by which distributions we pay with respect to any calendar year are less than the sum of (1) 85% of our ordinary income, (2) 95% of our capital gain net income and (3) 100% of our undistributed income from prior years. Taxable income from certain non-REIT activities is managed through a TRS and is subject to applicable federal, state, and local income and margin taxes. We had no significant taxes associated with our TRS for the year ended December 31, 2025.

If we fail to qualify as a REIT in any taxable year, we will be subject to U.S. federal income tax on our taxable income at regular corporate income tax rates, and dividends paid to our stockholders would not be deductible by us in computing taxable income. Any resulting corporate liability could be substantial and could materially and adversely affect our net income and net cash available for distribution to stockholders. Unless we were entitled to relief under certain Code provisions, we also would be disqualified from re-electing to be taxed as a REIT for the four taxable years following the year in which we failed to qualify to be taxed as a REIT.

79

Table of Contents

We evaluate the accounting and disclosure of tax positions taken or expected to be taken in the course of preparing our tax returns to determine whether the tax positions are “more-likely-than-not” (greater than 50 percent probability) of being sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold would be recorded as a tax benefit or expense in the current year. Our management is required to analyze all open tax years, as defined by the statute of limitations, for all major jurisdictions, which include federal and certain states. We have no examinations in progress, and none are expected at this time.

We recognize our tax positions and evaluate them using a two-step process. First, we determine whether a tax position is more likely than not to be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. Second, we will determine the amount of benefit to recognize and record the amount that is more likely than not to be realized upon ultimate settlement. We had no material unrecognized tax benefit or expense, accrued interest or penalties as of December 31, 2025.

We and our subsidiaries are subject to U.S. federal income tax as well as income tax of various state and local jurisdictions. The 2024, 2023, 2022 and 2021 tax years remain open to examination by tax jurisdictions to which our subsidiaries and we are subject. When applicable, we may recognize interest and/or penalties related to uncertain tax positions on our consolidated statements of operations and comprehensive income (loss).

Dividends

We intend to make regular quarterly dividend payments to holders of our common stock. We also intend to make the accrued dividend payments on the Series A Preferred Stock, which are payable quarterly in arrears as provided in the articles supplementary setting forth the terms of the Series A Preferred Stock, the Series B Preferred Stock, which are payable monthly as provided in the articles supplementary setting forth the terms of the Series B Preferred Stock and the Series C Preferred Stock, which are payable monthly as provided in the articles supplementary setting forth the terms of the Series C Preferred Stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains. As a REIT, we will be subject to U.S. federal income tax on our undistributed REIT taxable income and net capital gain and to a 4% nondeductible excise tax on any amount by which distributions we pay with respect to any calendar year are less than the sum of (1) 85% of our ordinary income, (2) 95% of our capital gain net income and (3) 100% of our undistributed income from prior years. We intend to make regular quarterly dividend payments of all or substantially all of our taxable income, which is not used to pay dividends on the Series A Preferred Stock, Series B Preferred Stock and Series C Preferred Stock, to holders of our common stock out of assets legally available for this purpose, if and to the extent authorized by our Board. Before we make any dividend payments, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets, borrow funds or raise additional capital to make cash dividends or we may make a portion of the required dividend in the form of a taxable distribution of stock or debt securities.

We will make dividend payments to holders of our common stock based on our estimate of taxable earnings per share of common stock, but not earnings calculated pursuant to GAAP. Our dividends and taxable income and GAAP earnings will typically differ due to items such as depreciation and amortization, fair-value adjustments, differences in premium amortization and discount accretion and non-deductible G&A expenses. Our quarterly dividends per share of our common stock may be substantially different than our quarterly taxable earnings and GAAP earnings per share.

Off-Balance Sheet Arrangements

As of December 31, 2025, we had one off balance sheet arrangement that has or is reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

On December 8, 2022 and in connection with a restructuring of NSP, the Company, through NREF OP IV REIT Sub, LLC ("REIT Sub"), together with NexPoint Diversified Real Estate Trust ("NXDT"), an entity that is advised by an affiliate of the Manager, Highland Income and Opportunities Fund and NexPoint Real Estate Strategies Fund (collectively, the

80

Table of Contents

"Co-Guarantors"), as guarantors, entered into a sponsor guaranty agreement (the "NSP Sponsor Guaranty Agreement") in favor of Extra Space Storage, LP ("Extra Space") pursuant to which REIT Sub and the Co-Guarantors guaranteed obligations of NSP with respect to accrued dividends on NSP’s newly created Series D preferred stock and two promissory notes in an aggregate principal amount of approximately $64.2 million issued to Extra Space. The guaranties by REIT Sub and the Co-Guarantors are capped at $97.6 million, and each of REIT Sub and the Co-Guarantors generally guaranteed the foregoing obligations of NSP up to the cap amount on a pro rata basis with respect to its percentage ownership of NSP’s common stock. On February 15, 2023, NSP paid down approximately $15.0 million of these promissory notes, resulting in an aggregate principal amount of approximately $49.2 million. On December 8, 2023, NSP paid down the remaining principal balance of $49.2 million. The NSP Series D preferred stock remains outstanding as of December 31, 2025. As of December 31, 2025, the outstanding NSP Series D Preferred Stock accrued dividends was $15.0 million and the Company and NexPoint Diversified Real Estate Trust are jointly and severally liable for 85.9% of the guaranteed amount equal to $12.9 million.

Commitments and Contingencies

Except as otherwise disclosed below, the Company is not aware of any contractual obligations, legal proceedings or any other contingent obligations incurred in the normal course of business that would have a material adverse effect on our consolidated financial statements.

The Company provides certain guarantees in connection with the NSP Sponsor Guaranty Agreement. See Off Balance Sheet Arrangements above for further details.

On March 14, 2023, the Company, through one of the Subsidiary OPs, committed to fund $24.0 million of preferred equity with respect to a ground up construction horizontal single-family property located in Phoenix, Arizona, of which $1.9 million was unfunded as of December 31, 2025. The preferred equity investment provides a floating annual return that is the greater of prime rate plus 5.0% or 11.25%, compounded monthly with a MOIC of 1.30x and 1.0% placement fee. The Company was also issued a common interest at the time of its first funding of preferred equity on May 16, 2023. The common interest allows the Company to receive a 10% profit share once aggregate distributions exceed the 20% internal rate of return ("IRR") hurdle as shown below. There was no value ascribed to the common interest as of December 31, 2025. Further, once the Company's preferred equity and accrued interest has been repaid, any additional cash flow and net sale proceeds shall be distributed as follows:


0% to the Company and 100% to issuer up to a 20.0% IRR


10% to the Company and 90% to issuer thereafter

On February 10, 2023, the Company, through one of the Subsidiary OPs, through a unit purchase agreement, committed to purchase $30.3 million of the preferred units with respect to a multifamily property development located in Forney, Texas, which has been fully funded as of December 31, 2025. Further, the Company committed to purchase $4.3 million of common equity with respect to the same property, of which $0.8 million was unfunded as of December 31, 2025.

On February 10, 2023, the Company, through one of the Subsidiary OPs, through a unit purchase agreement, committed to purchase $30.3 million of the preferred units with respect to a multifamily property development located in Richmond, Virginia, which has been fully funded as of December 31, 2025. Further, the Company committed to purchase $4.3 million of common equity with respect to the same property, of which $0.8 million was unfunded as of December 31, 2025.

SFR OP issued a note (the "SFR OP Note II") to the Company on July 10, 2024. The SFR OP Note II bears interest at 15%, which is payable in kind, is interest only during the term of the SFR OP Note II and initially matured on July 10, 2025. On August 25, 2025, the Company, through REIT Sub. extended the maturity date to July 10, 2026 and increased the maximum amount available under the SFR OP Note II to $15.0 million. The Company funded $3.5 million through December 31, 2024. SFR OP paid down $1.9 million of principal on April 29, 2025. The Company funded $3.4 million, $5.0 million,

81

Table of Contents

$2.5 million on July 31, 2025, August 24, 2025 and September 24, 2025, respectively. The Company's maximum commitment under the loan is $15.0 million, of which $2.5 million was unfunded as of December 31, 2025.

On August 1, 2025, the Company, through one of the Subsidiary OPs, committed to fund $10.0 million for a storage facility in Wappinger, NY pursuant to a mezzanine loan agreement. The loan bears interest at 9%, which is payable in kind, with a maturity date of August 1, 2026. As of December 31, 2025, the Company has an unfunded commitment balance of $6.3 million.

On October 23, 2025, the Company, through one of the Subsidiary OPs, committed to fund $9.0 million for a storage facility in Rockville, NY pursuant to a mezzanine loan agreement. The loan bears interest at 9%, which is payable in kind, with a maturity date of October 23, 2030. As of December 31, 2025, the Company has an unfunded commitment balance of $6.6 million.

On December 10, 2025, the Company, through one of the Subsidiary OPs, committed to fund $25.0 million for an industrial facility in Hialeah, FL pursuant to a preferred equity agreement. The loan bears interest at 11%, with a maturity date of December 10, 2030. As of December 31, 2025, the Company has an unfunded commitment balance of $2.5 million.

On December 30, 2025, the Company, through one of the Subsidiary OPs, committed to fund $17.4 million for a multifamily property in Chapel Hill, NC pursuant to a preferred equity agreement. The loan bears interest at 14%, with a maturity date of December 30, 2029. As of December 31, 2025, the Company has an unfunded commitment balance of $17.4 million.

On January 26, 2024, the Company, through NREF OP IV, L.P. (“OP IV”), along with The Ohio State Life Insurance Company ("OSL"), an entity that may be deemed an affiliate of the Manager through common beneficial ownership, entered into a Mezzanine Loan and Security Agreement (the “Alewife Loan”) whereby it made a loan in the maximum principal amount of up to $218.0 million to IQHQ-Alewife Holdings, LLC (“Alewife Holdings”) which is solely owned by IQHQ, L.P. Alewife Holdings is the sole member of IQHQ Alewife Member, LLC (“Alewife Member”) and Alewife Member is the sole member of IQHQ Alewife, LLC (“Alewife”). The Company has an ownership interest in the Series D-1 preferred stock in IQHQ, Inc., who is the limited partner in IQHQ, L.P.; however, the Company has no controlling financial interest nor significant influence in IQHQ, L.P.

On September 30, 2025, the Alewife Loan was bifurcated into (i) a senior mortgage loan in the maximum principal sum of $85.0 million (the "Alewife Senior Loan") and (ii) a mezzanine loan in the maximum principal sum of $133.0 million (the "Alewife Mezzanine Loan"). The Alewife Senior Loan was deemed fully funded, with the Company holding 73.5% of the Alewife Senior Loan based on prior fundings of the Alewife Loan of $62.5 million, and OSL holding 26.5% of the Alewife Senior Loan based on prior fundings of the Alewife Loan of $22.5 million. On September 30, 2025 the Company and OSL sold the Alewife Senior Loan. The Company's prior fundings of $102.0 million of the Alewife Loan were deemed fundings of the Alewife Mezzanine Loan, with the Company holding 100% of the Alewife Mezzanine Loan at closing. The Alewife Mezzanine Loan is secured by an equity pledge by Alewife Holdings of its equity interest in Alewife Member and an equity pledge by Alewife Member of its equity interest in Alewife. The Company's expected maximum commitment under the Alewife Loan is $133.0 million, of which $25.3 million was unfunded as of December 31, 2025.

On May 10, 2024, OP IV, NexPoint Diversified Real Estate Trust Operating Partnership, L.P. ("NXDT OP") and OSL entered into an Assignment and Assumption and Co-Lender Agreement, pursuant to which OP IV assigned the right to fund up to 9% of the Alewife Loan to NXDT OP and allocated the right to fund up to 9% of the Alewife Loan to OSL. Effective January 2, 2025, OP IV and OSL entered into an Assignment and Assumption and Co-Lender Agreement, pursuant to which OP IV assigned $7.5 million interest in the Alewife Loan to OSL for cash and increased OSL's allocation of the right to fund up to 10.32% of the Alewife Loan. In addition, under the Assignment Agreement, at any time and from time to time, NREF may purchase up to all of the amounts funded by OSL in the Alewife Loan from OSL. Upon receipt of a draw request, NXDT OP and OSL have the right to elect to fund an amount equal or greater than zero and up to (i) 9% or 10.32%, respectively, of the total amount of all advances previously made under the Alewife Loan plus the amount of the then current borrowing, (ii) less the total amount of advances previously made by NXDT OP and OSL, respectively. OP IV is required to fund any

82

Table of Contents

amounts not funded by OSL and NXDT OP. At any time that NXDT OP and OSL have funded less than their respective percentages of all advances made under the Alewife Loan, NXDT OP and OSL have the option upon notice to OP IV to pay to OP IV any amount of such unfunded amount. Upon such payment, NXDT OP or OSL would become entitled to all interest and fees accrued on the amount paid to OP IV on and after the date of such payment. The Company's expected maximum commitment under the Alewife Loan is $133.0 million, of which $25.3 million was unfunded as of December 31, 2025.

On May 23, 2024, NexPoint Bridge Investor I, LLC ("Bridge Investor I"), an entity owned by an affiliate of the Manager, entered into a Secured Convertible Promissory Note and Warrant Purchase Agreement (“Bridge Purchase Agreement”) whereby IQHQ, L.P. issued and sold to Bridge Investor I a Secured Convertible Promissory Note (“IQHQ Promissory Note”) with a purchase commitment of $150.0 million. The IQHQ Promissory Note bore interest at 16.5%, which was payable in kind, and matured on May 23, 2025. The IQHQ Promissory Note would automatically convert into Series E preferred stock of IQHQ, Inc. upon a Qualified Equity Financing (as defined in the IQHQ Promissory Note). In accordance with the Bridge Purchase Agreement, IQHQ Holdings, L.P. (“IQHQ Holdings”) also issued and sold a corresponding warrant to Bridge Investor I to purchase Class A-3 Units of IQHQ Holdings (as amended, the “IQHQ Bridge Warrant”). The IQHQ Bridge Warrant entitles the holder to purchase, at an exercise price of $0.01, Class A-3 Units of IQHQ Holdings initially intended to represent 6.25% of the fully diluted and outstanding common equity of IQHQ Holdings. The IQHQ Bridge Warrant is exercisable, in whole or in part, at any time, and expires on May 23, 2034, unless there is an earlier change of control, initial public offering or liquidation.

In connection with the Bridge Purchase Agreement, the Company, through certain subsidiaries, along with certain entities advised by affiliates of our Manager or that may be deemed an affiliate of the Manager through common beneficial ownership (the “IQHQ Participating Purchasers”), entered into a participation rights agreement with Bridge Investor I pursuant to which the Company and the IQHQ Participating Purchasers had a right to fund up to specified amounts of the IQHQ Promissory Note and the IQHQ Bridge Warrant. Upon receipt of a draw request, each IQHQ Participating Purchaser had the right to elect to fund an amount equal or greater than zero up to their respective preemptive right under the IQHQ Holdings or IQHQ, L.P. organizational documents less the total amount of advances previously made by such IQHQ Participating Purchaser and NXDT OP had the right to elect to fund an amount equal or greater than zero up to 50% of the total requested amount that is not funded by the IQHQ Participating Purchasers. The Company, through certain subsidiaries, was required to fund any amounts not funded by the IQHQ Participating Purchasers and NXDT OP. Bridge Investor I can allocate all or any portion of the IQHQ Warrant to any parties to the participation rights agreement. On December 2, 2024, the IQHQ Promissory Note was fully funded. The Company funded $148.6 million and the IQHQ Participating Purchasers funded $1.4 million.

On December 31, 2024, the Company, through OP IV and the OP, along with the IQHQ Participating Purchasers that funded the IQHQ Promissory Note and Bluerock Total Income+ Real Estate Fund (“Bluerock”) entered into a Revolving Credit Agreement (the “IQHQ Revolving Loan”) whereby it made a loan in the maximum principal amount of up to $300.0 million to IQHQ, L.P. In connection with the IQHQ Revolving Loan, the full $150.0 million of the principal amount of the IQHQ Promissory Note and the full $150.0 million of the principal amount of a promissory note held by Bluerock was substituted and exchanged for deemed borrowings under the IQHQ Revolving Loan, and the IQHQ Revolving Loan was fully funded on December 31, 2024. On September 30, 2025, the IQHQ Revolving Loan was amended and restated to, among other things, add a new lender and increase the aggregate amount of the loan to $440.0 million, with the new lender funding $100.0 million at closing and each of the Company and Bluerock committing to fund an additional $20.0 million during the commitment period subject to certain terms and conditions. The IQHQ Revolving Loan accrues interest at a rate per annum equal to 13.5% per annum, which, prior to September 30, 2025, was fully payable in kind and, on and after September 30, 2025, is payable 1.5% per annum in kind and 12% per annum in cash. The revolving period during which IQHQ, L.P. is permitted to borrow, repay and re-borrow loans, subject to satisfaction of certain conditions and payment of certain fees, will terminate on September 30, 2028, the maturity date of the IQHQ Revolving Loan. As of December 31, 2025, the Company holds 38.32% of the revolving commitment under the IQHQ Revolving Loan, with an unfunded commitment balance of $20.0 million.

In connection with the IQHQ Revolving Loan, on December 31, 2024, Bridge Investor I entered into a Subscription Agreement (the “IQHQ Subscription Agreement”) whereby Bridge Investor I committed to purchase $160.1 million of Series E preferred stock of IQHQ, Inc. Pursuant to the IQHQ Subscription Agreement, the full $10.1 million of the interest accrued

83

Table of Contents

on the IQHQ Promissory Note was substituted and exchanged for a deemed funding of $10.1 million under the IQHQ Subscription Agreement. In connection with the IQHQ Subscription Agreement, on December 31, 2024, Bridge Investor I also entered into a Warrant Purchase Agreement (the “IQHQ Warrant Purchase Agreement”) whereby IQHQ Holdings issued and sold a corresponding warrant to Bridge Investor I to purchase Class A-3 Units of IQHQ Holdings (as amended, the “IQHQ Series E Warrant”). The IQHQ Series E Warrant entitles the holder to purchase, at an exercise price of $0.01, Class A-3 Units of IQHQ Holdings initially intended to represent up to 10.25% of the fully diluted and outstanding common equity of IQHQ Holdings. The IQHQ Series E Warrant is exercisable, in whole or in part, at any time, for ten years unless there is an earlier change of control, initial public offering or liquidation.

In connection with the IQHQ Subscription Agreement and IQHQ Warrant Purchase Agreement, the Company, through certain subsidiaries, along with the IQHQ Participating Purchasers entered into a participation rights agreement with Bridge Investor I pursuant to which the Company and the IQHQ Participating Purchasers have a right to fund up to specified amounts of the Series E preferred stock of IQHQ, Inc. commitment and the IQHQ Series E Warrant. Upon receipt of a draw request, each IQHQ Participating Purchaser has the right to elect to fund an amount equal or greater than zero up to their respective preemptive right under the IQHQ Holdings or IQHQ, L.P. organizational documents less the total amount of advances previously made by such IQHQ Participating Purchaser. Upon receipt of a draw request, NXDT OP will also have the right to elect to fund an amount equal or greater than zero up to 50% of the total requested amount that is not funded by the IQHQ Participating Purchasers. The Company, through certain subsidiaries, would be required to fund any amounts not funded by the IQHQ Participating Purchasers and NXDT OP. At any time that the IQHQ Participating Purchasers have funded less than their respective participation amounts, the IQHQ Participating Purchasers have the option to pay the Company or NXDT OP (to the extent it has funded) any amount of such unfunded amount. Upon such payment, the IQHQ Participating Purchaser would become entitled to all interest accrued on the amounts paid to the Company or NXDT OP, if applicable, on and after the date of such payment. Bridge Investor I can allocate all or any portion of the IQHQ Warrant to any parties to the participation rights agreement.

IQHQ Holdings is the sole common stockholder of IQHQ, Inc., and the IQHQ Participating Purchasers own common equity and stock warrants to purchase common equity in IQHQ Holdings and/or IQHQ, L.P. The Company has stock warrants to purchase common equity in IQHQ Holdings and has an ownership interest in the Series D-1 preferred stock and the Series E preferred stock in IQHQ, Inc., which is the limited partner in IQHQ, L.P.; however, the Company has no controlling financial interest nor significant influence in IQHQ, L.P.

The loan participation was considered a transfer of the IQHQ Promissory Note and the IQHQ Bridge Warrant and is considered a transfer of the Series E preferred stock of IQHQ, Inc. and the IQHQ Series E Warrant qualified as a sale under ASC 860, Transfers and Servicing, as (1) the transfer legally isolated the transferred assets from the transferor, (2) the transferee has the right to pledge or exchange the transferred assets and no condition both constrains the transferee’s right to pledge or exchange the assets and provides more than a trivial benefit to the transferor, and (3) the transferor does not maintain effective control over the transferred assets. The IQHQ Promissory Note was classified as Loans, held-for-investment, net, the Series E preferred stock of IQHQ, Inc. is classified as preferred stock and the IQHQ Bridge Warrant is classified as Stock warrant investments. The IQHQ Bridge Warrants are accounted for as investments in equity securities under ASC 321, Investments – Equity Securities, and the Company elected to use the fair value option. As a result, the IQHQ Bridge Warrants are being fair valued using an option pricing model that considers both short and long-term exit scenario. The model incorporates economic and control rights, marketability of the Units, and other market-derived metrics, applying discounts for lack of marketability and control due to the minority stake and absence of public trading options.

As of December 31, 2025, the Company funded $137.0 million under the IQHQ Subscription Agreement with an unfunded commitment amount of $23.0 million.

84

Table of Contents

The table below shows the Company's unfunded commitments by investment type as of December 31, 2025 and December 31, 2024 (in thousands):

For the Years Ended December 31,
Investment Type20252024
Loans$60,639$64,217
Preferred Equity24,8407,874
Common Equity1,5362,536
Preferred Stock23,000150,000
$110,015$224,627

Critical Accounting Policies and Estimates

Management’s discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires our management to make judgments, assumptions and estimates that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We evaluate these judgments, assumptions and estimates for changes that would affect the reported amounts. These estimates are based on management’s historical industry experience and on various other judgments and assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these judgments, assumptions and estimates. Below is a discussion of the accounting policies and estimates that involve significant estimation uncertainty that have or are reasonably likely to have a material impact on our financial condition or results of operations. A discussion of recent accounting pronouncements and our significant accounting policies, including further discussion of the accounting policies described below, can be found in Note 2 to our consolidated financial statements.

Allowance for Credit Losses

In periods ending on or prior to December 31, 2022, the Company, with the assistance of an independent valuations firm, performed a quarterly evaluation of loans classified as held for investment for impairment on a loan-by-loan basis in accordance with ASC 310-10-35, Receivables, Subsequent Measurement (“ASC 310-10-35”). If the Company determined that it was probable that it would be unable to collect all amounts owed according to the contractual terms of a loan, impairment of that loan was indicated. If a loan was considered to be impaired, the Company would establish an allowance for loan losses, through a valuation provision in earnings that reduced carrying value of the loan to the present value of expected future cash flows discounted at the loan’s contractual effective rate or the fair value of the collateral, if repayment was expected solely from the collateral. For non-impaired loans with no specific allowance the Company determined an allowance for loan losses in accordance with ASC 450-20, Loss Contingencies (“ASC 450-20”), which represented management’s best estimate of incurred losses inherent in the portfolio at the balance sheet date, excluding impaired loans and loans carried at fair value. Management considered quantitative factors likely to cause estimated credit losses, including default rate and loss severity rates. The Company also evaluated qualitative factors such as macroeconomic conditions, evaluations of underlying collateral, trends in delinquencies and non-performing assets. Increases to (or reversals of) the allowance for loan loss for the fiscal year ended December 31, 2022 and prior years are included in “Loan loss (provision)” on the accompanying Consolidated Statements of Operations.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses on Financial Instruments (“ASU 2016-13”), which establishes credit losses on certain types of financial instruments. The new approach changes the impairment model for most financial assets and requires the use of a current expected credit loss ("CECL") model for financial instruments measured at amortized cost and certain other instruments. This model applies to trade and other receivables, loans, debt securities, net investments in leases and off-balance sheet credit exposures (such as loan commitments, standby letters of credit and financial guarantees not accounted for as insurance) and requires entities to estimate the lifetime expected credit loss on such instruments and record an allowance that represents the portion of the amortized cost basis that the entity does not expect to collect.

85

Table of Contents

We adopted ASU 2016-13 as of January 1, 2023. The implementation process included the utilization of loan loss forecasting models, updates to our loan credit loss policy documentation, changes to internal reporting processes and related internal controls, and overall operational readiness for our adoption of the new standard. We have implemented loan loss forecasting models for estimating expected life-time credit losses for the portfolio on a collective basis, for loans that share similar risk characteristics, at the individual loan level, for our loan portfolio. The calculation is applied at the loan level. These models are also utilized for estimating expected life-time credit losses for unfunded loan commitments for which the Company has a present contractual obligation to extend the credit and the obligation is not unconditionally cancellable. The CECL forecasting methods used by the Company include a probability of default and loss given default method using underlying third-party CMBS/Commercial Real Estate loan database with historical loan losses from 1998 to 2025. We might use other acceptable alternative approaches in the future depending on, among other factors, the type of loan, underlying collateral, and availability of relevant historical market loan loss data. Significant inputs to our forecasting methods include (i) key loan-specific inputs such as loan-to-value, vintage year, loan-term, underlying property type, occupancy, geographic location, performance against the underwritten business plan, and our internal loan risk rating, and (ii) a macro-economic environment forecast. The cumulative effect of adoption of ASU 2016-13 as of January 1, 2023 was a $1.6 million reduction in retained earnings. The beginning allowance for credit loss as of January 1, 2025 was $1.4 million. Subsequent to the release of earnings, the Company recorded a $2.0 million increase to its provision for credit losses to cover a qualitative concentration risk within its loans portfolio. The provision for credit losses of $33.4 million for the year ended December 31, 2025 is included in reversal of (provision for) credit losses on the accompanying Consolidated Statements of Operations, resulting in an ending allowance for credit loss of $40.3 million as of December 31, 2025.

Significant judgment is required in determining impairment and in estimating the resulting loss allowance, and actual losses, if any, could materially differ from those estimates.

Purchase Price Allocation

The Company considers the acquisition of real estate investments as asset acquisitions. Upon acquisition of a property, the purchase price and related acquisition costs (“total consideration”) are allocated to land, buildings, improvements, furniture, fixtures, and equipment, and intangible lease assets in accordance with FASB ASC 805, Business Combinations. Acquisition costs are capitalized in accordance with FASB ASC 805.

The allocation of total consideration, which is determined using inputs that are classified within Level 3 of the fair value hierarchy established by FASB ASC 820, Fair Value Measurement and Disclosures (“ASC 820”) (see Note 10), is based on management’s estimate of the property’s “as-if” vacant fair value and is calculated by using all available information such as the replacement cost of such asset, appraisals, property condition reports, market data and other related information. The allocation of the total consideration to intangible lease assets represents the value associated with the in-place leases, which may include lost rent, leasing commissions, legal and other related costs, which the Company, as buyer of the property, did not have to incur to obtain the residents. If any debt is assumed in an acquisition, the difference between the fair value, which is estimated using inputs that are classified within Level 2 of the fair value hierarchy, and the face value of debt is recorded as a premium or discount and amortized as interest expense over the life of the debt assumed.

Real estate assets, including land, buildings, improvements, furniture, fixtures and equipment, and intangible lease assets are stated at historical cost less accumulated depreciation and amortization. Costs incurred in making repairs and maintaining real estate assets are expensed as incurred. Expenditures for improvements, renovations, and replacements are capitalized at cost. Real estate-related depreciation and amortization are computed on a straight-line basis over the estimated useful lives as described in the following table:

LandNot depreciated
Buildings (in years)30
Improvements (in years)15
Furniture, fixtures, and equipment (in years)3
Intangible lease assets (in months)6

86

Table of Contents

Post-acquisition, construction in progress includes the cost of renovation projects being performed at the various properties. Once a project is complete, the historical cost of the renovation is placed into service in one of the categories above depending on the type of renovation project and is depreciated over the estimated useful lives as described in the table above.

Valuation of Common and Preferred Equity

As of December 31, 2025, the Company owns approximately 26.0% of the total outstanding shares of NSP and thus can exercise significant influence over NSP. The Company elected the fair-value option in accordance with ASC 825-10-10. On a quarterly basis, the Company, with the assistance of an independent third-party valuation firm, determines the fair value for subsequent measurement absent a readily available market price. The valuation is determined using widely accepted valuation techniques consistent with the principles of ASC 820. Specifically, these techniques include the discounted cash flow methodology whereby observable market terminal capitalization rates and discount rates are applied to projected cash flows generated by self-storage assets owned by NSP. The necessary inputs for the valuation include projected cash flows of NSP, terminal capitalization rates and discount rates. These inputs are reflective of public company comparables, but are assumptions and estimates. As a result, the determination of fair value involves significant estimation uncertainty because it involves subjective judgments and estimates that are based on unobservable inputs. For the year ended December 31, 2025, the unrealized loss related to the change in fair value estimate is $6.2 million. See Notes 5 and 10 to our consolidated financial statements for additional disclosures regarding the valuation of NSP.

As of December 31, 2025, the Company owns approximately 6.2% of the total outstanding common equity of the Private REIT. The Company records the Private REIT at fair value in accordance with ASC 321. The valuation is determined using a market approach. The necessary input for the valuation includes the yield of the Private REIT. As a result, the determination of fair value is uncertain because it involves subjective judgments and estimates that are unobservable. For the year ended December 31, 2025, the unrealized loss related to the change in fair value estimate is $2.6 million. See Notes 5 and 10 to our consolidated financial statements for additional disclosures regarding the valuation of the Private REIT.

As of December 31, 2025, the Company owns approximately 98.0% of the total outstanding common equity of each of Resmark Forney Gateway Holdings, LLC ("RFGH") and Resmark The Brook, LLC ("RTB"). The Company holds RFGH and RTB based on the Company's proportionate share of income (losses) for the year ended December 31, 2025. See Notes 5 and 6 to our consolidated financial statements for additional disclosures regarding the equity method investments RFGH and RTB.

As of December 31, 2025, the Company owns 11.8% of the total outstanding shares of the Series D-1 preferred, 68.5% of the Series E preferred, and 55.6 million warrants of IQHQ, Inc. The Company elected the fair-value option in accordance with ASC 825-10-10. On a quarterly basis the Company, with the assistance of an independent third-party valuation firm, determines the fair value for subsequent measurement absent a readily available market price. The preferred equity valuations use a discounted cash flow methodology with observable inputs for cash and PIK interest rates. The unobservable input is the discount rate which is supported by market conditions. The warrant valuation is determined using widely accepted valuation techniques consistent with the principles of ASC 820. Specifically, these techniques include the net asset value-based approach that derives the underlying equity value of IQHQ by considering the estimated fair value of its real estate assets and liabilities under ASC 820. This value is then allocated through the capital structure to the warrant instruments. Since IQHQ’s equity and warrants are not publicly traded, the valuation incorporates a discount for lack of marketability, which reflects the limited liquidity and transferability of the warrants. The necessary inputs for the warrant valuation include guideline publicly traded companies engaged in life science and specialized commercial real estate, which lead to the selection of multiples – adjusted for size, leverage, growth profile, and market conditions. As a result, the determination of fair value involves significant estimation uncertainty because it involves subjective judgments and estimates that are based on unobservable inputs. See Notes 5 and 10 to our consolidated financial statements for additional disclosures regarding the equity security investment in IQHQ, Inc.

Considerations Related to Tightening Monetary Policy

87

Table of Contents

The macroeconomic environment remains challenging as central banks have held interest rates high to combat inflation. The high rate environment and ongoing economic uncertainty, has limited credit availability to commercial real estate. Less available and more expensive debt capital has had pronounced effects on the capital markets, making property acquisitions and other investments harder to finance. Similar factors also impact the timing of and proceeds generated from asset sales and our ability to obtain debt capital.

88

Table of Contents

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: 0001786248-25-000004.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2025-03-27. Report date: 2024-12-31.

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

The following is a discussion and analysis of our financial condition and results of operations. The following should be read in conjunction with our financial statements and accompanying notes. This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those projected, forecasted, or expected in these forward-looking statements as a result of various factors, including, but not limited to, those discussed below and elsewhere in this Annual Report. See “Cautionary Statement Regarding Forward-Looking Statements” and “Risk Factors” in this Annual Report. Our management believes the assumptions underlying the Company's financial statements and accompanying notes are reasonable. However, the Company's financial statements and accompanying notes may not be an indication of our financial condition and results of operations in the future.

Overview

We are a commercial mortgage REIT incorporated in Maryland on June 7, 2019. Our strategy is to originate, structure and invest in first-lien mortgage loans, mezzanine loans, preferred equity, convertible notes, multifamily properties and common equity investments, as well as multifamily and SFR CMBS securitizations, promissory notes, revolving credit facilities and stock warrants, or our target assets. We primarily focus on investments in real estate sectors where our senior management team has operating expertise, including in the multifamily, SFR, self-storage and life science sectors predominantly in the top 50 MSAs. In addition, we target lending or investing in properties that are stabilized or have a light-transitional business plan.

Our investment objective is to generate attractive, risk-adjusted returns for stockholders over the long term. We seek to employ a flexible and relative-value focused investment strategy and expect to re-allocate capital periodically among our target investment classes. We believe this flexibility will enable us to efficiently manage risk and deliver attractive risk-adjusted returns under a variety of market conditions and economic cycles.

We are externally managed by our Manager, a subsidiary of our Sponsor, an SEC-registered investment advisor, which has extensive real estate experience, having completed as of December 31, 2024 approximately $20.1 billion of gross real estate transactions since the beginning of 2012. In addition, our Sponsor, together with its affiliates, including NexBank, is one of the most experienced global alternative credit managers managing approximately $13.9 billion of loans and debt or credit related investments as of December 31, 2024 and has managed credit investments for over 25 years. We believe our relationship with our Sponsor benefits us by providing access to resources including research capabilities, an extensive relationship network, other proprietary information, scalability, and a vast wealth of knowledge of information on real estate in our target assets and sectors.

We elected to be treated as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2020. We also intend to operate our business in a manner that will permit us to maintain one or more exclusions or exemptions from registration under the Investment Company Act.

On October 15, 2021, a lawsuit (the “Bankruptcy Trust Lawsuit”) was filed by a litigation subtrust formed in connection with Highland’s bankruptcy against various persons and entities, including our Sponsor and James Dondero. On March 24, 2023, the litigation trustee filed a motion for leave to stay the Bankruptcy Trust Lawsuit, which was granted by the bankruptcy court on April 4, 2023. Per the court’s order, the Bankruptcy Trust Lawsuit is stayed until any party provides 30 days’ notice of the intent to resume the adversary proceeding, with all pending deadlines extended for a period of time commensurate with the length of the stay. As of the date of this filing, the Bankruptcy Trust Lawsuit continues to be stayed. In addition, on February 8, 2023, a lawsuit (the “UBS Lawsuit”) was filed by UBS Securities LLC and its affiliate against Mr. Dondero and a number of other persons and entities. On February 26, 2024, the respondents, including Mr. Dondero, filed motions to dismiss the UBS Lawsuit. A hearing was held on July 8, 2024. The court dismissed the claims against one respondent, CLO HoldCo Ltd., for lack of personal jurisdiction in a July 12, 2024 order. On August 24, 2024, UBS filed a notice of appeal for that dismissal order, which has not yet been briefed. The remaining respondents’ motions to dismiss, including Mr. Dondero’s, remain pending. Neither the Bankruptcy Trust Lawsuit nor the UBS Lawsuit include claims related to our business or our assets or operations. Our Sponsor and Mr. Dondero have informed us they believe the Bankruptcy Trust Lawsuit has no merit, and Mr. Dondero has informed us he believes the UBS Lawsuit has no merit; we have been advised that the defendants named in each of the lawsuits intend to vigorously defend against the claims. We do not expect the Bankruptcy Trust Lawsuit or the UBS Lawsuit will have a material effect on our business, results of operations or financial condition.

Components of Our Revenues and Expenses

55

Table of Contents

Net Interest Income for the Years Ended December 31, 2024, 2023 and 2022

Interest income. Our earnings are primarily attributable to the interest income from mortgage loans, mezzanine loan and preferred equity investments. Loan premium/discount amortization and prepayment penalties are also included as components of interest income.

Interest expense. Interest expense represents interest accrued on our various financing obligations used to fund our investments and is shown as a deduction to arrive at net interest income.

The year ended December 31, 2024 as compared to the year ended December 31, 2023

The following table presents the components of net interest income for the years ended December 31, 2024 and 2023 (dollars in thousands):

For the Year Ended December 31,$ Change% Change
20242023
Interest income/ (expense)Average Balance (1)Yield (2)Interest income/ (expense)Average Balance (1)Yield (2)
Interest income
Senior loans, held-for-investment (3)$3,706$223,9451.65%$27,259$712,5923.83%$(23,553)(86.4)%
Mezzanine loans, held-for-investment13,684136,23610.04%14,191144,5369.82%(507)(3.6)%
Preferred equity, held-for-investment26,062218,87411.91%19,641165,67411.86%6,42132.7%
CMBS structured pass-through certificates, at fair value84137,3892.25%2,21843,8245.06%(1,377)(62.1)%
MSCR Notes5283,45515.28%1,34110,26713.06%(813)(60.6)%
Mortgage backed securities1,53027,5495.55%3,70832,45011.43%(2,178)(58.7)%
Promissory notes and Revolving Credit Facilities26,15666,40139.39%N/A26,156N/A
Total interest income$72,507$713,84910.16%$68,358$1,109,3436.16%$4,1496.1%
Interest expense
Master repurchase agreements, net$(20,341)$(283,998)7.16%$(22,576)$(323,443)6.98%$2,235(9.9)%
Long-term seller financing, net(4,140)(207,888)1.99%(15,032)(678,245)2.22%10,892(72.5)%
Unsecured notes, net(17,674)(223,401)7.91%(13,952)(207,697)6.72%(3,722)26.7%
Asset specific financing(2,216)(57,661)3.84%N/A(2,216)N/A
Total interest expense$(44,371)$(772,948)5.74%$(51,560)$(1,209,385)4.26%$7,189(13.9)%
Net interest income (4)$28,136$16,798$11,33867.5%

(1)Average balances for the senior loans, the mezzanine loans and preferred equity are calculated based upon carrying values.

(2)Yield calculated on an annualized basis.

