| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller Reporting Company
☐
|
|
| | | | |
Emerging Growth Company
☐
|
|
| | | |
Price to the
Public(1) |
| |
Selling
Commissions(2) |
| |
Dealer
Manager Fees(2) |
| |
Proceeds to Us,
Before Expenses(2) |
| ||||||||||||
|
Maximum Offering(3)
|
| | | $ | 2,250,000,000 | | | | | $ | 37,500,000 | | | | | $ | 543,478 | | | | | $ | 2,211,956,521.74 | | |
|
Class T shares, Per Share
|
| | | $ | 25.57 | | | | | $ | 0.74 | | | | | $ | 0.12 | | | | | $ | 24.70 | | |
|
Class S shares, Per Share
|
| | | $ | 25.83 | | | | | $ | 0.87 | | | | | | — | | | | | $ | 24.95 | | |
|
Class D shares, Per Share
|
| | | $ | 24.75 | | | | | | — | | | | | | — | | | | | $ | 24.75 | | |
|
Class M shares, Per Share
|
| | | $ | 24.82 | | | | | | — | | | | | | — | | | | | $ | 24.82 | | |
|
Class I Shares, Per Share
|
| | | $ | 24.01 | | | | | | — | | | | | | — | | | | | $ | 24.01 | | |
|
Maximum Distribution Reinvestment Plan(3)
|
| | | $ | 250,000,000 | | | | | | — | | | | | | — | | | | | $ | 250,000,000.00 | | |
| | | | | | i | | | |
| | | | | | iii | | | |
| | | | | | v | | | |
| | | | | | vi | | | |
| | | | | | 1 | | | |
| | | | | | 11 | | | |
| | | | | | 29 | | | |
| | | | | | 29 | | | |
| | | | | | 35 | | | |
| | | | | | 41 | | | |
| | | | | | 45 | | | |
| | | | | | 54 | | | |
| | | | | | 55 | | | |
| | | | | | 57 | | | |
| | | | | | 65 | | | |
| | | | | | 67 | | | |
| | | | | | 70 | | | |
| | | | | | 78 | | | |
| | | | | | 97 | | | |
| | | | | | 105 | | | |
| | | | | | 106 | | | |
| | | | | | 114 | | | |
| | | | | | 121 | | | |
| | | | | | 131 | | | |
| | | | | | 137 | | | |
| | | | | | 162 | | | |
| | | | | | 164 | | | |
| | | | | | 178 | | | |
| | | | | | 183 | | | |
| | | | | | 190 | | | |
| | | | | | 190 | | | |
| | | | | | 191 | | | |
| | | | | | 191 | | | |
| | | | | | 191 | | | |
| | | | | | 191 | | | |
| | | | | | 192 | | | |
| | | | | | A-1 | | | |
| | | | | | B-1 | | | |
| | | | | | C-1 | | |
| | | |
Gross
Purchase Price |
| |
Upfront
Selling Commissions |
| |
Upfront
Dealer Manager Fees |
| |
Annual
Stock- holder Servicing Fees |
| |
Maximum
Stockholder Servicing Fees Over Life of Investment (Length of Time) |
| |
Total
(Length of Time) |
| ||||||||||||
|
Class T
|
| | | $ | 10,350 | | | | | $ | 300 | | | | | $ | 50 | | | | | $ | 85 | | | |
$556 (6.5 years)
|
| |
$906 (6.5 years)
|
|
|
Class S
|
| | | $ | 10,350 | | | | | $ | 350 | | | | | $ | 0 | | | | | $ | 85 | | | |
$556 (6.5 years)
|
| |
$906 (6.5 years)
|
|
|
Class D
|
| | | $ | 10,000 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 30 | | | |
$125 (4.2 years)
|
| |
$125 (4.2 years)
|
|
|
Class M
|
| | | $ | 10,000 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 30 | | | |
$725 (24.2 years)
|
| |
$725 (24.2 years)
|
|
|
Class I
|
| | | $ | 10,000 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | |
$0
|
| |
$0
|
|
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for Maximum
Primary Offering |
|
|
Organization and Offering Stage
|
| ||||||
| Upfront Selling Commissions and Dealer Manager Fees — The Dealer Manager | | |
We pay the dealer manager upfront selling commissions of up to 3.0%, and upfront dealer manager fees of 0.5%, of the transaction price per Class T share of each Class T share sold in the primary offering, however such amounts may vary at certain participating broker-dealers provided that the sum will not exceed 3.5% of the transaction price (subject to reductions for certain categories of purchasers). We pay the dealer manager upfront selling commissions of up to 3.5% of the transaction price per Class S share sold in the primary offering (subject to reductions for certain categories of purchasers). The dealer manager anticipates that all of the selling commissions and dealer manager fees will be reallowed to participating broker-dealers, unless a particular broker-dealer declines to accept some portion of the fees it is otherwise eligible to receive.