(3)Senior loans, held-for-investment include our SFR Loans.

(4)Net interest income is calculated as the difference between total interest income and total interest expense.

56

Table of Contents

The year ended December 31, 2023 as compared to the year ended December 31, 2022

The following table presents the components of net interest income for the years ended December 31, 2023 and 2022 (dollars in thousands):

For the Year Ended December 31,
20232022
Interest income/ (expense)Average Balance (1)Yield (2)Interest income/ (expense)Average Balance (1)Yield (2)$ Change% Change
Interest income
SFR Loans, held-for-investment$27,259$712,5923.83%$43,946$746,1115.89%$(16,687)(38.0)%
Mezzanine loans, held-for-investment14,191144,5369.82%15,464157,7899.80%(1,273)(8.2)%
Preferred equity, held-for-investment19,641165,67411.86%9,263102,4719.04%10,378112.0%
Convertible bond, held-for-investmentN/AN/A2,54547,8215.32%(2,545)-100.0%
CMBS structured pass through certificates, at fair value2,21843,8245.06%4,68266,4427.05%(2,464)-52.6%
Bridge loanN/AN/A3466,7875.10%(346)(100.0)%
MSCR notes1,34110,26713.06%5904,38513.45%751127.3%
Mortgage backed securities3,70832,45011.43%1,15211,02510.45%2,556221.9%
Total interest income$68,358$1,109,3436.16%$77,988$1,142,8316.82%$(9,630)(12.3)%
Interest expense
Repurchase agreements(22,576)(323,443)6.98%(11,280)(147,850)7.63%(11,296)100.1%
Long-term seller financing(15,032)(678,245)2.22%(15,817)(822,820)1.92%785(5.0)%
Unsecured Notes(13,952)(207,697)6.72%(13,158)(201,697)6.52%(794)6.0%
Total interest expense$(51,560)$(1,209,384)4.26%$(40,255)$(1,172,367)3.43%$(11,305)28.1%
Net interest income (3)$16,798$37,733$(20,935)(55.5)%

(1)Average balances for the SFR Loans, the mezzanine loans and preferred equity are calculated based upon carrying values.

(2)Yield calculated on an annualized basis.

(3)Net interest income is calculated as the difference between total interest income and total interest expense.

Other Income (Loss)

Change in net assets related to consolidated CMBS variable interest entities. Includes unrealized gain (loss) based on changes in the fair value of the assets and liabilities of the CMBS trusts and net interest earned on the consolidated CMBS trusts. See Note 4 to our consolidated financial statements for additional information.

Change in unrealized gain (loss) on CMBS structured pass-through certificates. Includes unrealized gain (loss) based on changes in the fair value of the CMBS I/O Strips. See Note 7 to our consolidated financial statements for additional information.

Change in unrealized gain on common stock investments. Includes unrealized gain (loss) based on changes in the fair value of our common stock investments in NSP and the Private REIT. See Note 5 to our consolidated financial statements for additional information.

Change in unrealized gain (loss) on MSCR notes. Includes unrealized gain (loss) based on changes in the fair value of our MSCR Notes. See Note 7 to our consolidated financial statements for additional information.

Change in unrealized gain on mortgage backed securities. Includes unrealized gain (loss) based on changes in the fair value of our mortgage backed securities. See Note 7 to our consolidated financial statements for additional information.

Provision for (reversal of) credit losses, net. Provision for (reversal of) credit losses, net represents the change in our allowance for loan losses. See Note 2 to our consolidated financial statements for additional information.

57

Table of Contents

Realized losses. Realized losses include the excess, or deficiency, of net proceeds received, less the carrying value of such investments, as realized losses. The Company reverses cumulative unrealized gains or losses previously reported in its Consolidated Statements of Operations with respect to the investment sold at the time of the sale.

Revenues from consolidated real estate owned (Note 8). Reflects the total revenues for our multifamily properties. Revenues include rental income from the multifamily properties.

Equity in Income (Losses) of Equity Method Investments. Equity in earnings (losses) of unconsolidated ventures represents the change in our basis in equity method investments resulting from our share of the investments’ income and expenses. Profit and loss from equity method investments for which we’ve elected the fair value option are classified in divided income, change in unrealized gains and realized gains as applicable.

Other income. Includes exit fees, placement fees and other miscellaneous income items.

Operating Expenses

G&A expenses. G&A expenses include, but are not limited to, audit fees, legal fees, listing fees, Board fees, equity-based and other compensation expenses, investor-relations costs and payments of reimbursements to our Manager. The Manager will be reimbursed for expenses it incurs on behalf of the Company. However, our Manager is responsible, and we will not reimburse our Manager or its affiliates, for the salaries or benefits to be paid to personnel of our Manager or its affiliates who serve as our officers, except that 50% of the salary of our VP of Finance is allocated to us and we may grant equity awards to our officers under the Amended and Restated NexPoint Real Estate Finance, Inc. 2020 Long Term Incentive Plan (the "Amended and Restated LTIP"). Direct payment of operating expenses by us, which includes compensation expense relating to equity awards granted under the Amended and Restated LTIP or the NexPoint Real Estate Finance, Inc. 2020 Long Term Incentive Plan (the “Original LTIP” as amended and restated by the Amended and Restated LTIP, the “LTIP”), together with reimbursement of operating expenses to our Manager, plus the Annual Fee, may not exceed 2.5% of equity book value determined in accordance with GAAP, for any calendar year or portion thereof, provided, however, that this limitation will not apply to Offering Expenses, legal, accounting, financial, due diligence and other service fees incurred in connection with extraordinary litigation and mergers and acquisitions and other events outside the ordinary course of our business or any out-of-pocket acquisition or due diligence expenses incurred in connection with the acquisition or disposition of certain real estate related investments. To the extent total corporate G&A expenses would otherwise exceed 2.5% of equity book value, our Manager will waive all or a portion of its Annual Fee to keep our total corporate G&A expenses at or below 2.5% of equity book value.

Loan servicing fees. We pay various service providers fees for loan servicing of our SFR Loans, mezzanine loans and consolidated CMBS trusts. We classify the expenses related to the administration of the SFR Loans and mezzanine loans as servicing fees while the fees associated with the CMBS trusts are included as a component of the change in net assets related to consolidated CMBS variable interest entities (“VIEs”).

Management fees. Management fees include fees paid to our Manager pursuant to the Management Agreement.

Expenses from consolidated real estate owned (Note 8). Reflects the total expenses for our multifamily properties. Expenses include interest, real estate taxes and insurance, operating, general and administrative, management fees, depreciation and amortization, rate cap (income) expense, and debt service bridge expenses of the multifamily properties.

58

Table of Contents

Results of Operations for the Years Ended December 31, 2024 and 2023

The following table sets forth a summary of our operating results for the years ended December 31, 2024 and 2023 (in thousands):

For the Year Ended December 31,$ Change% Change
20242023
Net interest income$28,136$16,798$11,33867.5%
Other income44,46725,29219,17575.8%
Operating expenses(36,641)(23,350)(13,291)56.9%
Net income35,96218,74017,22291.9%
Net (income) loss attributable to Series A Preferred stockholders(3,496)(3,496)%
Net (income) loss attributable to Series B Preferred stockholders(8,003)(80)(7,923)N/A
Net (income) loss attributable to redeemable noncontrolling interests(6,770)(4,765)(2,005)42.1%
Net income attributable to common stockholders$17,693$10,399$7,29470.1%

The change in our net income for the year ended December 31, 2024 as compared to the net income for the year ended December 31, 2023 primarily relates to an increase in other income including changes in net assets related to consolidated CMBS VIEs and a lower unrealized loss on common stock investments. Our net income attributable to common stockholders for the year ended December 31, 2024 was approximately $17.7 million. We earned approximately $28.1 million in net interest income, generated income of $44.5 million in other income, incurred operating expenses of $36.6 million, allocated $3.5 million of income to Series A Preferred stockholders, allocated $8.0 million of income to Series B Preferred stockholders, and allocated $6.8 million of income to redeemable non-controlling interests for the year ended December 31, 2024.

Revenues

Net interest income. Net interest income was $28.1 million for the year ended December 31, 2024 compared to $16.8 million for the year ended December 31, 2023 which was an increase of approximately $11.3 million. The increase between the periods is primarily due to additional investments in preferred equity, revolving credit facilities and senior loans in the portfolio compared to the prior period. As of December 31, 2024 we own 83 discrete investments compared to 87 as of December 31, 2023.

Other income. Other income was $44.5 million for the year ended December 31, 2024 compared to $25.3 million for the year ended December 31, 2023 which was an increase of approximately $19.2 million. This was primarily due to an increase in realized gains related to sales of consolidated CMBS VIEs.

Expenses

G&A expenses. G&A expenses were $12.8 million for the year ended December 31, 2024 compared to $9.2 million for the year ended December 31, 2023 which was an increase of approximately $3.6 million. The increase between the periods was primarily due to a $1.7 million increase in stock compensation expense, a $1.2 million increase in legal fees, and a $0.2 million increase in tax fees compared to the prior period.

Loan servicing fees. Loan servicing fees were $1.6 million for the year ended December 31, 2024 compared to $4.2 million for the year ended December 31, 2023 which was a decrease of approximately $2.6 million. The decrease between the periods was primarily due to a decrease in SFR Loans and mortgage backed securities in the portfolio compared to the prior period.

Management fees. Management fees were $3.9 million for the year ended December 31, 2024 compared to $3.3 million for the year ended December 31, 2023 which was an increase of approximately $0.6 million. The increase between the periods was primarily due to an increase in Equity as defined by the Management Agreement.

59

Table of Contents

Results of Operations for the Years Ended December 31, 2023 and 2022

The following table sets forth a summary of our operating results for the years ended December 31, 2023 and 2022 (in thousands):

For the Year Ended December 31,$ Change% Change
20232022
Net interest income$16,798$37,733$(20,935)(55.5)%
Other income25,2922,66122,631850.5%
Operating expenses(23,350)(26,180)2,830(10.8)%
Net income18,74014,2144,52631.8%
Net (income) attributable to Series A Preferred shareholders(3,496)(3,512)16(0.5)%
Net (income) attributable to Series B Preferred shareholders(80)(80)N/A
Net (income) attributable to redeemable noncontrolling interests(4,765)(4,969)204(4.1)%
Net (income) attributable to redeemable noncontrolling interests in subsidiaries(2,499)2,499N/A
Net income attributable to common stockholders$10,399$3,234$7,165221.6%

The change in our net income for the year ended December 31, 2023 as compared to the net income for the year ended December 31, 2022 primarily relates to a decrease in operating expenses and an increase in other income including changes in net assets related to consolidated CMBS VIEs. Our net income attributable to common stockholders for the year ended December 31, 2023 was approximately $10.4 million. We earned approximately $16.8 million in net interest income, generated income of $25.3 million in other income, incurred operating expenses of $23.4 million, allocated $3.5 million of income to Series A Preferred stockholders, allocated $0.1 million of income to Series B Preferred stockholders, and allocated $4.8 million of income to redeemable non-controlling interests for the year ended December 31, 2023.

Revenues

Net interest income. Net interest income was $16.8 million for the year ended December 31, 2023 compared to $37.7 million for the year ended December 31, 2022 which was a decrease of approximately $20.9 million. The decrease between the periods is primarily due to a decrease in SFR Loans and mezzanine loans in the portfolio compared to the prior period. As of December 31, 2023 we owned 87 discrete investments compared to 83 as of December 31, 2022.

Other income (loss). Other income was $25.3 million for the year ended December 31, 2023 compared to $2.7 million for the year ended December 31, 2022 which was an increase of approximately $22.6 million. This was primarily due to an increase in unrealized gains related to consolidated CMBS VIEs and an increase in fair value marks between the periods.

Expenses

G&A expenses. G&A expenses were $9.2 million for the year ended December 31, 2023 compared to $7.2 million for the year ended December 31, 2022 which was an increase of approximately $2.0 million. The increase between the periods was primarily due to a $1.1 million increase in stock compensation expense, a $0.6 million increase in legal fees, and a $0.7 million increase in audit fees compared to the prior period.

Loan servicing fees. Loan servicing fees were $4.2 million for the year ended December 31, 2023 compared to $4.4 million for the year ended December 31, 2022 which was a decrease of approximately $0.2 million. The decrease between the periods was primarily due to a decrease in SFR Loans and mezzanine loans in the portfolio compared to the prior period.

Management fees. Management fees were $3.3 million for the year ended December 31, 2023 compared to $3.2 million for the year ended December 31, 2022 which was an increase of approximately $0.1 million. The increase between the periods was primarily due to an increase in Equity as defined by the Management Agreement.

60

Table of Contents

Key Financial Measures and Indicators

As a real estate finance company, we believe the key financial measures and indicators for our business are earnings per share, dividends declared, EAD, CAD and book value per share.

Earnings Per Share and Dividends Declared

The following table sets forth the calculation of basic and diluted net income per share and dividends declared per share (in thousands, except per share data):

For the Year Ended December 31,
202420232022
Net income attributable to common stockholders$17,693$10,399$3,234
Net income attributable to redeemable noncontrolling interests6,7704,7654,969
Net (income) loss attributable to Series B preferred stockholders8,00380
Weighted-average number of shares of common stock outstanding
Basic17,40217,19914,686
Diluted17,40217,19914,686
Net income per share, basic$1.02$0.60$0.22
Net income per share, diluted$1.02$0.60$0.22
Dividends declared per share$2.0000$2.7400$2.0000

Earnings Available for Distribution, Cash Available for Distribution and Adjusted Weighted Average Common Shares Outstanding - Diluted

EAD is a non-GAAP financial measure. We believe EAD serves as a useful indicator for investors in evaluating our performance and our long-term ability to pay distributions. EAD is defined as the net income (loss) attributable to our common stockholders computed in accordance with GAAP, including realized gains and losses not otherwise included in net income (loss), excluding any unrealized gains or losses or other similar non-cash items that are included in net income (loss) for the applicable reporting period, regardless of whether such items are included in other comprehensive income (loss), or in net income (loss) and adding back amortization of stock-based compensation. Net income (loss) attributable to common stockholders may also be adjusted for the effects of certain GAAP adjustments and transactions that may not be indicative of our current operations.

We use EAD to evaluate our performance which excludes the effects of certain GAAP adjustments and transactions that we believe are not indicative of our current operations and to assess our long-term ability to pay distributions. We believe providing EAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our long term ability to pay distributions. EAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of EAD may not be comparable to EAD reported by other REITs.

We also use EAD as a component of the management fee paid to our Manager. As consideration for the Manager’s services, we will pay our Manager an annual management fee of 1.5% of Equity, paid monthly, in cash or shares of our common stock at the election of our Manager. “Equity” means (a) the sum of (1) total stockholders’ equity immediately prior to the closing of our IPO, plus (2) the net proceeds received by us from all issuances of our equity securities in and after the IPO, plus (3) our cumulative EAD from and after the IPO to the end of the most recently completed calendar quarter, (b) less (1) any distributions to our holders of common stock from and after the IPO to the end of the most recently completed calendar quarter and (2) all amounts that we have paid to repurchase for cash the shares of our equity securities from and after the IPO to the end of the most recently completed calendar quarter. In our calculation of Equity, we will adjust our calculation of EAD to remove the compensation expense relating to awards granted under one or more of our long-term incentive plans that is added back in our calculation of EAD. Additionally, for the avoidance of doubt, Equity does not include the assets contributed to us in the Formation Transaction. For the purpose of calculating EAD for the management fee, net income (loss) attributable to common stockholders may be adjusted for the effects of certain GAAP adjustments and transactions that may not be indicative of our current operations, in each case after discussions between the Manager and the independent directors of our Board and approved by a majority of the independent directors of our Board.

61

Table of Contents

CAD is a non-GAAP financial measure. We calculate CAD by adjusting EAD by adding back amortization of premiums, depreciation and amortization of real estate investment, amortization of deferred financing costs and by removing accretion of discounts and non-cash items, such as stock dividends. We use CAD to evaluate our performance and our current ability to pay distributions. We also believe that providing CAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our current ability to pay distributions. CAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of CAD may not be comparable to CAD reported by other REITs.

Starting in the second quarter of 2024, EAD per diluted common share and CAD per diluted common share are based on adjusted weighted average common shares outstanding - diluted. Adjusted weighted average common shares outstanding - diluted is a non-GAAP measure calculated by subtracting the dilutive effect of potential redemptions of Series B Preferred shares for shares of our common stock from weighted average common shares outstanding - diluted. We believe providing adjusted weighted average common shares outstanding - diluted and EAD per diluted common share and CAD per diluted common share based on adjusted weighted average common shares outstanding - diluted is helpful to our investors in their assessment of our performance without the potential dilutive effective of the Series B Preferred shares. We have the right to redeem the Series B Preferred shares for cash or shares of our common stock. Additionally, Series B Preferred redemptions are capped at 2% of the outstanding Series B Preferred shares per month, 5% per quarter and 20% per year. The Company maintains sufficient liquidity to pay cash to cover any redemptions up to the quarterly redemption cap. Further, it is the Company's intent to not settle Series B Preferred redemptions in shares of common stock when the Company's common stock price is below book value.

Adjusted weighted average common shares outstanding - diluted should not be considered as an alternative to the GAAP measures. Our computation of adjusted weighted average common shares outstanding - diluted may not be comparable to adjusted weighted average common shares outstanding - diluted reported by other companies.

Prior period EAD per diluted common share and CAD per diluted common share have not been updated to reflect this adjustment as the dilutive effect of the Series B Preferred redemptions were immaterial to prior periods.

62

Table of Contents

The following table provides a reconciliation of EAD and CAD to GAAP net income including the dilutive effect of noncontrolling interests and adjusted weighted average common shares outstanding - diluted to weighted average common shares outstanding - diluted for the years ended December 31, 2024, 2023, and 2022 (in thousands, except per share amounts):

For the Year Ended December 31,
202420232022% Change 2024 - 2023% Change 2023 - 2022
Net income attributable to common stockholders$17,693$10,399$3,23470.1%221.6%
Net income attributable to redeemable noncontrolling interests6,7704,7654,96942.1%(4.1)%
Adjustments
Amortization of stock-based compensation6,0734,4113,28637.7%34.2%
Provision for (reversal of) credit losses(723)4,299(116.8)%N/A
Equity in (income) losses of equity method investments (1)3,9512,56454.1%N/A
Unrealized (gains) or losses (2)7,88916,82044,765(53.1)%(62.4)%
EAD$41,653$43,258$56,254(3.7)%(23.1)%
EAD per Diluted Common Share (3)$1.78$1.88$2.50(5.3)%(24.8)%
Adjustments
Amortization of premiums$36,452$15,301$20,840138.2%(26.6)%
Accretion of discounts(27,197)(13,877)(13,312)(96.0)%4.2%
Depreciation and amortization of real estate investments5,6132,4652,895127.7%(14.9)%
Amortization of deferred financing costs47(45)48(204.4)%(193.8)%
CAD$56,568$47,102$66,72520.1%(29.4)%
CAD per Diluted Common Share (3)$2.42$2.05$2.9718.0%(31.0)%
Weighted-average common shares outstanding - basic17,40217,19914,6861.2%17.1%
Weighted-average common shares outstanding - diluted17,40217,19922,4761.2%(23.5)%
Shares attributable to potential redemption of Series B Preferred5,947N/AN/A
Adjusted weighted-average common shares outstanding - diluted (3)23,34923,00122,4761.5%2.3%

(1)Starting in the third quarter of 2023, the Company has adjusted EAD to remove the (income) / loss from equity method investments as it does not represent distributable earnings. Prior periods have been updated to reflect this adjustment. We will include income from equity method investments to the extent that we receive cash distributions and upon realizing gains and/or losses.

(2)Unrealized gains are the net change in unrealized loss on investments held at fair value applicable to common stockholders.

(3)Starting in the second quarter of 2024, EAD per diluted common share, CAD per diluted common share and adjusted weighted average common shares outstanding - diluted do not include the dilutive effect of the potential redemption of Series B Preferred Stock for common shares. Prior periods have not been updated to reflect this adjustment because the

63

Table of Contents

dilutive effect of potential Series B Preferred redemptions were immaterial to prior periods. In the year ended December 31, 2024, the adjusted weighted average common shares outstanding - diluted for the first quarter does not exclude the dilutive effect of the potential redemption of Series B Preferred Stock for common shares.

Book Value per Share / Unit

The following table calculates our book value per share (in thousands, except per share data):

December 31, 2024December 31, 2023
Common stockholders' equity$295,624$309,832
Shares of common stock outstanding at period end17,46117,232
Book value per share of common stock$16.93$17.98

Due to the large noncontrolling interest in the OP (see Note 13 to our consolidated financial statements for more information), we believe it is useful to also look at book value on a combined basis as shown in the table below (in thousands, except per share data):

December 31, 2024December 31, 2023
Common stockholders' equity$295,624$309,832
Redeemable noncontrolling interests in the OP86,16489,471
Total equity$381,788$399,303
Redeemable OP Units at period end5,0385,038
Shares of common stock outstanding at period end17,46117,232
Combined shares of common stock and redeemable OP Units22,49922,270
Combined book value per share / unit$16.97$17.93

Our Portfolio

Our portfolio consists of senior loans, CMBS B-Pieces, CMBS I/O Strips, mezzanine loans, preferred equity investments, common equity investments, preferred stock, multifamily properties, promissory notes, revolving credit facilities and stock warrants with a combined unpaid principal balance of $1.2 billion as of December 31, 2024 and assumes the CMBS Entities’ assets and liabilities are not consolidated. The following table sets forth additional information relating to our portfolio as of December 31, 2024 (dollars in thousands):

Investment (1)Investment DateCurrent Principal AmountNet Equity (2)LocationProperty TypeCouponCurrent Yield (3)Remaining Term (4) (years)
Senior Loans
1Senior Loan2/11/2020$8,164$1,174VariousSingle-family5.35%5.27%3.09
2Senior Loan2/11/20205,135638VariousSingle-family5.24%5.02%3.75
3Senior Loan2/11/202031,7933,558VariousSingle-family4.74%4.69%0.75
4Senior Loan2/11/20209,3361,133VariousSingle-family6.10%5.82%3.75
5Senior Loan2/11/202035,3164,090VariousSingle-family5.55%5.26%3.84
6Senior Loan2/11/20205,496670VariousSingle-family5.99%5.70%3.92
7Senior Loan2/11/20208,4961,102VariousSingle-family5.88%5.64%4.01
8Senior Loan2/11/20206,359846VariousSingle-family5.46%5.27%4.17
9Senior Loan2/11/202010,5231,347VariousSingle-family4.72%4.67%1.16
10Senior Loan1/26/2024140,283(5)139,324Cambridge, MALife Sciences14.00%14.10%2.11
Total260,901153,8829.99%9.96%2.41
CMBS B-Pieces

64

Table of Contents

1CMBS B-Piece2/11/202013,319(6)3,681VariousMultifamily9.25%9.25%1.15
2CMBS B-Piece2/11/202028,581(6)7,965VariousMultifamily7.00%7.00%1.90
3CMBS B-Piece7/30/202016,310(6)4,905VariousMultifamily8.02%8.02%2.48
4CMBS B-Piece4/20/202116,900(6)5,045VariousMultifamily11.10%11.10%6.16
5CMBS B-Piece6/30/2021108,303(6)27,562VariousMultifamily%8.84%2.00
6CMBS B-Piece5/2/202229,248(6)7,869VariousMultifamily5.12%5.48%13.91
7CMBS B-Piece7/28/202261,891(6)18,281VariousMultifamily10.10%10.10%4.57
8CMBS B-Piece2/22/202430,869(6)7,817VariousMultifamily5.90%6.74%4.07
9CMBS B-Piece4/24/202431,931(6)8,785VariousMultifamily5.59%6.44%4.23
Total337,35291,9105.27%8.30%4.09
CMBS I/O Strips
1CMBS I/O Strip5/18/202017,590(7)422VariousMultifamily2.02%16.62%5.07
2CMBS I/O Strip8/6/2020108,643(7)4,302VariousMultifamily2.98%20.73%5.48
3CMBS I/O Strip4/28/202163,736(7)1,063VariousMultifamily1.59%20.52%5.07
4CMBS I/O Strip5/27/202120,000(7)952VariousMultifamily3.38%20.56%5.40
5CMBS I/O Strip6/7/20214,266(7)100VariousMultifamily2.31%27.43%3.90
6CMBS I/O Strip6/11/202192,986(7)365VariousMultifamily0.61%9.13%4.40
7CMBS I/O Strip6/24/202124,418(7)526VariousMultifamily1.15%19.71%5.40
8CMBS I/O Strip8/10/202125,000(7)575VariousMultifamily1.89%20.89%5.32
9CMBS I/O Strip8/11/20216,942(7)353VariousMultifamily3.10%17.20%6.57
10CMBS I/O Strip8/24/20211,625(7)57VariousMultifamily2.61%18.42%6.07
11CMBS I/O Strip9/1/202134,625(7)866VariousMultifamily1.92%19.72%5.48
12CMBS I/O Strip9/11/202120,902(7)927VariousMultifamily2.95%17.01%6.74
Total420,73310,5081.96%17.64%5.21
Mezzanine Loans
1Mezzanine6/12/20207,5007,500Houston, TXMultifamily11.00%11.00%0.50
2Mezzanine10/20/20205,4702,229Wilmington, DEMultifamily7.50%7.36%4.33
3Mezzanine10/20/202010,3804,267White Marsh, MDMultifamily7.42%7.25%6.50
4Mezzanine10/20/202014,2535,826Philadelphia, PAMultifamily7.59%7.44%4.42
5Mezzanine10/20/20203,7001,503Daytona Beach, FLMultifamily7.83%7.69%3.75
6Mezzanine10/20/202012,0004,930Laurel, MDMultifamily7.71%7.54%6.25
7Mezzanine10/20/20203,0001,233Temple Hills, MDMultifamily7.32%7.15%6.59
8Mezzanine10/20/20201,500617Temple Hills, MDMultifamily7.22%7.06%6.59
9Mezzanine10/20/20205,5402,257Lakewood, NJMultifamily7.33%7.19%4.33
10Mezzanine10/20/20206,8292,778North Aurora, ILMultifamily7.53%7.39%4.01
11Mezzanine10/20/20203,6201,488Rosedale, MDMultifamily7.42%7.25%6.50
12Mezzanine10/20/20209,6103,950Cockeysville, MDMultifamily7.42%7.25%6.50
13Mezzanine10/20/20207,3903,038Laurel, MDMultifamily7.42%7.25%6.50
14Mezzanine10/20/20202,135867Tyler, TXMultifamily7.74%7.60%3.75
15Mezzanine10/20/20201,190485Las Vegas, NVMultifamily7.71%7.56%4.17
16Mezzanine10/20/20203,3101,349Atlanta, GAMultifamily6.91%6.78%4.50
17Mezzanine10/20/20202,8801,171Des Moines, IAMultifamily7.89%7.75%3.84
18Mezzanine10/20/20204,0101,630Urbandale, IAMultifamily7.89%7.75%3.84
19Mezzanine11/18/202112,60012,523Irving, TXMultifamily15.32%15.41%3.92
20Mezzanine12/29/2021(8)7,7607,752Rogers, ARMultifamily15.32%15.33%0.30
21Mezzanine6/9/20224,5004,493Rogers, ARMultifamily15.37%15.39%0.44

65

Table of Contents

22Mezzanine10/5/20224,0304,005Kirkland, WAMultifamily15.37%15.47%3.00
Total133,20775,8919.41%9.31%4.35
Preferred Equity
1Preferred Equity5/29/2020(9)12,73512,735Houston, TXMultifamily11.00%11.00%5.33
2Preferred Equity9/29/202119,01118,980Holly Springs, NCLife Science10.00%10.02%0.75
3Preferred Equity12/28/202111,37711,377Las Vegas, NVMultifamily10.50%10.50%7.17
4Preferred Equity1/14/202232,67632,656Vacaville, CALife Science10.00%10.01%0.75
5Preferred Equity4/7/20223,9033,876Beaumont, TXSelf-Storage14.32%14.42%5.67
6Preferred Equity6/8/20224,0003,971Temple, TXSelf-Storage13.60%13.70%5.67
7Preferred Equity7/1/20229,0008,952Medley, FLSelf-Storage11.00%11.06%2.50
8Preferred Equity8/10/20228,5008,479Plano, TXMultifamily14.46%14.50%0.69
9Preferred Equity9/30/20229,0008,973Fort Worth, TXMultifamily14.37%14.41%0.75
10Preferred Equity10/19/202212,31612,331Woodbury, MNLife Science10.00%9.99%0.75
11Preferred Equity2/10/202327,59527,585Forney, TXMultifamily11.00%11.00%3.25
12Preferred Equity2/24/202326,70426,677Richmond, VAMultifamily11.00%11.01%2.22
13Preferred Equity4/6/202320,18820,244Temecula, CALife Science17.50%17.45%0.75
14Preferred Equity5/16/202316,12616,001Phoenix, AZSingle-family13.50%13.61%2.32
15Preferred Equity5/17/20234,1924,152Houston, TXLife Science13.00%13.12%0.98
16Preferred Equity6/28/20247,1007,067Knoxville, TNMarina13.00%13.06%3.83
Total224,423224,05611.92%11.94%2.27
Common Equity
1Common Stock11/6/2020N/A30,467N/ASelf-StorageN/AN/AN/A
2Common Stock4/14/2022N/A26,922N/AGround LeaseN/AN/AN/A
3Common Equity2/10/2023N/AForney, TXMultifamilyN/AN/AN/A
4Common Equity2/24/2023N/ARichmond, VAMultifamilyN/AN/AN/A
5Common Equity9/8/2023N/AAtlanta, GAMultifamilyN/AN/AN/A
6Common Equity5/8/2024N/AKirkland, WAMultifamilyN/AN/AN/A
7Membership Interest4/9/2024N/A1,504VariousMultifamilyN/AN/AN/A
Total58,893
Preferred Stock
1Preferred Stock11/9/2023N/A18,949VariousLife Science10.50%N/AN/A
Real Estate
1Real Estate12/31/2021(10)N/A26,909Charlotte, NCMultifamilyN/AN/AN/A
2Real Estate10/10/2023(11)N/A1,728Atlanta, GAMultifamilyN/AN/AN/A
Total28,637
Promissory Notes
1Promissory Note3/28/2024500500VariousSingle-family12.50%12.50%0.24
2Promissory Note7/10/20243,5003,500VariousSingle-family15.00%15.00%0.52
Total4,0004,00014.69%14.69%0.49
Revolving Credit Facility
1Revolving Credit Facility12/31/2024148,600135,136VariousLife Science13.50%13.50%3.00

66

Table of Contents

Stock Warrants
1Stock Warrant5/23/2024N/A27,400VariousLife SciencesN/AN/AN/A

(1)Our total portfolio represents the current principal amount of the consolidated senior loans, CMBS I/O Strips, mezzanine loans, preferred equity, multifamily properties, promissory notes, revolving credit facilities and stock warrants as well as the net equity of our CMBS B-Piece investments.

(2)Net equity represents the carrying value less borrowings collateralized by the investment.

(3)Current yield is the annualized income earned divided by the cost basis of the investment.

(4)The weighted-average life is weighted on current principal balance and assumes no prepayments. The maturity date for preferred equity investments represents the maturity date of the senior mortgage, as the preferred equity investments require repayment upon the sale or refinancing of the asset.

(5)The Company reclassified this investment from a mezzanine loan to senior loan effective April 1, 2024 because there was and as of December 31, 2024 there is, no senior mortgage on the property collateralized by the loan.

(6)The CMBS B-Pieces are shown on an unconsolidated basis reflecting the value of our investments.

(7)The number shown represents the notional value on which interest is calculated for the CMBS I/O Strips. CMBS I/O Strips receive no principal payments and the notional value decreases as the underlying loans are paid off.

(8)On January 9, 2025, the mezzanine loan term was extended to April 9, 2025.

(9)The Company, through the Subsidiary OPs, invested $0.7 million on March 1, 2024, $0.3 million on June 30, 2024, $0.1 million on September 20, 2024 and approximately $0.1 million on October 28, 2024 in this preferred equity investment.

(10)Real Estate is a 204-unit multifamily property. As of December 31, 2024, the property was 95.6% occupied, with effective rent per occupied unit of $1,801 per month.

(11)Real Estate is a 280-unit multifamily property. As of December 31, 2024, the property was 93.9% occupied with effective rent per occupied unit of $1,637 per month.

The following table details overall statistics for our portfolio as of December 31, 2024 (dollars in thousands):

Total PortfolioFloating Rate InvestmentsFixed Rate InvestmentsCommon Equity InvestmentsReal Estate InvestmentsStock Warrant Investments
Number of investments832053721
Principal balance (1)$1,153,218$435,382$717,836N/AN/AN/A
Carrying value$1,335,263$433,161$693,973$58,893$121,836$27,400
Weighted-average cash coupon7.16%10.32%5.24%N/AN/AN/A
Weighted-average all-in yield9.94%12.37%8.42%N/AN/AN/A

(1)Cost is used in lieu of principal balance for CMBS I/O Strips.

Liquidity and Capital Resources

Our short-term liquidity requirements consist primarily of funds necessary to pay for our ongoing commitments to repay borrowings, maintain our investments, make distributions to our stockholders and other general business needs. Our investments generate liquidity on an ongoing basis through principal and interest payments, prepayments and dividends. We believe that our available cash, expected operating cash flows, and potential debt or equity financings will provide sufficient funds for our operations, anticipated scheduled debt service payments, any potential obligations to purchase up to $150 million of the Series E preferred stock of IQHQ, Inc. (described below) and dividend requirements for the twelve-month period following December 31, 2024.

Our long-term liquidity requirements consist primarily of acquiring additional investments, scheduled debt payments and distributions. We expect to meet our long-term liquidity requirements through various sources of capital, which may include future debt or equity issuances, net cash provided by operations and other secured and unsecured borrowings. Our leverage is matched in term and structure to provide stable contractual spreads which will protect us from fluctuations in market interest rates over the long-term. However, there are a number of factors that may have a material adverse effect on our ability to access these capital sources, including the state of overall equity and credit markets, our degree of leverage, borrowing restrictions imposed by lenders, general market conditions for REITs and our operating performance and liquidity. We believe that our various sources of capital, which may include future debt or equity issuances, net cash provided by operations and other secured and unsecured borrowings, will provide sufficient funds for our operations, anticipated debt service payments, potential obligations to purchase investments under the Company's commitments noted

67

Table of Contents

in Note 15 to our consolidated financial statements and dividend requirements for the long-term.

Asset MetricsDebt Metrics
InvestmentFixed/Floating RateInterest RateMaturity DateFixed/Floating RateInterest RateMaturity DateNet Spread
Senior Loans
Senior loanFixed5.35%2/1/2028Fixed3.51%2/1/20281.84%
Senior loanFixed5.24%10/1/2028Fixed2.64%10/1/20282.60%
Senior loanFixed4.74%10/1/2025Fixed2.14%10/1/20252.60%
Senior loanFixed6.10%10/1/2028Fixed3.30%10/1/20282.80%
Senior loanFixed5.55%11/1/2028Fixed2.70%11/1/20282.85%
Senior loanFixed5.99%12/1/2028Fixed3.14%12/1/20282.85%
Senior loanFixed5.88%1/1/2029Fixed3.14%1/1/20292.74%
Senior loanFixed5.46%3/1/2029Fixed2.99%3/1/20292.47%
Senior loanFixed4.72%3/1/2026Fixed2.45%3/1/20262.27%
Mezzanine Loans
MezzanineFixed7.50%5/1/2029Fixed0.30%5/1/20297.20%
MezzanineFixed7.42%7/1/2031Fixed0.30%7/1/20317.12%
MezzanineFixed7.59%6/1/2029Fixed0.30%6/1/20297.29%
MezzanineFixed7.83%10/1/2028Fixed0.30%10/1/20287.53%
MezzanineFixed7.71%4/1/2031Fixed0.30%4/1/20317.41%
MezzanineFixed7.32%8/1/2031Fixed0.30%8/1/20317.02%
MezzanineFixed7.22%8/1/2031Fixed0.30%8/1/20316.92%
MezzanineFixed7.33%5/1/2029Fixed0.30%5/1/20297.03%
MezzanineFixed7.53%1/1/2029Fixed0.30%1/1/20297.23%
MezzanineFixed7.42%7/1/2031Fixed0.30%7/1/20317.12%
MezzanineFixed7.42%7/1/2031Fixed0.30%7/1/20317.12%
MezzanineFixed7.42%7/1/2031Fixed0.30%7/1/20317.12%
MezzanineFixed7.74%10/1/2028Fixed0.30%10/1/20287.44%
MezzanineFixed7.71%3/1/2029Fixed0.30%3/1/20297.41%
MezzanineFixed6.91%7/1/2029Fixed0.30%7/1/20296.61%
MezzanineFixed7.89%11/1/2028Fixed0.30%11/1/20287.59%
MezzanineFixed7.89%11/1/2028Fixed0.30%11/1/20287.59%

Our primary sources of liquidity and capital resources to date consist of cash generated from our operating results and the following:

Freddie Mac Credit Facilities

Prior to the Formation Transaction, two of our subsidiaries entered into a loan and security agreement, dated July 12, 2019, with Freddie Mac (the “Credit Facility”). Under the Credit Facility, these entities borrowed approximately $788.8 million in connection with their acquisition of senior pooled mortgage loans backed by SFR properties (the “Underlying Loans”). No additional borrowings can be made under the Credit Facility, and our obligations will be secured by the Underlying Loans. The Credit Facility was assumed by the Company as part of the Formation Transaction. As such, the remaining outstanding balance of $788.8 million was contributed to the Company on February 11, 2020. Our borrowings under the Credit Facility will mature on July 12, 2029; however, if an Underlying Loan matures prior to July 12, 2029, we will be required to repay the portion of the Credit Facility that is allocated to that loan. As of December 31, 2024, the outstanding balance on the Credit Facility was $110.1 million.

68

Table of Contents

Repurchase Agreements

From time to time, we may enter into repurchase agreements to finance the acquisition of our target assets. Repurchase agreements will effectively allow us to borrow against loans and securities that we own in an amount equal to (1) the market value of such loans and/or securities multiplied by (2) the applicable advance rate. Under these agreements, we will sell our loans and securities to a counterparty and agree to repurchase the same loans and securities from the counterparty at a price equal to the original sales price plus an interest factor. During the term of a repurchase agreement, we will receive the principal and interest on the related loans and securities and pay interest to the lender under the repurchase agreement. At any point in time, the amounts and the cost of our repurchase borrowings will be based on the assets being financed. For example, higher risk assets will result in lower advance rates (i.e., levels of leverage) at higher borrowing costs. In addition, these facilities may include various financial covenants and limited recourse guarantees.

As discussed in Note 9 to our consolidated financial statements, in connection with our CMBS acquisitions, we, through the OP and the Subsidiary OPs, have borrowed approximately $243.5 million under our repurchase agreements and posted approximately $740.0 million par value of our CMBS B-Piece and CMBS I/O Strip as collateral. The CMBS B-Pieces and CMBS I/O Strips held as collateral are illiquid and irreplaceable in nature. These assets are restricted solely to satisfy the interest and principal balances owed to the lender.

The table below provides additional details regarding recent borrowings under the master repurchase agreements (dollars in thousands):

December 31, 2024
FacilityCollateral
Date issuedOutstanding face amountCarrying valueFinal stated maturityWeighted average interest rate (1)Weighted average life (years) (2)Outstanding face amountAmortized cost basisCarrying value (3)Weighted average life (years) (2)
Master Repurchase Agreements
CMBS
Mizuho(4)4/15/2020243,454243,454N/A(5)6.49%0.0740,022360,427350,3794.7

(1)Weighted-average interest rate using unpaid principal balances.

(2)Weighted-average life is determined using the maximum maturity date of the corresponding loans, assuming all extension options are exercised by the borrower.

(3)CMBS are shown at fair value on an unconsolidated basis.

(4)Borrowings under these repurchase agreements are collateralized by portions of the CMBS B-Pieces, CMBS I/O Strips, and mortgage backed securities.

(5)The master repurchase agreement with Mizuho does not have a stated maturity date. The transactions in place have a one-month to two-month tenor and are expected to roll accordingly.

At-The-Market Offering

On March 15, 2022, the Company, the OP and the Manager separately entered into separate equity distribution agreements (the “Equity Distribution Agreements”) with each of Raymond James & Associates, Inc. (“Raymond James”), Keefe, Bruyette & Woods, Inc., Robert W. Baird & Co. Incorporated and Virtu Americas LLC (collectively, the “Sales Agents”), pursuant to which the Company may issue and sell from time to time shares of the Company’s common stock and Series A Preferred Stock having an aggregate sales price of up to $100.0 million (the “ATM Program”). The Equity Distribution Agreements provide for the issuance and sale of common stock or Series A Preferred Stock by the Company through a sales agent acting as a sales agent or directly to the sales agent acting as principal for its own account at a price agreed upon at the time of sale. As of December 31, 2024, pursuant to the Equity Distribution Agreements, the Company has sold 531,728 shares of its common stock and zero shares of Series A Preferred Stock for total gross sales of $12.6 million. For additional information about the ATM Program, see Note 11 to our consolidated financial statements.

Series B Preferred Stock Offering

On November 2, 2023, the Company announced the launch of a continuous public offering of up to 16,000,000 shares of its Series B Preferred Stock at a price to the public of $25.00 per share, for gross proceeds of $400.0 million. Beginning on the first day of the calendar month following the date of original issuance, the Series B Preferred Stock are redeemable at the option of the Holder at a redemption price per share equal to the liquidation preference of $25.00 per share, plus all accrued but unpaid cash dividends and less certain redemption fees. After the first day of the calendar month following the second anniversary of the original issue date, the Company also has the option to redeem, in whole or in part, subject to certain restrictions in the Company's charter and the articles supplementary setting forth the terms of the Series B

69

Table of Contents

Preferred Stock, at a redemption price per share equal to the liquidation preference of $25.00 per share, plus any accrued but unpaid cash dividends. In all optional redemptions, the Company has the right, in its sole discretion, to pay the redemption in cash or in equal value of shares of the Company’s common stock for so long as the common stock is listed or admitted to trading on the NYSE or another national securities exchange or automated quotation system. The Dealer Manager serves as the Company’s dealer manager in connection with the offering. The Dealer Manager uses its reasonable best efforts to sell the shares of Series B Preferred Stock offered in the offering, and the Company pays the Dealer Manager, subject to the discounts and other special circumstances described or referenced therein, (i) Selling Commissions of 7.0% of the aggregate gross proceeds from sales of Series B Preferred Stock in the offering and (ii) a Dealer Manager Fee of 3.0% of the gross proceeds from sales of Series B Preferred Stock in the offering. The Dealer Manager, subject to federal and state securities laws, will reallow all or any portion of the Selling Commissions and may reallow a portion of the Dealer Manager Fee to other securities dealers that the Dealer Manager may retain who sold the shares of Series B Preferred Stock as is described more fully in the agreements between such dealers and the Dealer Manager. The Company expects that the offering will terminate on the earlier of the date the Company sells all 16,000,000 shares of the Series B Preferred Stock in the offering or December 29, 2026 (which is the third anniversary of the effective date of the Company’s registration statement), which may be extended by the Board in its sole discretion. The Board may elect to terminate this offering at any time. As of December 31, 2024, the Company has sold 6,697,461 shares of Series B Preferred Stock for total gross proceeds of $163.8 million.

Company Notes Offering

In 2022 and 2023, the Company issued a total of $35.0 million and $15.0 million in aggregate principal amount, respectively, of its 5.75% Notes for proceeds of approximately $35.1 million and $13.6 million, respectively, after original issue discount and underwriting fees.

In 2022, the Company purchased a total of $5.0 million aggregate principal amount of its 5.75% Notes for approximately $4.9 million. The purchased 5.75% notes were cancelled upon settlement.

Other Potential Sources of Financing

We may seek additional sources of liquidity from further repurchase facilities, other borrowings and future offerings of common and preferred equity and debt securities and contributions from existing holders of the OP or Subsidiary OPs. In addition, we may apply our existing cash and cash equivalents and cash flows from operations to any liquidity needs. As of December 31, 2024, our cash and cash equivalents were $3.9 million.

Cash Flows

The following table presents selected data from our Consolidated Statements of Cash Flows for the years ended December 31, 2024, 2023, and 2022 (in thousands):

For the Year Ended December 31,
202420232022
Net cash provided by operating activities$29,284$31,556$65,801
Net cash provided by investing activities956,537741,342950,578
Net cash (used in) financing activities(995,417)(776,596)(1,029,264)
Net increase (decrease) in cash, cash equivalents, and restricted cash(9,596)(3,698)(12,885)
Cash, cash equivalents and restricted cash, beginning of year16,64920,34733,232
Cash, cash equivalents and restricted cash, end of year$7,053$16,649$20,347

The year ended December 31, 2024 as compared to the year ended December 31, 2023

Cash flows from operating activities. During the year ended December 31, 2024, net cash provided by operating activities was $29.3 million, compared to net cash provided by operating activities of $31.6 million for the year ended December 31, 2023. This decrease primarily relates to the net realized gain on the sale of our consolidated CMBS VIE.

Cash flows from investing activities. During the year ended December 31, 2024, net cash provided by investing activities was $956.5 million, compared to net cash provided by operating activities of $741.3 million for the year ended

70

Table of Contents

December 31, 2023. This increase was primarily due to the proceeds from payments received on mortgage loans held for investment.

Cash flows from financing activities. During the year ended December 31, 2024, net cash used in financing activities was $995.4 million, compared to net cash used in financing activities of $776.6 million for the year ended December 31, 2023. The increase primarily relates to principal repayments on borrowings under secured financing agreements, offset with proceeds from the issuance of Series B Preferred Stock.

The year ended December 31, 2023 as compared to the year ended December 31, 2022

Cash flows from operating activities. During the year ended December 31, 2023, net cash provided by operating activities was $31.6 million compared to net cash provided by operating activities of $65.8 million for the year ended December 31, 2022. This decrease was due to an increase in provision for credit losses and an increase in unrealized gains on investments held at fair value.

Cash flows from investing activities. During the year ended December 31, 2023, net cash provided by investing activities was $741.3 million compared to net cash provided by investing activities of $950.6 million for the year ended December 31, 2022. This decrease was primarily driven by the decrease in proceeds from payments on mortgage loans held in VIEs.

Cash flows from financing activities. During the year ended December 31, 2023, net cash used in financing activities was $776.6 million compared to net cash used in financing activities of $1.0 billion for the year ended December 31, 2022. This decrease was primarily driven by the decrease in distributions to bondholders of VIEs.

Emerging Growth Company and Smaller Reporting Company Status

Section 107 of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 13(a) of the Exchange Act, for complying with new or revised accounting standards applicable to public companies. In other words, an emerging growth company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have elected to take advantage of this extended transition period. As a result of this election, our financial statements may not be comparable to companies that comply with public company effective dates for such new or revised standards. We may elect to comply with public company effective dates at any time, and such election would be irrevocable pursuant to Section 107(b) of the JOBS Act.

We are also a “smaller reporting company” as defined in Regulation S-K under the Securities Act, and may elect to take advantage of certain of the scaled disclosures available to smaller reporting companies. We may be a smaller reporting company even after we are no longer an “emerging growth company.”

REIT Tax Election and Income Taxes

We elected to be treated as a REIT for U.S. federal income tax purposes, beginning with our taxable year ended December 31, 2020. We believe that our organization and proposed method of operation will enable us to meet the requirements for qualification and taxation as a REIT. To qualify as a REIT, we must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of our annual REIT taxable income to stockholders. As a REIT, we will be subject to U.S. federal income tax on our undistributed REIT taxable income and net capital gain and to a 4% nondeductible excise tax on any amount by which distributions we pay with respect to any calendar year are less than the sum of (1) 85% of our ordinary income, (2) 95% of our capital gain net income and (3) 100% of our undistributed income from prior years. Taxable income from certain non-REIT activities is managed through a TRS and is subject to applicable federal, state, and local income and margin taxes. We had no significant taxes associated with our TRS for the year ended December 31, 2024.

If we fail to qualify as a REIT in any taxable year, we will be subject to U.S. federal income tax on our taxable income at regular corporate income tax rates, and dividends paid to our stockholders would not be deductible by us in computing taxable income. Any resulting corporate liability could be substantial and could materially and adversely affect our net income and net cash available for distribution to stockholders. Unless we were entitled to relief under certain Code provisions, we also would be disqualified from re-electing to be taxed as a REIT for the four taxable years following the year in which we failed to qualify to be taxed as a REIT.

We evaluate the accounting and disclosure of tax positions taken or expected to be taken in the course of preparing our tax returns to determine whether the tax positions are “more-likely-than-not” (greater than 50 percent probability) of being sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold would

71

Table of Contents

be recorded as a tax benefit or expense in the current year. Our management is required to analyze all open tax years, as defined by the statute of limitations, for all major jurisdictions, which include federal and certain states. We have no examinations in progress, and none are expected at this time.

We recognize our tax positions and evaluate them using a two-step process. First, we determine whether a tax position is more likely than not to be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. Second, we will determine the amount of benefit to recognize and record the amount that is more likely than not to be realized upon ultimate settlement. We had no material unrecognized tax benefit or expense, accrued interest or penalties as of December 31, 2024.

We and our subsidiaries are subject to U.S. federal income tax as well as income tax of various state and local jurisdictions. The 2023, 2022 and 2021 tax years remain open to examination by tax jurisdictions to which our subsidiaries and we are subject. When applicable, we may recognize interest and/or penalties related to uncertain tax positions on our consolidated statements of operations and comprehensive income (loss).

Dividends

We intend to make regular quarterly dividend payments to holders of our common stock. We also intend to make the accrued dividend payments on the Series A Preferred Stock, which are payable quarterly in arrears as provided in the articles supplementary setting forth the terms of the Series A Preferred Stock, and the Series B Preferred Stock, which are payable monthly as provided in the articles supplementary setting forth the terms of the Series B Preferred Stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains. As a REIT, we will be subject to U.S. federal income tax on our undistributed REIT taxable income and net capital gain and to a 4% nondeductible excise tax on any amount by which distributions we pay with respect to any calendar year are less than the sum of (1) 85% of our ordinary income, (2) 95% of our capital gain net income and (3) 100% of our undistributed income from prior years. We intend to make regular quarterly dividend payments of all or substantially all of our taxable income, which is not used to pay dividends on the Series A Preferred Stock and Series B Preferred Stock, to holders of our common stock out of assets legally available for this purpose, if and to the extent authorized by our Board. Before we make any dividend payments, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets, borrow funds or raise additional capital to make cash dividends or we may make a portion of the required dividend in the form of a taxable distribution of stock or debt securities.

We will make dividend payments to holders of our common stock based on our estimate of taxable earnings per share of common stock, but not earnings calculated pursuant to GAAP. Our dividends and taxable income and GAAP earnings will typically differ due to items such as depreciation and amortization, fair-value adjustments, differences in premium amortization and discount accretion and non-deductible G&A expenses. Our quarterly dividends per share of our common stock may be substantially different than our quarterly taxable earnings and GAAP earnings per share. On August 19, 2024, our Board declared a Series B Preferred Stock dividend to Series B Preferred stockholders of $0.1875 per share, which was paid on October 7, 2024, to stockholders of record as of September 25, 2024. On September 9, 2024, our Board declared a Series A Preferred Stock dividend of $0.53125 per share, which was paid on October 25, 2024, to stockholders of record as of October 15, 2024. On September 18, 2024, our Board declared a Series B Preferred Stock dividend to Series B Preferred stockholders of $0.1875 per share, which was paid on November 5, 2024, to stockholders of record as of October 25, 2024. On October 16, 2024 our Board declared a Series B Preferred Stock dividend to Series B Preferred stockholders of $0.1875 per share, which was paid on December 5, 2024 to stockholders of record as of November 25, 2024. Our Board declared the fourth quarterly dividend to common stockholders of $0.50 per share on October 28, 2024, which was paid on December 31, 2024, to common stockholders of record as of December 13, 2024. On November 21, 2024, our Board declared a Series B Preferred Stock dividend to Series B Preferred stockholders of $0.1875 per share, which was paid on January 6, 2025 to stockholders of record as of December 24, 2024. On December 12, 2024, our Board declared a Series A Preferred Stock dividend to Series A Preferred stockholders of $0.53125 per share, which was paid on January 25, 2025, to Series A Preferred stockholders of record as of January 12, 2025. On December 23, 2024, our Board declared a Series B Preferred Stock dividend to Series B Preferred stockholders of $0.1875 per share, which was paid on February 5, 2025, to Series B Preferred stockholders of record as of January 24, 2025.

Off-Balance Sheet Arrangements

As of December 31, 2024, we had one off balance sheet arrangement that has or is reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

72

Table of Contents

On December 8, 2022 and in connection with a restructuring of NSP, the Company, through NREF OP IV REIT Sub, LLC ("REIT Sub"), together with NexPoint Diversified Real Estate Trust ("NXDT"), an entity that is advised by an affiliate of the Manager, Highland Income Fund and NexPoint Real Estate Strategies Fund (collectively, the "Co-Guarantors"), as guarantors, entered into a sponsor guaranty agreement (the "NSP Sponsor Guaranty Agreement") in favor of Extra Space Storage, LP ("Extra Space") pursuant to which REIT Sub and the Co-Guarantors guaranteed obligations of NSP with respect to accrued dividends on NSP’s newly created Series D preferred stock and two promissory notes in an aggregate principal amount of approximately $64.2 million issued to Extra Space. The guaranties by REIT Sub and the Co-Guarantors are capped at $97.6 million, and each of REIT Sub and the Co-Guarantors generally guaranteed the foregoing obligations of NSP up to the cap amount on a pro rata basis with respect to its percentage ownership of NSP’s common stock. On February 15, 2023, NSP paid down approximately $15.0 million of these promissory notes, resulting in an aggregate principal amount of approximately $49.2 million. On December 8, 2023, NSP paid down the remaining principal balance of $49.2 million. The NSP Series D preferred stock remains outstanding as of December 31, 2024. As of December 31, 2024, the outstanding NSP Series D Preferred Stock accrued dividends was $11.9 million and the Company and NXDT are jointly and severally liable for 85.9% of the guaranteed amount equal to $10.2 million.

Commitments and Contingencies

Except as otherwise disclosed below, the Company is not aware of any contractual obligations, legal proceedings or any other contingent obligations incurred in the normal course of business that would have a material adverse effect on our consolidated financial statements.

The Company provides certain guarantees in connection with the NSP Sponsor Guaranty Agreement. See Off Balance Sheet Arrangements above for further details.

On March 14, 2023, the Company, through one of the Subsidiary OPs, committed to fund $24.0 million of preferred equity with respect to a ground up construction horizontal single-family property located in Phoenix, Arizona, of which 7.9 million was unfunded as of December 31, 2024. The preferred equity investment provides a floating annual return that is the greater of prime rate plus 5.0% or 11.25%, compounded monthly with a MOIC of 1.30x and 1.0% placement fee. The Company was also issued a common interest at the time of its first funding of preferred equity on May 16, 2023. The common interest allows the Company to receive a 10% profit share once aggregate distributions exceed the 20% internal rate of return ("IRR") hurdle as shown below. There was no value ascribed to the common interest as of December 31, 2024. Further, once the Company's preferred equity and accrued interest has been repaid, any additional cash flow and net sale proceeds shall be distributed as follows:

•0% to the Company and 100% to issuer up to a 20.0% IRR

•10% to the Company and 90% to issuer thereafter

On February 10, 2023, the Company, through one of the Subsidiary OPs, through a unit purchase agreement, committed to purchase $30.3 million of the preferred units with respect to a multifamily property development located in Forney, Texas, which has been fully funded as of December 31, 2024. Further, the Company committed to purchase $4.3 million of common equity with respect to the same property, of which $1.3 million was unfunded as of December 31, 2024.

On February 10, 2023, the Company, through one of the Subsidiary OPs, through a unit purchase agreement, committed to purchase $30.3 million of the preferred units with respect to a multifamily property development located in Richmond, Virginia, which has been fully funded as of December 31, 2024. Further, the Company committed to purchase $4.3 million of common equity with respect to the same property, of which $1.3 million was unfunded as of December 31, 2024.

SFR OP issued a note (the “SFR OP Note II”) to the Company on July 10, 2024. The SFR OP Note II bears interest at 15%, which is payable in kind, is interest only during the term of the SFR OP Note II and matures on July 10, 2025. The Company funded $0.5 million, $2.0 million and $1.0 million on October 31, 2024, November 7, 2024 and November 30, 2024, respectively. The Company's maximum commitment under the loan is $5.0 million, of which $1.5 million was unfunded as of December 31, 2024.

On January 26, 2024, the Company, through one of its subsidiaries (“OP IV”), along with The Ohio State Life Insurance Company (“OSL”), an entity that may be deemed an affiliate of the Manager through common beneficial ownership, entered into a Mezzanine Loan and Security Agreement (the "Alewife Loan") whereby it made a loan in the maximum principal amount of up to $218.0 million to IQHQ-Alewife Holdings, LLC ("Alewife Holdings"), which is solely owned by IQHQ, L.P. The Company has an ownership interest in the Series D-1 preferred stock in IQHQ, Inc., who

73

Table of Contents

is the limited partner in IQHQ, L.P.; however, the Company has no controlling financial interest nor significant influence in IQHQ, L.P. The loan is secured by a first mortgage with a first lien position and other security interests.

On May 10, 2024, OP IV, NexPoint Diversified Real Estate Trust Operating Partnership, L.P. ("NXDT OP"), the operating partnership of NXDT, and OSL entered into an Assignment and Assumption and Co-Lender Agreement, pursuant to which OP IV assigned the right to fund up to 9% of the Alewife Loan to NXDT OP and allocated the right to fund up to 9% of the Alewife Loan to OSL. Effective January 2, 2025, OP IV and OSL entered into an Assignment and Assumption and Co-Lender Agreement, pursuant to which OP IV assigned $7.5 million interest in the Alewife Loan to OSL for cash and increased OSL's allocation of the right to fund to up to 10.32% of the Alewife Loan. In addition, under the Assignment Agreement, at any time and from time to time, NREF may purchase up to all of the amounts funded by OSL in the Alewife Loan from OSL. Upon receipt of a draw request, NXDT OP and OSL have the right to elect to fund an amount equal or greater than zero and up to (i) 9% or 10.32%, respectively, of the total amount of all advances previously made under the Alewife Loan plus the amount of the then current borrowing, (ii) less the total amount of advances previously made by NXDT OP and OSL, respectively. OP IV is required to fund any amounts not funded by OSL and NXDT OP. At any time that NXDT OP and OSL have funded less than their respective percentages of all advances made under the Alewife Loan, NXDT OP and OSL have the option upon notice to OP IV to pay to OP IV any amount of such unfunded amount. Upon such payment, NXDT OP or OSL would become entitled to all interest and fees accrued on the amount paid to OP IV on and after the date of such payment. The Company's expected maximum commitment under the Alewife Loan is $203.0 million, of which $62.7 million was unfunded as of December 31, 2024.

On May 23, 2024, NexPoint Bridge Investor I, LLC ("Bridge Investor I"), an entity owned by an affiliate of the Manager, entered into a Secured Convertible Promissory Note and Warrant Purchase Agreement (“Bridge Purchase Agreement”) whereby IQHQ, L.P. issued and sold to Bridge Investor I a Secured Convertible Promissory Note (“IQHQ Promissory Note”) with a purchase commitment of $150.0 million. The IQHQ Promissory Note bore interest at 16.5%, which was payable in kind, and matured on May 23, 2025. The IQHQ Promissory Note would automatically convert into Series E preferred stock of IQHQ, Inc. upon a Qualified Equity Financing (as defined in the IQHQ Promissory Note). In accordance with the Bridge Purchase Agreement, IQHQ Holdings, L.P. (“IQHQ Holdings”) also issued and sold a corresponding warrant to Bridge Investor I to purchase Class A-3 Units of IQHQ Holdings (as amended, the “IQHQ Bridge Warrant”). The IQHQ Bridge Warrant entitles the holder to purchase, at an exercise price of $0.01, Class A-3 Units of IQHQ Holdings initially intended to represent 6.25% of the fully diluted and outstanding common equity of IQHQ Holdings. The IQHQ Bridge Warrant is exercisable, in whole or in part, at any time, and expires on May 23, 2034, unless there is an earlier change of control, initial public offering or liquidation.

In connection with the Bridge Purchase Agreement, the Company, through certain subsidiaries, along with certain entities advised by affiliates of our Manager or that may be deemed an affiliate of the Manager through common beneficial ownership (the “IQHQ Participating Purchasers”), entered into a participation rights agreement with Bridge Investor I pursuant to which the Company and the IQHQ Participating Purchasers had a right to fund up to specified amounts of the IQHQ Promissory Note and the IQHQ Bridge Warrant. Upon receipt of a draw request, each IQHQ Participating Purchaser had the right to elect to fund an amount equal or greater than zero up to their respective preemptive right under the IQHQ Holdings or IQHQ, L.P. organizational documents less the total amount of advances previously made by such IQHQ Participating Purchaser and NXDT OP had the right to elect to fund an amount equal or greater than zero up to 50% of the total requested amount that is not funded by the IQHQ Participating Purchasers. The Company, through certain subsidiaries, was required to fund any amounts not funded by the IQHQ Participating Purchasers and NXDT OP. Bridge Investor I can allocate all or any portion of the IQHQ Warrant to any parties to the participation rights agreement. On December 2, 2024, the IQHQ Promissory Note was fully funded. The Company funded $148.6 million and the IQHQ Participating Purchasers funded $1.4 million.

On December 31, 2024, the Company, through OP IV and the OP, along with the IQHQ Participating Purchasers that funded the IQHQ Promissory Note and Bluerock Total Income+ Real Estate Fund (“Bluerock”) entered into a Revolving Credit Agreement (the “IQHQ Revolving Loan”) whereby it made a loan in the maximum principal amount of up to $300.0 million to IQHQ, L.P. In connection with the IQHQ Revolving Loan, the full $150 million of the principal amount of the IQHQ Promissory Note and the full $150 million of the principal amount of a promissory note held by Bluerock was substituted and exchanged for deemed borrowings under the IQHQ Revolving Loan, and the IQHQ Revolving Loan was fully funded on December 31, 2024. The IQHQ Revolving Loan accrues interest at a rate per annum equal to 13.5% per annum, payable in kind. The revolving period during which IQHQ, L.P. is permitted to borrow, repay and re-borrow loans, subject to satisfaction of certain conditions and payment of certain fees, will terminate on December 31, 2027, the maturity date of the IQHQ Revolving Loan. The Company holds 49.533% of the revolving commitment under the IQHQ Revolving Loan.

In connection with the IQHQ Revolving Loan, on December 31, 2024, Bridge Investor I entered into a Subscription Agreement (“IQHQ Subscription Agreement”) whereby Bridge Investor I committed to purchase $160.1 million of Series E preferred stock of IQHQ, Inc. Pursuant to the IQHQ Subscription Agreement, the full $10.1 million of the interest accrued on the IQHQ Promissory Note was substituted and exchanged for a deemed funding of $10.1 million under the

74

Table of Contents

IQHQ Subscription Agreement. In connection with the IQHQ Subscription Agreement, on December 31, 2024, Bridge Investor I also entered into a Warrant Purchase Agreement (the “IQHQ Warrant Purchase Agreement”) whereby IQHQ Holdings issued and sold a corresponding warrant to Bridge Investor I to purchase Class A-3 Units of IQHQ Holdings (as amended, the “IQHQ Series E Warrant”). The IQHQ Series E Warrant entitles the holder to purchase, at an exercise price of $0.01, Class A-3 Units of IQHQ Holdings initially intended to represent up to 10.25% of the fully diluted and outstanding common equity of IQHQ Holdings. The IQHQ Series E Warrant is exercisable, in whole or in part, at any time, for ten years unless there is an earlier change of control, initial public offering or liquidation.

In connection with the IQHQ Subscription Agreement and IQHQ Warrant Purchase Agreement, the Company, through certain subsidiaries, along with the IQHQ Participating Purchasers entered into a participation rights agreement with Bridge Investor I pursuant to which the Company and the IQHQ Participating Purchasers have a right to fund up to specified amounts of the Series E preferred stock of IQHQ, Inc. commitment and the IQHQ Series E Warrant. Upon receipt of a draw request, each IQHQ Participating Purchaser has the right to elect to fund an amount equal or greater than zero up to their respective preemptive right under the IQHQ Holdings or IQHQ, L.P. organizational documents less the total amount of advances previously made by such IQHQ Participating Purchaser. Upon receipt of a draw request, NXDT OP will also have the right to elect to fund an amount equal or greater than zero up to 50% of the total requested amount that is not funded by the IQHQ Participating Purchasers. The Company, through certain subsidiaries, would be required to fund any amounts not funded by the IQHQ Participating Purchasers and NXDT OP. At any time that the IQHQ Participating Purchasers have funded less than their respective participation amounts, the IQHQ Participating Purchasers have the option to pay the Company or NXDT OP (to the extent it has funded) any amount of such unfunded amount. Upon such payment, the IQHQ Participating Purchaser would become entitled to all interest accrued on the amounts paid to the Company or NXDT OP, if applicable, on and after the date of such payment. Bridge Investor I can allocate all or any portion of the IQHQ Warrant to any parties to the participation rights agreement.

IQHQ Holdings is the sole common stockholder of IQHQ, Inc. and the IQHQ Participating Purchasers own common equity in IQHQ Holdings and/or IQHQ, L.P. The Company has an ownership interest in the Series D-1 preferred stock in IQHQ, Inc., which is the limited partner in IQHQ, L.P.; however, the Company has no controlling financial interest nor significant influence in IQHQ, L.P.

The loan participation was considered a transfer of the IQHQ Promissory Note and the IQHQ Bridge Warrant and is considered a transfer of the Series E preferred stock of IQHQ, Inc. and the IQHQ Series E Warrant qualified as a sale under ASC 860, Transfers and Servicing, as (1) the transfer legally isolated the transferred assets from the transferor, (2) the transferee has the right to pledge or exchange the transferred assets and no condition both constrains the transferee’s right to pledge or exchange the assets and provides more than a trivial benefit to the transferor, and (3) the transferor does not maintain effective control over the transferred assets. The IQHQ Promissory Note was classified as Loans, held-for-investment, net, the Series E preferred stock of IQHQ, Inc. is classified as preferred stock and the IQHQ Bridge Warrant is classified as Stock warrant investments. The IQHQ Bridge Warrant is accounted for as investments in equity securities under ASC 321, Investments – Equity Securities, and the Company elected to use the measurement alternative to measure the investment at cost, less any impairment, plus or minus changes resulting from observable price changes in orderly transactions for identical or similar investments of the same issuer, if any.

As of December 31, 2024, the Company's expected maximum commitment under the IQHQ Subscription Agreement is $150.0 million.

The table below shows the Company's unfunded commitments by investment type as of December 31, 2024 and December 31, 2023 (in thousands):

Investment TypeDecember 31, 2024December 31, 2023
Unfunded CommitmentsUnfunded Commitments
Loans$64,217$
Preferred Equity7,87434,966
Common Equity2,5366,600
Preferred Stock150,000
$224,627$41,566

Critical Accounting Policies and Estimates

Management’s discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial

75

Table of Contents

statements requires our management to make judgments, assumptions and estimates that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We evaluate these judgments, assumptions and estimates for changes that would affect the reported amounts. These estimates are based on management’s historical industry experience and on various other judgments and assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these judgments, assumptions and estimates. Below is a discussion of the accounting policies and estimates that involve significant estimation uncertainty that have or are reasonably likely to have a material impact on our financial condition or results of operations. A discussion of recent accounting pronouncements and our significant accounting policies, including further discussion of the accounting policies described below, can be found in Note 2 to our consolidated financial statements.

Allowance for Credit Losses

In periods ending on or prior to December 31, 2022, the Company, with the assistance of an independent valuations firm, performed a quarterly evaluation of loans classified as held for investment for impairment on a loan-by-loan basis in accordance with ASC 310-10-35, Receivables, Subsequent Measurement (“ASC 310-10-35”). If the Company determined that it was probable that it would be unable to collect all amounts owed according to the contractual terms of a loan, impairment of that loan was indicated. If a loan was considered to be impaired, the Company would establish an allowance for loan losses, through a valuation provision in earnings that reduced carrying value of the loan to the present value of expected future cash flows discounted at the loan’s contractual effective rate or the fair value of the collateral, if repayment was expected solely from the collateral. For non-impaired loans with no specific allowance the Company determined an allowance for loan losses in accordance with ASC 450-20, Loss Contingencies (“ASC 450-20”), which represented management’s best estimate of incurred losses inherent in the portfolio at the balance sheet date, excluding impaired loans and loans carried at fair value. Management considered quantitative factors likely to cause estimated credit losses, including default rate and loss severity rates. The Company also evaluated qualitative factors such as macroeconomic conditions, evaluations of underlying collateral, trends in delinquencies and non-performing assets. Increases to (or reversals of) the allowance for loan loss for the fiscal year ended December 31, 2022 and prior years are included in “Loan loss (provision)” on the accompanying Consolidated Statements of Operations.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses on Financial Instruments (“ASU 2016-13”), which establishes credit losses on certain types of financial instruments. The new approach changes the impairment model for most financial assets and requires the use of a current expected credit loss ("CECL") model for financial instruments measured at amortized cost and certain other instruments. This model applies to trade and other receivables, loans, debt securities, net investments in leases and off-balance sheet credit exposures (such as loan commitments, standby letters of credit and financial guarantees not accounted for as insurance) and requires entities to estimate the lifetime expected credit loss on such instruments and record an allowance that represents the portion of the amortized cost basis that the entity does not expect to collect.

We adopted ASU 2016-13 as of January 1, 2023. The implementation process included the utilization of loan loss forecasting models, updates to our loan credit loss policy documentation, changes to internal reporting processes and related internal controls, and overall operational readiness for our adoption of the new standard. We have implemented loan loss forecasting models for estimating expected life-time credit losses, at the individual loan level, for our loan portfolio. These models are also utilized for estimating expected life-time credit losses for unfunded loan commitments for which the Company has a present contractual obligation to extend the credit and the obligation is not unconditionally cancellable. The CECL forecasting methods used by the Company include (i) a probability of default and loss given default method using underlying third-party CMBS/Commercial Real Estate loan database with historical loan losses from 1998 to 2022, and (ii) probability weighted expected cash flow method, depending on the type of loan and the availability of relevant historical market loan loss data. We might use other acceptable alternative approaches in the future depending on, among other factors, the type of loan, underlying collateral, and availability of relevant historical market loan loss data. Significant inputs to our forecasting methods include (i) key loan-specific inputs such as loan-to-value, vintage year, loan-term, underlying property type, occupancy, geographic location, performance against the underwritten business plan, and our internal loan risk rating, and (ii) a macro-economic environment forecast. The cumulative effect of adoption of ASU 2016-13 for the year ended December 31, 2023 was a $1.6 million reduction in retained earnings. The beginning allowance for credit loss as of January 1, 2024 was $2.1 million. The reversal of credit losses for the year ended December 31, 2024 is included in other income on the accompanying Consolidated Statements of Operations, resulting in a December 31, 2024 ending allowance for credit loss of $1.4 million.

Significant judgment is required in determining impairment and in estimating the resulting loss allowance, and actual losses, if any, could materially differ from those estimates.

Purchase Price Allocation

76

Table of Contents

The Company considers the acquisition of real estate investments as asset acquisitions. Upon acquisition of a property, the purchase price and related acquisition costs (“total consideration”) are allocated to land, buildings, improvements, furniture, fixtures, and equipment, and intangible lease assets in accordance with FASB ASC 805, Business Combinations. Acquisition costs are capitalized in accordance with FASB ASC 805.

The allocation of total consideration, which is determined using inputs that are classified within Level 3 of the fair value hierarchy established by FASB ASC 820, Fair Value Measurement and Disclosures (“ASC 820”) (see Note 10), is based on management’s estimate of the property’s “as-if” vacant fair value and is calculated by using all available information such as the replacement cost of such asset, appraisals, property condition reports, market data and other related information. The allocation of the total consideration to intangible lease assets represents the value associated with the in-place leases, which may include lost rent, leasing commissions, legal and other related costs, which the Company, as buyer of the property, did not have to incur to obtain the residents. If any debt is assumed in an acquisition, the difference between the fair value, which is estimated using inputs that are classified within Level 2 of the fair value hierarchy, and the face value of debt is recorded as a premium or discount and amortized as interest expense over the life of the debt assumed.

Real estate assets, including land, buildings, improvements, furniture, fixtures and equipment, and intangible lease assets are stated at historical cost less accumulated depreciation and amortization. Costs incurred in making repairs and maintaining real estate assets are expensed as incurred. Expenditures for improvements, renovations, and replacements are capitalized at cost. Real estate-related depreciation and amortization are computed on a straight-line basis over the estimated useful lives as described in the following table:

LandNot depreciated
Buildings (in years)30
Improvements (in years)15
Furniture, fixtures, and equipment (in years)3
Intangible lease assets (in months)6

Post-acquisition, construction in progress includes the cost of renovation projects being performed at the various properties. Once a project is complete, the historical cost of the renovation is placed into service in one of the categories above depending on the type of renovation project and is depreciated over the estimated useful lives as described in the table above.

Valuation of Common and Preferred Equity

As of December 31, 2024, the Company owns approximately 25.7% of the total outstanding shares of NSP and thus can exercise significant influence over NSP. The Company elected the fair-value option in accordance with ASC 825-10-10. On a quarterly basis, the Company, with the assistance of an independent third-party valuation firm, determines the fair value for subsequent measurement absent a readily available market price. The valuation is determined using widely accepted valuation techniques consistent with the principles of ASC 820. Specifically, these techniques include the discounted cash flow methodology whereby observable market terminal capitalization rates and discount rates are applied to projected cash flows generated by self-storage assets owned by NSP. The necessary inputs for the valuation include projected cash flows of NSP, terminal capitalization rates and discount rates. These inputs are reflective of public company comparables, but are assumptions and estimates. As a result, the determination of fair value involves significant estimation uncertainty because it involves subjective judgments and estimates that are based on unobservable inputs. For the year ended December 31, 2024, the unrealized loss related to the change in fair value estimate is $2.7 million. See Notes 5 and 10 to our consolidated financial statements for additional disclosures regarding the valuation of NSP.

As of December 31, 2024, the Company owns approximately 6.3% of the total outstanding common equity of the Private REIT. The Company records the Private REIT at fair value in accordance with ASC 321. The valuation is determined using a market approach. The necessary input for the valuation includes the yield of the Private REIT. As a result, the determination of fair value is uncertain because it involves subjective judgments and estimates that are unobservable. For the year ended December 31, 2024, the unrealized loss related to the change in fair value estimate is $1.5 million. See Notes 5 and 10 to our consolidated financial statements for additional disclosures regarding the valuation of the Private REIT.

As of December 31, 2024, the Company owns approximately 98.0% of the total outstanding common equity of each of Resmark Forney Gateway Holdings, LLC ("RFGH") and Resmark The Brook, LLC ("RTB"). The Company holds RFGH and RTB based on the Company's proportionate share of income (losses) for the year ended December 31, 2024.

77

Table of Contents

See Notes 5 and 6 to our consolidated financial statements for additional disclosures regarding the equity method investments RFGH and RTB.

As of December 31, 2024, the Company owns 9.5% of the total outstanding shares of the Series D-1 preferred stock in IQHQ, Inc. See Notes 5 and 10 to our consolidated financial statements for additional disclosures regarding the equity security investment in IQHQ, Inc.

Considerations Related to Tightening Monetary Policy

The macroeconomic environment remains challenging as central banks have held interest rates high to combat inflation. The high rate environment and ongoing economic uncertainty, has limited credit availability to commercial real estate. Less available and more expensive debt capital has had pronounced effects on the capital markets, making property acquisitions and other investments harder to finance. Similar factors also impact the timing of and proceeds generated from asset sales and our ability to obtain debt capital.

FY 2023 10-K MD&A

SEC filing source: 0001786248-24-000004.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2024-03-22. Report date: 2023-12-31.

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

The following is a discussion and analysis of our financial condition and results of operations. The following should be read in conjunction with our financial statements and accompanying notes. This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those projected, forecasted, or expected in these forward-looking statements as a result of various factors, including, but not limited to, those discussed below and elsewhere in this Annual Report. See “Cautionary Statement Regarding Forward-Looking Statements” and “Risk Factors” in this Annual Report. Our management believes the assumptions underlying the Company's financial statements and accompanying notes are reasonable. However, the Company's financial statements and accompanying notes may not be an indication of our financial condition and results of operations in the future.