No selling commissions or dealer manager fees are payable on the sale of Class D shares, Class M shares or Class I shares or on shares of any class sold pursuant to our distribution reinvestment plan.
|
| | Actual amounts depend upon the number of Class T shares and Class S shares sold and the transaction price of each Class T share and Class S share. Aggregate upfront selling commissions and dealer manager fees will equal approximately $37.5 million and $0.5 million, respectively, if we sell the maximum amount in our primary offering and 5% and 45% of our offering proceeds are from the sale of our Class T shares and Class S shares, respectively. | |
| Stockholder Servicing Fees — The Dealer Manager | | |
Subject to limitations described below, we pay the dealer manager stockholder servicing fees for ongoing services rendered to stockholders by participating broker-dealers or by broker-dealers servicing investors’ accounts, referred to as servicing broker-dealers:
•
shares equal to 0.85% per annum of the
with respect to our outstanding Class T
|
| | Actual amounts depend upon the NAV of our Class T shares, Class S shares, Class D shares and Class M shares, the number of Class T shares, Class S shares, Class D shares and Class M shares outstanding | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for Maximum
Primary Offering |
|
| | | |
aggregate NAV of our outstanding Class T shares, consisting of a representative stockholder servicing fee of 0.65% per annum and a dealer stockholder servicing fee of 0.20% per annum; however, with respect to Class T shares sold through certain participating broker-dealers, the representative stockholder servicing fee and the dealer stockholder servicing fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares;
•
with respect to our outstanding Class S shares equal to 0.85% per annum of the aggregate NAV our outstanding S shares;
•
with respect to our outstanding Class D shares equal to 0.3% per annum of the aggregate NAV of our outstanding Class D shares; and
•
with respect to our outstanding Class M shares equal to 0.3% per annum of the aggregate NAV of our outstanding Class M shares.
|
| | and when such shares are purchased. For Class T shares, Class S shares, Class D shares and Class M shares, stockholder servicing fees will equal approximately $0.9 million, $8.3 million, $0.3 million and $0.3 million per annum, respectively, if we sell the maximum amount in our primary offering, assuming that 5%, 45%, 5%, 5% and 40% of our offering proceeds are from the sale of each of our Class T shares, Class S shares, Class D shares, Class M shares and Class I shares, respectively, NAV per share remains constant and none of our stockholders participate in our distribution reinvestment plan. | |
| | | |
We do not pay a stockholder servicing fee with respect to our Class I shares, Class F shares or Class Y shares.
Stockholder servicing fees are paid monthly in arrears. The dealer manager reallows (pays) all or a portion of the stockholder servicing fees to participating broker-dealers, servicing broker-dealers and financial institutions (including bank trust departments) for ongoing stockholder services performed by such broker-dealers and financial institutions, and waives (pays back to us) stockholder servicing fees to the extent a broker-dealer or financial institution is not eligible or otherwise declines to receive all or a portion of it. Because stockholder servicing fees are a class-specific expense and are calculated based on the NAV of our Class T shares, Class S shares, Class D shares and Class M shares, they reduce the NAV or, alternatively, the distributions payable, with respect to the shares of each such class, including shares issued under our distribution reinvestment plan.