Overview

We are a commercial mortgage REIT incorporated in Maryland on June 7, 2019. Our strategy is to originate, structure and invest in first-lien mortgage loans, mezzanine loans, preferred equity, convertible notes, multifamily properties and common equity investments, as well as multifamily and SFR CMBS securitizations, MSCR Notes and mortgage backed securities, or our target assets. We primarily focus on investments in real estate sectors where our senior management team has operating expertise, including in the multifamily, SFR, self-storage, life science, hospitality and office sectors predominantly in the top 50 MSAs. In addition, we target lending or investing in properties that are stabilized or have a light-transitional business plan.

Our investment objective is to generate attractive, risk-adjusted returns for stockholders over the long term. We seek to employ a flexible and relative-value focused investment strategy and expect to re-allocate capital periodically among our target investment classes. We believe this flexibility will enable us to efficiently manage risk and deliver attractive risk-adjusted returns under a variety of market conditions and economic cycles.

We are externally managed by our Manager, a subsidiary of our Sponsor, an SEC-registered investment advisor, which has extensive real estate experience, having completed as of December 31, 2023 approximately $21.7 billion of gross real estate transactions since the beginning of 2012. In addition, our Sponsor, together with its affiliates, including NexBank, is one of the most experienced global alternative credit managers managing approximately $26.0 billion of loans and debt or credit related investments as of December 31, 2023 and has managed credit investments for over 25 years. We believe our relationship with our Sponsor benefits us by providing access to resources including research capabilities, an extensive relationship network, other proprietary information, scalability, and a vast wealth of knowledge of information on real estate in our target assets and sectors.

We elected to be treated as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2020. We also intend to operate our business in a manner that will permit us to maintain one or more exclusions or exemptions from registration under the Investment Company Act.

On October 15, 2021, a lawsuit (the “Bankruptcy Trust Lawsuit”) was filed by a litigation subtrust formed in connection with Highland’s bankruptcy against various persons and entities, including our Sponsor and James Dondero. In addition, on February 8, 2023, a lawsuit (the “UBS Lawsuit”) was filed by UBS Securities LLC and its affiliate against Mr. Dondero and a number of other persons and entities. Neither the Bankruptcy Trust Lawsuit nor the UBS Lawsuit include claims related to our business or our assets or operations. Our Sponsor and Mr. Dondero have informed us they believe the Bankruptcy Trust Lawsuit has no merit, and Mr. Dondero has informed us he believes the UBS Lawsuit has no merit; we have been advised that the defendants named in each of the lawsuits intend to vigorously defend against the claims. We do not expect the Bankruptcy Trust Lawsuit or the UBS Lawsuit will have a material effect on our business, results of operations or financial condition.

On February 22, 2023, as previously disclosed, the Board formed an independent special committee to oversee a review of the potential impact to the Company of the UBS Lawsuit and the Bankruptcy Trust Lawsuit. The special committee retained Reichman Jorgensen Lehman Feldberg LLP (“Reichman Jorgensen”) as independent legal counsel to advise the special committee on the review. Reichman Jorgensen completed their review and found no evidence that the Company engaged in any conduct that would expose it to liability from the UBS Lawsuit or the Bankruptcy Trust Lawsuit. On June 13, 2023, the special committee delivered these findings to the Board. Following the review of the special committee, we reaffirm our expectation that neither the Bankruptcy Trust Lawsuit nor the UBS Lawsuit will have a material effect on our business, results of operations or financial condition.

55

Table of Contents

Components of Our Revenues and Expenses

Net Interest Income for the Years Ended December 31, 2023, 2022 and 2021

Interest income. Our earnings are primarily attributable to the interest income from mortgage loans, mezzanine loan and preferred equity investments. Loan premium/discount amortization and prepayment penalties are also included as components of interest income.

Interest expense. Interest expense represents interest accrued on our various financing obligations used to fund our investments and is shown as a deduction to arrive at net interest income.

The year ended December 31, 2023 as compared to the year ended December 31, 2022

The following table presents the components of net interest income for the years ended December 31, 2023 and 2022 (dollars in thousands):

For the Year Ended December 31,$ Change% Change
20232022
Interest income/ (expense)Average Balance (1)Yield (2)Interest income/ (expense)Average Balance (1)Yield (2)
Interest income
SFR Loans, held-for-investment$27,259$712,5923.83%$43,946$746,1115.89%$(16,687)(38.0)%
Mezzanine loans, held-for-investment14,191144,5369.82%15,464157,7899.80%(1,273)(8.2)%
Preferred equity, held-for-investment19,641165,67411.86%9,263102,4719.04%10,378112.0%
Convertible notes, held-for-investmentN/AN/A2,54547,8215.32%(2,545)(100.0)%
CMBS structured pass-through certificates, at fair value2,21843,8245.06%4,68266,4427.05%(2,464)(52.6)%
Bridge loanN/AN/A3466,7875.10%(346)(100.0)%
MSCR notes1,34110,26713.06%5904,38513.45%751127.3%
Mortgage backed securities3,70832,45011.43%1,15211,02510.45%2,556221.9%
Total interest income$68,358$1,109,3436.16%$77,988$1,142,8316.82%$(9,630)(12.3)%
Interest expense
Master repurchase agreements, net$(22,576)$(323,443)6.98%$(11,280)$(147,850)7.63%$(11,296)100.1%
Long-term seller financing, net(15,032)(678,245)2.22%(15,817)(822,820)1.92%785(5.0)%
Unsecured notes, net(13,952)(207,697)6.72%(13,158)(201,697)6.52%(794)6.0%
Total interest expense$(51,560)$(1,209,384)4.26%$(40,255)$(1,172,367)3.43%$(11,305)28.1%
Net interest income (3)$16,798$37,733$(20,935)(55.5)%

(1)Average balances for the SFR Loans, the mezzanine loan and preferred equity are calculated based upon carrying values.

(2)Yield calculated on an annualized basis.

(3)Net interest income is calculated as the difference between total interest income and total interest expense.

56

Table of Contents

The year ended December 31, 2022 as compared to the year ended December 31, 2021

The following table presents the components of net interest income for the years ended December 31, 2022 and 2021 (dollars in thousands):

For the Year Ended December 31,
20222021
Interest income/ (expense)Average Balance (1)Yield (2)Interest income/ (expense)Average Balance (1)Yield (2)$ Change% Change
Interest income
SFR Loans, held-for-investment$43,946$746,1115.89%$37,652$890,0094.23%$6,29416.7%
Mezzanine loans, held-for-investment15,464157,7899.80%11,754129,9688.81%3,71031.6%
Preferred equity, held-for-investment9,263102,4719.04%2,58627,7119.04%11,405441.0%
Convertible bond, held-for-investment2,54547,8215.32%262249.33%2,5199688.5%
CMBS structured pass through certificates, at fair value4,68266,4427.05%3,45355,22511.61%1,22935.6%
Bridge loan3466,7875.10%3564,0396.25%(10)(2.8)%
MSCR notes5904,38513.46%N/A590N/A
Mortgage backed securities1,15211,02510.45%N/A1,152N/A
Total interest income$77,988$1,142,8306.82%$55,827$1,107,1766.72%$26,88948.2%
Interest expense
Repurchase agreements(11,280)(147,850)7.63%(4,294)(147,850)2.90%(6,986)162.7%
Long-term seller financing(15,817)(822,820)1.92%(18,991)(822,820)2.31%3,174(16.7)%
Bridge financing%(101)(55)183.64%101(100.0)%
Unsecured Notes(13,158)(201,697)6.52%(6,386)(91,733)6.96%(6,772)106.0%
Total interest expense$(40,255)$(1,172,367)3.43%$(29,772)$(1,062,458)2.80%$(10,483)35.2%
Net interest income (3)$37,733$26,055$16,40663.0%

(1)Average balances for the SFR Loans, the mezzanine loan and preferred equity are calculated based upon carrying values.

(2)Yield calculated on an annualized basis.

(3)Net interest income is calculated as the difference between total interest income and total interest expense.

Other Income (Loss)

Change in net assets related to consolidated CMBS variable interest entities. Includes unrealized gain (loss) based on changes in the fair value of the assets and liabilities of the CMBS trusts and net interest earned on the consolidated CMBS trusts. See Note 4 to our consolidated financial statements for additional information.

Change in unrealized gain (loss) on CMBS structured pass-through certificates. Includes unrealized gain (loss) based on changes in the fair value of the CMBS I/O Strips. See Note 7 to our consolidated financial statements for additional information.

Change in unrealized gain on common stock investments. Includes unrealized gain (loss) based on changes in the fair value of our common stock investments in NSP and the Private REIT. See Note 5 to our consolidated financial statements for additional information.

Change in unrealized gain (loss) on MSCR notes. Includes unrealized gain (loss) based on changes in the fair value of our MSCR Notes. See Note 7 to our consolidated financial statements for additional information.

Change in unrealized gain on mortgage backed securities. Includes unrealized gain (loss) based on changes in the fair value of our mortgage backed securities. See Note 7 to our consolidated financial statements for additional information.

57

Table of Contents

Provision for (reversal of) credit losses, net. Provision for (reversal of) credit losses, net represents the change in our allowance for loan losses. See Note 2 to our consolidated financial statements for additional information.

Realized losses. Realized losses include the excess, or deficiency, of net proceeds received, less the carrying value of such investments, as realized losses. The Company reverses cumulative unrealized gains or losses previously reported in its Consolidated Statements of Operations with respect to the investment sold at the time of the sale.

Revenues from consolidated real estate owned (Note 8). Reflects the total revenues for our multifamily properties. Revenues include rental income from the multifamily properties.

Equity in Income (Losses) of Equity Method Investments. Equity in earnings (losses) of unconsolidated ventures represents the change in our basis in equity method investments resulting from our share of the investments’ income and expenses. Profit and loss from equity method investments for which we’ve elected the fair value option are classified in divided income, change in unrealized gains and realized gains as applicable.

Other income. Includes exit fees, placement fees and other miscellaneous income items.

Operating Expenses

G&A expenses. G&A expenses include, but are not limited to, audit fees, legal fees, listing fees, Board fees, equity-based and other compensation expenses, investor-relations costs and payments of reimbursements to our Manager. The Manager will be reimbursed for expenses it incurs on behalf of the Company. However, our Manager is responsible, and we will not reimburse our Manager or its affiliates, for the salaries or benefits to be paid to personnel of our Manager or its affiliates who serve as our officers, except that 50% of the salary of our VP of Finance is allocated to us and we may grant equity awards to our officers under the NexPoint Real Estate Finance, Inc. 2020 Long Term Incentive Plan (as amended and restated, the “LTIP”). Direct payment of operating expenses by us, which includes compensation expense relating to equity awards granted under the LTIP, together with reimbursement of operating expenses to our Manager, plus the Annual Fee, may not exceed 2.5% of equity book value determined in accordance with GAAP, for any calendar year or portion thereof, provided, however, that this limitation will not apply to Offering Expenses, legal, accounting, financial, due diligence and other service fees incurred in connection with extraordinary litigation and mergers and acquisitions and other events outside the ordinary course of our business or any out-of-pocket acquisition or due diligence expenses incurred in connection with the acquisition or disposition of certain real estate related investments. To the extent total corporate G&A expenses would otherwise exceed 2.5% of equity book value, our Manager will waive all or a portion of its Annual Fee to keep our total corporate G&A expenses at or below 2.5% of equity book value.

Loan servicing fees. We pay various service providers fees for loan servicing of our SFR Loans, mezzanine loans and consolidated CMBS trusts. We classify the expenses related to the administration of the SFR Loans and mezzanine loans as servicing fees while the fees associated with the CMBS trusts are included as a component of the change in net assets related to consolidated CMBS variable interest entities (“VIEs”).

Management fees. Management fees include fees paid to our Manager pursuant to the Management Agreement.

Expenses from consolidated real estate owned (Note 8). Reflects the total expenses for our multifamily properties. Expenses include interest, real estate taxes and insurance, operating, general and administrative, management fees, depreciation and amortization, rate cap (income) expense, and debt service bridge expenses of the multifamily properties.

58

Table of Contents

Results of Operations for the Years Ended December 31, 2023 and 2022

The following table sets forth a summary of our operating results for the years ended December 31, 2023 and 2022 (in thousands):

For the Year Ended December 31,$ Change% Change
20232022
Net interest income$16,798$37,733$(20,935)(55.5)%
Other income (loss)25,2922,66122,631850.5%
Operating expenses(23,350)(26,180)2,830(10.8)%
Net income18,74014,2144,52631.8%
Net (income) attributable to Series A Preferred shareholders(3,496)(3,512)16(0.5)%
Net (income) attributable to Series B Preferred shareholders(80)(80)N/A
Net (income) attributable to redeemable noncontrolling interests(4,765)(4,969)204(4.1)%
Net (income) attributable to redeemable noncontrolling interests in subsidiaries(2,499)2,499N/A
Net income attributable to common stockholders$10,399$3,234$7,165221.6%

The change in our net income for the year ended December 31, 2023 as compared to the net income for the year ended December 31, 2022 primarily relates to an decrease in operating expenses and a decrease in other income including changes in net assets related to consolidated CMBS VIEs. Our net income attributable to common stockholders for the year ended December 31, 2023 was approximately $10.4 million. We earned approximately $16.8 million in net interest income, generated income of $25.3 million in other income, incurred operating expenses of $23.4 million, allocated $3.5 million of income to Series A Preferred stockholders, allocated $0.1 million of income to Series B Preferred stockholders, and allocated $4.8 million of income to redeemable non-controlling interests for the year ended December 31, 2023.

Revenues

Net interest income. Net interest income was $16.8 million for the year ended December 31, 2023 compared to $37.7 million for the year ended December 31, 2022 which was a decrease of approximately $20.9 million. The decrease between the periods is primarily due to a decrease in SFR Loans and mezzanine loans in the portfolio compared to the prior period. As of December 31, 2023 we own 87 discrete investments compared to 83 as of December 31, 2022.

Other income (loss). Other income was $25.3 million for the year ended December 31, 2023 compared to $2.7 million for the year ended December 31, 2022 which was an increase of approximately $22.6 million. This was primarily due to an increase in unrealized gains related to consolidated CMBS VIEs and an increase in fair value marks between the periods.

Expenses

G&A expenses. G&A expenses were $9.2 million for the year ended December 31, 2023 compared to $7.2 million for the year ended December 31, 2022 which was an increase of approximately $2.0 million. The increase between the periods was primarily due to a $1.1 million increase in stock compensation expense, a $0.6 million increase in legal fees, and a $0.7 million increase in audit fees compared to the prior period.

Loan servicing fees. Loan servicing fees were $4.2 million for the year ended December 31, 2023 compared to $4.4 million for the year ended December 31, 2022 which was a decrease of approximately $0.2 million. The decrease between the periods was primarily due to a decrease in SFR Loans and mezzanine loans in the portfolio compared to the prior period.

Management fees. Management fees were $3.3 million for the year ended December 31, 2023 compared to $3.2 million for the year ended December 31, 2022 which was an increase of approximately $0.1 million. The increase between the periods was primarily due to an increase in Equity as defined by the Management Agreement.

59

Table of Contents

Results of Operations for the Years Ended December 31, 2022 and 2021

The following table sets forth a summary of our operating results for the years ended December 31, 2022 and 2021 (in thousands):

For the Year Ended December 31,
20222021$ Change% Change
Net interest income$37,733$26,055$11,67844.8%
Other income (loss)2,66171,263(68,602)(96.3)%
Operating expenses(26,180)(13,846)(12,334)89.1%
Net income14,21483,472(69,258)(83.0)%
Net (income) attributable to preferred shareholders(3,512)(3,508)(4)0.1%
Net (income) attributable to redeemable noncontrolling interests(4,969)(40,387)35,418(87.7)%
Net (income) loss attributable to redeemable noncontrolling interests in subsidiaries(2,499)(2,499)N/A
Net income attributable to common stockholders$3,234$39,577$(36,343)(91.8)%

The change in our net income for the year ended December 31, 2022 as compared to the net income for the year ended December 31, 2021 primarily relates to an increase in operating expenses and a decrease in other income including changes in net assets related to consolidated CMBS VIEs partially offset by increases in net interest income. Our net income attributable to common stockholders for the year ended December 31, 2022 was approximately $3.2 million. We earned approximately $37.7 million in net interest income, generated income of $2.7 million in other income, incurred operating expenses of $26.2 million, allocated $3.5 million of income to preferred stockholders, allocated $5.0 million of income to redeemable noncontrolling interests and allocated $2.5 million of income to redeemable non-controlling interests in subsidiaries for the year ended December 31, 2022.

Revenues

Net interest income. Net interest income was $37.7 million for the year ended December 31, 2022 compared to $26.1 million for the year ended December 31, 2021 which was an increase of approximately $11.7 million. The increase between the periods is primarily due to an increase in investments compared to the prior period. Additionally, prepayment penalties related to early paydowns offset by accelerated premium amortization contribute to the increase between the periods. As of December 31, 2022 we owned 83 discrete investments compared to 74 as of December 31, 2021.

Other income (loss). Other income (loss) was $2.7 million for the year ended December 31, 2022 compared to $71.3 million for the year ended December 31, 2021 which was a decrease of approximately $68.6 million. This was primarily due to an increase in unrealized losses related to consolidated CMBS VIEs and a decrease in fair value marks between the periods.

Expenses

G&A expenses. G&A expenses were $7.2 million for the year ended December 31, 2022 compared to $6.4 million for the year ended December 31, 2021 which was an increase of approximately $0.8 million. The increase between the periods was primarily due to a $1.3 million increase in stock compensation expense and a $0.7 million increase in legal fees compared to the prior period.

Loan servicing fees. Loan servicing fees were $4.4 million for the year ended December 31, 2022 compared to $5.2 million for the year ended December 31, 2021 which was a decrease of approximately $0.8 million. The decrease between the periods was primarily due to a decrease in SFR Loans and mezzanine loans in the portfolio compared to the prior period.

Management fees. Management fees were $3.2 million for the year ended December 31, 2022 compared to $2.3 million for the year ended December 31, 2021 which was an increase of approximately $0.9 million. The increase between the periods was primarily due to an increase in equity as defined by the Management Agreement.

60

Table of Contents

Key Financial Measures and Indicators

As a real estate finance company, we believe the key financial measures and indicators for our business are earnings per share, dividends declared, EAD, CAD and book value per share.

Earnings Per Share and Dividends Declared

The following table sets forth the calculation of basic and diluted net income per share and dividends declared per share (in thousands, except per share data):

For the Year Ended December 31,
202320222021
Net income attributable to common stockholders$10,399$3,234$39,577
Net income attributable to redeemable noncontrolling interests4,7654,96940,387
Weighted-average number of shares of common stock outstanding
Basic17,19914,6866,601
Diluted (1)17,19922,47622,366
Net income per share, basic$0.60$0.22$6.00
Net income per share, diluted$0.60$0.22$3.93
Dividends declared per share$2.7400$2.0000$1.9000

(1)Diluted EPS calculations were higher than basic EPS and thus anti-dilutive for the years ended December 31, 2023 and 2022, respectively. As such, the Company is presenting diluted EPS as equal to basic EPS.

Earnings Available for Distribution and Cash Available for Distribution

EAD is a non-GAAP financial measure. We believe EAD serves as a useful indicator for investors in evaluating our performance and our long-term ability to pay distributions. EAD is defined as the net income (loss) attributable to our common stockholders computed in accordance with GAAP, including realized gains and losses not otherwise included in net income (loss), excluding any unrealized gains or losses or other similar non-cash items that are included in net income (loss) for the applicable reporting period, regardless of whether such items are included in other comprehensive income (loss), or in net income (loss) and adding back provision for (reversal of) credit losses and amortization of stock-based compensation. Net income (loss) attributable to common stockholders may also be adjusted for the effects of certain GAAP adjustments and transactions that may not be indicative of our current operations.

We use EAD to evaluate our performance which excludes the effects of certain GAAP adjustments and transactions that we believe are not indicative of our current operations and to assess our long-term ability to pay distributions. We believe providing EAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our long term ability to pay distributions. EAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of EAD may not be comparable to EAD reported by other REITs.

We also use EAD as a component of the management fee paid to our Manager. As consideration for the Manager’s services, we will pay our Manager an annual management fee of 1.5% of Equity, paid monthly, in cash or shares of our common stock at the election of our Manager. “Equity” means (a) the sum of (1) total stockholders’ equity immediately prior to the closing of our IPO, plus (2) the net proceeds received by us from all issuances of our equity securities in and after the IPO, plus (3) our cumulative EAD from and after the IPO to the end of the most recently completed calendar quarter, (b) less (1) any distributions to our holders of common stock from and after the IPO to the end of the most recently completed calendar quarter and (2) all amounts that we have paid to repurchase for cash the shares of our equity securities from and after the IPO to the end of the most recently completed calendar quarter. In our calculation of Equity, we will adjust our calculation of EAD to remove the compensation expense relating to awards granted under one or more of our long-term incentive plans that is added back in our calculation of EAD. Additionally, for the avoidance of doubt, Equity does not include the assets contributed to us in the Formation Transaction. For the purpose of calculating EAD for the management fee, net income (loss) attributable to common stockholders may be adjusted for the effects of certain GAAP adjustments and transactions that may not be indicative of our current operations, in each case after discussions between the Manager and the independent directors of our Board and approved by a majority of the independent directors of our Board.

61

Table of Contents

CAD is a non-GAAP financial measure. We calculate CAD by adjusting EAD by adding back amortization of premiums, depreciation and amortization of real estate investment, amortization of deferred financing costs and by removing accretion of discounts and non-cash items, such as stock dividends. We use CAD to evaluate our performance and our current ability to pay distributions. We also believe that providing CAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our current ability to pay distributions. CAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of CAD may not be comparable to CAD reported by other REITs.

The following table provides a reconciliation of EAD and CAD to GAAP net income (loss) attributable to common stockholders for the years ended December 31, 2023, 2022 and 2021 (in thousands, except per share amounts):

For the Year Ended December 31,
202320222021% Change 2023 - 2022% Change 2022 - 2021
Net income attributable to common stockholders$10,399$3,234$39,577221.6%(91.8)%
Adjustments
Amortization of stock-based compensation4,4113,2862,02334.2%62.4%
Provision for (reversal of) credit losses3,603N/AN/A
Equity in (income) losses of equity method investments (1)2,149N/AN/A
Unrealized (gains) or losses (2)14,09833,539(23,811)(58.0)%240.9%
EAD attributable to common stockholders$34,660$40,059$17,789(13.5)%125.2%
EAD per Diluted Weighted-Average Share$1.93$2.63$2.53(26.6)%4.0%
Adjustments
Amortization of premiums$12,825$16,397$5,408(21.8)%203.2%
Accretion of discounts(11,631)(10,655)(5,587)9.2%90.7%
Depreciation and amortization of real estate investments2,0662,280(9.4)%N/A
Amortization of deferred financing costs(38)38(199.3)%N/A
CAD attributable to common stockholders$37,882$48,119$17,610(21.3)%173.2%
CAD per Diluted Weighted-Average Share$2.11$3.15$2.50(33.0)%26.0%
Weighted-average common shares outstanding - basic17,19914,6866,60117.1%122.5%
Weighted-average common shares outstanding - diluted (3)17,93915,2577,04517.6%116.6%

(1)Starting in the third quarter of 2023, the Company has adjusted EAD to remove the (income) / loss from equity method investments as it does not represent distributable earnings. We will include income from equity method investments to the extent that we receive cash distributions and upon realizing gains and/or losses.

(2)Unrealized gains are the net change in unrealized loss on investments held at fair value applicable to common stockholders.

62

Table of Contents

(3)Weighted-average diluted shares outstanding does not include dilutive effect of redeemable non-controlling interests.

The following table provides a reconciliation of EAD and CAD to GAAP net income including the dilutive effect of non-controlling interests for the years ended December 31, 2023, 2022 and 2021 (in thousands, except per share amounts):

For the Year Ended December 31,
20232020222021% Change 2023 - 2022% Change 2022 - 2021
Net income (loss) attributable to common stockholders$10,399$3,234$39,577221.6%(91.8)%
Net income (loss) attributable to redeemable noncontrolling interests4,7654,96940,387(4.1)%(87.7)%
Adjustments
Amortization of stock-based compensation4,4113,2862,02334.2%62.4%
Provision for (reversal of) credit losses4,299N/AN/A
Equity in (income) losses of equity method investments (1)2,564N/AN/A
Unrealized (gains) or losses (2)16,82044,765(43,503)(62.4)%202.9%
EAD$43,258$56,254$38,484(23.1)%46.2%
EAD per Diluted Weighted-Average Share$1.88$2.50$1.89(24.8)%32.3%
Adjustments
Amortization of premiums$15,301$20,840$15,769(26.6)%32.2%
Accretion of discounts(13,877)(13,312)(9,196)4.2%44.8%
Depreciation and amortization of real estate investments2,4652,895(14.9)%N/A
Amortization of deferred financing costs(45)48(193.8)%N/A
CAD$47,102$66,725$45,057(29.4)%48.1%
CAD per Diluted Weighted-Average Share$2.05$2.97$2.21(31.0)%34.4%
Weighted-average common shares outstanding - basic17,19914,6866,60117.1%122.5%
Weighted-average common shares outstanding - diluted23,00122,47620,3662.3%10.4%

(1)Starting in the third quarter of 2023, the Company has adjusted EAD to remove the (income) / loss from equity method investments as it does not represent distributable earnings. We will include income from equity method investments to the extent that we receive cash distributions and upon realizing gains and/or losses.

(2)Unrealized gains are the net change in unrealized loss on investments held at fair value applicable to common stockholders.

63

Table of Contents

Book Value per Share / Unit

The following table calculates our book value per share (in thousands, except per share data):

December 31, 2023December 31, 2022
Common stockholders' equity$309,832$346,474
Shares of common stock outstanding at period end17,23217,080
Book value per share of common stock$17.98$20.29

Due to the large noncontrolling interest in the OP (see Note 13 to our consolidated financial statements for more information), we believe it is useful to also look at book value on a combined basis as shown in the table below (in thousands, except per share data):

December 31, 2023December 31, 2022
Common stockholders' equity$309,832$346,474
Redeemable noncontrolling interests in the OP89,47196,501
Total equity$399,303$442,975
Redeemable OP Units at period end5,0385,038
Shares of common stock outstanding at period end17,23217,080
Combined shares of common stock and redeemable OP Units22,27022,118
Combined book value per share / unit$17.93$20.03

Our Portfolio

Our portfolio consists of SFR Loans, CMBS B-Pieces, CMBS I/O Strips, mezzanine loans, preferred equity investments, common equity investments, multifamily properties, MSCR Notes and mortgage backed securities with a combined unpaid principal balance of $1.6 billion as of December 31, 2023 and assumes the CMBS Entities’ assets and liabilities are not consolidated. The following table sets forth additional information relating to our portfolio as of December 31, 2023 (dollars in thousands):

Investment (1)Investment DateCurrent Principal AmountNet Equity (2)LocationProperty TypeCouponCurrent Yield (3)Remaining Term (4) (years)
SFR Loans
1Senior loan2/11/2020$508,700$68,452VariousSingle-family4.65%4.43%4.67
2Senior loan2/11/20209,3161,374VariousSingle-family5.35%5.25%4.09
3Senior loan2/11/202010,0151,345VariousSingle-family5.30%5.05%4.67
4Senior loan2/11/20205,361720VariousSingle-family5.24%4.98%4.76
5Senior loan2/11/202034,9674,331VariousSingle-family4.74%4.64%1.75
6Senior loan2/11/20209,4731,254VariousSingle-family6.10%5.75%4.76
7Senior loan2/11/202036,1644,649VariousSingle-family5.55%5.20%4.84
8Senior loan2/11/20205,645751VariousSingle-family5.99%5.64%4.92
9Senior loan2/11/20208,6411,199VariousSingle-family5.88%5.60%5.01
10Senior loan2/11/20206,473911VariousSingle-family5.46%5.23%5.17
11Senior loan2/11/202010,5221,430VariousSingle-family4.72%4.64%2.17
Total645,27786,4164.79%4.57%4.49
CMBS B-Piece
1CMBS B-Piece2/11/202021,024(5)6,611VariousMultifamily9.76%9.76%2.16
2CMBS B-Piece2/11/202028,581(5)9,585VariousMultifamily10.59%10.58%2.90
3CMBS B-Piece4/23/202081,999(5)26,582VariousMultifamily3.50%5.11%6.16

64

Table of Contents

4CMBS B-Piece7/30/202016,349(5)5,536VariousMultifamily14.43%14.43%3.48
5CMBS B-Piece8/6/2020108,643(5)21,877VariousMultifamily%9.12%6.49
6CMBS B-Piece4/20/202125,751(5)6,435VariousMultifamily11.57%11.57%7.16
7CMBS B-Piece6/30/2021108,305(5)27,358VariousMultifamily0.00%10.19%3.00
8CMBS B-Piece5/2/202232,556(5)10,708VariousMultifamily4.43%4.76%14.91
9CMBS B-Piece7/28/202263,397(5)21,945VariousMultifamily10.57%10.57%5.57
Total486,605136,6374.40%9.00%5.64
CMBS I/O Strips
1CMBS I/O Strip5/18/202017,590(6)504VariousMultifamily2.02%14.64%22.75
2CMBS I/O Strip8/6/2020108,643(6)5,538VariousMultifamily2.98%17.98%6.49
3CMBS I/O Strip4/28/2021(7)64,550(6)1,382VariousMultifamily1.59%17.68%6.07
4CMBS I/O Strip5/27/202120,000(6)1,172VariousMultifamily3.39%17.79%6.40
5CMBS I/O Strip6/7/20214,266(6)122VariousMultifamily2.31%22.31%4.91
6CMBS I/O Strip6/11/2021(8)104,471(6)1,335VariousMultifamily1.18%14.57%5.40
7CMBS I/O Strip6/24/202125,387(6)296VariousMultifamily1.17%18.07%6.40
8CMBS I/O Strip8/10/202125,000(6)721VariousMultifamily1.89%17.98%6.32
9CMBS I/O Strip8/11/20216,942(6)421VariousMultifamily3.10%15.24%7.57
10CMBS I/O Strip8/24/20211,625(6)70VariousMultifamily2.61%16.15%7.07
11CMBS I/O Strip9/1/202134,625(6)1,015VariousMultifamily1.92%17.01%6.49
12CMBS I/O Strip9/11/202120,902(6)1,113VariousMultifamily2.95%15.14%7.74
Total434,00113,6892.06%16.75%6.87
Mezzanine Loans
1Mezzanine6/12/20207,5007,500Houston, TXMultifamily11.00%11.00%1.50
2Mezzanine10/20/20205,4702,249Wilmington, DEMultifamily7.50%7.33%5.34
3Mezzanine10/20/202010,3804,294White Marsh, MDMultifamily7.42%7.23%7.50
4Mezzanine10/20/202014,2535,879Philadelphia, PAMultifamily7.59%7.41%5.42
5Mezzanine10/20/20203,7001,518Daytona Beach, FLMultifamily7.83%7.66%4.76
6Mezzanine10/20/202012,0004,963Laurel, MDMultifamily7.71%7.52%7.25
7Mezzanine10/20/20203,0001,241Temple Hills, MDMultifamily7.32%7.14%7.59
8Mezzanine10/20/20201,500621Temple Hills, MDMultifamily7.22%7.04%7.59
9Mezzanine10/20/20205,5402,277Lakewood, NJMultifamily7.33%7.17%5.34
10Mezzanine10/20/20206,8292,804Rosedale, MDMultifamily7.53%7.36%5.01
11Mezzanine10/20/20203,6201,498North Aurora, ILMultifamily7.42%7.23%7.50
12Mezzanine10/20/20209,6103,976Cockeysville, MDMultifamily7.42%7.23%7.50
13Mezzanine10/20/20207,3903,057Laurel, MDMultifamily7.42%7.23%7.50
14Mezzanine10/20/20202,135876Tyler, TXMultifamily7.74%7.57%4.76
15Mezzanine10/20/20201,190489Las Vegas, NVMultifamily7.71%7.54%5.17
16Mezzanine10/20/20203,3101,361Atlanta, GAMultifamily6.91%6.75%5.50
17Mezzanine10/20/20202,8801,182Des Moines, IAMultifamily7.89%7.72%4.84
18Mezzanine10/20/20204,0101,646Urbandale, IAMultifamily7.89%7.72%4.84
19Mezzanine11/18/202112,60012,506Irving, TXMultifamily16.33%16.45%4.92
20Mezzanine12/29/20217,7607,749Rogers, ARMultifamily16.33%16.35%1.03
21Mezzanine6/9/20224,5004,477Rogers, ARMultifamily16.03%16.11%1.44
22Mezzanine10/5/2022(9)4,0303,998Kirkland, WAMultifamily16.03%16.16%4.01
Total133,20776,1619.61%9.50%5.36
Preferred Equity
1Preferred Equity5/29/2020(10)11,69811,698Houston, TXMultifamily11.00%11.00%6.34
2Preferred Equity9/29/20219,5059,492Holly Springs, NCLife Science10.00%10.01%0.75
3Preferred Equity12/28/2021(11)11,37711,377Las Vegas, NVMultifamily10.50%10.50%8.17
4Preferred Equity1/14/202223,95623,955Vacaville, CALife Science10.00%10.00%0.75

65

Table of Contents

5Preferred Equity4/7/2022(12)4,0003,967Beaumont, TXSelf-Storage15.33%15.46%6.67
6Preferred Equity6/8/20224,0003,967Temple, TXSelf-Storage14.61%14.73%6.67
7Preferred Equity7/1/2022(13)9,0008,935Medley, FLSelf-Storage11.00%11.08%3.50
8Preferred Equity8/10/20228,5008,450Plano, TXMultifamily16.12%16.22%1.69
9Preferred Equity9/30/20229,0008,943Fort Worth, TXMultifamily15.03%15.13%1.75
10Preferred Equity10/19/202219,90819,923Woodbury, MNLife Science10.00%9.99%0.75
11Preferred Equity2/10/202328,68528,562Forney, TXMultifamily11.00%11.05%1.12
12Preferred Equity2/24/202320,46420,373Richmond, VAMultifamily11.00%11.05%1.12
13Preferred Equity4/6/202323,95723,971Temecula, CALife Science17.50%17.49%0.75
14Preferred Equity5/16/2023(14)7,1507,083Phoenix, AZSingle-family13.50%13.63%3.33
15Preferred Equity5/17/2023(15)4,1924,151Houston, TXLife Science13.00%13.13%2.98
Total195,392194,84712.20%12.24%2.21
Common Equity
1Common Stock11/6/2020N/A33,129N/ASelf-StorageN/AN/AN/A
2Common Stock4/14/2022N/A28,400N/AGround LeaseN/AN/AN/A
3Common Equity2/10/2023N/AForney, TXMultifamilyN/AN/AN/A
4Common Equity2/24/2023N/ARichmond, VAMultifamilyN/AN/AN/A
5Common Equity9/8/2023N/AAtlanta, GAMultifamilyN/AN/AN/A
Total61,529
Preferred Stock
1Preferred Stock11/9/2023N/A14,776VariousLife Science10.50%N/A5.00
Real Estate
1Real Estate12/31/2021(16)N/A25,989Charlotte, NCMultifamilyN/AN/AN/A
2Real Estate10/10/2023(17)N/A4,905Atlanta, GAMultifamilyN/AN/AN/A
Total30,894
MSCR Notes
1MSCR Note5/25/20224,0002,020VariousMultifamily14.83%14.83%28.42
2MSCR Note5/25/20225,0002,248VariousMultifamily11.83%11.83%28.42
3MSCR Note9/23/20221,500676VariousMultifamily12.18%13.38%27.92
Total10,5004,94413.02%13.19%28.35
Mortgage Backed Securities
1Mortgage Backed Securities6/1/202210,0743,410VariousSingle-family4.87%5.01%1.89
2Mortgage Backed Securities6/1/202210,4193,524VariousSingle-family8.64%8.91%2.30
3Mortgage Backed Securities7/28/2022575275VariousSingle-family6.23%6.31%3.80
4Mortgage Backed Securities7/28/20221,057361VariousSingle-family3.60%4.12%4.47
5Mortgage Backed Securities9/12/20223,9271,325VariousMultifamily11.57%11.55%7.07
6Mortgage Backed Securities9/29/20228,0007,960VariousSelf-Storage11.10%11.12%3.71
7Mortgage Backed Securities3/10/20235,7471,987VariousMultifamily13.93%13.95%1.16
Total39,79918,8429.06%9.19%2.86

(1)Our total portfolio represents the current principal amount of the consolidated SFR Loans, CMBS I/O Strips, mezzanine loans, preferred equity, multifamily properties, MSCR Notes and mortgage backed securities as well as the net equity of our CMBS B-Piece investments.

(2)Net equity represents the carrying value less borrowings collateralized by the investment.

(3)Current yield is the annualized income earned divided by the cost basis of the investment.

66

Table of Contents

(4)The weighted-average life is weighted on current principal balance and assumes no prepayments. The maturity date for preferred equity investments represents the maturity date of the senior mortgage, as the preferred equity investments require repayment upon the sale or refinancing of the asset.

(5)The CMBS B-Pieces are shown on an unconsolidated basis reflecting the value of our investments.

(6)The number shown represents the notional value on which interest is calculated for the CMBS I/O Strips. CMBS I/O Strips receive no principal payments and the notional value decreases as the underlying loans are paid off.

(7)The Company, through the Subsidiary OPs, purchased approximately $50.0 million and $15.0 million aggregate notional amount of the X1 interest-only tranche of the FHMS K-107 CMBS I/O Strip on April 28, 2021 and May 4, 2021, respectively.

(8)The Company, through the Subsidiary OPs, purchased approximately $80.0 million, $35.0 million, $40.0 million and $50.0 million aggregate notional amount of the X1 interest-only tranche of the FRESB 2019-SB64 CMBS I/O Strip on June 11, 2021 and September 29, 2021, February 3, 2022 and March 18, 2022, respectively.

(9)The Company reclassified this investment from preferred equity to a mezzanine loan effective January 1, 2023.

(10)The Company, through the Subsidiary OPs, invested $10.0 million on May 29, 2020, an aggregate of $1.2 million on January 9, 2023, March 6, 2023 and March 28, 2023, and $0.2 million on May 25, 2023 in this preferred equity investment.

(11)The Company, through the Subsidiary OPs, invested $5.0 million, $1.8 million, $40.1 million and $18.5 million in this real estate investment on December 28, 2021, January, 27, 2022, February 1, 2022 and July 26, 2022, respectively.

(12)The Company, through the Subsidiary OPs, invested $2.7 million and $1.3 million in this preferred equity investment on April 7, 2022 and May 3, 2022, respectively.

(13)The Company reclassified this investment from a mezzanine loan to preferred equity effective January 1, 2023.

(14)The Company, through the Subsidiary OPs, invested $0.5 million and $0.7 million in this preferred equity investment on May 16, 2023 and June 12, 2023, respectively.

(15)The Company, through the Subsidiary OPs, invested $3.7 million and $0.3 million in this preferred equity investment on May 17, 2023 and June 24, 2023, respectively.

(16)Real Estate is a 204-unit multifamily property. As of December 31, 2023, the property was 95.1% occupied, with effective rent per occupied unit of $1,693 per month.

(17)Real Estate is a 280-unit multifamily property. As of December 31, 2023, the property was 68.6% occupied with effective rent per occupied unit of $1,633 per month.

The following table details overall statistics for our portfolio as of December 31, 2023 (dollars in thousands):

Total PortfolioFloating Rate InvestmentsFixed Rate InvestmentsCommon Equity InvestmentsPreferred Stock InvestmentReal Estate Investments
Number of investments872653512
Principal balance (1)$1,563,654$341,533$1,222,121N/AN/AN/A
Carrying value$1,687,460$338,673$1,145,931$61,529$14,776$126,551
Weighted-average cash coupon5.92%9.91%4.81%N/AN/AN/A
Weighted-average all-in yield6.93%12.47%5.29%N/AN/AN/A

(1)Cost is used in lieu of principal balance for CMBS I/O Strips.

Liquidity and Capital Resources

Our short-term liquidity requirements consist primarily of funds necessary to pay for our ongoing commitments to repay borrowings, maintain our investments, make distributions to our stockholders and other general business needs. Our investments generate liquidity on an ongoing basis through principal and interest payments, prepayments and dividends. We believe that our available cash, expected operating cash flows, and potential debt or equity financings will provide sufficient funds for our operations, anticipated scheduled debt service payments, potential obligations to purchase up to $3.6 million of the Preferred Units (defined below) and dividend requirements for the twelve-month period following December 31, 2023.

Our long-term liquidity requirements consist primarily of acquiring additional investments, scheduled debt payments and distributions. We expect to meet our long-term liquidity requirements through various sources of capital, which may include future debt or equity issuances, net cash provided by operations and other secured and unsecured borrowings. Our leverage is matched in term and structure to provide stable contractual spreads which will protect us from fluctuations in market interest rates over the long-term. However, there are a number of factors that may have a material adverse effect on our ability to access these capital sources, including the state of overall equity and credit markets, our degree of leverage,

67

Table of Contents

borrowing restrictions imposed by lenders, general market conditions for REITs and our operating performance and liquidity. We believe that our various sources of capital, which may include future debt or equity issuances, net cash provided by operations and other secured and unsecured borrowings, will provide sufficient funds for our operations, anticipated debt service payments, potential obligations to purchase investments under the Company's commitments noted in Note 15 to our consolidated financial statements and dividend requirements for the long-term.

Asset MetricsDebt Metrics
InvestmentFixed/Floating RateInterest RateMaturity DateFixed/Floating RateInterest RateMaturity DateNet Spread
SFR Loans
Senior loanFixed4.65%9/1/2028Fixed2.24%9/1/20282.41%
Senior loanFixed5.35%2/1/2028Fixed3.51%2/1/20281.84%
Senior loanFixed5.30%9/1/2028Fixed2.79%9/1/20282.51%
Senior loanFixed5.24%10/1/2028Fixed2.64%10/1/20282.60%
Senior loanFixed4.74%10/1/2025Fixed2.14%10/1/20252.60%
Senior loanFixed6.10%10/1/2028Fixed3.30%10/1/20282.80%
Senior loanFixed5.55%11/1/2028Fixed2.70%11/1/20282.85%
Senior loanFixed5.99%12/1/2028Fixed3.14%12/1/20282.85%
Senior loanFixed5.88%1/1/2029Fixed3.14%1/1/20292.74%
Senior loanFixed5.46%3/1/2029Fixed2.99%3/1/20292.47%
Senior loanFixed4.72%3/1/2026Fixed2.45%3/1/20262.27%
Mezzanine Loans
MezzanineFixed7.50%5/1/2029Fixed0.30%5/1/20297.20%
MezzanineFixed7.42%7/1/2031Fixed0.30%7/1/20317.12%
MezzanineFixed7.59%6/1/2029Fixed0.30%6/1/20297.29%
MezzanineFixed7.83%10/1/2028Fixed0.30%10/1/20287.53%
MezzanineFixed7.71%4/1/2031Fixed0.30%4/1/20317.41%
MezzanineFixed7.32%8/1/2031Fixed0.30%8/1/20317.02%
MezzanineFixed7.22%8/1/2031Fixed0.30%8/1/20316.92%
MezzanineFixed7.33%5/1/2029Fixed0.30%5/1/20297.03%
MezzanineFixed7.53%7/1/2031Fixed0.30%7/1/20317.23%
MezzanineFixed7.42%1/1/2029Fixed0.30%1/1/20297.12%
MezzanineFixed7.42%7/1/2031Fixed0.30%7/1/20317.12%
MezzanineFixed7.42%4/1/2031Fixed0.30%4/1/20317.12%
MezzanineFixed7.74%10/1/2028Fixed0.30%10/1/20287.44%
MezzanineFixed7.71%3/1/2029Fixed0.30%3/1/20297.41%
MezzanineFixed6.91%7/1/2029Fixed0.30%7/1/20296.61%
MezzanineFixed7.89%11/1/2028Fixed0.30%11/1/20287.59%
MezzanineFixed7.89%11/1/2028Fixed0.30%11/1/20287.59%

Our primary sources of liquidity and capital resources to date consist of cash generated from our operating results and the following:

Freddie Mac Credit Facilities

Prior to the Formation Transaction, two of our subsidiaries entered into a loan and security agreement, dated July 12, 2019, with Freddie Mac (the “Credit Facility”). Under the Credit Facility, these entities borrowed approximately $788.8 million in connection with their acquisition of senior pooled mortgage loans backed by SFR properties (the “Underlying Loans”). No additional borrowings can be made under the Credit Facility, and our obligations will be secured by the

68

Table of Contents

Underlying Loans. The Credit Facility was assumed by the Company as part of the Formation Transaction. As such, the remaining outstanding balance of $788.8 million was contributed to the Company on February 11, 2020. Our borrowings under the Credit Facility will mature on July 12, 2029; however, if an Underlying Loan matures prior to July 12, 2029, we will be required to repay the portion of the Credit Facility that is allocated to that loan. As of December 31, 2023, the outstanding balance on the Credit Facility was $590.3 million.

Repurchase Agreements

From time to time, we may enter into repurchase agreements to finance the acquisition of our target assets. Repurchase agreements will effectively allow us to borrow against loans and securities that we own in an amount equal to (1) the market value of such loans and/or securities multiplied by (2) the applicable advance rate. Under these agreements, we will sell our loans and securities to a counterparty and agree to repurchase the same loans and securities from the counterparty at a price equal to the original sales price plus an interest factor. During the term of a repurchase agreement, we will receive the principal and interest on the related loans and securities and pay interest to the lender under the repurchase agreement. At any point in time, the amounts and the cost of our repurchase borrowings will be based on the assets being financed. For example, higher risk assets will result in lower advance rates (i.e., levels of leverage) at higher borrowing costs. In addition, these facilities may include various financial covenants and limited recourse guarantees.

As discussed in Note 9 to our consolidated financial statements, in connection with our CMBS acquisitions, we, through the OP and the Subsidiary OPs, have borrowed approximately $303.5 million under our repurchase agreements and posted approximately $931.3 million par value of our CMBS B-Piece, CMBS I/O Strip, MSCR Notes and mortgage backed security investments as collateral. The CMBS B-Pieces, CMBS I/O Strips, MSCR Notes and mortgage backed securities held as collateral are illiquid and irreplaceable in nature. These assets are restricted solely to satisfy the interest and principal balances owed to the lender.

The table below provides additional details regarding recent borrowings under the master repurchase agreements (dollars in thousands):

December 31, 2023
FacilityCollateral
Date issuedOutstanding face amountCarrying valueFinal stated maturityWeighted average interest rate (1)Weighted average life (years) (2)Outstanding face amountAmortized cost basisCarrying value (3)Weighted average life (years) (2)
Master Repurchase Agreements
CMBS
Mizuho(4)4/15/2020303,514303,514N/A(5)7.26%0.0931,296470,761464,8886.4

(1)Weighted-average interest rate using unpaid principal balances.

(2)Weighted-average life is determined using the maximum maturity date of the corresponding loans, assuming all extension options are exercised by the borrower.

(3)CMBS are shown at fair value on an unconsolidated basis.

(4)On April 15, 2020, three of our subsidiaries entered into a master repurchase agreement with Mizuho. Borrowings under these repurchase agreements are collateralized by portions of the CMBS B-Pieces, CMBS I/O Strips, MSCR Notes and mortgage backed securities.

(5)The master repurchase agreement with Mizuho does not have a stated maturity date. The transactions in place have a one-month to two-month tenor and are expected to roll accordingly.

At-The-Market Offering

On March 15, 2022, the Company, the OP and the Manager separately entered into the 2022 Equity Distribution Agreements with the 2022 Sales Agents, pursuant to which the Company may issue and sell from time to time shares of the Company’s common stock and Series A Preferred Stock having an aggregate sales price of up to $100.0 million in the 2022 ATM Program. The 2022 Equity Distribution Agreements provide for the issuance and sale of common stock or Series A Preferred Stock by the Company through a sales agent acting as a sales agent or directly to the sales agent acting as principal for its own account at a price agreed upon at the time of sale. As of December 31, 2023, pursuant to the 2022 Equity Distribution Agreements, the Company has sold 531,728 shares of its common stock and zero shares of Series A Preferred Stock for total gross sales of $12.6 million. For additional information about the 2022 ATM Program, see Note 11 to our consolidated financial statements.

Series B Preferred Stock Offering

69

Table of Contents

On November 2, 2023, the Company announced the launch of a continuous public offering of up to 16,000,000 shares of its Series B Preferred Stock at a price to the public of $25.00 per share, for gross proceeds of $400 million. Beginning on the first day of the calendar month following the date of original issuance, the Series B Preferred Stock are redeemable at the option of the Holder at a redemption price per share equal to the liquidation preference of $25.00 per share, plus all accrued but unpaid cash dividends and less certain redemption fees. After the first day of the calendar month following the second anniversary of the original issue date, the Company also has the option to redeem, in whole or in part, subject to certain restrictions in the Company's charter and the articles supplementary setting forth the terms of the Series B Preferred Stock, at a redemption price per share equal to the liquidation preference of $25.00 per share, plus any accrued but unpaid cash dividends. In all optional redemptions, the Company has the right, in its sole discretion, to pay the redemption in cash or in equal value of shares of the Company’s common stock for so long as the common stock is listed or admitted to trading on the NYSE or another national securities exchange or automated quotation system. The Dealer Manager serves as the Company’s dealer manager in connection with the offering. The Dealer Manager uses its reasonable best efforts to sell the shares of Series B Preferred Stock offered in the offering, and the Company pays the Dealer Manager, subject to the discounts and other special circumstances described or referenced therein, (i) Selling Commissions of 7.0% of the aggregate gross proceeds from sales of Series B Preferred Stock in the offering and (ii) a Dealer Manager Fee of 3.0% of the gross proceeds from sales of Series B Preferred Stock in the offering. The Dealer Manager, subject to federal and state securities laws, will reallow all or any portion of the Selling Commissions and may reallow a portion of the Dealer Manager Fee to other securities dealers that the Dealer Manager may retain who sold the shares of Series B Preferred Stock as is described more fully in the agreements between such dealers and the Dealer Manager. The Company expects that the offering will terminate on the earlier of the date the Company sells all 16,000,000 shares of the Series B Preferred Stock in the offering or March 14, 2025 (which is the third anniversary of the effective date of the Company’s registration statement), which may be extended by the Board in its sole discretion. The Board may elect to terminate this offering at any time. As of December 31, 2023, the Company has sold 427,218 shares of Series B Preferred Stock for total gross proceeds of $10.5 million.

Company Notes Offering

In 2022 and 2023, the Company issued a total of $35 million and $15 million in aggregate principal amount, respectively, of its 5.75% Notes for proceeds of approximately $35.1 million and $13.6 million, respectively, after original issue discount and underwriting fees.

In 2022, the Company purchased a total of $5 million aggregate principal amount of its 5.75% Notes for approximately $4.9 million. The purchased 5.75% notes were cancelled upon settlement.

Other Potential Sources of Financing

We may seek additional sources of liquidity from further repurchase facilities, other borrowings and future offerings of common and preferred equity and debt securities and contributions from existing holders of the OP or Subsidiary OPs. In addition, we may apply our existing cash and cash equivalents and cash flows from operations to any liquidity needs. As of December 31, 2023, our cash and cash equivalents were $16.6 million.

Cash Flows

The following table presents selected data from our Consolidated Statements of Cash Flows for the years ended December 31, 2023, 2022, and 2021 (in thousands):

For the Year Ended December 31,
202320222021
Net cash provided by operating activities$31,556$65,801$49,298
Net cash provided by investing activities741,342950,578517,878
Net cash (used in) financing activities(776,596)(1,029,264)(567,415)
Net increase (decrease) in cash, cash equivalents, and restricted cash(3,698)(12,885)(239)
Cash, cash equivalents and restricted cash, beginning of year20,34733,23233,471
Cash, cash equivalents and restricted cash, end of year$16,649$20,347$33,232

The year ended December 31, 2023 as compared to the year ended December 31, 2022

70

Table of Contents

Cash flows from operating activities. During the year ended December 31, 2023, net cash provided by operating activities was $31.6 million, compared to net cash provided by operating activities of $65.8 million for the year ended December 31, 2022. This decrease was due to an increase in provision for credit losses and an increase in unrealized gains on investments held at fair value.

Cash flows from investing activities. During the year ended December 31, 2023, net cash provided by investing activities was $741.3 million, compared to net cash provided by operating activities of $950.6 million for the year ended December 31, 2022. This decrease was primarily driven by the increase in proceeds from payments on mortgage loans held in VIEs.

Cash flows from financing activities. During the year ended December 31, 2023, net cash used in financing activities was $776.6 million, compared to net cash used in financing activities of $1.0 billion for the year ended December 31, 2022. This decrease was primarily driven by the increase in distributions to bondholders of VIEs.

The year ended December 31, 2022 as compared to the year ended December 31, 2021

Cash flows from operating activities. During the year ended December 31, 2022, net cash provided by operating activities was $65.8 million compared to net cash provided by operating activities of $49.3 million for the year ended December 31, 2021. This increase was primarily due to the interest income generated by our investments.

Cash flows from investing activities. During the year ended December 31, 2022, net cash provided by investing activities was $950.6 million compared to net cash provided by investing activities of $517.9 million for the year ended December 31, 2021. This increase was primarily driven by proceeds received from payments on mortgage loans held in VIEs.

Cash flows from financing activities. During the year ended December 31, 2022, net cash used in financing activities was $1.0 billion compared to net cash used in financing activities of $567.4 million for the year ended December 31, 2021. This increase was primarily driven by distributions to bondholders of VIEs.

Emerging Growth Company and Smaller Reporting Company Status

Section 107 of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 13(a) of the Exchange Act, for complying with new or revised accounting standards applicable to public companies. In other words, an emerging growth company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have elected to take advantage of this extended transition period. As a result of this election, our financial statements may not be comparable to companies that comply with public company effective dates for such new or revised standards. We may elect to comply with public company effective dates at any time, and such election would be irrevocable pursuant to Section 107(b) of the JOBS Act.

We are also a “smaller reporting company” as defined in Regulation S-K under the Securities Act, and may elect to take advantage of certain of the scaled disclosures available to smaller reporting companies. We may be a smaller reporting company even after we are no longer an “emerging growth company.”

Income Taxes

We elected to be treated as a REIT for U.S. federal income tax purposes, beginning with our taxable year ended December 31, 2020. We believe that our organization and proposed method of operation will enable us to meet the requirements for qualification and taxation as a REIT. To qualify as a REIT, we must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of our annual REIT taxable income to stockholders. As a REIT, we will be subject to federal income tax on our undistributed REIT taxable income and net capital gain and to a 4% nondeductible excise tax on any amount by which distributions we pay with respect to any calendar year are less than the sum of (1) 85% of our ordinary income, (2) 95% of our capital gain net income and (3) 100% of our undistributed income from prior years. Taxable income from certain non-REIT activities is managed through a TRS and is subject to applicable federal, state, and local income and margin taxes. We had no significant taxes associated with our TRS for the year ended December 31, 2023.

If we fail to qualify as a REIT in any taxable year, we will be subject to U.S. federal income tax on our taxable income at regular corporate income tax rates, and dividends paid to our stockholders would not be deductible by us in computing taxable income. Any resulting corporate liability could be substantial and could materially and adversely affect our net income and net cash available for distribution to stockholders. Unless we were entitled to relief under certain Code

71

Table of Contents

provisions, we also would be disqualified from re-electing to be taxed as a REIT for the four taxable years following the year in which we failed to qualify to be taxed as a REIT.

We evaluate the accounting and disclosure of tax positions taken or expected to be taken in the course of preparing our tax returns to determine whether the tax positions are “more-likely-than-not” (greater than 50 percent probability) of being sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold would be recorded as a tax benefit or expense in the current year. Our management is required to analyze all open tax years, as defined by the statute of limitations, for all major jurisdictions, which include federal and certain states. We have no examinations in progress, and none are expected at this time.

We recognize our tax positions and evaluate them using a two-step process. First, we determine whether a tax position is more likely than not to be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. Second, we will determine the amount of benefit to recognize and record the amount that is more likely than not to be realized upon ultimate settlement. We had no material unrecognized tax benefit or expense, accrued interest or penalties as of December 31, 2023.

Dividends

We intend to make regular quarterly dividend payments to holders of our common stock. We also intend to make the accrued dividend payments on the Series A Preferred Stock, which are payable quarterly in arrears as provided in the articles supplementary setting forth the terms of the Series A Preferred Stock and the Series B Preferred Stock, which are payable monthly as provided in the articles supplementary setting forth the terms of the Series B Preferred Stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains. As a REIT, we will be subject to federal income tax on our undistributed REIT taxable income and net capital gain and to a 4% nondeductible excise tax on any amount by which distributions we pay with respect to any calendar year are less than the sum of (1) 85% of our ordinary income, (2) 95% of our capital gain net income and (3) 100% of our undistributed income from prior years. We intend to make regular quarterly dividend payments of all or substantially all of our taxable income, which is not used to pay a dividend on the Series A Preferred Stock and Series B Preferred Stock, to holders of our common stock out of assets legally available for this purpose, if and to the extent authorized by our Board. Before we make any dividend payments, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets, borrow funds or raise additional capital to make cash dividends or we may make a portion of the required dividend in the form of a taxable distribution of stock or debt securities.

We will make dividend payments to holders of our common stock based on our estimate of taxable earnings per share of common stock, but not earnings calculated pursuant to GAAP. Our dividends and taxable income and GAAP earnings will typically differ due to items such as depreciation and amortization, fair-value adjustments, differences in premium amortization and discount accretion and non-deductible G&A expenses. Our quarterly dividends per share of our common stock may be substantially different than our quarterly taxable earnings and GAAP earnings per share. Our Board declared the fourth regular quarterly dividend to common stockholders of $0.50 per share on October 30, 2023, which was paid on December 29, 2023, to stockholders of record as of December 15, 2023. Our Board also declared a special dividend to common stockholders of $0.185 per share on October 30, 2023, which was paid on December 29, 2023, to common stockholders of record as of December 15, 2023. On December 12, 2023, our Board declared a Series A Preferred Stock dividend to Series A Preferred stockholders of $0.53125 per share, which was paid on January 25, 2024, to Series A Preferred stockholders of record as of January 12, 2024. On November 30, 2023, our Board declared a Series B Preferred Stock dividend to Series B Preferred stockholders of $0.1875 per share, which was paid on January 5, 2024, to Series B Preferred stockholders of record as of December 22, 2023.

Off-Balance Sheet Arrangements

As of December 31, 2023, we had one off balance sheet arrangement that has or is reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

On December 8, 2022 and in connection with a restructuring of NSP, the Company, through REIT Sub, together with NexPoint Diversified Real Estate Trust, Highland Income Fund and NexPoint Real Estate Strategies Fund (collectively, the "Co-Guarantors"), as guarantors, entered into a sponsor guaranty agreement (the "NSP Sponsor Guaranty Agreement") in favor of Extra Space Storage, LP ("Extra Space") pursuant to which REIT Sub and the Co-Guarantors guaranteed obligations of NSP with respect to accrued dividends on NSP’s newly created Series D preferred stock and two promissory notes in an aggregate principal amount of approximately $64.2 million issued to Extra Space. The guaranties by

72

Table of Contents

REIT Sub and the Co-Guarantors are capped at $97.6 million, and each of REIT Sub and the Co-Guarantors generally guaranteed the foregoing obligations of NSP up to the cap amount on a pro rata basis with respect to its percentage ownership of NSP’s common stock. On February 15, 2023, NSP paid down approximately $15.0 million of these promissory notes, resulting in an aggregate principal amount of approximately $49.2 million. On December 8, 2023, NSP paid down the remaining principal balance of $49.2 million. The NSP Series D preferred stock remains outstanding as of December 31, 2023.

Commitments and Contingencies

Except as otherwise disclosed below, the Company is not aware of any contractual obligations, legal proceedings or any other contingent obligations incurred in the normal course of business that would have a material adverse effect on our consolidated financial statements.

On September 29, 2021, the Company, through one of the Subsidiary OPs, entered into an agreement to purchase up to $50.0 million in a new preferred equity investment (the “Preferred Units”) upon notice from the issuer. Subject to certain conditions, the Company may be required to purchase an additional $25.0 million of Preferred Units at the option of the issuer. The funds are expected to be used to capitalize special purpose limited liability companies (“PropCos”) to engage in sale-and-leaseback transactions and development transactions on life science real property. On September, 22, 2023, the issuer exercised its right to extend the final obligation date to purchase any additional Preferred Units to September 29, 2024. As of December 31, 2023, the Company may have the obligation to fund an additional $3.6 million by September 29, 2024, which the issuer may extend for up to one year at its option for an extension fee. The Preferred Units accrue distributions at a rate of 10.0% annually, compounded monthly. Distributions on the Preferred Units will be paid in cash with respect to stabilized PropCos and paid in kind with respect to unstabilized PropCos. The obligations of the issuer will be supported by a pledge of all equity units of the PropCos. All or a portion of the Preferred Units may be redeemed at any time for a redemption price equal to the purchase price of the Preferred Units to be redeemed plus any accrued and unpaid distributions thereon and a cash redemption fee. Upon the redemption of any Preferred Units and if the parties agree, the remaining amount to be funded by the Company may be increased by the aggregate purchase price of the redeemed Preferred Units. In addition, if the issuer experiences a change of control, the redemption price will also include a payment equal to the amount needed to achieve a multiple on invested capital ("MOIC") equal to 1.25x for unstabilized PropCos and 1.10x for stabilized PropCos. As of December 31, 2023, the Company has not recorded any contingencies on its Consolidated Balance Sheets as the obligation to fund additional Preferred Units other than under the existing commitment is considered remote for the year ended December 31, 2023.

The Company provides certain guarantees in connection with the NSP Sponsor Guaranty Agreement. See Off-Balance Sheet Arrangements above for further details.

On March 14, 2023, the Company, through one of the Subsidiary OPs, committed to fund $24.0 million of preferred equity with respect to a ground up construction horizontal single-family property located in Phoenix, Arizona, of which $16.9 million was unfunded as of December 31, 2023. The preferred equity investment provides a floating annual return that is the greater of prime rate plus 5.0% or 11.25%, compounded monthly with a MOIC of 1.30x and 1.0% placement fee. The Company was also issued a common interest at the time of its first funding of preferred equity on May 16, 2023. The common interest allows the Company to receive a 10% profit share once aggregate distributions exceed the 20% internal rate of return ("IRR") hurdle as shown below. There was no value ascribed to the common interest as of December 31, 2023. Further, once the Company's preferred equity and accrued interest has been repaid, any additional cash flow and net sale proceeds shall be distributed as follows:

•0% to the Company and 100% to issuer up to a 20.0% IRR

•10% to the Company and 90% to issuer thereafter

On February 10, 2023, the Company, through one of the Subsidiary OPs, through a unit purchase agreement, committed to purchase $30.3 million of the preferred units with respect to a multifamily property development located in Forney, Texas, of which $3.4 million was unfunded as of December 31, 2023. Further, the Company committed to purchase $4.3 million of common equity with respect to the same property, of which $3.3 million was unfunded as of December 31, 2023.

On February 10, 2023, the Company, through one of the Subsidiary OPs, through a unit purchase agreement, committed to purchase $30.3 million of the preferred units with respect to a multifamily property development located in Richmond, Virginia, of which $11.1 million was unfunded as of December 31, 2023. Further, the Company committed to

73

Table of Contents

purchase $4.3 million of common equity with respect to the same property, of which $3.3 million was unfunded as of December 31, 2023.

On January 26, 2024, the Company, along with related party The Ohio State Life Insurance Company (“OSL”), entered into a Mezzanine Loan and Security Agreement whereby it made a loan in the maximum principal amount of up to $218 million to IQHQ-Alewife Holdings, LLC, which is solely owned by IQHQ, LP. The Company has an ownership interest in the Series D-1 preferred stock in IQHQ, Inc., who is the limited partner in IQHQ, LP; however, the Company has no controlling financial interest nor significant influence in IQHQ, LP. The loan is secured by a first mortgage with a first lien position and other security interests. The Company made the initial advances of $20 million, and subsequent advances of the mezzanine loan may be made by the Company or OSL. The Company’s portion of the total commitment is $208 million.

The table below shows the Company's unfunded commitments by investment type as of December 31, 2023 and December 31, 2022 (in thousands):

Investment TypeDecember 31, 2023December 31, 2022
Unfunded CommitmentsUnfunded Commitments
Preferred Equity$34,966$33,704
Common Equity6,600
$41,566$33,704

Critical Accounting Policies and Estimates

Management’s discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires our management to make judgments, assumptions and estimates that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We evaluate these judgments, assumptions and estimates for changes that would affect the reported amounts. These estimates are based on management’s historical industry experience and on various other judgments and assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these judgments, assumptions and estimates. Below is a discussion of the accounting policies and estimates that involve significant estimation uncertainty that have or are reasonably likely to have a material impact on our financial condition or results of operations. A discussion of recent accounting pronouncements and our significant accounting policies, including further discussion of the accounting policies described below, can be found in Note 2 to our consolidated financial statements.

Allowance for Credit Losses

In periods ending on or prior to December 31, 2022, the Company, with the assistance of an independent valuations firm, performed a quarterly evaluation of loans classified as held for investment for impairment on a loan-by-loan basis in accordance with ASC 310-10-35, Receivables, Subsequent Measurement (“ASC 310-10-35”). If the Company determined that it was probable that it would be unable to collect all amounts owed according to the contractual terms of a loan, impairment of that loan was indicated. If a loan was considered to be impaired, the Company would establish an allowance for loan losses, through a valuation provision in earnings that reduced carrying value of the loan to the present value of expected future cash flows discounted at the loan’s contractual effective rate or the fair value of the collateral, if repayment was expected solely from the collateral. For non-impaired loans with no specific allowance the Company determined an allowance for loan losses in accordance with ASC 450-20, Loss Contingencies (“ASC 450-20”), which represented management’s best estimate of incurred losses inherent in the portfolio at the balance sheet date, excluding impaired loans and loans carried at fair value. Management considered quantitative factors likely to cause estimated credit losses, including default rate and loss severity rates. The Company also evaluated qualitative factors such as macroeconomic conditions, evaluations of underlying collateral, trends in delinquencies and non-performing assets. Increases to (or reversals of) the allowance for loan loss for the fiscal year ended December 31, 2022 and prior years are included in “Loan loss (provision)” on the accompanying Consolidated Statements of Operations.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses on Financial Instruments (“ASU 2016-13”), which establishes credit losses on certain types of financial instruments. The new approach changes the impairment model for most financial assets and requires the use of a current expected credit loss ("CECL") model for financial instruments measured at amortized cost and certain other instruments. This model applies to trade and other receivables, loans, debt securities, net investments in leases and off-balance sheet credit exposures (such as loan

74

Table of Contents

commitments, standby letters of credit and financial guarantees not accounted for as insurance) and requires entities to estimate the lifetime expected credit loss on such instruments and record an allowance that represents the portion of the amortized cost basis that the entity does not expect to collect.

We adopted ASU 2016-13 as of January 1, 2023. The implementation process included the utilization of loan loss forecasting models, updates to our loan credit loss policy documentation, changes to internal reporting processes and related internal controls, and overall operational readiness for our adoption of the new standard. We have implemented loan loss forecasting models for estimating expected life-time credit losses, at the individual loan level, for our loan portfolio. These models are also utilized for estimating expected life-time credit losses for unfunded loan commitments for which the Company has a present contractual obligation to extend the credit and the obligation is not unconditionally cancellable. The CECL forecasting methods used by the Company include (i) a probability of default and loss given default method using underlying third-party CMBS/Commercial Real Estate loan database with historical loan losses from 1998 to 2022, and (ii) probability weighted expected cash flow method, depending on the type of loan and the availability of relevant historical market loan loss data. We might use other acceptable alternative approaches in the future depending on, among other factors, the type of loan, underlying collateral, and availability of relevant historical market loan loss data. Significant inputs to our forecasting methods include (i) key loan-specific inputs such as loan-to-value, vintage year, loan-term, underlying property type, occupancy, geographic location, performance against the underwritten business plan, and our internal loan risk rating, and (ii) a macro-economic environment forecast. The allowance for loan and lease losses reserve as of December 31, 2022, was $0.7 million and the CECL reserve as of January 1, 2023, is $2.3 million. As such, the cumulative effect of adoption of ASU 2016-13 is a $1.6 million reduction in retained earnings. The provision for credit losses of $4.3 million for the year ended December 31, 2023 is included in other income on the accompanying Consolidated Statements of Operations, resulting in a December 31, 2023 ending allowance for credit loss of $2.1 million.

Significant judgment is required in determining impairment and in estimating the resulting loss allowance, and actual losses, if any, could materially differ from those estimates.

Purchase Price Allocation

The Company considers the acquisition of real estate investments as asset acquisitions. Upon acquisition of a property, the purchase price and related acquisition costs (“total consideration”) are allocated to land, buildings, improvements, furniture, fixtures, and equipment, and intangible lease assets in accordance with FASB ASC 805, Business Combinations. Acquisition costs are capitalized in accordance with FASB ASC 805.

The allocation of total consideration, which is determined using inputs that are classified within Level 3 of the fair value hierarchy established by FASB ASC 820, Fair Value Measurement and Disclosures (“ASC 820”) (see Note 10), is based on management’s estimate of the property’s “as-if” vacant fair value and is calculated by using all available information such as the replacement cost of such asset, appraisals, property condition reports, market data and other related information. The allocation of the total consideration to intangible lease assets represents the value associated with the in-place leases, which may include lost rent, leasing commissions, legal and other related costs, which the Company, as buyer of the property, did not have to incur to obtain the residents. If any debt is assumed in an acquisition, the difference between the fair value, which is estimated using inputs that are classified within Level 2 of the fair value hierarchy, and the face value of debt is recorded as a premium or discount and amortized as interest expense over the life of the debt assumed.

Real estate assets, including land, buildings, improvements, furniture, fixtures and equipment, and intangible lease assets are stated at historical cost less accumulated depreciation and amortization. Costs incurred in making repairs and maintaining real estate assets are expensed as incurred. Expenditures for improvements, renovations, and replacements are capitalized at cost. Real estate-related depreciation and amortization are computed on a straight-line basis over the estimated useful lives as described in the following table:

LandNot depreciated
Buildings (in years)30
Improvements (in years)15
Furniture, fixtures, and equipment (in years)3
Intangible lease assets (in months)6

Post-acquisition, construction in progress includes the cost of renovation projects being performed at the various properties. Once a project is complete, the historical cost of the renovation is placed into service in one of the categories above depending on the type of renovation project and is depreciated over the estimated useful lives as described in the table above.

75

Table of Contents

Valuation of Common and Preferred Equity

As of December 31, 2023, the Company owns approximately 25.7% of the total outstanding shares of NSP and thus can exercise significant influence over NSP. The Company elected the fair-value option in accordance with ASC 825-10-10. On a quarterly basis, the Company, with the assistance of an independent third-party valuation firm, determines the fair value for subsequent measurement absent a readily available market price. The valuation is determined using widely accepted valuation techniques consistent with the principles of ASC 820. Specifically, these techniques include the discounted cash flow methodology whereby observable market terminal capitalization rates and discount rates are applied to projected cash flows generated by self-storage assets owned by NSP. The necessary inputs for the valuation include projected cash flows of NSP, terminal capitalization rates and discount rates. These inputs are reflective of public company comparables, but are assumptions and estimates. As a result, the determination of fair value involves significant estimation uncertainty because it involves subjective judgments and estimates that are based on unobservable inputs. For the year ended December 31, 2023, the unrealized loss related to the change in fair value estimate is $17.3 million. See Notes 5 and 10 to our consolidated financial statements for additional disclosures regarding the valuation of NSP.

As of December 31, 2023, the Company owns approximately 6.36% of the total outstanding common equity of the Private REIT. The Company records the Private REIT at fair value in accordance with ASC 321. The valuation is determined using a market approach. The necessary input for the valuation includes the yield of the Private REIT. As a result, the determination of fair value is uncertain because it involves subjective judgments and estimates that are unobservable. For the year ended December 31, 2023, the unrealized loss related to the change in fair value estimate is $0.5 million. See Notes 5 and 10 to our consolidated financial statements for additional disclosures regarding the valuation of the Private REIT.

As of December 31, 2023, the Company owns approximately 98.0% of the total outstanding common equity of each of Resmark Forney Gateway Holdings, LLC ("RFGH") and Resmark the Brook, LLC ("RTB"). The Company holds RFGH and RTB based on the Company's proportionate share of income (losses) for the year ended December 31, 2023. See Notes 5 and 6 to our consolidated financial statements for additional disclosures regarding the equity method investments RFGH and RTB.

As of December 31, 2023, the Company owns 9.5% of the total outstanding shares of the Series D-1 preferred stock in IQHQ, Inc. See Notes 5 and 10 to our consolidated financial statements for additional disclosures regarding the equity security investment in IQHQ, Inc.

Considerations Related to Tightening Monetary Policy

The macroeconomic environment remains challenging as central banks have held interest rates high to combat inflation. The high rate environment, coupled with large bank failures in early 2023 and ongoing economic uncertainty, has limited credit availability to commercial real estate. Less available and more expensive debt capital has had pronounced effects on the capital markets, making property acquisitions and other investments harder to finance. Similar factors also impact the timing of and proceeds generated from asset sales and our ability to obtain debt capital.

REIT Tax Election

We elected to be treated as a REIT under Sections 856 through 860 of the Code. To qualify as a REIT, we must meet a number of organizational and operational requirements, including a requirement that we distribute at least 90% of our “REIT taxable income,” as defined by the Code, to our stockholders. Taxable income from certain non-REIT activities is managed through a TRS and is subject to applicable federal, state, and local income and margin taxes. We had no significant taxes associated with our TRS for the years ended December 31, 2023 and December 31, 2022. We believe that our organization and current and proposed method of operation will allow us to qualify for taxation as a REIT, but no assurance can be given that we will operate in a manner so as to qualify as a REIT.

FY 2022 10-K MD&A

SEC filing source: 0001786248-23-000007.

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

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

The following is a discussion and analysis of our financial condition and results of operations. The following should be read in conjunction with our financial statements and accompanying notes. This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those projected, forecasted, or expected in these forward-looking statements as a result of various factors, including, but not limited to, those discussed below and elsewhere in this annual report. See “Cautionary Statement Regarding Forward-Looking Statements” and “Risk Factors” in this annual report. Our management believes the assumptions underlying the Company's financial statements and accompanying notes are reasonable. However, the Company's financial statements and accompanying notes may not be an indication of our financial condition and results of operations in the future.

Overview

We are a commercial mortgage REIT incorporated in Maryland on June 7, 2019. Our strategy is to originate, structure and invest in first-lien mortgage loans, mezzanine loans, preferred equity, convertible notes, multifamily properties and common stock investments, as well as multifamily CMBS securitizations, MSCR Notes and mortgage-backed securities, or our target assets. We primarily focus on investments in real estate sectors where our senior management team has operating expertise, including in the multifamily, SFR, self-storage, life science, hospitality and office sectors predominantly in the top 50 MSAs. In addition, we target lending or investing in properties that are stabilized or have a light-transitional business plan.

Our investment objective is to generate attractive, risk-adjusted returns for stockholders over the long term. We seek to employ a flexible and relative-value focused investment strategy and expect to re-allocate capital periodically among our target investment classes. We believe this flexibility will enable us to efficiently manage risk and deliver attractive risk-adjusted returns under a variety of market conditions and economic cycles. For highlights of our acquisition, financing and other activity during 2022, see “Item 1. Business—2022 Highlights.”

We are externally managed by our Manager, a subsidiary of our Sponsor, an SEC-registered investment advisor, which has extensive real estate experience, having completed as of December 31, 2022 approximately $18.4 billion of gross real estate transactions since the beginning of 2012. In addition, our Sponsor, together with its affiliates, including NexBank, is one of the most experienced global alternative credit managers managing approximately $19.8 billion of loans and debt or credit related investments as of December 31, 2022 and has managed credit investments for over 25 years. We believe our relationship with our Sponsor benefits us by providing access to resources including research capabilities, an extensive relationship network, other proprietary information, scalability, and a vast wealth of knowledge of information on real estate in our target assets and sectors.

We elected to be treated as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2020. We also intend to operate our business in a manner that will permit us to maintain one or more exclusions or exemptions from registration under the Investment Company Act.