|
| | ||
| | | | We will cease paying stockholder servicing fees with respect to any Class T shares and Class S shares held in a stockholder’s account at the | | | | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for Maximum
Primary Offering |
|
| | | | end of the month in which the dealer manager in conjunction with the transfer agent determines that total underwriting compensation from the upfront selling commissions, dealer manager fees and stockholder servicing fees, as applicable, paid with respect to such account would exceed 8.75% (or a lower limit for shares sold by certain participating broker-dealers or financial institutions) of the gross proceeds from the sale of shares in such account. Similarly, we will cease paying stockholder servicing fees with respect to any Class M shares and Class D shares held in a stockholder’s account at the end of the month in which the dealer manager in conjunction with the transfer agent determines that total underwriting compensation from the stockholder servicing fees paid with respect to such account would exceed 7.25% and 1.25%, respectively (or a lower limit for shares sold by certain participating broker-dealers or financial institutions), of the gross proceeds from the sale of shares in such account. We refer to these amounts as the sales charge cap. | | | | |
| | | | At the end of such month that the sales charge cap is reached, each Class T share, Class S share, Class D share or Class M share in such account will convert into a number of Class I shares (including any fractional shares) with an equivalent aggregate NAV as such share. Although we cannot predict the length of time over which stockholder servicing fees will be paid due to potential changes in the NAV of our shares, this fee would be paid with respect to Class T shares over approximately 6.5 years from the date of purchase, with respect to Class S shares over approximately 6.5 years from the date of purchase, with respect to Class D shares over approximately 4.2 years from the date of purchase and with respect to Class M shares over approximately 24.2 years from the date of purchase, assuming payment of the full upfront selling commissions and dealer manager fees, no reinvestment of distributions and a constant NAV of $25.00 per share. | | | | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for Maximum
Primary Offering |
|
| | | |
In addition, we will cease paying stockholder servicing fees on each Class T share, Class S share, Class D share and Class M share held in a stockholder’s account and such shares will convert to Class I shares on the earliest to occur of the following: (i) a listing of Class I shares, (ii) the sale or other disposition of all or substantially all of our assets or our merger or consolidation with or into another entity, in a transaction in which holders of Class T shares, Class S shares, Class D shares and Class M shares receive cash and/or shares of stock that are listed on a national securities exchange or (iii) the date following the completion of this offering on which, in the aggregate, underwriting compensation from all sources in connection with this offering, including selling commissions, dealer manager fees, stockholder servicing fees and other underwriting compensation, is equal to 10% of the gross proceeds from our primary offering.
In calculating our stockholder servicing fee, we use our NAV before giving effect to accruals for stockholder servicing fees or distributions payable on our shares.
For a description of the services required from the participating broker-dealer or servicing broker-dealer, see “Plan of Distribution — Compensation of Dealer Manager and Participating Broker-Dealers — Stockholder Servicing Fees — Class T Shares, Class S Shares, Class D Shares and Class M Shares.”
|
| | | |
| Organization and Offering Expenses — Our Adviser | | | We reimburse our adviser for any organization and offering expenses that our adviser or the sub-adviser has advanced or incurred on our behalf, up to a cap of 0.75% of gross proceeds raised in our public offerings in excess of $250 million. These expenses include legal, accounting, printing, mailing and filing fees and expenses, due diligence expenses of participating broker-dealers supported by detailed and itemized invoices, costs in connection with preparing sales materials, design and website expenses, fees and expenses of our transfer agent, fees to attend retail seminars sponsored by participating broker-dealers and reimbursements for customary travel, lodging, and meals, but exclude selling commissions, dealer manager fees and stockholder servicing fees. See | | | If we sell the maximum amount in our primary offering, we estimate our organization and offering expenses with respect to this offering will be $12.3 million. As of June 30, 2025, our adviser has incurred $3.6 million in organization and offering expenses on our behalf in connection with our public offerings that remains subject to reimbursement. | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for Maximum
Primary Offering |
|
| | | |
“Management — The Advisory Agreement — Fees and Expenses — Expense Reimbursement” for more information.