On October 15, 2021, the Bankruptcy Trust Lawsuit was filed by a litigation subtrust formed in connection with the Highland Bankruptcy against various persons and entities, including our Sponsor and James Dondero. In addition, on

57

Table of Contents

February 8, 2023, the UBS Lawsuit was filed against Mr. Dondero and a number of other persons and entities. Neither the Bankruptcy Trust Lawsuit nor the UBS Lawsuit include claims related to our business or our assets or operations. Our Sponsor and Mr. Dondero have informed us they believe the Bankruptcy Trust Lawsuit has no merit, and Mr. Dondero has informed us he believes the UBS Lawsuit has no merit; we have been advised that the defendants named in each of the lawsuits intend to vigorously defend against the claims. We do not expect the Bankruptcy Trust Lawsuit or the UBS Lawsuit will have a material effect on our business, results of operations or financial condition.

Components of Our Revenues and Expenses

Net Interest Income for the Years Ended December 31, 2022, 2021 and 2020

Interest income. Our earnings are primarily attributable to the interest income from mortgage loans, mezzanine loan and preferred equity investments. Loan premium/discount amortization and prepayment penalties are also included as components of interest income.

Interest expense. Interest expense represents interest accrued on our various financing obligations used to fund our investments and is shown as a deduction to arrive at net interest income.

The year ended December 31, 2022 as compared to the year ended December 31, 2021

The following table presents the components of net interest income for the years ended December 31, 2022 and 2021 (dollars in thousands):

For the Year Ended December 31,
20222021
Interest income/ (expense)Average Balance (1)Yield (2)Interest income/ (expense)Average Balance (1)Yield (2)$ Change% Change
Interest income
SFR Loans, held-for-investment$43,946$746,1115.89%$37,652$890,0094.23%$6,29416.7%
Mezzanine loans, held-for-investment15,464157,7899.80%11,754129,9688.81%3,71031.6%
Preferred equity, held-for-investment9,263102,4719.04%2,58627,7119.04%11,405441.0%
Convertible bond, held-for-investment2,54547,8215.32%262249.33%2,5199688.5%
CMBS structured pass through certificates, at fair value4,68266,4427.05%3,45355,22511.61%1,22935.6%
Bridge loan3466,7875.10%3564,0396.25%(10)(2.8)%
MSCR notes5904,38513.46%N/A590N/A
Mortgage backed securities1,15211,02510.45%N/A1,152N/A
Total interest income$77,988$1,142,8306.82%$55,827$1,107,1766.72%$26,88948.2%
Interest expense
Repurchase agreements(11,280)(147,850)7.63%(4,294)(147,850)2.90%(6,986)162.7%
Long-term seller financing(15,817)(822,820)1.92%(18,991)(822,820)2.31%3,174(16.7)%
Bridge financing%(101)(55)183.64%101(100.0)%
Unsecured Notes(13,158)(201,697)6.52%(6,386)(91,733)6.96%(6,772)106.0%
Total interest expense$(40,255)$(1,172,367)3.43%$(29,772)$(1,062,458)2.80%$(10,483)35.2%
Net interest income (3)$37,733$26,055$16,40663.0%

(1)Average balances for the SFR Loans, the mezzanine loan and preferred equity are calculated based upon carrying values.

(2)Yield calculated on an annualized basis.

(3)Net interest income is calculated as the difference between total interest income and total interest expense.

58

Table of Contents

The year ended December 31, 2021 as compared to the year ended December 31, 2020

The following table presents the components of net interest income for the years ended December 31, 2021 and 2020 (dollars in thousands):

For the Year Ended December 31,
20212020
Interest income/ (expense)Average Balance (1)Yield (2)Interest income/ (expense)Average Balance (1)Yield (2)$ Change% Change
Interest income
SFR Loans, held-for-investment$37,652$890,0094.23%$32,797$927,4793.85%$4,85514.8%
Mezzanine loans, held-for-investment11,754129,9688.81%2,13628,3818.20%9,618450.3%
Preferred equity, held-for-investment2,58627,7119.04%2,82924,08812.80%(243)(8.6)%
Convertible bond, held-for-investment262249.33%N/A26N/A
CMBS structured pass through certificates, at fair value3,45355,22511.61%1,21623,4667.27%2,237184.0%
Bridge loan3564,0396.25%N/A356N/A
MSCR notesN/AN/AN/A
Mortgage backed securitiesN/AN/AN/A
Total interest income$55,827$1,107,1766.72%$38,978$1,003,4144.23%$16,84943.2%
Interest expense
Repurchase agreements(4,294)(147,850)2.90%(2,082)(101,551)2.23%(2,212)106.2%
Long-term seller financing(18,991)(822,820)2.31%(18,596)(786,913)2.57%(395)2.1%
Bridge financing(101)(55)183.64%N/A(101)N/A
Unsecured Notes(6,386)(91,733)6.96%(634)(36,500)8.23%(5,752)907.3%
Total interest expense$(29,772)$(1,062,458)2.80%$(21,312)$(924,964)2.51%$(8,460)39.7%
Net interest income (3)$26,055$17,666$8,38947.5%

(1)Average balances for the SFR Loans, the mezzanine loan and preferred equity are calculated based upon carrying values.

(2)Yield calculated on an annualized basis.

(3)Net interest income is calculated as the difference between total interest income and total interest expense.

Other Income (Loss)

Change in net assets related to consolidated CMBS variable interest entities. Includes unrealized gain (loss) based on changes in the fair value of the assets and liabilities of the CMBS trusts and net interest earned on the consolidated CMBS trusts. See Note 4 to our consolidated financial statements for additional information.

Change in unrealized gain (loss) on CMBS structured pass-through certificates. Includes unrealized gain (loss) based on changes in the fair value of the CMBS I/O Strips. See Note 6 to our consolidated financial statements for additional information.

Change in unrealized gain on common stock investments. Includes unrealized gain (loss) based on changes in the fair value of our common stock investments in NSP and the Private REIT. See Note 5 to our consolidated financial statements for additional information.

Change in unrealized gain (loss) on MSCR notes. Includes unrealized gain (loss) based on changes in the fair value of our MSCR Notes. See Note 6 to our consolidated financial statements for additional information.

Change in unrealized gain on mortgage-backed securities. Includes unrealized gain (loss) based on changes in the fair value of our mortgage backed securities. See Note 6 to our consolidated financial statements for additional information.

59

Table of Contents

Loan loss benefit (provision). Loan loss benefit (provision) represents the change in our allowance for loan losses. See Note 2 to our consolidated financial statements for additional information.

Realized losses. Realized losses include the excess, or deficiency, of net proceeds received, less the carrying value of such investments, as realized losses. The Company reverses cumulative unrealized gains or losses previously reported in its Consolidated Statements of Operations with respect to the investment sold at the time of the sale.

Revenues from consolidated real estate owned (Note 8). Reflects the total revenues for our multifamily properties. Revenues include rental income and other income of the multifamily properties.

Other income. Includes placement fees, exit fees and other miscellaneous income items.

Operating Expenses

G&A expenses. G&A expenses include, but are not limited to, audit fees, legal fees, listing fees, Board fees, equity-based and other compensation expenses, investor-relations costs and payments of reimbursements to our Manager. The Manager will be reimbursed for expenses it incurs on behalf of the Company. However, our Manager is responsible, and we will not reimburse our Manager or its affiliates, for the salaries or benefits to be paid to personnel of our Manager or its affiliates who serve as our officers, except that 50% of the salary of our VP of Finance is allocated to us and we may grant equity awards to our officers under the NexPoint Real Estate Finance, Inc. 2020 Long Term Incentive Plan (the “2020 LTIP”). Direct payment of operating expenses by us, which includes compensation expense relating to equity awards granted under the 2020 LTIP, together with reimbursement of operating expenses to our Manager, plus the Annual Fee, may not exceed 2.5% of equity book value determined in accordance with GAAP, for any calendar year or portion thereof, provided, however, that this limitation will not apply to Offering Expenses, legal, accounting, financial, due diligence and other service fees incurred in connection with extraordinary litigation and mergers and acquisitions and other events outside the ordinary course of our business or any out-of-pocket acquisition or due diligence expenses incurred in connection with the acquisition or disposition of certain real estate related investments. To the extent total corporate G&A expenses would otherwise exceed 2.5% of equity book value, our Manager will waive all or a portion of its Annual Fee to keep our total corporate G&A expenses at or below 2.5% of equity book value.

Loan servicing fees. We pay various service providers fees for loan servicing of our SFR Loans, mezzanine loans and consolidated CMBS trusts. We classify the expenses related to the administration of the SFR Loans and mezzanine loans as servicing fees while the fees associated with the CMBS trusts are included as a component of the change in net assets related to consolidated CMBS variable interest entities (“VIEs”).

Management fees. Management fees include fees paid to our Manager pursuant to the Management Agreement.

Expenses from consolidated real estate owned (Note 8). Reflects the total expenses for our multifamily properties. Expenses include interest, real estate taxes and insurance, operating, general and administrative, management fees, depreciation and amortization, rate cap (income) expense, and debt service bridge expenses of the multifamily properties.

Results of Operations for the Years Ended December 31, 2022, 2021, and 2020

The year ended December 31, 2022 as compared to the year ended December 31, 2021

60

Table of Contents

The following table sets forth a summary of our operating results for the years ended December 31, 2022 and 2021 (in thousands):

For the Year Ended December 31,
20222021$ Change% Change
Net interest income$37,733$26,055$11,67844.8%
Other income (loss)2,66171,263(68,602)(96.3)%
Operating expenses(26,180)(13,846)(12,334)89.1%
Net income14,21483,472(69,258)(83.0)%
Net (income) attributable to preferred shareholders(3,512)(3,508)(4)0.1%
Net (income) attributable to redeemable noncontrolling interests(4,969)(40,387)35,418(87.7)%
Net (income) loss attributable to redeemable noncontrolling interests in subsidiaries(2,499)(2,499)N/A
Net income attributable to common stockholders$3,234$39,577$(36,343)(91.8)%

The change in our net income for the year ended December 31, 2022 as compared to the net income for the year ended December 31, 2021 primarily relates to an increase in operating expenses and a decrease in other income including changes in net assets related to consolidated CMBS VIEs partially offset by increases in net interest income. Our net income attributable to common stockholders for the year ended December 31, 2022 was approximately $3.2 million. We earned approximately $37.7 million in net interest income, generated income of $2.7 million in other income, incurred operating expenses of $26.2 million, allocated $3.5 million of income to preferred stockholders, allocated $5.0 million of income to redeemable noncontrolling interests and allocated $2.5 million of income to redeemable non controlling interests in subsidiaries for the year ended December 31, 2022.

Revenues

Net interest income. Net interest income was $37.7 million for the year ended December 31, 2022 compared to $26.1 million for the year ended December 31, 2021 which was an increase of approximately $11.7 million. The increase between the periods is primarily due to an increase in investments compared to the prior period. Additionally, prepayment penalties related to early paydowns offset by accelerated premium amortization contribute to the increase between the periods. As of December 31, 2022 we own 83 discrete investments compared to 74 as of December 31, 2021.

Other income (loss). Other income (loss) was $2.7 million for the year ended December 31, 2022 compared to $71.3 million for the year ended December 31, 2021 which was a decrease of approximately $68.6 million. This was primarily due to an increase in unrealized losses related to consolidated CMBS VIEs and a decrease in fair value marks between the periods.

Expenses

G&A expenses. G&A expenses were $7.2 million for the year ended December 31, 2022 compared to $6.4 million for the year ended December 31, 2021 which was an increase of approximately $0.8 million. The increase between the periods was primarily due to a $1.3 million increase in stock compensation expense and a $0.7 million increase in legal fees compared to the prior period.

Loan servicing fees. Loan servicing fees were $4.4 million for the year ended December 31, 2022 compared to $5.2 million for the year ended December 31, 2021 which was a decrease of approximately $0.8 million. The decrease between the periods was primarily due to a decrease in SFR Loans and mezzanine loans in the portfolio compared to the prior period.

Management fees. Management fees were $3.2 million for the year ended December 31, 2022 compared to $2.3 million for the year ended December 31, 2021 which was an increase of approximately $0.9 million. The increase between the periods was primarily due to an increase in equity as defined by the Management Agreement.

61

Table of Contents

The year ended December 31, 2021 as compared to the year ended December 31, 2020

The following table sets forth a summary of our operating results for the years ended December 31, 2021 and 2020 (in thousands):

For the Year Ended December 31,
20212020$ Change% Change
Net interest income$26,055$17,666$8,38947.5%
Other income (loss)71,26325,75245,511176.7%
Operating expenses(13,846)(9,248)(4,598)49.7%
Net income83,47234,17049,302144.3%
Net (income) attributable to preferred shareholders(3,508)(1,748)(1,760)100.7%
Net (income) attributable to redeemable noncontrolling interests(40,387)(21,323)(19,064)89.4%
Net income attributable to common stockholders$39,577$11,099$28,478256.6%

The change in our net income for the year ended December 31, 2021 as compared to the net income for the year ended December 31, 2020 primarily relates to increases in net interest income and other income including changes in net assets related to consolidated CMBS VIEs partially offset by an increase in operating expenses. Our net income attributable to common stockholders for the year ended December 31, 2021 was approximately $39.6 million. We earned approximately $26.1 million in net interest income, $71.3 million in other income, incurred operating expenses of $13.8 million, allocated $3.5 million of income to preferred stockholders and allocated $40.4 million of income to redeemable noncontrolling interests for the year ended December 31, 2021.

Revenues

Net interest income. Net interest income was $26.1 million for the year ended December 31, 2021 compared to $17.7 million for the year ended December 31, 2020 which was an increase of approximately $8.4 million. The increase between the periods is primarily due to an increase in investments and the number of days in operation compared to the prior period. Additionally, prepayment penalties related to early paydowns offset by accelerated premium amortization contribute to the increase between the periods. As of December 31, 2021 we owned 74 discrete investments compared to 60 as of December 31, 2020.

Other income. Other income was $71.3 million for the year ended December 31, 2021 compared to $25.8 million for the year ended December 31, 2020 which was an increase of approximately $45.5 million. This was primarily due to an increase in net assets related to consolidated CMBS VIEs and an increase in fair value marks between the periods.

Expenses

G&A expenses. G&A expenses were $6.4 million for the year ended December 31, 2021 compared to $3.4 million for the year ended December 31, 2020 which was an increase of approximately $3.0 million. The increase between the periods was primarily due to a $1.5 million increase in stock compensation expense and a $0.8 million increase in legal fees compared to the prior period.

Loan servicing fees. Loan servicing fees were $5.2 million for the year ended December 31, 2021 compared to $4.3 million for the year ended December 31, 2020 which was an increase of approximately $0.9 million. The increase between the periods was primarily due to an increase in loans in the portfolio and the number of days in operation compared to the prior period.

Management fees. Management fees were $2.3 million for the year ended December 31, 2021 compared to $1.6 million for the year ended December 31, 2020 which was an increase of approximately $0.7 million. The increase between the periods was primarily due to an increase in equity as defined by the Management Agreement and the number of days in operation compared to the prior period.

62

Table of Contents

Key Financial Measures and Indicators

As a real estate finance company, we believe the key financial measures and indicators for our business are earnings per share, dividends declared, EAD, CAD and book value per share.

Earnings Per Share and Dividends Declared

The following table sets forth the calculation of basic and diluted net income per share and dividends declared per share (in thousands, except per share data):

For the Year Ended December 31,
202220212020
Net income (loss) attributable to redeemable noncontrolling interests$4,969$40,387$21,323
Net income attributable to common stockholders3,23339,57711,099
Weighted-average number of shares of common stock outstanding
Basic14,6866,6015,206
Diluted14,68620,36618,648
Net income per share, basic$0.22$6.00$2.13
Net income per share, diluted$0.22$3.93$1.74
Dividends declared per share$2.0000$1.9000$1.4198

Earnings Available for Distribution and Cash Available for Distribution

EAD is a non-GAAP financial measure. EAD has replaced our prior presentation of Core Earnings. In addition, Core Earnings results from prior reporting periods have been relabeled EAD. In line with evolving industry practices, we believe EAD more accurately reflects the principal purpose of the measure than the term Core Earnings and will serve as a useful indicator for investors in evaluating our performance and our long-term ability to pay distributions. EAD is defined as the net income (loss) attributable to our common stockholders computed in accordance with GAAP, including realized gains and losses not otherwise included in net income (loss), excluding any unrealized gains or losses or other similar non-cash items that are included in net income (loss) for the applicable reporting period, regardless of whether such items are included in other comprehensive income (loss), or in net income (loss) and adding back amortization of stock-based compensation. Net income (loss) attributable to common stockholders may also be adjusted for the effects of certain GAAP adjustments and transactions that may not be indicative of our current operations, in each case after discussions between the Manager and the independent directors of our Board and approved by a majority of the independent directors of our Board.

We use EAD to evaluate our performance which excludes the effects of certain GAAP adjustments and transactions that we believe are not indicative of our current operations and to assess our long-term ability to pay distributions. We believe providing EAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our long term ability to pay distributions. EAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of EAD may not be comparable to EAD reported by other REITs.

We also use EAD as a component of the management fee paid to our Manager. As consideration for the Manager’s services, we will pay our Manager an annual management fee of 1.5% of Equity, paid monthly, in cash or shares of our common stock at the election of our Manager. “Equity” means (a) the sum of (1) total stockholders’ equity immediately prior to the closing of our IPO, plus (2) the net proceeds received by us from all issuances of our equity securities in and after the IPO, plus (3) our cumulative EAD from and after the IPO to the end of the most recently completed calendar quarter, (b) less (1) any distributions to our holders of common stock from and after the IPO to the end of the most recently completed calendar quarter and (2) all amounts that we have paid to repurchase for cash the shares of our equity securities from and after the IPO to the end of the most recently completed calendar quarter. In our calculation of Equity, we will adjust our calculation of EAD to remove the compensation expense relating to awards granted under one or more of our long-term incentive plans that is added back in our calculation of EAD. Additionally, for the avoidance of doubt, Equity does not include the assets contributed to us in the Formation Transaction.

63

Table of Contents

CAD is a non-GAAP financial measure. We calculate CAD by adjusting EAD by adding back amortization of premiums, depreciation and amortization of real estate investment, amortization of deferred financing costs and by removing accretion of discounts and non-cash items, such as stock dividends. We use CAD to evaluate our performance and our current ability to pay distributions. We also believe that providing CAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our current ability to pay distributions. CAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of CAD may not be comparable to CAD reported by other REITs.

The following table provides a reconciliation of EAD and CAD to GAAP net income attributable to common stockholders for the years ended December 31, 2022, 2021, and 2020 (in thousands, except per share amounts):

For the Year Ended December 31,
202220212020% Change 2022 - 2021% Change 2021 - 2020
Net income attributable to common stockholders$3,234$39,577$11,099(91.8)%256.6%
Adjustments
Amortization of stock-based compensation3,2862,02354862.4%269.2%
Unrealized (gains) or losses (1)33,539(23,811)(2,263)(240.9)%952.2%
One-time non-cash item (2)(1,053)N/AN/A
Loan loss (benefit) provision (3)94N/AN/A
EAD attributable to common stockholders$40,059$17,789$8,425125.2%111.1%
EAD per Diluted Weighted-Average Share$2.63$2.53$1.574.0%61.1%
Adjustments
Amortization of premiums$16,397$5,408$2,160203.2%150.4%
Accretion of discounts(10,655)(5,587)(1,053)(90.7)%430.6%
Depreciation and amortization of real estate investment2,280N/AN/A
Amortization of deferred financing costs38N/AN/A
Stock dividends received(538)N/AN/A
CAD attributable to common stockholders$48,119$17,610$8,994173.2%95.8%
CAD per Diluted Weighted-Average Share$3.15$2.50$1.6726.0%49.7%
Weighted-average common shares outstanding - basic14,6866,6015,206122.5%26.8%
Weighted-average common shares outstanding - diluted (4)15,2577,0455,378116.6%31.0%

(1)Unrealized gains are the net change in unrealized loss on investments held at fair value

(2)One-time non-cash item is the make-whole premium in the Jernigan Capital, Inc. ("JCAP") preferred stock investment conversion to common stock. See Note 5 to our consolidated financial statements for additional disclosures.

(3)We have modified our calculation of EAD and CAD to exclude any add back of loan loss (benefit) provision beginning with our fiscal year 2021.

64

Table of Contents

(4)Weighted-average diluted shares outstanding does not include dilutive effect of redeemable non-controlling interests

The following table provides a reconciliation of EAD and CAD to GAAP net income including the dilutive effect of non-controlling interests for the years ended December 31, 2022, 2021, and 2020 (in thousands, except per share amounts):

For the Year Ended December 31,
202220212020% Change 2022 - 2021% Change 2021 - 2020
Net income attributable to common stockholders$3,234$39,577$11,099(91.8)%256.6%
Net income attributable to redeemable noncontrolling interests4,96940,38721,323(81.9)%89.4%
Adjustments
Amortization of stock-based compensation3,2862,02354862.4%269.2%
Unrealized (gains) or losses (1)44,765(43,503)(3,981)202.9%992.8%
One-time non-cash item (2)(2,094)N/AN/A
Loan loss (benefit) provision (3)320N/AN/A
EAD attributable to common stockholders$56,254$38,484$27,21552.3%41.4%
EAD$2.50$1.89$1.4638.1%29.5%
Adjustments
Amortization of premiums$20,840$15,769$8,28032.2%90.4%
Accretion of discounts(13,312)(9,196)(3,160)(44.8)%191.0%
Depreciation and amortization of real estate investment2,895N/AN/A
Amortization of deferred financing costs48N/AN/A
Stock dividends received(1,254)N/AN/A
CAD$66,725$45,057$31,08153.3%45.0%
CAD per Diluted Weighted-Average Share$2.97$2.21$1.6738.9%32.3%
Weighted-average common shares outstanding - basic14,6866,6015,206122.5%26.8%
Weighted-average common shares outstanding - diluted22,47620,36618,64810.4%9.2%

(1)Unrealized gains are the net change in unrealized loss on investments held at fair value

(2)One-time non-cash item is the make-whole premium in the JCAP preferred stock investment conversion to common stock. See Note 5 to our consolidated financial statements for additional disclosures.

(3)We have modified our calculation of EAD and CAD to exclude any add back of loan loss (benefit) provision beginning with our fiscal year 2021.

65

Table of Contents

Book Value per Share / Unit

The following table calculates our book value per share (in thousands, except per share data):

December 31, 2022December 31, 2021
Common stockholders' equity$346,474$200,503
Shares of common stock outstanding at period end17,0809,164
Book value per share of common stock$20.29$21.88

Due to the large noncontrolling interest in the OP and formerly the Subsidiary OPs (see Note 13 to our consolidated financial statements, for more information), we believe it is useful to also look at book value on a combined basis as shown in the table below (in thousands, except per share data):

December 31, 2022December 31, 2021
Common stockholders' equity$346,474$200,503
Redeemable noncontrolling interests in the OP96,501261,423
Total equity$442,975$461,926
Redeemable OP Units and SubOP Units at period end5,03812,308
Shares of common stock outstanding at period end17,0809,164
Combined shares of common stock and redeemable OP Units and SubOP Units22,11821,472
Combined book value per share / unit$20.03$21.51

Our Portfolio

Our portfolio consists of SFR Loans, CMBS B-Pieces, CMBS I/O Strips, mezzanine loans, preferred equity investments, common stock investments, multifamily properties, MSCR Notes and mortgage backed securities with a combined unpaid principal balance of $2.0 billion at December 31, 2022 and assumes the CMBS Entities’ assets and liabilities are not consolidated. The following table sets forth additional information relating to our portfolio as of December 31, 2022 (dollars in thousands):

Investment (1)Investment DateCurrent Principal AmountNet Equity (2)LocationProperty TypeCouponCurrent Yield (3)Remaining Term (4) (years)
SFR Loans
1Senior loan2/11/2020$508,700$73,291VariousSingle-family4.65%4.39%5.67
2Senior loan2/11/202010,1431,536VariousSingle-family5.35%5.24%5.09
3Senior loan2/11/20205,396675VariousSingle-family5.33%5.28%0.58
4Senior loan2/11/202010,1791,473VariousSingle-family5.30%5.01%5.67
5Senior loan2/11/20205,458787VariousSingle-family5.24%4.93%5.76
6Senior loan2/11/202051,3046,944VariousSingle-family4.74%4.59%2.75
7Senior loan2/11/20209,4941,362VariousSingle-family6.10%5.70%5.76
8Senior loan2/11/202036,7625,175VariousSingle-family5.55%5.14%5.84
9Senior loan2/11/20205,760827VariousSingle-family5.99%5.59%5.92
10Senior loan2/11/20205,177755VariousSingle-family5.46%5.15%6.01
11Senior loan2/11/20208,7791,293VariousSingle-family5.88%5.55%6.01
12Senior loan2/11/20206,309870VariousSingle-family4.83%4.77%1.09
13Senior loan2/11/20207,4801,105VariousSingle-family5.34%5.07%6.09
14Senior loan2/11/20206,582974VariousSingle-family5.46%5.19%6.17
15Senior loan2/11/202010,5231,509VariousSingle-family4.72%4.60%3.17
Total688,04698,5764.81%4.55%5.36
CMBS B-Piece
1CMBS B-Piece2/11/202024,348(5)9,154VariousMultifamily8.95%8.96%3.16

66

Table of Contents

2CMBS B-Piece2/11/202029,596(5)11,429VariousMultifamily9.80%9.79%3.90
3CMBS B-Piece4/23/202081,999(5)27,424VariousMultifamily3.50%5.39%7.16
4CMBS B-Piece7/30/202021,342(5)9,459VariousMultifamily12.80%12.80%4.48
5CMBS B-Piece8/6/2020108,643(5)24,603VariousMultifamily0.00%8.22%7.49
6CMBS B-Piece4/20/202143,340(5)14,866VariousMultifamily9.29%9.29%8.16
7CMBS B-Piece6/30/2021108,305(5)30,299VariousMultifamily0.00%9.13%4.00
8CMBS B-Piece12/9/202157,289(5)22,231VariousMultifamily8.29%8.29%1.82
9CMBS B-Piece5/2/202235,811(5)10,214VariousMultifamily4.22%4.55%15.91
10CMBS B-Piece7/28/202270,481(5)26,899VariousMultifamily8.29%8.29%6.57
Total581,154186,5784.61%8.14%6.22
CMBS I/O Strips
1CMBS I/O Strip5/18/202017,590(6)495VariousMultifamily2.02%14.56%23.75
2CMBS I/O Strip8/6/2020108,643(6)6,268VariousMultifamily2.98%15.98%7.49
3CMBS I/O Strip4/28/2021(7)64,768(6)1,409VariousMultifamily1.59%15.52%7.07
4CMBS I/O Strip5/27/202120,000(6)1,024VariousMultifamily3.39%15.73%7.40
5CMBS I/O Strip6/7/20214,266(6)127VariousMultifamily2.31%18.91%5.91
6CMBS I/O Strip6/11/2021(8)115,523(6)1,872VariousMultifamily1.19%13.34%6.40
7CMBS I/O Strip6/24/202126,191(6)435VariousMultifamily1.18%16.77%7.40
8CMBS I/O Strip8/10/202125,000(6)635VariousMultifamily1.89%15.87%7.32
9CMBS I/O Strip8/11/20216,942(6)440VariousMultifamily3.10%13.74%8.57
10CMBS I/O Strip8/24/20211,625(6)250VariousMultifamily2.61%14.44%8.07
11CMBS I/O Strip9/1/202134,625(6)3,726VariousMultifamily1.92%15.03%7.49
12CMBS I/O Strip9/11/202120,902(6)3,822VariousMultifamily2.95%13.70%8.74
Total446,07520,5032.04%15.01%7.83
Mezzanine Loan
1Mezzanine6/12/20207,5007,500Houston, TXMultifamily11.00%11.00%0.50
2Mezzanine10/20/20205,4702,267Wilmington, DEMultifamily7.50%7.31%6.34
3Mezzanine10/20/202010,3804,320White Marsh, MDMultifamily7.42%7.22%8.50
4Mezzanine10/20/202014,2535,929Philadelphia, PAMultifamily7.59%7.38%6.42
5Mezzanine10/20/20203,7001,531Daytona Beach, FLMultifamily7.83%7.63%5.76
6Mezzanine10/20/202012,0004,993Laurel, MDMultifamily7.71%7.50%8.25
7Mezzanine10/20/20203,0001,249Temple Hills, MDMultifamily7.32%7.12%8.59
8Mezzanine10/20/20201,500624Temple Hills, MDMultifamily7.22%7.02%8.59
9Mezzanine10/20/20205,5402,296Lakewood, NJMultifamily7.33%7.14%6.34
10Mezzanine10/20/20206,8292,828Rosedale, MDMultifamily7.53%7.34%6.01
11Mezzanine10/20/20203,6201,507North Aurora, ILMultifamily7.42%7.22%8.50
12Mezzanine10/20/20209,6104,000Cockeysville, MDMultifamily7.42%7.22%8.50
13Mezzanine10/20/20207,3903,076Laurel, MDMultifamily7.42%7.22%8.50
14Mezzanine10/20/20202,135884Tyler, TXMultifamily7.74%7.54%5.76
15Mezzanine10/20/20201,190493Las Vegas, NVMultifamily7.71%7.51%6.17
16Mezzanine10/20/20203,3101,372Atlanta, GAMultifamily6.91%6.73%6.50
17Mezzanine10/20/20202,8801,192Des Moines, IAMultifamily7.89%7.69%5.84
18Mezzanine10/20/20204,0101,660Urbandale, IAMultifamily7.89%7.69%5.84
19Mezzanine1/21/202124,84424,644Los Angeles, CAMultifamily17.00%17.14%1.06
20Mezzanine11/18/202112,60012,491Irving, TXMultifamily14.77%14.90%5.92
21Mezzanine12/29/20217,7607,695Rogers, ARMultifamily14.77%14.90%2.03
22Mezzanine6/9/20224,5004,462Rogers, ARMultifamily14.45%14.57%2.44
23Mezzanine7/1/20229,0008,918Medley, FLSelf-Storage11.00%11.10%4.50
Total163,021105,93110.42%10.34%5.39
Preferred Equity
1Preferred Equity5/29/202010,00010,000Houston, TXMultifamily11.00%11.00%7.34
2Preferred Equity9/29/20217,6067,591Holly Springs, NCLife Science10.00%10.02%0.75
3Preferred Equity10/26/20219,7509,687Atlanta, GAMultifamily11.00%11.07%1.85
4Preferred Equity1/14/202219,49619,509Vacaville, CALife Science10.00%9.99%0.75
5Preferred Equity4/7/2022(9)4,0003,963Beaumont, TXSelf-Storage13.77%13.90%7.67

67

Table of Contents

6Preferred Equity6/8/20224,0003,962Temple, TXSelf-Storage13.05%13.17%7.67
7Preferred Equity8/10/20228,5008,423Plano, TXMultifamily14.61%14.74%2.69
8Preferred Equity9/30/20229,0008,915Fort Worth, TXMultifamily13.76%13.89%2.75
9Preferred Equity10/5/20224,0303,991Kirkland, WAMultifamily14.52%14.66%5.01
10Preferred Equity10/19/202215,00014,925Woodbury, MNLife Science10.00%10.05%0.75
Total91,38290,96611.51%11.57%2.76
Common Stock
1Common Stock11/6/2020N/A50,380N/ASelf-StorageN/AN/AN/A
2Common Stock4/14/2022N/A27,884N/AGround LeaseN/AN/AN/A
Total78,264
Real Estate
1Real Estate12/31/2021(10)N/A27,267Charlotte, NCMultifamilyN/AN/AN/A
2Real Estate2/1/2022(11)N/A36,283Las Vegas, NVMultifamilyN/AN/AN/A
Total63,550
MSCR Notes
1MSCR Note5/25/20224,0002,021VariousMultifamily13.02%13.02%29.42
2MSCR Note5/25/20225,0002,315VariousMultifamily10.02%10.02%29.42
3MSCR Note9/23/20221,500637VariousMultifamily10.37%11.40%28.92
Total10,5004,97311.21%11.36%29.35
Mortgage Backed Securities
1Mortgage Backed Securities6/1/202210,0743,102VariousSingle-family4.87%5.08%2.89
2Mortgage Backed Securities6/1/202210,4193,425VariousSingle-family7.08%7.39%3.30
3Mortgage Backed Securities7/28/2022575261VariousSingle-family6.23%6.33%4.80
4Mortgage Backed Securities7/28/20221,057403VariousSingle-family3.60%4.23%5.47
5Mortgage Backed Securities9/12/20224,4731,789VariousSingle-family9.29%9.27%8.07
6Mortgage Backed Securities9/29/20228,0007,906VariousSingle-family9.57%9.59%4.71
Total34,59816,8867.18%7.36%4.21

(1)Our total portfolio represents the current principal amount of the consolidated SFR Loans, CMBS I/O Strips, mezzanine loans, preferred equity, multifamily properties, MSCR Notes and mortgage backed securities as well as the net equity of our CMBS B-Piece investments.

(2)Net equity represents the carrying value less borrowings collateralized by the investment.

(3)Current yield is the annualized income earned divided by the cost basis of the investment.

(4)The weighted-average life is weighted on current principal balance and assumes no prepayments. The maturity date for preferred equity investments represents the maturity date of the senior mortgage, as the preferred equity investments require repayment upon the sale or refinancing of the asset.

(5)The CMBS B-Pieces are shown on an unconsolidated basis reflecting the value of our investments.

(6)The number shown represents the notional value on which interest is calculated for the CMBS I/O Strips. CMBS I/O Strips receive no principal payments and the notional value decreases as the underlying loans are paid off.

(7)The Company, through the Subsidiary OPs, purchased approximately $50.0 million and $15.0 million aggregate notional amount of the X1 interest-only tranche of the FHMS K-107 CMBS I/O Strip on April 28, 2021 and May 4, 2021, respectively.

(8)The Company, through the Subsidiary OPs, purchased approximately $80.0 million, $35.0 million, $40.0 million ad $50.0 million aggregate notional amount of the X1 interest-only tranche of the FRESB 2019-SB64 CMBS I/O Strip on June 11, 2021 and September 29, 2021, February 3, 2022 and March 18, 2022, respectively.

(9)The Company, through the Subsidiary OPs, invested $2.7 million and $1.3 million in this preferred equity investment on April 7, 2022 and May 3, 2022, respectively.

(10)Real Estate is a 204-unit multifamily property.

(11)The Company, through the Subsidiary OPs, purchased this real estate investment for $184.1 million on February 1, 2022, using cash on hand of $39.5 million and debt financing of $144.6 million. This is the Elysian at Hughes Center investment that was previously presented as a preferred equity investment but has been consolidated as of December 31, 2022. Pursuant to an expected restructuring of the transaction subsequent to December 31, 2022, this investment is

68

Table of Contents

expected to be deconsolidated in 2023 and presented solely as a preferred equity investment See Note 16 to our consolidated financial statements for additional information.

The following table details overall statistics for our portfolio as of December 31, 2022 (dollars in thousands):

TotalPortfolioFloating RateInvestmentsFixed Rate InvestmentsCommon Stock InvestmentReal Estate Investment
Number of investments83225722
Principal balance (1)$1,628,772$368,021$1,260,751N/AN/A
Carrying value$1,866,802$362,173$1,181,142$78,264$245,222
Weighted-average cash coupon5.67%8.21%4.79%N/AN/A
Weighted-average all-in yield6.41%10.31%5.21%N/AN/A

(1)Cost is used in lieu of principal balance for CMBS I/O Strips.

Liquidity and Capital Resources

Our short-term liquidity requirements consist primarily of funds necessary to pay for our ongoing commitments to repay borrowings, maintain our investments, make distributions to our stockholders and other general business needs. Our investments generate liquidity on an ongoing basis through principal and interest payments, prepayments and dividends. We believe that our available cash, expected operating cash flows, and potential debt or equity financings will provide sufficient funds for our operations, anticipated scheduled debt service payments, potential obligations to purchase up to $3.7 million of the Preferred Units (defined below) and dividend requirements for the twelve-month period following December 31, 2022.

Our long-term liquidity requirements consist primarily of acquiring additional investments, scheduled debt payments and distributions. We expect to meet our long-term liquidity requirements through various sources of capital, which may include future debt or equity issuances, net cash provided by operations and other secured and unsecured borrowings. Our leverage is matched in term and structure to provide stable contractual spreads which will protect us from fluctuations in market interest rates over the long-term. However, there are a number of factors that may have a material adverse effect on our ability to access these capital sources, including the state of overall equity and credit markets, our degree of leverage, borrowing restrictions imposed by lenders, general market conditions for REITs and our operating performance and liquidity. We believe that our various sources of capital, which may include future debt or equity issuances, net cash provided by operations and other secured and unsecured borrowings, will provide sufficient funds for our operations,

69

Table of Contents

anticipated debt service payments, potential obligations to purchase Preferred Units and dividend requirements for the long-term.