After the termination of this offering, our adviser has agreed to reimburse us to the extent, if any, that the organization and offering expenses (including selling commissions, dealer manager fees, stockholder servicing fees and other underwriting compensation) that we incur exceed 15% of our gross proceeds from this offering.
|
| | | |
|
Operational Stage
|
| ||||||
| Operating Expenses — Our Adviser and the Sub-Adviser | | |
We reimburse any operating expenses paid by or on behalf of our adviser, the sub-adviser or their respective affiliates, subject to the 2%/25% limitation set forth in our charter that operating expenses (including the advisory fees) during any four consecutive fiscal quarters cannot exceed the greater of (i) 2% of our average invested assets or (ii) 25% of our net income, unless the excess amount is approved by a majority of our independent directors. We do not reimburse our adviser or the sub-adviser for any services for which it receives a separate fee.
Our adviser and the sub-adviser have agreed to waive reimbursement of or pay, on a quarterly basis, our annualized ordinary operating expenses for such quarter to the extent such expenses exceed 1.5% per annum of our average monthly net assets attributable to each of our classes of common stock. See “Management — Expense Limitation Agreement.”
|
| | Actual amounts are dependent upon actual expenses incurred and, therefore, cannot be determined at this time. | |
| Advisory Fees — Our Adviser | | | Base management fee: Our adviser receives a base management fee equal to 1.25% of our NAV per annum for our Class T shares, Class S shares, Class D shares, Class M shares and Class I shares, payable quarterly and in arrears. The payment of all or any portion of the base management fee accrued with respect to any quarter may be deferred by our adviser, without interest, and may be taken in any such other quarter as our adviser may determine. In calculating our base management fee, we use our NAV before giving effect to accruals for such fee, stockholder servicing fees or distributions payable on our shares. The base management fee is a class-specific expense. No base management fee is paid on our Class F shares or Class Y shares. | | | Actual amounts of the base management fee depend upon the aggregate NAV of our Class T shares, Class S shares, Class D shares, Class M shares and Class I shares. The base management fee attributed to shares sold in this offering will equal approximately $27.6 million per annum if we sell the maximum amount in our primary offering, assuming that 5%, 45%, 5%, 5% and 40% of our offering proceeds are from the sale | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for Maximum
Primary Offering |
|
| | | | | | | of each of our Class T shares, Class S shares, Class D shares, Class M shares and Class I shares, respectively, NAV per share remains constant and none of our stockholders participate in our distribution reinvestment plan. | |
| | | | Performance fee: Our adviser may be entitled to a performance fee, which is calculated and payable quarterly in arrears in an amount equal to 10.0% of our Core Earnings (as defined below) for the immediately preceding quarter, subject to a hurdle rate, expressed as a rate of return on average adjusted capital, equal to 1.625% per quarter, or an annualized hurdle rate of 6.5%. As a result, our adviser does not earn a performance fee for any quarter until our Core Earnings for such quarter exceed the hurdle rate of 1.625%. For purposes of the performance fee, “adjusted capital” means cumulative net proceeds generated from sales of shares of our common stock other than Class F shares (including proceeds from our distribution reinvestment plan) reduced for distributions from non- liquidating dispositions of our investments paid to stockholders and amounts paid for share repurchases pursuant to our share repurchase plan. Once our Core Earnings in any quarter exceed the hurdle rate, our adviser is entitled to a “catch-up” fee equal to the amount of Core Earnings in excess of the hurdle rate, until our Core Earnings for such quarter equal 1.806%, or 7.222% annually, of adjusted capital. Thereafter, our adviser is entitled to receive 10.0% of our Core Earnings. | | | Actual amounts of the performance fee depend upon our Core Earnings and, therefore, cannot be determined at this time. | |
| | | | For purposes of calculating the performance fee, “Core Earnings” means: the net income (loss) attributable to stockholders of Class T shares, Class S shares, Class D shares, Class M shares, Class I shares and Class Y shares, computed in accordance with GAAP (provided that net income (loss) attributable to Class Y stockholders shall be reduced by an amount equal to the base management fee that would have been paid if Class Y shares were subject to such fee), including realized gains (losses) not otherwise included in GAAP net income (loss) and excluding (i) non-cash equity | | | | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for Maximum
Primary Offering |
|
| | | |
compensation expense, (ii) the performance fee, (iii) depreciation and amortization, (iv) any unrealized gains or losses or other similar non-cash items that are included in net income for the applicable reporting period, regardless of whether such items are included in other comprehensive income or loss, or in net income, and (v) one-time events pursuant to changes in GAAP and certain material non-cash income or expense items, in each case after discussions between our adviser and our independent directors and approved by a majority of our independent directors.
The performance fee is a class-specific expense. No performance fee is paid on our Class F shares.
Pursuant to the sub-advisory agreement, the sub-adviser is entitled to receive 50% of all base management fees and performance fees payable to our adviser.
|
| | | |
| | | | Our adviser may elect to receive its base management fee and performance fee in (i) cash, (ii) Class I shares, (iii) performance-contingent Class I share awards (“Class I PCRs”), or (iv) a combination of cash, Class I shares, or Class I PCRs. See “Management — The Advisory Agreement — Fees and Expenses” for more information. | | | ||
| Administrative Services Fee — Our Adviser | | | As compensation for the non-investment advisory services, our adviser receives an administrative services fee equal to 1.0% of our NAV per annum attributable to all shares of our common stock, before giving effect to any accruals for the base management fee, the performance fee, the administrative services fee, the stockholder servicing fee or any distributions. Pursuant to the sub-advisory agreement, the sub-adviser is entitled to receive 50% of the administrative services fee payable to our adviser. The administrative services fee is payable quarterly and in arrears in the cash equivalent number of restricted stock units representing the right to receive Class I shares (“Class I RSUs”), subject to the terms and conditions set forth in the Class I RSU agreement. See “Management — The Advisory Agreement — Fees and Expenses” for more information. | | | Actual amounts depend upon our aggregate NAV. The administrative services fee attributed to shares sold in this offering will equal approximately $22,1 million per annum if we sell the maximum amount in our primary offering, assuming that 5%, 45%, 5%, 5% and 40% of our offering proceeds are from the sale of each of our Class T shares, Class S shares, Class D shares, Class M shares and Class I shares, respectively, NAV per share remains constant and none of our stockholders participate in our distribution reinvestment plan. | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for Maximum
Primary Offering |
|
| Acquisition Expense Reimbursement — Our Adviser and the Sub-Adviser | | | We reimburse our adviser and the sub-adviser for out-of-pocket expenses in connection with the selection, origination and acquisition of investments, whether or not such investments are acquired. In no event shall such expenses exceed an amount equal to 6% of the loan amount or contract purchase price of the investment. | | | Actual amounts are dependent upon actual expenses incurred and, therefore, cannot be determined at this time. | |
| Origination Fees — Our Adviser and the Sub-Adviser | | | Our adviser or the sub-adviser may retain from the borrower origination fees up to 1.0% of the loan amount for first lien, subordinated or mezzanine debt or preferred equity financing. | | | Actual amounts depend on the dollar value of loans originated where origination fees are paid to our adviser or the sub-adviser. | |
| Fees from Other Services — Our Adviser, the Sub-Adviser and/or their affiliates | | | We may retain third parties, or our adviser, the sub-adviser or their respective affiliates, for necessary services relating to our investments or our operations, including capital markets restructuring services, valuation services, special servicing, property oversight and other property management services, as well as services related to mortgage servicing, group purchasing, healthcare, consulting/ brokerage, capital markets/credit origination, loan servicing, property, title and other types of insurance, management consulting and other similar operational matters. The sub-adviser provides periodic valuations of certain investments held by us and is entitled to a fee of $1,000 per valuation. Any fees paid to our adviser, the sub-adviser, or their affiliates for any such services will not reduce the advisory fees or the administrative services fees. Any such arrangements will be at market terms and rates. | | | Actual amounts depend on the number of valuations performed by the sub-adviser and whether our adviser, the sub-adviser or their affiliates are actually engaged to perform any additional services. | |