Asset MetricsDebt Metrics
InvestmentFixed/Floating RateInterest RateMaturity DateFixed/Floating RateInterest RateMaturity DateNet Spread
SFR Loans
Senior loanFixed4.65%9/1/2028Fixed2.24%9/1/20282.41%
Senior loanFixed5.35%2/1/2028Fixed3.51%2/1/20281.84%
Senior loanFixed5.33%8/1/2023Fixed2.48%8/1/20232.85%
Senior loanFixed5.30%9/1/2028Fixed2.79%9/1/20282.51%
Senior loanFixed5.24%10/1/2028Fixed2.64%10/1/20282.60%
Senior loanFixed4.74%10/1/2025Fixed2.14%10/1/20252.60%
Senior loanFixed6.10%10/1/2028Fixed3.30%10/1/20282.80%
Senior loanFixed5.55%11/1/2028Fixed2.70%11/1/20282.85%
Senior loanFixed5.99%12/1/2028Fixed3.14%12/1/20282.85%
Senior loanFixed5.46%1/1/2029Fixed2.97%1/1/20292.49%
Senior loanFixed5.88%1/1/2029Fixed3.14%1/1/20292.74%
Senior loanFixed4.83%2/1/2024Fixed2.40%2/1/20242.43%
Senior loanFixed5.34%2/1/2029Fixed2.98%2/1/20292.36%
Senior loanFixed5.46%3/1/2029Fixed2.99%3/1/20292.47%
Senior loanFixed4.72%3/1/2026Fixed2.45%3/1/20262.27%
Mezzanine Loans
MezzanineFixed7.50%5/1/2029Fixed0.30%5/1/20297.20%
MezzanineFixed7.42%7/1/2031Fixed0.30%7/1/20317.12%
MezzanineFixed7.59%6/1/2029Fixed0.30%6/1/20297.29%
MezzanineFixed7.83%10/1/2028Fixed0.30%10/1/20287.53%
MezzanineFixed7.71%4/1/2031Fixed0.30%4/1/20317.41%
MezzanineFixed7.32%8/1/2031Fixed0.30%8/1/20317.02%
MezzanineFixed7.22%8/1/2031Fixed0.30%8/1/20316.92%
MezzanineFixed7.33%5/1/2029Fixed0.30%5/1/20297.03%
MezzanineFixed7.53%7/1/2031Fixed0.30%7/1/20317.23%
MezzanineFixed7.42%1/1/2029Fixed0.30%1/1/20297.12%
MezzanineFixed7.42%7/1/2031Fixed0.30%7/1/20317.12%
MezzanineFixed7.42%4/1/2031Fixed0.30%4/1/20317.12%
MezzanineFixed7.74%10/1/2028Fixed0.30%10/1/20287.44%
MezzanineFixed7.71%3/1/2029Fixed0.30%3/1/20297.41%
MezzanineFixed6.91%7/1/2029Fixed0.30%7/1/20296.61%
MezzanineFixed7.89%11/1/2028Fixed0.30%11/1/20287.59%
MezzanineFixed7.89%11/1/2028Fixed0.30%11/1/20287.59%

Our primary sources of liquidity and capital resources to date consist of cash generated from our operating results and the following:

Freddie Mac Credit Facilities

Prior to the Formation Transaction, two of our subsidiaries entered into a loan and security agreement, dated July 12, 2019, with Freddie Mac (the “Credit Facility”). Under the Credit Facility, these entities borrowed approximately $788.8 million in connection with their acquisition of senior pooled mortgage loans backed by SFR properties (the “Underlying Loans”). No additional borrowings can be made under the Credit Facility, and our obligations will be secured by the Underlying Loans. The Credit Facility was assumed by the Company as part of the Formation Transaction. As such, the remaining outstanding balance of $788.8 million was contributed to the Company on February 11, 2020. Our borrowings under the Credit Facility will mature on July 12, 2029; however, if an Underlying Loan matures prior to July 12, 2029, we will be required to repay the portion of the Credit Facility that is allocated to that loan (see Note 9 to our consolidated

70

Table of Contents

financial statements for additional information). As of December 31, 2022, the outstanding balance on the Credit Facility was $628.6 million.

Repurchase Agreements

From time to time, we may enter into repurchase agreements to finance the acquisition of our target assets. Repurchase agreements will effectively allow us to borrow against loans and securities that we own in an amount equal to (1) the market value of such loans and/or securities multiplied by (2) the applicable advance rate. Under these agreements, we will sell our loans and securities to a counterparty and agree to repurchase the same loans and securities from the counterparty at a price equal to the original sales price plus an interest factor. During the term of a repurchase agreement, we will receive the principal and interest on the related loans and securities and pay interest to the lender under the repurchase agreement. At any point in time, the amounts and the cost of our repurchase borrowings will be based on the assets being financed. For example, higher risk assets will result in lower advance rates (i.e., levels of leverage) at higher borrowing costs. In addition, these facilities may include various financial covenants and limited recourse guarantees.

As discussed in Note 9 to our consolidated financial statements, in connection with our recent CMBS acquisitions, we, through the OP and the Subsidiary OPs, have borrowed approximately $331.0 million under our repurchase agreements and posted approximately $974.4 million par value of our CMBS B-Piece, CMBS I/O Strip, MSCR Notes and mortgage backed security investments as collateral. The CMBS B-Pieces, CMBS I/O Strips, MSCR Notes and mortgage backed securities held as collateral are illiquid and irreplaceable in nature. These assets are restricted solely to satisfy the interest and principal balances owed to the lender.

The table below provides additional details regarding recent borrowings under the master repurchase agreements (dollars in thousands):

December 31, 2022
FacilityCollateral
Date issuedOutstanding face amountCarrying valueFinal stated maturityWeighted average interest rate (1)Weighted average life (years) (2)Outstanding face amountAmortized cost basisCarrying value (3)Weighted average life (years) (2)
Master Repurchase Agreements
CMBS
Mizuho(4)4/15/2020331,020331,020N/A(5)5.83%0.20974,440543,919539,7367.0

(1)Weighted-average interest rate using unpaid principal balances.

(2)Weighted-average life is determined using the maximum maturity date of the corresponding loans, assuming all extension options are exercised by the borrower.

(3)CMBS are shown at fair value on an unconsolidated basis.

(4)On April 15, 2020, three of our subsidiaries entered into a master repurchase agreement with Mizuho. Borrowings under these repurchase agreements are collateralized by portions of the CMBS B-Pieces, CMBS I/O Strips, MSCR Notes and mortgage backed securities.

(5)The master repurchase agreement with Mizuho does not have a stated maturity date. The transactions in place have a one-month to two-month tenor and are expected to roll accordingly.

At-The-Market Offering

On March 31, 2021, the Company, the OP and the Manager entered into separate equity distribution agreements (the "2021 Equity Distribution Agreements") with the Sales Agents, pursuant to which the Company could issue and sell from time to time shares of the Company’s common stock and Series A Preferred Stock having an aggregate sales price of up to $100.0 million (the "2021 ATM Program"). The 2021 Equity Distribution Agreements provided for the issuance and sale of common stock or Series A Preferred Stock by the Company through a sales agent acting as a sales agent or directly to the sales agent acting as principal for its own account at a price agreed upon at the time of sale. Effective as of December 16, 2021, the Company terminated each 2021 Equity Distribution Agreement. As of the termination date, pursuant to the Equity Distribution Agreements, the Company had sold 532,694 shares of its common stock and zero shares of Series A Preferred Stock for total gross sales of $11.3 million. For additional information about the 2021 ATM Program, see Note 11 to our consolidated financial statements.

71

Table of Contents

On March 15, 2022, the Company, the OP and the Manager separately entered into the 2022 Equity Distribution Agreements with the Sales Agents, pursuant to which the Company may issue and sell from time to time shares of the Company’s common stock and Series A Preferred Stock having an aggregate sales price of up to $100.0 million in the 2022 ATM Program. The 2022 Equity Distribution Agreements provide for the issuance and sale of common stock or Series A Preferred Stock by the Company through a sales agent acting as a sales agent or directly to the sales agent acting as principal for its own account at a price agreed upon at the time of sale. As of December 31, 2022, pursuant to the 2022 Equity Distribution Agreements, the Company had sold 531,728 shares of its common stock and zero shares of Series A Preferred Stock for total gross sales of $12.6 million. For additional information about the 2022 ATM Program, see Note 11 to our consolidated financial statements.

Company Notes Offering

On April 20, 2021, the Company issued $75.0 million in aggregate principal amount of its 5.75% Notes at a price equal to 99.5% of par value for proceeds of approximately $73.1 million after original issue discount and underwriting fees.

On December 20, 2021, the Company issued $60.0 million in aggregate principal amount of its 5.75% Notes at a price equal to 102.8% par value, including accrued interest, for proceeds of approximately $60.9 million after original issue discount and underwriting fees.

On January 25, 2022, the Company issued $35.0 million in aggregate principal amount of its 5.75% Notes at a price equal to 100.9% par value, including accrued interest, for proceeds of approximately $35.1 million after original issue discount and underwriting fees.

On May 20, 2022, the Company purchased $3.0 million aggregate principal amount of its 5.75% Notes at a price equal to 96.3% par value, including accrued interest, for approximately $2.9 million. The purchased 5.75% Notes were cancelled upon settlement.

On June 30, 2022, the Company purchased $2.0 million aggregate principal amount of its 5.75% Notes at a price equal to 96.5% par value, including accrued interest, for approximately $2.0 million. The purchased 5.75% Notes were cancelled upon settlement.

Secondary Public Offering

On August 18, 2021, the Company the OP and the Manager entered into an underwriting agreement (the “Underwriting Agreement”) with Raymond James as representative of the several underwriters, pursuant to which the Company agreed to sell 2,000,000 firm shares at a public offering price of $21.00 per share. The Company also granted the underwriters a 30-day option to purchase up to an additional 300,000 option shares. The firm shares were issued on August 20, 2021. On September 8, 2021, the underwriters partially exercised the option to purchase 59,700 option shares. The 59,700 option shares were issued on September 10, 2021. For additional information about this public offering, see Note 11 to our consolidated financial statements.

LIBOR Transition

Approximately 3.7% of our portfolio by unpaid principal balance as of December 31, 2022 pays interest at a variable rate that is tied to LIBOR. On March 5, 2021, the Financial Conduct Authority of the U.K. announced that all of the LIBOR settings will either cease to be provided by any administrator or no longer be representative (i) immediately after December 31, 2021, in the case of the 1-week and 2-month US dollar settings; and (ii) immediately after June 30, 2023, in the case of the remaining one-month, three-month, six-month and twelve-month US dollar settings. The U.S. Federal Reserve, in conjunction with the Alternative Reference Rates Committee, a steering committee convened by the U.S. Federal Reserve Board and comprised of large U.S. financial institutions, has recommended replacing U.S. dollar LIBOR with the SOFR, an index calculated by short-term repurchase agreements backed by U.S. Treasury securities. Approximately 13.3% of our portfolio by unpaid principal balance as of December 31, 2022 pays interest at a variable rate that is tied to SOFR, and it is anticipated that future investments we make may have variable interest rates tied to SOFR. Although there have been issuances utilizing SOFR, or the Sterling Over Night Index Average, an alternative reference rate that is based on transactions, it is unknown whether these alternative rates will attain market acceptance as a replacement for LIBOR. In connection with the foregoing, we may need to renegotiate some of our agreements to determine a replacement index rate. As of December 31, 2022, the Company has not received any LIBOR transition notices under its loan agreements. Any changes to benchmark interest rates could increase our financing costs, which could impact our results of operations, cash flows and the market value of our investments and result in mismatches with the interest rate of investments that we are financing.

72

Table of Contents

Elysian at Hughes Center

Subsequent to December 31, 2022, the Company expects to restructure this investment such that it does not meet the requirements for consolidation under ASC 810 – Consolidation and is expected to be deconsolidated in 2023 and presented solely as a preferred equity investment. As of December 31, 2022, the Company owned a preferred equity investment and the common equity interests in Elysian at Hughes Center, which resulted in the consolidation at year end. However, the common equity interests are expected to be transferred to an affiliate of the Manager, such affiliate which is expected to guarantee payments due to the Company in respect of its preferred equity investment if the investment is not redeemed prior to the close of the ongoing private offering of Class I Beneficial Interests in the Trust, which will continue until the maximum offering amount of $115.3 million has been reached or, if earlier, until December 31, 2023.

Elysian at Hughes Center Equity Offering

On March 9, 2022, the Company, through a subsidiary, NexPoint Hughes DST (the “Trust”) began offering to sell (the “Hughes Offering”) up to 100% of the Class I Beneficial Interests in the Trust (the “Interests”) to accredited investors pursuant to the terms of a private placement memorandum. The Trust is the sole owner of the Elysian at Hughes Center, a multifamily apartment complex located in Las Vegas, Nevada. The property consists of 6.08 acres of land upon which two residential buildings are situated comprising 368 apartment units. From March 9, 2022 to December 31, 2022, the Company sold approximately 64.0% of the outstanding Interests, raising approximately $67.3 million in net proceeds after selling costs and commissions. The net proceeds were used to repay the $55 million bridge loan with the remainder being distributed to the Company. The Hughes Offering will continue until the maximum offering amount of $115.3 million has been reached or, if earlier, until December 31, 2023.

Other Potential Sources of Financing

We may seek additional sources of liquidity from further repurchase facilities, other borrowings and future offerings of common and preferred equity and debt securities and contributions from existing holders of the OP or Subsidiary OPs. In addition, we may apply our existing cash and cash equivalents and cash flows from operations to any liquidity needs. As of December 31, 2022, our cash and cash equivalents were $20.3 million.

Cash Flows

The following table presents selected data from our Consolidated Statements of Cash Flows for the years ended December 31, 2022, 2021, and 2020 (in thousands):

For the Year Ended December 31,
202220212020
Net cash provided by (used in) operating activities$65,801$49,298$32,902
Net cash provided by (used in) investing activities950,578517,878(68,261)
Net cash provided by (used in) financing activities(1,029,264)(567,415)68,830
Net increase (decrease) in cash, cash equivalents and restricted cash(12,885)(239)33,471
Cash, cash equivalents and restricted cash, beginning of period33,23233,471
Cash, cash equivalents and restricted cash, end of period$20,347$33,232$33,471

The year ended December 31, 2022 as compared to the year ended December 31, 2021

Cash flows from operating activities. During the year ended December 31, 2022, net cash provided by operating activities was $65.8 million compared to net cash provided by operating activities of $49.3 million for the year ended December 31, 2021. This increase was primarily due to the interest income generated by our investments.

Cash flows from investing activities. During the year ended December 31, 2022, net cash provided by investing activities was $950.6 million compared to net cash provided by investing activities of $517.9 million for the year ended December 31, 2021. This increase was primarily driven by proceeds received from payments on mortgage loans held in VIEs.

Cash flows from financing activities. During the year ended December 31, 2022, net cash used in financing activities was $1.0 billion compared to net cash used in financing activities of $567.4 million for the year ended December 31, 2021. This increase was primarily driven by distributions to bondholders of VIEs.

73

Table of Contents

The year ended December 31, 2021 as compared to the year ended December 31, 2020

Cash flows from operating activities. During the year ended December 31, 2021, net cash provided by operating activities was $49.3 million compared to net cash provided by operating activities of $32.9 million for the year ended December 31, 2020. This increase was primarily due to the interest income generated by our investments and the change in unrealized loss on investments held at fair value.

Cash flows from investing activities. During the year ended December 31, 2021, net cash provided by investing activities was $517.9 million compared to net cash used in investing activities of $68.3 million for the year ended December 31, 2020. This increase was primarily driven by proceeds received from payments on mortgage loans held in VIEs.

Cash flows from financing activities. During the year ended December 31, 2021, net cash used in financing activities was $567.4 million compared to net cash provided by financing activities of $68.8 million for the year ended December 31, 2020. This increase was primarily driven by distributions to bondholders of VIEs.

Emerging Growth Company and Smaller Reporting Company Status

Section 107 of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 13(a) of the Exchange Act, for complying with new or revised accounting standards applicable to public companies. In other words, an emerging growth company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have elected to take advantage of this extended transition period. As a result of this election, our financial statements may not be comparable to companies that comply with public company effective dates for such new or revised standards. We may elect to comply with public company effective dates at any time, and such election would be irrevocable pursuant to Section 107(b) of the JOBS Act.

We are also a “smaller reporting company” as defined in Regulation S-K under the Securities Act, and may elect to take advantage of certain of the scaled disclosures available to smaller reporting companies. We may be a smaller reporting company even after we are no longer an “emerging growth company.”

Income Taxes

We elected to be treated as a REIT for U.S. federal income tax purposes, beginning with our taxable year ended December 31, 2020. We believe that our organization and proposed method of operation will enable us to meet the requirements for qualification and taxation as a REIT. To qualify as a REIT, we must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of our annual REIT taxable income to stockholders. As a REIT, we will be subject to federal income tax on our undistributed REIT taxable income and net capital gain and to a 4% nondeductible excise tax on any amount by which distributions we pay with respect to any calendar year are less than the sum of (1) 85% of our ordinary income, (2) 95% of our capital gain net income and (3) 100% of our undistributed income from prior years. Taxable income from certain non-REIT activities is managed through a TRS and is subject to applicable federal, state, and local income and margin taxes. We had no significant taxes associated with our TRS for the year ended December 31, 2022.

If we fail to qualify as a REIT in any taxable year, we will be subject to U.S. federal income tax on our taxable income at regular corporate income tax rates, and dividends paid to our stockholders would not be deductible by us in computing taxable income. Any resulting corporate liability could be substantial and could materially and adversely affect our net income and net cash available for distribution to stockholders. Unless we were entitled to relief under certain Code provisions, we also would be disqualified from re-electing to be taxed as a REIT for the four taxable years following the year in which we failed to qualify to be taxed as a REIT.

We evaluate the accounting and disclosure of tax positions taken or expected to be taken in the course of preparing our tax returns to determine whether the tax positions are “more-likely-than-not” (greater than 50 percent probability) of being sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold would be recorded as a tax benefit or expense in the current year. Our management is required to analyze all open tax years, as defined by the statute of limitations, for all major jurisdictions, which include federal and certain states. We have no examinations in progress, and none are expected at this time.

We recognize our tax positions and evaluate them using a two-step process. First, we determine whether a tax position is more likely than not to be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. Second, we will determine the amount of benefit to recognize and

74

Table of Contents

record the amount that is more likely than not to be realized upon ultimate settlement. We had no material unrecognized tax benefit or expense, accrued interest or penalties as of December 31, 2022.

Dividends

We intend to make regular quarterly dividend payments to holders of our common stock. We also intend to make the accrued dividend payments on the Series A Preferred Stock, which are payable quarterly in arrears as provided in the articles supplementary setting forth the terms of the Series A Preferred Stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains. As a REIT, we will be subject to federal income tax on our undistributed REIT taxable income and net capital gain and to a 4% nondeductible excise tax on any amount by which distributions we pay with respect to any calendar year are less than the sum of (1) 85% of our ordinary income, (2) 95% of our capital gain net income and (3) 100% of our undistributed income from prior years. We intend to make regular quarterly dividend payments of all or substantially all of our taxable income, which is not used to pay a dividend on the Series A Preferred Stock, to holders of our common stock out of assets legally available for this purpose, if and to the extent authorized by our Board. Before we make any dividend payments, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets, borrow funds or raise additional capital to make cash dividends or we may make a portion of the required dividend in the form of a taxable distribution of stock or debt securities.

We will make dividend payments to holders of our common stock based on our estimate of taxable earnings per share of common stock, but not earnings calculated pursuant to GAAP. Our dividends and taxable income and GAAP earnings will typically differ due to items such as depreciation and amortization, fair-value adjustments, differences in premium amortization and discount accretion and non-deductible G&A expenses. Our quarterly dividends per share of our common stock may be substantially different than our quarterly taxable earnings and GAAP earnings per share. Our Board declared our fourth quarterly dividend of 2022 to common stockholders of $0.50 per share on October 24, 2022, which was paid on December 30, 2022 to common stockholders of record as of December 15, 2022. On December 15, 2022, our Board declared a preferred stock dividend of $0.53125 per share, which was paid on January 25, 2023 to preferred stockholders of record as of January 13, 2023.

Off-Balance Sheet Arrangements

As of December 31, 2022, we had one off balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

On December 8, 2022 and in connection with a restructuring of NSP, the Company, through REIT Sub, together with the Co-Guarantors, as guarantors, entered into a Sponsor Guaranty Agreement in favor of Extra Space pursuant to which REIT Sub and the Co-Guarantors guaranteed obligations of NSP with respect to NSP’s newly created Series D Preferred Stock and two promissory notes in an aggregate principal amount of approximately $64.2 million issued to Extra Space. The guaranties by REIT Sub and the Co-Guarantors are capped at $97.6 million, which amount will be reduced as the guaranteed obligations of NSP are paid. Each of REIT Sub and the Co-Guarantors generally guaranteed the foregoing obligations of NSP up to the cap amount on a pro rata basis with respect to its percentage ownership of NSP’s common stock. The maximum liability of REIT Sub under the guaranties is approximately $83.8 million. As of December 31, 2022, the Company owns approximately 25.8% of the total outstanding shares of common stock of NSP.

Commitments and Contingencies

Except as otherwise disclosed in Note 15 to our consolidated financial statements, the Company is not aware of any contractual obligations, legal proceedings, or any other contingent obligations incurred in the normal course of business that would have a material adverse effect on our consolidated financial statements.

Critical Accounting Policies and Estimates

Management’s discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires our management to make judgments, assumptions and estimates that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We evaluate these judgments, assumptions and estimates for changes that would affect the reported amounts. These estimates are based on management’s historical industry experience and on various other judgments and assumptions that are believed to be

75

Table of Contents

reasonable under the circumstances. Actual results may differ from these judgments, assumptions and estimates. Below is a discussion of the accounting policies and estimates that involve significant estimation uncertainty that have or are reasonably likely to have a material impact on our financial condition or results of operations. A discussion of recent accounting pronouncements and our significant accounting policies, including further discussion of the accounting policies described below, can be found in Note 2 to our consolidated financial statements.

Allowance for Loan Losses

The Company performs a quarterly evaluation of loans classified as held for investment for impairment on a loan-by-loan basis in accordance with ASC 310-10-35, Receivables, Subsequent Measurement (“ASC 310-10-35”). If we deem that it is probable that we will be unable to collect all amounts owed according to the contractual terms of a loan, impairment of that loan is indicated. If we consider a loan to be impaired, we will establish an allowance for loan losses, through a valuation provision in earnings that reduces carrying value of the loan to the present value of expected future cash flows discounted at the loan’s contractual effective rate or the fair value of the collateral, if repayment is expected solely from the collateral. For non-impaired loans with no specific allowance, the Company determines an allowance for loan losses in accordance with ASC 450-20, Loss Contingencies (“ASC 450-20”), which represents management’s best estimate of incurred losses inherent in the portfolio at the balance sheet date, excluding impaired loans and loans carried at fair value. Management considers quantitative factors likely to cause estimated credit losses, including default rate and loss severity rates. The Company also evaluates qualitative factors such as macroeconomic conditions, evaluations of underlying collateral, trends in delinquencies and non-performing assets. Increases to (or reversals of) the allowance for loan loss are included in “Loan loss benefit (provision)” on the accompanying Consolidated Statements of Operations.

Significant judgment is required in determining impairment and in estimating the resulting loss allowance, and actual losses, if any, could materially differ from those estimates.

Valuation of Common Stock

As of December 31, 2022, the Company owns approximately 25.8% of the total outstanding shares of NSP and thus can exercise significant influence over NSP. The Company elected the fair-value option in accordance with ASC 825-10-10. On a quarterly basis, the Company, with the assistance of an independent third-party valuation firm, determines the fair value for subsequent measurement absent a readily available market price. The valuation is determined using widely accepted valuation techniques consistent with the principles of ASC 820. Specifically, these techniques include the discounted cash flow methodology whereby observable market terminal capitalization rates and discount rates are applied to projected cash flows generated by self-storage assets owned by NSP. The necessary inputs for the valuation include projected cash flows of NSP, terminal capitalization rates and discount rates. These inputs are reflective of public company comparables, but are assumptions and estimates. As a result, the determination of fair value involves significant estimation uncertainty because it involves subjective judgments and estimates that are based on unobservable inputs. For the year ended December 31, 2022, the unrealized loss related to the change in fair value estimate is $8.1 million. See Notes 5 and 10 for additional disclosures regarding the valuation of NSP.

As of December 31, 2022, the Company owns approximately 6.36% of the total outstanding shares of the Private REIT. The Company records the Private REIT at fair value in accordance with ASC 321. The valuation is determined using a market approach as the Private REIT is a recent transaction. The necessary input for the valuation includes the recent transaction price of the Private REIT. As a result, the determination of fair value is uncertain because it involves subjective judgments and estimates that are unobservable. For the year ended December 31, 2022, the unrealized gain related to the change in fair value estimate is $2.9 million. See Notes 5 and 10 for additional disclosures regarding the valuation of the Private REIT.

REIT Tax Election

We elected to be treated as a REIT under Sections 856 through 860 of the Code. To qualify as a REIT, we must meet a number of organizational and operational requirements, including a requirement that we distribute at least 90% of our “REIT taxable income,” as defined by the Code, to our stockholders. Taxable income from certain non-REIT activities is managed through a TRS and is subject to applicable federal, state, and local income and margin taxes. We had no significant taxes associated with our TRS for the years ended December 31, 2022 and December 31, 2021. We believe that our organization and current and proposed method of operation will allow us to qualify for taxation as a REIT, but no assurance can be given that we will operate in a manner so as to qualify as a REIT.

76

Table of Contents

FY 2021 10-K MD&A

SEC filing source: 0001437749-22-004658.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2022-02-28. Report date: 2021-12-31.

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

The following is a discussion and analysis of our financial condition and results of operations. The following should be read in conjunction with our financial statements and accompanying notes. This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those projected, forecasted, or expected in these forward-looking statements as a result of various factors, including, but not limited to, those discussed below and elsewhere in this annual report. See “Cautionary Statement Regarding Forward-Looking Statements” and “Risk Factors” in this annual report. Our management believes the assumptions underlying the Company's financial statements and accompanying notes are reasonable. However, the Company's financial statements and accompanying notes may not be an indication of our financial condition and results of operations in the future.

Overview

We are a commercial mortgage REIT incorporated in Maryland on June 7, 2019. Our strategy is to originate, structure and invest in first-lien mortgage loans, mezzanine loans, preferred equity, convertible notes, multifamily properties and common stock investments, as well as multifamily CMBS securitizations. We primarily focus on investments in real estate sectors where our senior management team has operating expertise, including in the multifamily, SFR, self-storage, life science, hospitality and office sectors predominantly in the top 50 MSAs. In addition, we target lending or investing in properties that are stabilized or have a light-transitional business plan.

Our investment objective is to generate attractive, risk-adjusted returns for stockholders over the long term. We seek to employ a flexible and relative-value focused investment strategy and expect to re-allocate capital periodically among our target investment classes. We believe this flexibility will enable us to efficiently manage risk and deliver attractive risk-adjusted returns under a variety of market conditions and economic cycles. For highlights of our acquisition, financing and other activity during 2021, see “Item 1. Business—2021 Highlights.” Our business continues to be subject to the uncertainties associated with COVID-19. For additional information, see Note 2 to our consolidated financial statements and “Item 1A. Risk Factors—Risk Factors Related to our Business—The current COVID-19 pandemic and the future outbreak of other highly infectious or contagious diseases could materially and adversely impact or disrupt our financial condition, results of operations, cash flows and performance.”

We are externally managed by our Manager, a subsidiary of our Sponsor, an SEC-registered investment advisor, which has extensive real estate experience, having completed as of December 31, 2021 approximately $15.0 billion of gross real estate transactions since the beginning of 2012. In addition, our Sponsor, together with its affiliates, including NexBank, is one of the most experienced global alternative credit managers managing approximately $14.7 billion of loans and debt or credit related investments as of December 31, 2021 and has managed credit investments for over 25 years. We believe our relationship with our Sponsor benefits us by providing access to resources including research capabilities, an extensive relationship network, other proprietary information, scalability, and a vast wealth of knowledge of information on real estate in our target assets and sectors.

We elected to be treated as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2020. We also intend to operate our business in a manner that will permit us to maintain one or more exclusions or exemptions from registration under the Investment Company Act.

On October 15, 2021, a lawsuit was filed by a trust set up in connection with the Highland bankruptcy in the United States Bankruptcy Court for the Northern District of Texas. The lawsuit makes claims against a number of entities, including our Sponsor and James Dondero. The lawsuit does not include claims related to our business or our assets or operations. Our Sponsor and Mr. Dondero have informed us they believe the lawsuit has no merit and they intend to vigorously defend against the claims. We do not expect the lawsuit will have a material effect on our business, results of operations or financial condition.

59

Table of Contents

Components of Our Revenues and Expenses

Net Interest Income

Interest income. Our earnings are primarily attributable to the interest income from mortgage loans, mezzanine loan and preferred equity investments. Loan premium/discount amortization and prepayment penalties are also included as components of interest income.

Interest expense. Interest expense represents interest accrued on our various financing obligations used to fund our investments and is shown as a deduction to arrive at net interest income.

The following table presents the components of net interest income for the years ended December 31, 2021 and 2020 (dollars in thousands):

For the Year Ended December 31,
20212020
Interest income/AverageInterest income/Average
(expense)Balance (1)Yield (2)(expense)Balance (1)Yield (2)$ Change% Change
Interest income
SFR Loans, held-for-investment$37,652$890,0094.23%$32,797$927,4793.85%$4,85514.8%
Bridge loan, held-for-investment3564,0398.81%N/A356N/A
Mezzanine loans, held -for-investment11,754129,9689.04%2,13628,3818.20%9,618450.3%
Preferred equity, held-for-investment2,58627,7119.33%2,82924,08812.80%(243)-8.6%
Convertible bond, held-for-investment2622411.61%0.00%26N/A
CMBS structured pass through certificates, at fair value3,45355,2256.25%1,21623,4667.27%2,237184.0%
Total interest income$55,827$1,107,1766.72%$38,978$1,003,4144.23%$16,84943.2%
Interest expense
Repurchase agreements(4,294)(147,850)2.90%(2,082)(101,551)2.23%(2,212)106.2%
Long-term seller financing(18,991)(822,820)2.31%(18,596)(786,913)2.57%(395)2.1%
Bridge financing(101)(55)183.64%N/AN/AN/A
Unsecured Notes(6,386)(91,733)6.96%(634)(36,500)8.23%(5,752)907.3%
Total interest expense$(29,772)$(1,062,458)2.80%$(21,312)$(924,964)2.51%$(8,460)39.7%
Net interest income (3)$26,055$17,666$8,38947.5%
Column 1Column 2
(1)Average balances for the SFR Loans, the mezzanine loan and preferred equity are calculated based upon carrying values.
Column 1Column 2
(2)Yield calculated on an annualized basis.
Column 1Column 2
(3)Net interest income is calculated as the difference between total interest income and total interest expense.

Other Income (Loss)

Change in net assets related to consolidated CMBS variable interest entities. Includes unrealized gain (loss) based on changes in the fair value of the assets and liabilities of the CMBS trusts and net interest earned on the consolidated CMBS trusts. See Note 4 to our consolidated financial statements for additional information.

Change in unrealized gain on CMBS structured pass through certificates. Includes unrealized gain (loss) based on changes in the fair value of the CMBS I/O Strips. See Note 6 to our consolidated financial statements for additional information.

Change in unrealized gain on common stock investment held at fair value. Includes unrealized gain (loss) based on changes in the fair value of our common stock investment in NSP. See Note 5 to our consolidated financial statements for additional information.

60

Table of Contents

Loan loss benefit (provision). Loan loss benefit (provision) represents the change in our allowance for loan losses. See Note 2 to our consolidated financial statements for additional information.

Dividend income. Dividend income represents the accrued interest income and quarterly cash and stock dividends earned on our preferred stock investment in Jernigan Capital, Inc. (“JCAP”).

Realized losses. Realized losses include the excess, or deficiency, of net proceeds received, less the carrying value of such investments, as realized losses. The Company reverses cumulative unrealized gains or losses previously reported in its Consolidated Statements of Operations with respect to the investment sold at the time of the sale.

Other income. Includes placement fees, exit fees and other miscellaneous income items.

Operating Expenses

G&A expenses. G&A expenses include, but are not limited to, audit fees, legal fees, listing fees, Board fees, equity-based and other compensation expenses, investor-relations costs and payments of reimbursements to our Manager. The Manager will be reimbursed for expenses it incurs on behalf of the Company. However, our Manager is responsible, and we will not reimburse our Manager or its affiliates, for the salaries or benefits to be paid to personnel of our Manager or its affiliates who serve as our officers, except that 50% of the salary of our VP of Finance is allocated to us and we may grant equity awards to our officers under the NexPoint Real Estate Finance, Inc. 2020 Long Term Incentive Plan (the “2020 LTIP”). Direct payment of operating expenses by us, which includes compensation expense relating to equity awards granted under the 2020 LTIP, together with reimbursement of operating expenses to our Manager, plus the Annual Fee, may not exceed 2.5% of equity book value determined in accordance with GAAP, for any calendar year or portion thereof, provided, however, that this limitation will not apply to Offering Expenses, legal, accounting, financial, due diligence and other service fees incurred in connection with extraordinary litigation and mergers and acquisitions and other events outside the ordinary course of our business or any out-of-pocket acquisition or due diligence expenses incurred in connection with the acquisition or disposition of certain real estate related investments. To the extent total corporate G&A expenses would otherwise exceed 2.5% of equity book value, our Manager will waive all or a portion of its Annual Fee to keep our total corporate G&A expenses at or below 2.5% of equity book value.

Loan servicing fees. We pay various service providers fees for loan servicing of our SFR Loans, mezzanine loans and consolidated CMBS trusts. We classify the expenses related to the administration of the SFR Loans and mezzanine loans as servicing fees while the fees associated with the CMBS trusts are included as a component of the change in net assets related to consolidated CMBS variable interest entities (“VIEs”).

Management fees. Management fees include fees paid to our Manager pursuant to the Management Agreement.

61

Table of Contents

Results of Operations for the Years Ended December 31, 2021 and 2020

The following table sets forth a summary of our operating results for the years ended December 31, 2021 and 2020 (in thousands):

For the Year Ended December 31,
20212020$ Change% Change
Net interest income$26,055$17,666$8,38947.5%
Other income71,26325,75245,511176.7%
Operating expenses(13,846)(9,248)(4,598)49.7%
Net income83,47234,17049,302144.3%
Net (income) attributable to preferred shareholders(3,508)(1,748)(1,760)100.7%
Net (income) attributable to redeemable noncontrolling interests(40,387)(21,323)(19,064)89.4%
Net income attributable to common stockholders$39,577$11,099$28,478256.6%

The change in our net income for the year ended December 31, 2021 as compared to the net income for the year ended December 31, 2020 primarily relates to increases in net interest income and other income including changes in net assets related to consolidated CMBS VIEs partially offset by an increase in operating expenses. Our net income attributable to common stockholders for the year ended December 31, 2021 was approximately $39.6 million. We earned approximately $26.1 million in net interest income, $71.3 million in other income, incurred operating expenses of $13.8 million, allocated $3.5 million of income to preferred stockholders and allocated $40.4 million of income to redeemable noncontrolling interests for the year ended December 31, 2021.

Revenues

Net interest income. Net interest income was $26.1 million for the year ended December 31, 2021 compared to $17.7 million for the year ended December 31, 2020 which was an increase of approximately $8.4 million. The increase between the periods is primarily due to an increase in investments and the number of days in operation compared to the prior period. Additionally, prepayment penalties related to early paydowns offset by accelerated premium amortization contribute to the increase between the periods. As of December 31, 2021 we own 74 discrete investments compared to 60 as of December 31, 2020.

Other income. Other income was $71.3 million for the year ended December 31, 2021 compared to $25.8 million for the year ended December 31, 2020 which was an increase of approximately $45.5 million. This was primarily due to an increase in net assets related to consolidated CMBS VIEs and an increase in fair value marks between the periods.

Expenses

G&A expenses. G&A expenses were $6.4 million for the year ended December 31, 2021 compared to $3.4 million for the year ended December 31, 2020 which was an increase of approximately $3.0 million. The increase between the periods was primarily due to a $1.5 million increase in stock compensation expense and a $0.8 million increase in legal fees compared to the prior period.

Loan servicing fees. Loan servicing fees were $5.2 million for the year ended December 31, 2021 compared to $4.3 million for the year ended December 31, 2020 which was an increase of approximately $0.9 million. The increase between the periods was primarily due to an increase in loans in the portfolio and the number of days in operation compared to the prior period.

Management fees. Management fees were $2.3 million for the year ended December 31, 2021 compared to $1.6 million for the year ended December 31, 2020 which was an increase of approximately $0.7 million. The increase between the periods was primarily due to an increase in equity as defined by the Management Agreement and the number of days in operation compared to the prior period.

Key Financial Measures and Indicators

As a real estate finance company, we believe the key financial measures and indicators for our business are earnings per share, dividends declared, EAD, CAD and book value per share.

Earnings Per Share and Dividends Declared

The following table sets forth the calculation of basic and diluted net income per share and dividends declared per share (in thousands, except per share data):

For the Year Ended December 31,
20212020
Net income attributable to redeemable noncontrolling interests$40,387$21,323
Net income attributable to common stockholders39,57711,099
Weighted-average number of shares of common stock outstanding
Basic6,6015,206
Diluted20,36618,648
Net income per share, basic$6.00$2.13
Net income per share, diluted$3.93$1.74
Dividends declared per share$1.9000$1.4198

62

Table of Contents

Earnings Available for Distribution and Cash Available for Distribution

EAD is a non-GAAP financial measure. EAD has replaced our prior presentation of Core Earnings. In addition, Core Earnings results from prior reporting periods have been relabeled EAD. In line with evolving industry practices, we believe EAD more accurately reflects the principal purpose of the measure than the term Core Earnings and will serve as a useful indicator for investors in evaluating our performance and our long-term ability to pay distributions. EAD is defined as the net income (loss) attributable to our common stockholders computed in accordance with GAAP, including realized gains and losses not otherwise included in net income (loss), excluding any unrealized gains or losses or other similar non-cash items that are included in net income (loss) for the applicable reporting period, regardless of whether such items are included in other comprehensive income (loss), or in net income (loss) and adding back amortization of stock-based compensation.

We use EAD to evaluate our performance which excludes the effects of certain GAAP adjustments and transactions that we believe are not indicative of our current operations and to assess our long-term ability to pay distributions. We believe providing EAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our long term ability to pay distributions. EAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of EAD may not be comparable to EAD reported by other REITs.

We also use EAD as a component of the management fee paid to our Manager. As consideration for the Manager’s services, we will pay our Manager an annual management fee of 1.5% of Equity, paid monthly, in cash or shares of our common stock at the election of our Manager. “Equity” means (a) the sum of (1) total stockholders’ equity immediately prior to our IPO, plus (2) the net proceeds received from all issuances of our equity securities in and after the IPO, plus (3) our cumulative EAD from and after the IPO to the end of the most recently completed calendar quarter, (b) less (1) any distributions to our holders of common stock from and after the IPO to the end of the most recently completed calendar quarter and (2) all amounts that we have paid to repurchase for cash the shares of our equity securities from and after the IPO to the end of the most recently completed calendar quarter. In our calculation of Equity, we will adjust our calculation of EAD to (i) remove the compensation expense relating to awards granted under one or more of our long-term incentive plans that is added back in our calculation of EAD and (ii) adjust net income (loss) attributable to common stockholders for (x) one-time events pursuant to changes in GAAP and (y) certain material non-cash income or expense items, in each case of (x) and (y) after discussions between the Manager and independent directors of our Board and approved by a majority of the independent directors of our Board. Additionally, for the avoidance of doubt, Equity does not include the assets contributed to us in the Formation Transaction.

CAD is a non-GAAP financial measure. We calculate CAD by adjusting EAD by adding back amortization of premiums and by removing accretion of discounts and non-cash items, such as stock dividends. We use CAD to evaluate our performance and our current ability to pay distributions. We also believe that providing CAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our current ability to pay distributions. CAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of CAD may not be comparable to CAD reported by other REITs.