| | | |
Maximum Primary
Offering |
| ||||||
| | | |
Amount
|
| |
%
|
| |||
|
Gross proceeds(1)
|
| | | $ | 112,500,000 | | | |
100.00%
|
|
| Less: | | | | | | | | | | |
|
Selling commissions
|
| | | $ | 3,260,870 | | | |
2.90%
|
|
|
Dealer manager fees
|
| | | $ | 543,478 | | | |
0.48%
|
|
|
Organization and offering expenses(2)
|
| | | $ | 1,228,265 | | | |
1.09%
|
|
|
Net proceeds available for investments
|
| | | $ | 107,467,387 | | | |
95.53%
|
|
| | | |
Maximum
Primary Offering |
| ||||||
| | | |
Amount
|
| |
%
|
| |||
|
Gross proceeds(1)
|
| | | $ | 1,012,500,000 | | | |
100.00%
|
|
| Less: | | | | | | | | | | |
|
Selling commissions
|
| | | $ | 34,239,130 | | | |
3.38%
|
|
|
Organization and offering expenses(2)
|
| | | $ | 7,369,590 | | | |
0.73%
|
|
|
Net proceeds available for investments
|
| | | $ | 970,891,280 | | | |
95.89%
|
|
| | | |
Maximum Primary
Offering |
| ||||||
| | | |
Amount
|
| |
%
|
| |||
|
Gross proceeds(1)
|
| | | $ | 112,500,000 | | | |
100.00%
|
|
| Less: | | | | | | | | | | |
|
Organization and offering expenses(2)
|
| | | $ | 1,228,265 | | | |
1.09%
|
|
|
Net proceeds available for investments
|
| | | $ | 111,271,735 | | | |
98.91%
|
|
| | | |
Maximum
Primary Offering |
| ||||||
| | | |
Amount
|
| |
%
|
| |||
|
Gross proceeds(1)
|
| | | $ | 112,500,000 | | | |
100.00%
|
|
| Less: | | | | | | | | | | |
|
Organization and offering expenses(2)
|
| | | $ | 1,228,265 | | | |
1.09%
|
|
|
Net proceeds available for investments
|
| | | $ | 111,271,735 | | | |
98.91%
|
|
| | | |
Maximum Primary
Offering |
| ||||||
| | | |
Amount
|
| |
%
|
| |||
|
Gross proceeds
|
| | | $ | 900,000,000 | | | |
100.00%
|
|
| Less: | | | | | | | | | | |
|
Organization and offering expenses(2)
|
| | | $ | 1,228,265 | | | |
0.14%
|
|
|
Net proceeds available for investments
|
| | | $ | 898,771,735 | | | |
99.86%
|
|
|
NAME
|
| |
AGE*
|
| |
POSITION HELD
|
|
| Michael C. Forman | | |
64
|
| | Chairman, President and Chief Executive Officer | |
| Brian Gold | | |
42
|
| | Chief Financial Officer | |
| Stephen S. Sypherd | | |
48
|
| | Vice President, Treasurer and Secretary | |
| James Volk | | |
62
|
| | Chief Compliance Officer | |
| David J. Adelman | | |
53
|
| | Director | |
| Jeffrey Krasnoff | | |
69
|
| | Director | |
| Ryan N. Boyer | | |
52
|
| | Independent Director | |
| James W. Brown | | |
73
|
| | Independent Director | |
| Karen D. Buchholz | | |
58
|
| | Independent Director | |
| Terence J. Connors | | |
70
|
| | Independent Director | |
| John A. Fry | | |
64
|
| | Lead Independent Director | |
| William P. Hankowsky | | |
74
|
| | Independent Director | |
| David Schiff | | |
53
|
| | Independent Director | |
|
Grant Year
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| ||||||||||||
|
2022
|
| | | | 1/2 | | | | | | 1/2 | | | | | | — | | | | | | — | | |
|
2023
|
| | | | 1/3 | | | | | | 1/3 | | | | | | 1/3 | | | | | | — | | |
|
2024
|
| | | | 1/4 | | | | | | 1/4 | | | | | | 1/4 | | | | | | 1/4 | | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | | Organization and Offering Stage | | | | |
| Upfront Selling Commissions and Dealer Manager Fees — The Dealer Manager | | |
We pay the dealer manager upfront selling commissions of up to 3.0%, and upfront dealer manager fees of 0.5%, of the transaction price per Class T share of each Class T share sold in the primary offering, however such amounts may vary at certain participating broker-dealers provided that the sum will not exceed 3.5% of the transaction price (subject to reductions for certain categories of purchasers). We pay the dealer manager upfront selling commissions of up to 3.5% of the transaction price per Class S share sold in the primary offering (subject to reductions for certain categories of purchasers). The dealer manager anticipates that all of the selling commissions and dealer manager fees will be reallowed to participating broker-dealers, unless a particular broker-dealer declines to accept some portion of the fees it is otherwise eligible to receive.
No selling commissions or dealer manager fees are payable on the sale of Class D shares, Class M shares or Class I shares or on shares of any class sold pursuant to our distribution reinvestment plan.
|
| |
Actual amounts depend upon the number of Class T shares and Class S shares sold and the transaction price of each Class T share and Class S share.
Aggregate upfront selling commissions and dealer manager fees will equal approximately $37.5 million and $0.5 million, respectively, if we sell the maximum amount in our primary offering and 5% and 45% of our offering proceeds are from the sale of our Class T shares and Class S shares, respectively.
|
|
| Stockholder Servicing Fees — The Dealer Manager | | |
Subject to limitations described below, we pay the dealer manager stockholder servicing fees for ongoing services rendered to stockholders by participating broker-dealers or by broker-dealers servicing investors’ accounts, referred to as servicing broker-dealers:
•
respect to Class T shares sold through
with respect to our outstanding Class T shares equal to 0.85% per annum of the aggregate NAV of our outstanding Class T shares, consisting of a representative stockholder servicing fee of 0.65% per annum and a dealer stockholder servicing fee of 0.20% per annum; however, with
|
| | Actual amounts depend upon the NAV of our Class T shares, Class S shares, Class D shares and Class M shares, the number of Class T shares, Class S shares, Class D shares and Class M shares outstanding and when such shares are purchased. For Class T shares, Class S shares, Class D shares and Class M shares, stockholder servicing fees will equal approximately $0.9 million, | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
certain participating broker-dealers, the representative stockholder servicing fee and the dealer stockholder servicing fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares;
•
with respect to our outstanding Class S shares equal to 0.85% per annum of the aggregate NAV our outstanding S shares;
•
with respect to our outstanding Class D shares equal to 0.3% per annum of the aggregate NAV of our outstanding Class D shares; and
•
with respect to our outstanding Class M shares equal to 0.3% per annum of the aggregate NAV of our outstanding Class M shares.
We do not pay a stockholder servicing fee with respect to our Class I shares, Class F shares or Class Y shares.
Stockholder servicing fees are paid monthly in arrears. The dealer manager reallows (pays) all or a portion of the stockholder servicing fees to participating broker-dealers, servicing broker-dealers and financial institutions (including bank trust departments) for ongoing stockholder services performed by such broker-dealers and financial institutions, and waives (pays back to us) stockholder servicing fees to the extent a broker-dealer or financial institution is not eligible or otherwise declines to receive all or a portion of it. Because stockholder servicing fees are a class-specific expense and are calculated based on the NAV of our Class T shares, Class S shares, Class D shares and Class M shares, they reduce the NAV or, alternatively, the distributions payable, with respect to the shares of each such class, including shares issued under our distribution reinvestment plan.
We will cease paying stockholder servicing fees with respect to any Class T shares and Class S shares held in a stockholder’s account at the end of the month in which the dealer manager in conjunction with the transfer agent determines that total underwriting compensation from the upfront selling commissions, dealer manager fees and stockholder servicing fees, as applicable, paid
|
| | $8.3 million, $0.3 million and $0.3 million per annum, respectively, if we sell the maximum amount in our primary offering, assuming that 5%, 45%, 5%, 5% and 40% of our offering proceeds are from the sale of each of our Class T shares, Class S shares, Class D shares, Class M shares and Class I shares, respectively, NAV per share remains constant and none of our stockholders participate in our distribution reinvestment plan. | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
with respect to such account would exceed 8.75% (or a lower limit for shares sold by certain participating broker-dealers or financial institutions) of the gross proceeds from the sale of shares in such account. Similarly, we will cease paying stockholder servicing fees with respect to any Class M shares and Class D shares held in a stockholder’s account at the end of the month in which the dealer manager in conjunction with the transfer agent determines that total underwriting compensation from the stockholder servicing fees paid with respect to such account would exceed 7.25% and 1.25%, respectively (or a lower limit for shares sold by certain participating broker-dealers or financial institutions), of the gross proceeds from the sale of shares in such account. We refer to these amounts as the sales charge cap.