The following table provides a reconciliation of EAD and CAD to GAAP net income (loss) attributable to common stockholders for the years ended December 31, 2021 and 2020 (in thousands, except per share amounts):

For the Year Ended December 31,
20212020% Change
Net income attributable to common stockholders$39,577$11,099256.6%
Adjustments
Amortization of stock-based compensation2,023548269.2%
Loan loss (benefit) provision (1)94-100.0%
One-time non-cash item (2)(1,053)-100.0%
Unrealized (gains) or losses (3)(23,811)(2,263)952.2%
EAD attributable to common stockholders$17,789$8,425111.1%
EAD per Diluted Weighted-Average Share$2.53$1.5761.2%
Adjustments
Amortization of premiums$5,408$2,160150.4%
Accretion of discounts(5,587)(1,053)430.6%
Stock dividends received(538)-100.0%
CAD attributable to common stockholders$17,610$8,99495.8%
CAD per Diluted Weighted-Average Share$2.50$1.6749.5%
Weighted-average common shares outstanding - basic6,6015,20626.8%
Weighted-average common shares outstanding - diluted (4)7,0455,37831.0%
(1)We have modified our calculation of EAD and CAD to exclude any add back of loan loss (benefit) provision beginning with our fiscal year 2021.
(2)One-time non-cash item is the make-whole premium in the JCAP preferred stock investment conversion to common stock. See Note 5 to our consolidated financial statements for additional disclosures.
Column 1Column 2
(3)Unrealized gains are the net change in unrealized loss on investments held at fair value applicable to common stockholders.
Column 1Column 2
(4)Weighted-average diluted shares outstanding does not include dilutive effect of redeemable non-controlling interests.

63

Table of Contents

The following table provides a reconciliation of EAD and CAD to GAAP net income including the dilutive effect of non-controlling interests for the years ended December 31, 2021 and 2020 (in thousands, except per share amounts):

For the Year Ended December 31,
20212020% Change
Net income attributable to common stockholders$39,577$11,099256.6%
Net income attributable to redeemable noncontrolling interests40,38721,32389.4%
Adjustments
Amortization of stock-based compensation2,023548269.2%
Loan loss (benefit) provision (1)320-100.0%
One-time non-cash item (2)(2,094)-100.0%
Unrealized (gains) or losses (3)(43,503)(3,981)992.8%
EAD$38,484$27,21541.4%
EAD per Diluted Weighted-Average Share$1.89$1.4629.5%
Adjustments
Amortization of premiums$15,769$8,28090.4%
Accretion of discounts(9,196)(3,160)191.0%
Stock dividends received(1,254)-100.0%
CAD$45,057$31,08145.0%
CAD per Diluted Weighted-Average Share$2.21$1.6732.7%
Weighted-average common shares outstanding - basic6,6015,20626.8%
Weighted-average common shares outstanding - diluted20,36618,6489.2%
(1)We have modified our calculation of EAD and CAD to exclude any add back of loan loss (benefit) provision beginning with our fiscal year 2021.
(2)One-time non-cash item is the make-whole premium in the JCAP preferred stock investment conversion to common stock. See Note 5 to our consolidated financial statements for additional disclosures.
Column 1Column 2
(3)Unrealized gains are the net change in unrealized loss on investments held at fair value.

Book Value per Share / Unit

The following table calculates our book value per share (in thousands, except per share data):

December 31, 2021December 31, 2020
Common stockholders' equity$200,503$90,733
Shares of common stock outstanding at period end9,1645,023
Book value per share of common stock$21.88$18.07

Due to the large noncontrolling interest in the OP and Subsidiary OPs (see Note 13 to our consolidated financial statements, for more information), we believe it is useful to also look at book value on a combined basis as shown in the table below (in thousands, except per share data):

December 31, 2021December 31, 2020
Common stockholders' equity$200,503$90,733
Redeemable noncontrolling interests in the OP261,423275,670
Total equity$461,926$366,403
Redeemable OP Units and SubOP Units at period end12,30813,787
Shares of common stock outstanding at period end9,1645,023
Combined shares of common stock and redeemable OP Units and SubOP Units21,47218,810
Combined book value per share / unit$21.51$19.48

64

Table of Contents

Our Portfolio

Our portfolio consists of SFR Loans, CMBS B-Pieces, CMBS I/O Strips, mezzanine loans, preferred equity investments, a common stock investment, a convertible note and a multifamily property with a combined unpaid principal balance of $3.2 billion at December 31, 2021 and assumes the CMBS Entities’ assets and liabilities are not consolidated. The following table sets forth additional information relating to our portfolio as of December 31, 2021 (dollars in thousands):

CurrentRemaining
InvestmentPrincipalTerm (3)
Investment (1)DateAmountNet Equity (2)LocationProperty TypeCoupon(years)
SFR Loans
1Senior loan2/11/2020$508,700$77,963VariousSingle-family4.65%6.67
2Senior loan2/11/202010,4011,615VariousSingle-family5.35%6.09
3Senior loan2/11/20205,487760VariousSingle-family5.33%1.58
4Senior loan2/11/202010,3501,587VariousSingle-family5.30%6.67
5Senior loan2/11/20207,4381,143VariousSingle-family5.08%6.50
6Senior loan2/11/20205,550852VariousSingle-family5.24%6.76
7Senior loan2/11/202051,3047,517VariousSingle-family4.74%3.75
8Senior loan2/11/20209,5831,473VariousSingle-family6.10%6.76
9Senior loan2/11/202037,6395,740VariousSingle-family5.55%6.84
10Senior loan2/11/20206,086930VariousSingle-family5.47%6.84
11Senior loan2/11/20205,760885VariousSingle-family5.99%6.92
12Senior loan2/11/20205,260812VariousSingle-family5.46%7.01
13Senior loan2/11/20208,9101,386VariousSingle-family5.88%7.01
14Senior loan2/11/20206,541964VariousSingle-family4.83%2.09
15Senior loan2/11/20204,684726VariousSingle-family5.35%7.09
16Senior loan2/11/202016,9702,615VariousSingle-family5.61%7.09
17Senior loan2/11/20207,6011,179VariousSingle-family5.34%7.09
18Senior loan2/11/20207,7281,193VariousSingle-family5.47%7.09
19Senior loan2/11/20206,6851,036VariousSingle-family5.46%7.17
20Senior loan2/11/202010,5231,586VariousSingle-family4.72%4.17
21Senior loan2/11/202062,0239,597VariousSingle-family4.95%7.17
Total795,223121,5594.85%6.45
CMBS B-Piece
1CMBS B-Piece2/11/202035,665(4)10,227VariousMultifamily5.79%4.16
2CMBS B-Piece2/11/202037,696(4)18,786VariousMultifamily6.09%4.90
3CMBS B-Piece4/23/202081,999(4)35,422VariousMultifamily3.50%8.16
4CMBS B-Piece7/30/202051,723(4)23,367VariousMultifamily9.09%5.48
5CMBS B-Piece8/6/2020108,643(4)30,000VariousMultifamily0.00%8.49
6CMBS B-Piece4/20/202176,047(4)33,877VariousMultifamily6.30%9.16
7CMBS B-Piece6/30/202198,305(4)32,382VariousMultifamily0.00%5.00
8CMBS B-Piece12/9/202161,277(4)61,277VariousMultifamily5.30%2.82
Total551,355245,3383.62%6.47
CMBS I/O Strips
1CMBS I/O Strip5/18/202017,590(5)826VariousMultifamily2.02%24.75
2CMBS I/O Strip8/6/20201,180,500(5)3,292VariousMultifamily0.10%8.49
3CMBS I/O Strip8/6/2020108,643(5)8,336VariousMultifamily2.98%8.49
4CMBS I/O Strip4/28/2021(6)64,897(5)1,767VariousMultifamily1.59%8.07
5CMBS I/O Strip5/27/202120,000(5)1,491VariousMultifamily3.38%8.40
6CMBS I/O Strip6/7/20214,266(5)194VariousMultifamily2.31%6.91
7CMBS I/O Strip6/11/2021(7)80,621(5)2,456VariousMultifamily1.26%7.40
8CMBS I/O Strip6/21/202128,748(5)820VariousMultifamily1.20%8.40
9CMBS I/O Strip8/10/202125,000(5)1,144VariousMultifamily1.89%8.32
10CMBS I/O Strip8/11/20216,942(5)603VariousMultifamily3.10%9.57
11CMBS I/O Strip8/24/20211,625(5)317VariousMultifamily2.61%9.07
12CMBS I/O Strip9/1/202134,625(5)4,827VariousMultifamily1.92%8.49
13CMBS I/O Strip9/11/202120,902(5)4,884VariousMultifamily2.95%9.74
Total1,594,35930,9570.62%8.61
Mezzanine Loan
1Mezzanine6/12/20207,5007,500Houston, TXMultifamily11.00%1.50
2Mezzanine10/20/20205,4702,284Wilmington, DEMultifamily7.50%7.34
3Mezzanine10/20/202010,3804,344White Marsh, MDMultifamily7.42%9.50
4Mezzanine10/20/202014,2535,975Philadelphia, PAMultifamily7.59%7.42
5Mezzanine10/20/20203,7001,544Daytona Beach, FLMultifamily7.83%6.76
6Mezzanine10/20/202012,0005,021Laurel, MDMultifamily7.71%9.25
7Mezzanine10/20/20203,0001,256Temple Hills, MDMultifamily7.32%9.59
8Mezzanine10/20/20201,500628Temple Hills, MDMultifamily7.22%9.59
9Mezzanine10/20/20205,5402,313Lakewood, NJMultifamily7.33%7.34
10Mezzanine10/20/20206,8292,850Rosedale, MDMultifamily7.53%7.01
11Mezzanine10/20/20203,6201,515North Aurora, ILMultifamily7.42%9.50
12Mezzanine10/20/20209,6104,022Cockeysville, MDMultifamily7.42%9.50
13Mezzanine10/20/20207,3903,093Laurel, MDMultifamily7.42%9.50
14Mezzanine10/20/20201,082453Vancouver, WAMultifamily8.70%8.84
15Mezzanine10/20/20202,135891Tyler, TXMultifamily7.74%6.76
16Mezzanine10/20/20201,190497Las Vegas, NVMultifamily7.71%7.17
17Mezzanine10/20/20203,3101,382Atlanta, GAMultifamily6.91%7.50
18Mezzanine10/20/20202,8801,202Des Moines, IAMultifamily7.89%6.84
19Mezzanine10/20/20204,0101,674Urbandale, IAMultifamily7.89%6.84
20Mezzanine1/21/202124,84424,483Los Angeles, CAMultifamily13.25%2.06
21Mezzanine1/21/20211,5411,518Los Angeles, CAMultifamily13.25%0.08
22Mezzanine11/18/202112,60012,476Irving, TXMultifamily11.00%6.92
23Mezzanine12/29/20217,7607,682Rogers, ARMultifamily11.00%3.03
Total152,14494,6039.16%6.48
Preferred Equity
1Preferred Equity2/11/20205,0565,255Jackson, MSMultifamily12.50%5.92
2Preferred Equity5/29/202010,00010,000Houston, TXMultifamily11.00%8.34
3Preferred Equity9/29/20216,8916,858Holly Springs, NCLife Science10.00%1.75
4Preferred Equity10/26/20219,7509,656Atlanta, GAMultifamily11.00%2.85
5Preferred Equity11/8/202130,00029,855Danbury, CTLife Science10.00%1.75
6Preferred Equity12/28/20215,0005,000Las Vegas, NVMultifamily10.50%10.17
Total66,69766,62410.52%3.84
Common Stock
1Common Stock11/6/2020N/A(8)58,460N/ASelf-StorageN/AN/A
Convertible Note
1Convertible Note12/28/202120,47820,377Jersey City, NJMultifamily9.00%1.99
Real Estate
1Real Estate12/31/2021N/A(9)30,093Charlotte, NCMultifamilyN/AN/A
Column 1Column 2
(1)Our total portfolio represents the current principal amount of the consolidated SFR Loans, the mezzanine loans, preferred equity, convertible note, common stock investment and CMBS I/O Strips, as well as the net equity of our CMBS B-Piece investments.
Column 1Column 2
(2)Net equity represents the carrying value less borrowings collateralized by the investment.
Column 1Column 2
(3)The weighted-average life is weighted on current principal balance and assumes no prepayments. The maturity date for preferred equity investments represents the maturity date of the senior mortgage, as the preferred equity investments require repayment upon the sale or refinancing of the asset.
Column 1Column 2
(4)The CMBS B-Pieces are shown on an unconsolidated basis reflecting the value of our investments.
Column 1Column 2
(5)The number shown represents the notional value on which interest is calculated for the CMBS I/O Strips. CMBS I/O Strips receive no principal payments and the notional value decreases as the underlying loans are paid off.
(6)The Company, through the Subsidiary OPs, purchased approximately $50.0 million and $15.0 million aggregate notional amount of the X1 interest-only tranche of the FHMS K-107 CMBS I/O Strip on April 28, 2021 and May 4, 2021, respectively.
(7)The Company, through the Subsidiary OPs, purchased approximately $80.0 million and $35.0 million aggregate notional amount of the X1 interest-only tranche of the FRESB 2019-SB64 CMBS I/O Strip on June 11, 2021 and September 29, 2021, respectively.
(8)Common stock consists of NSP common stock.
(9)Real Estate is a 204-unit multifamily property.

65

Table of Contents

The following table details overall statistics for our portfolio as of December 31, 2021 (dollars in thousands):

TotalFloating RateFixed RateCommon StockReal Estate
PortfolioInvestmentsInvestmentsInvestmentInvestment
Number of investments7496311
Principal balance (1)$1,656,245$309,153$1,347,092N/AN/A
Carrying value$1,739,036$309,323$1,308,983$58,460$62,269
Weighted-average cash coupon5.30%6.94%4.92%N/AN/A
Weighted-average all-in yield4.84%6.15%4.53%N/AN/A
Column 1Column 2
(1)Cost is used in lieu of principal balance for CMBS I/O Strips.

Liquidity and Capital Resources

Our short-term liquidity requirements consist primarily of funds necessary to pay for our ongoing commitments to repay borrowings, maintain our investments, make distributions to our stockholders and other general business needs. Our investments generate liquidity on an ongoing basis through principal and interest payments, prepayments and dividends. We believe that our available cash, expected operating cash flows, and potential debt or equity financings will provide sufficient funds for our operations, anticipated scheduled debt service payments, potential obligations to purchase up to $18.6 million of the Preferred Units and dividend requirements for the twelve-month period following December 31, 2021.

Our long-term liquidity requirements consist primarily of acquiring additional investments, scheduled debt payments and distributions. We expect to meet our long-term liquidity requirements through various sources of capital, which may include future debt or equity issuances, net cash provided by operations and other secured and unsecured borrowings. Our leverage is matched in term and structure to provide stable contractual spreads which will protect us from fluctuations in market interest rates over the long-term. However, there are a number of factors that may have a material adverse effect on our ability to access these capital sources, including the state of overall equity and credit markets, our degree of leverage, borrowing restrictions imposed by lenders, general market conditions for REITs and our operating performance and liquidity. We believe that our various sources of capital, which may include future debt or equity issuances, net cash provided by operations and other secured and unsecured borrowings, will provide sufficient funds for our operations, anticipated debt service payments, potential obligations to purchase Preferred Units and dividend requirements for the long-term.

Asset MetricsDebt Metrics
InvestmentFixed/Floating RateInterest RateMaturity DateFixed/Floating RateInterest RateMaturity Date
SFR Loans
Senior loanFixed4.65%9/1/2028Fixed2.24%9/1/2028
Senior loanFixed5.35%2/1/2028Fixed3.51%2/1/2028
Senior loanFixed5.33%8/1/2023Fixed2.48%8/1/2023
Senior loanFixed5.30%9/1/2028Fixed2.79%9/1/2028
Senior loanFixed5.08%7/1/2028Fixed2.69%7/1/2028
Senior loanFixed5.24%10/1/2028Fixed2.64%10/1/2028
Senior loanFixed4.74%10/1/2025Fixed2.14%10/1/2025
Senior loanFixed6.10%10/1/2028Fixed3.30%10/1/2028
Senior loanFixed5.55%11/1/2028Fixed2.70%11/1/2028
Senior loanFixed5.47%11/1/2028Fixed2.68%11/1/2028
Senior loanFixed5.99%12/1/2028Fixed3.14%12/1/2028
Senior loanFixed5.46%1/1/2029Fixed2.97%1/1/2029
Senior loanFixed5.88%1/1/2029Fixed3.14%1/1/2029
Senior loanFixed4.83%2/1/2024Fixed2.40%2/1/2024
Senior loanFixed5.35%2/1/2029Fixed3.06%2/1/2029
Senior loanFixed5.61%2/1/2029Fixed2.91%2/1/2029
Senior loanFixed5.34%2/1/2029Fixed2.98%2/1/2029
Senior loanFixed5.47%2/1/2029Fixed2.80%2/1/2029
Senior loanFixed5.46%3/1/2029Fixed2.99%3/1/2029
Senior loanFixed4.72%3/1/2026Fixed2.45%3/1/2026
Senior loanFixed4.95%3/1/2029Fixed2.70%3/1/2029
Mezzanine Loan
MezzanineFixed7.50%5/1/2029Fixed0.30%5/1/2029
MezzanineFixed7.42%7/1/2031Fixed0.30%7/1/2031
MezzanineFixed7.59%6/1/2029Fixed0.30%6/1/2029
MezzanineFixed7.83%10/1/2028Fixed0.30%10/1/2028
MezzanineFixed7.71%4/1/2031Fixed0.30%4/1/2031
MezzanineFixed7.32%8/1/2031Fixed0.30%8/1/2031
MezzanineFixed7.22%8/1/2031Fixed0.30%8/1/2031
MezzanineFixed7.33%5/1/2029Fixed0.30%5/1/2029
MezzanineFixed7.53%7/1/2031Fixed0.30%7/1/2031
MezzanineFixed7.42%1/1/2029Fixed0.30%1/1/2029
MezzanineFixed7.42%7/1/2031Fixed0.30%7/1/2031
MezzanineFixed7.42%4/1/2031Fixed0.30%4/1/2031
MezzanineFixed8.70%11/1/2030Fixed0.30%11/1/2030
MezzanineFixed7.74%10/1/2028Fixed0.30%10/1/2028
MezzanineFixed7.71%3/1/2029Fixed0.30%3/1/2029
MezzanineFixed6.91%7/1/2029Fixed0.30%7/1/2029
MezzanineFixed7.89%11/1/2028Fixed0.30%11/1/2028
MezzanineFixed7.89%11/1/2028Fixed0.30%11/1/2028

66

Table of Contents

Our primary sources of liquidity and capital resources to date consist of cash generated from our operating results and the following:

KeyBank Bridge Facility

On February 7, 2020, we, through our subsidiaries, entered into a $95.0 million bridge facility (the “Bridge Facility”) with KeyBank National Association (“KeyBank”) and immediately drew $95.0 million to fund a portion of the Formation Transaction. We used proceeds from the IPO to pay down the entirety of the Bridge Facility.

Raymond James Bridge Facility

On July 30, 2020, we, through our subsidiaries, entered into an $86.0 million bridge facility (the “RJ Bridge Facility”) with Raymond James Bank, N.A. and drew $21.0 million on July 30, 2020 and $65.0 million on August 7, 2020. We used proceeds from the RJ Bridge Facility to finance the acquisitions of the FREMF 2020-KF81 and FREMF 2020-K113 securitization. The RJ Bridge Facility was repaid in full in August 2020.

On December 8, 2021, we, through our Subsidiary OPs, entered into the $20.0 million 2021 RJ Bridge Facility with Raymond James Bank, N.A. and immediately drew $20.0 million. We used the proceeds from the 2021 RJ Bridge Facility to finance the acquisition of the FREMF 2021-KI08 securitization. The 2021 RJ Bridge Facility was repaid in full in December 2021 and is no longer outstanding.

Freddie Mac Credit Facilities

Prior to the Formation Transaction, two of our subsidiaries entered into a loan and security agreement, dated July 12, 2019, with Freddie Mac (the “Credit Facility”). Under the Credit Facility, these entities borrowed approximately $788.8 million in connection with their acquisition of senior pooled mortgage loans backed by SFR properties (the “Underlying Loans”). No additional borrowings can be made under the Credit Facility, and our obligations will be secured by the Underlying Loans. The Credit Facility was assumed by the Company as part of the Formation Transaction. As such, the remaining outstanding balance of $788.8 million was contributed to the Company on February 11, 2020. Our borrowings under the Credit Facility will mature on July 12, 2029. However, if an Underlying Loan matures prior to July 12, 2029, we will be required to repay the portion of the Credit Facility that is allocated to that loan (see Note 8 to our consolidated financial statements for additional information). As of December 31, 2021, the outstanding balance on the Credit Facility was $726.3 million.

On October 20, 2020, the Company acquired a portfolio of 18 mezzanine loans with an aggregate principal amount outstanding of approximately $97.9 million. Freddie Mac provided seller financing of approximately $59.9 million with a weighted average fixed interest rate of 0.30%. Proceeds from the OP Notes offering and cash on hand were used to fund the remainder of the purchase price.

Cash Generated from IPO

On February 11, 2020, we completed our IPO in which we sold 5,350,000 shares of common stock (including 350,000 shares pursuant to the partial exercise of the underwriters’ option to purchase additional shares) at a price of $19.00 per share for gross proceeds of approximately $101.7 million. The IPO generated net proceeds of approximately $91.5 million to us after deducting underwriting discounts and commissions of approximately $6.9 million and offering expenses of approximately $3.3 million.

We contributed the net proceeds from the IPO to our OP in exchange for OP Units and our OP contributed the net proceeds from the IPO to our Subsidiary OPs for SubOP Units. Our Subsidiary OPs used the net proceeds from the IPO to repay the amount outstanding under the $95 million Bridge Facility, consistent with our investment strategy and guidelines.

Preferred Stock Offering

As discussed in Note 11 to our consolidated financial statements, on July 24, 2020, the Company issued 2,000,000 shares of our Series A Preferred Stock at a price to the public of $24.00 per share, for gross proceeds of $48.0 million before deducting underwriting discounts and commissions and other estimated offering expenses. The Series A Preferred Stock has a $25.00 per share liquidation preference.

OP Notes Offering

On October 15, 2020, the OP issued the OP Notes with a coupon rate of 7.5% and aggregate principal amount of $36.5 million at approximately 99% of par value for proceeds of approximately $36.1 million before offering costs.

Repurchase Agreements

From time to time, we may enter into repurchase agreements to finance the acquisition of our target assets. Repurchase agreements will effectively allow us to borrow against loans and securities that we own in an amount equal to (1) the market value of such loans and/or securities multiplied by (2) the applicable advance rate. Under these agreements, we will sell our loans and securities to a counterparty and agree to repurchase the same loans and securities from the counterparty at a price equal to the original sales price plus an interest factor. During the term of a repurchase agreement, we will receive the principal and interest on the related loans and securities and pay interest to the lender under the repurchase agreement. At any point in time, the amounts and the cost of our repurchase borrowings will be based on the assets being financed. For example, higher risk assets will result in lower advance rates (i.e., levels of leverage) at higher borrowing costs. In addition, these facilities may include various financial covenants and limited recourse guarantees.

As discussed in Note 9 to our consolidated financial statements, in connection with our recent CMBS acquisitions, we, through the OP and the Subsidiary OPs, have borrowed approximately $286.3 million under our repurchase agreements and posted approximately $2.1 billion par value of our CMBS B-Piece and CMBS I/O Strip investments as collateral. The CMBS B-Pieces and CMBS I/O Strips held as collateral are illiquid and irreplaceable in nature. These assets are restricted solely to satisfy the interest and principal balances owed to the lender.

67

Table of Contents

The table below provides additional details regarding recent borrowings under the master repurchase agreements:

December 31, 2021
FacilityCollateral
Date issuedOutstanding face amountCarrying valueFinal stated maturityWeighted average interest rate (1)Weighted average life (years) (2)Outstanding face amountAmortized cost basisCarrying value (3)Weighted average life (years) (2)
Master Repurchase Agreements
CMBS
Mizuho(4)4/15/2020286,324286,324N/A(5)1.97%0.032,101,790499,975531,3678.0
Column 1Column 2
(1)Weighted-average interest rate using unpaid principal balances.
Column 1Column 2
(2)Weighted-average life is determined using the maximum maturity date of the corresponding loans, assuming all extension options are exercised by the borrower.
(3)CMBS are shown at fair value on an unconsolidated basis.
(4)On April 15, 2020, three of our subsidiaries entered into a master repurchase agreement with Mizuho. Borrowings under these repurchase agreements are collateralized by portions of the CMBS B-Pieces and CMBS I/O Strips.
(5)The master repurchase agreement with Mizuho does not have a stated maturity date. The transactions in place have a one-month to two-month tenor and are expected to roll accordingly.

At-The-Market Offering

On March 31, 2021, the Company, the OP and the Manager separately entered into the Equity Distribution Agreements with the Sales Agents, pursuant to which the Company could issue and sell from time to time shares of the Company’s common stock and Series A Preferred Stock having an aggregate sales price of up to $100.0 million in the ATM Program. The Equity Distribution Agreements provided for the issuance and sale of common stock or Series A Preferred Stock by the Company through a sales agent acting as a sales agent or directly to the sales agent acting as principal for its own account at a price agreed upon at the time of sale. Effective as of December 16, 2021, the Company terminated each Equity Distribution Agreement. As of the termination date, pursuant to the Equity Distribution Agreements, the Company had sold 532,694 shares of its common stock and 0 shares of Series A Preferred Stock for total gross sales of $11.3 million. For additional information about the ATM Program, see Note 11 to our consolidated financial statements.

Company Notes Offering

On April 20, 2021, the Company issued $75.0 million in aggregate principal amount of its 5.75% Notes at a price equal to 99.5% of par value for proceeds of approximately $73.1 million after original issue discount and underwriting fees.

On December 20, 2021, the Company issued an additional $60.0 million in aggregate principal amount of its 5.75% Notes at a price equal to 102.8% par value, including accrued interest, for proceeds of approximately $60.9 million after original issue discount and underwriting fees.

On January 25, 2022, the Company issued an additional $35.0 million in aggregate principal amount of its 5.75% Notes at a price equal to 100.9% par value, including accrued interest, for proceeds of approximately $35.1 million after original issue discount and underwriting fees.

Secondary Public Offering

On August 18, 2021, the Company the OP and the Manager entered into the Underwriting Agreement with Raymond James as representative of the several Underwriters, pursuant to which the Company agreed to sell 2,000,000 Firm Shares at a public offering price of $21.00 per share. The Company also granted the Underwriters a 30-day option to purchase up to an additional 300,000 Option Shares. The Firm Shares were issued on August 20, 2021. On September 8, 2021, the Underwriters partially exercised the option to purchase 59,700 Option Shares. The 59,700 Option Shares were issued on September 10, 2021. For additional information about this public offering, see Note 10 to our consolidated financial statements.

LIBOR Transition

Approximately 5.9% of our portfolio by unpaid principal balance as of December 31, 2021 pays interest at a variable rate that is tied to LIBOR, and it is anticipated that future investments we make may have variable interest rates tied to LIBOR. On March 5, 2021, the FCA announced that all of the LIBOR settings will either cease to be provided by any administrator or no longer be representative (i) immediately after December 31, 2021, in the case of the 1-week and 2-month US dollar settings; and (ii) immediately after June 30, 2023, in the case of the remaining one-month, three-month, six-month and twelve-month US dollar settings. The tenors that were extended to June 30, 2023 are more widely used and are the tenors used in our LIBOR-based debt. The U.S. Federal Reserve, in conjunction with the Alternative Reference Rates Committee, a steering committee convened by the U.S. Federal Reserve Board and comprised of large U.S. financial institutions, has identified as a best-practice replacement the SOFR, a new index calculated by short-term repurchase agreements backed by U.S. Treasury securities. Although there have been a few issuances utilizing SOFR, it is unknown whether SOFR or another alternative reference rate will attain market acceptance as a replacement for LIBOR. In connection with the foregoing, we may need to renegotiate some of our agreements to determine a replacement index or rate of interest. As of December 31, 2021, the Company has not received any LIBOR transition notices under its loan agreements. Any changes to benchmark interest rates could increase our financing costs, which could impact our results of operations, cash flows and the market value of our investments and result in mismatches with the interest rate of investments that we are financing.

Other Potential Sources of Financing

We may seek additional sources of liquidity from further repurchase facilities, other borrowings and future offerings of common and preferred equity and debt securities and contributions from existing holders of the OP or Subsidiary OPs. In addition, we may apply our existing cash and cash equivalents and cash flows from operations to any liquidity needs. As of December 31, 2021, our cash and cash equivalents were $26.5 million.

68

Table of Contents

Cash Flows

The following table presents selected data from our Consolidated Statements of Cash Flows for the years ended December 31, 2021 and December 31, 2020 (in thousands):

For the Year Ended December 31,
20212020
Net cash provided by operating activities$49,298$32,902
Net cash provided by (used in) investing activities517,878(68,261)
Net cash provided by (used in) financing activities(567,415)68,830
Net increase (decrease) in cash, cash equivalents and restricted cash(239)33,471
Cash, cash equivalents and restricted cash, beginning of period33,471
Cash, cash equivalents and restricted cash, end of period$33,232$33,471

Cash flows from operating activities. During the year ended December 31, 2021, net cash provided by operating activities was $49.3 million compared to net cash provided by operating activities of $32.9 million for the year ended December 31, 2020. This increase was primarily due to the interest income generated by our investments and the change in unrealized loss on investments held at fair value.

Cash flows from investing activities. During the year ended December 31, 2021, net cash provided by investing activities was $517.9 million compared to net cash used in operating activities of $68.3 million for the year ended December 31, 2020. This increase was primarily driven by proceeds received from payments on mortgage loans held in VIEs.

Cash flows from financing activities. During the year ended December 31, 2021, net cash used in financing activities was $567.4 million compared to net cash provided by financing activities of $68.8 million for the year ended December 31, 2020. This increase was primarily driven by distributions to bondholders of VIEs.

Emerging Growth Company and Smaller Reporting Company Status

Section 107 of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 13(a) of the Exchange Act, for complying with new or revised accounting standards applicable to public companies. In other words, an emerging growth company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have elected to take advantage of this extended transition period. As a result of this election, our financial statements may not be comparable to companies that comply with public company effective dates for such new or revised standards. We may elect to comply with public company effective dates at any time, and such election would be irrevocable pursuant to Section 107(b) of the JOBS Act.

We are also a “smaller reporting company” as defined in Regulation S-K under the Securities Act, and may elect to take advantage of certain of the scaled disclosures available to smaller reporting companies. We may be a smaller reporting company even after we are no longer an “emerging growth company.”

Income Taxes

We elected to be treated as a REIT for U.S. federal income tax purposes, beginning with our taxable year ended December 31, 2020. We believe that our organization and proposed method of operation will enable us to meet the requirements for qualification and taxation as a REIT. To qualify as a REIT, we must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of our annual REIT taxable income to stockholders. As a REIT, we will be subject to federal income tax on our undistributed REIT taxable income and net capital gain and to a 4% nondeductible excise tax on any amount by which distributions we pay with respect to any calendar year are less than the sum of (1) 85% of our ordinary income, (2) 95% of our capital gain net income and (3) 100% of our undistributed income from prior years. Taxable income from certain non-REIT activities is managed through a TRS and is subject to applicable federal, state, and local income and margin taxes. We had no significant taxes associated with our TRS for the year ended December 31, 2021.

If we fail to qualify as a REIT in any taxable year, we will be subject to U.S. federal income tax on our taxable income at regular corporate income tax rates, and dividends paid to our stockholders would not be deductible by us in computing taxable income. Any resulting corporate liability could be substantial and could materially and adversely affect our net income and net cash available for distribution to stockholders. Unless we were entitled to relief under certain Code provisions, we also would be disqualified from re-electing to be taxed as a REIT for the four taxable years following the year in which we failed to qualify to be taxed as a REIT.

We evaluate the accounting and disclosure of tax positions taken or expected to be taken in the course of preparing our tax returns to determine whether the tax positions are “more-likely-than-not” (greater than 50 percent probability) of being sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold would be recorded as a tax benefit or expense in the current year. Our management is required to analyze all open tax years, as defined by the statute of limitations, for all major jurisdictions, which include federal and certain states. We have no examinations in progress, and none are expected at this time.

69

Table of Contents

We recognize our tax positions and evaluate them using a two-step process. First, we determine whether a tax position is more likely than not to be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. Second, we will determine the amount of benefit to recognize and record the amount that is more likely than not to be realized upon ultimate settlement. We had no material unrecognized tax benefit or expense, accrued interest or penalties as of December 31, 2021.

Dividends

We intend to make regular quarterly dividend payments to holders of our common stock. We also intend to make the accrued dividend payments on the Series A Preferred Stock, which are payable quarterly in arrears as provided in the articles supplementary setting forth the terms of the Series A Preferred Stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains. As a REIT, we will be subject to federal income tax on our undistributed REIT taxable income and net capital gain and to a 4% nondeductible excise tax on any amount by which distributions we pay with respect to any calendar year are less than the sum of (1) 85% of our ordinary income, (2) 95% of our capital gain net income and (3) 100% of our undistributed income from prior years. We intend to make regular quarterly dividend payments of all or substantially all of our taxable income, which is not used to pay a dividend on the Series A Preferred Stock, to holders of our common stock out of assets legally available for this purpose, if and to the extent authorized by our Board. Before we make any dividend payments, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets, borrow funds or raise additional capital to make cash dividends or we may make a portion of the required dividend in the form of a taxable distribution of stock or debt securities.

We will make dividend payments to holders of our common stock based on our estimate of taxable earnings per share of common stock, but not earnings calculated pursuant to GAAP. Our dividends and taxable income and GAAP earnings will typically differ due to items such as depreciation and amortization, fair-value adjustments, differences in premium amortization and discount accretion, and non-deductible G&A expenses. Our quarterly dividends per share of our common stock may be substantially different than our quarterly taxable earnings and GAAP earnings per share. Our Board declared our fourth quarterly dividend of 2021 to common stockholders of $0.4750 per share on November 3, 2021, which was paid on December 30, 2021 to common stockholders of record on December 15, 2021. On November 3, 2021, our Board declared the sixth preferred stock dividend of $0.53125 per share, which was paid on January 25, 2022 to preferred stockholders of record on January 14, 2022. In addition, a subsidiary of the OP ("REIT Sub") paid a distribution of $60.00 per preferred membership unit of the REIT Sub (“Preferred Membership Unit”) on December 30, 2021 to holders of records of the Preferred Membership Units on December 15, 2021.

Off-Balance Sheet Arrangements

As of December 31, 2021, we had no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

Commitments and Contingencies

Except as otherwise disclosed in Note 15 to our consolidated financial statements, the Company is not aware of any contractual obligations, legal proceedings, or any other contingent obligations incurred in the normal course of business that would have a material adverse effect on our consolidated financial statements.

Critical Accounting Policies and Estimates

Management’s discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires our management to make judgments, assumptions and estimates that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We evaluate these judgments, assumptions and estimates for changes that would affect the reported amounts. These estimates are based on management’s historical industry experience and on various other judgments and assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these judgments, assumptions and estimates. Below is a discussion of the accounting policies and estimates that involve significant estimation uncertainty that have or are reasonable likely to have a material impact on our financial condition or results of operations. A discussion of recent accounting pronouncements and our significant accounting policies, including further discussion of the accounting policies described below, can be found in Note 2 to our consolidated financial statements.

Allowance for Loan Losses

The Company performs a quarterly evaluation of loans classified as held for investment for impairment on a loan by loan basis in accordance with ASC 310-10-35, Receivables, Subsequent Measurement (“ASC 310-10-35”). If we deem that it is probable that we will be unable to collect all amounts owed according to the contractual terms of a loan, impairment of that loan is indicated. If we consider a loan to be impaired, we will establish an allowance for loan losses, through a valuation provision in earnings that reduces carrying value of the loan to the present value of expected future cash flows discounted at the loan’s contractual effective rate or the fair value of the collateral, if repayment is expected solely from the collateral. For non-impaired loans with no specific allowance the Company determines an allowance for loan losses in accordance with ASC 450-20, Loss Contingencies (“ASC 450-20”), which represents management’s best estimate of incurred losses inherent in the portfolio at the balance sheet date, excluding impaired loans and loans carried at fair value. Management considers quantitative factors likely to cause estimated credit losses including default rate and loss severity rates. The Company also evaluates qualitative factors such as macroeconomic conditions, evaluations of underlying collateral, trends in delinquencies and non-performing assets. Increases to (or reversals of) the allowance for loan loss are included in “Loan loss benefit (provision)” on the accompanying Consolidated Statements of Operations.

Significant judgment is required in determining impairment and in estimating the resulting loss allowance, and actual losses, if any, could materially differ from those estimates.

Valuation of NSP, Inc.

As of December 31, 2021, the Company owns approximately 25.8% of the total outstanding shares of NSP and thus can exercise significant influence over NSP. The Company elected the fair-value option in accordance with ASC 825-10-10. On a quarterly basis, the Company hires an independent third-party valuation firm to provide an updated fair value for subsequent measurement absent a readily available market price. The valuation is determined using widely accepted valuation techniques including the discounted cash flow methodology whereby observable market terminal capitalization rates and discount rates are applied to projected cash flows generated by self-storage assets owned by NSP. The necessary inputs for the valuation include projected cash flows of NSP, terminal capitalization rates and discount rates. These inputs are reflective of public company comparables, but are assumptions and estimates. As a result, the determination of fair value is uncertain because it involves subjective judgments and estimates that are unobservable. For the year ended December 31, 2021, the unrealized gain related to the change in fair value estimate is $13.8 million. See Notes 5 and 10 for additional disclosures regarding the valuation of NSP.

REIT Tax Election

We elected to be treated as a REIT under Sections 856 through 860 of the Code. To qualify as a REIT, we must meet a number of organizational and operational requirements, including a requirement that we distribute at least 90% of our “REIT taxable income,” as defined by the Code, to our stockholders. Taxable income from certain non-REIT activities is managed through a TRS and is subject to applicable federal, state, and local income and margin taxes. We had no significant taxes associated with our TRS for the years ended December 31, 2021 and December 31, 2020. We believe that our organization and current and proposed method of operation will allow us to qualify for taxation as a REIT, but no assurance can be given that we will operate in a manner so as to qualify as a REIT.

70

Table of Contents