At the end of such month that the sales charge cap is reached, each Class T share, Class S share, Class D share or Class M share in such account will convert into a number of Class I shares (including any fractional shares) with an equivalent aggregate NAV as such share. Although we cannot predict the length of time over which stockholder servicing fees will be paid due to potential changes in the NAV of our shares, this fee would be paid with respect to Class T shares over approximately 6.5 years from the date of purchase, with respect to Class S shares over approximately 6.5 years from the date of purchase, with respect to Class D shares over approximately 4.2 years from the date of purchase and with respect to Class M shares over approximately 24.2 years from the date of purchase, assuming payment of the full upfront selling commissions and dealer manager fees, no reinvestment of distributions and a constant NAV of $25.00 per share.
In addition, we will cease paying stockholder servicing fees on each Class T share, Class S share, Class D share and Class M share held in a stockholder’s account and such shares will convert to Class I shares on the earliest to occur of the following: (i) a listing of Class I shares, (ii) the sale or other disposition of all or substantially all of our assets or our merger or consolidation with or into another entity, in a transaction in which holders of Class T shares,
|
| | | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
Class S shares, Class D shares and Class M shares receive cash and/or shares of stock that are listed on a national securities exchange or (iii) the date following the completion of this offering on which, in the aggregate, underwriting compensation from all sources in connection with this offering, including selling commissions, dealer manager fees, stockholder servicing fees and other underwriting compensation, is equal to 10% of the gross proceeds from our primary offering.
In calculating our stockholder servicing fee, we use our NAV before giving effect to accruals for stockholder servicing fees or distributions payable on our shares.
For a description of the services required from the participating broker-dealer or servicing broker-dealer, see “Plan of Distribution — Compensation of Dealer Manager and Participating Broker-Dealers — Stockholder Servicing Fees — Class T Shares, Class S Shares, Class D Shares and Class M Shares.”
|
| | | |
| Organization and Offering Expenses — Our Adviser | | |
We reimburse our adviser for any organization and offering expenses that our adviser or the sub-adviser has advanced or incurred on our behalf, up to a cap of 0.75% of gross proceeds raised in our public offerings in excess of $250 million. These expenses include legal, accounting, printing, mailing and filing fees and expenses, due diligence expenses of participating broker-dealers supported by detailed and itemized invoices, costs in connection with preparing sales materials, design and website expenses, fees and expenses of our transfer agent, fees to attend retail seminars sponsored by participating broker-dealers and reimbursements for customary travel, lodging, and meals, but exclude selling commissions, dealer manager fees and stockholder servicing fees. See “Management — The Advisory Agreement — Fees and Expenses — Expense Reimbursement” for more information.
After the termination of this offering, our adviser has agreed to reimburse us to the extent, if any, that the organization and offering expenses (including selling commissions, dealer manager fees, stockholder servicing fees and other underwriting compensation) that we incur exceed 15% of our gross proceeds from this offering.
|
| | If we sell the maximum amount in our primary offering, we estimate our organization and offering expenses with respect to this offering will be $12.3 million. As of June 30, 2025, our adviser has incurred $3.6 million in organization and offering expenses on our behalf in connection with our public offerings that remains subject to reimbursement. | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | | Operational Stage | | | | |
| Operating Expenses — Our Adviser and the Sub-Adviser | | |
We reimburse any operating expenses paid by or on behalf of our adviser, the sub-adviser or their respective affiliates, subject to the 2%/25% limitation set forth in our charter that operating expenses (including the advisory fees) during any four consecutive fiscal quarters cannot exceed the greater of (i) 2% of our average invested assets or (ii) 25% of our net income, unless the excess amount is approved by a majority of our independent directors. We do not reimburse our adviser or the sub-adviser for any services for which it receives a separate fee.
Our adviser and the sub-adviser have agreed to waive reimbursement of or pay, on a quarterly basis, our annualized ordinary operating expenses for such quarter to the extent such expenses exceed 1.5% per annum of our average monthly net assets attributable to each of our classes of common stock. See “Management — Expense Limitation Agreement.”
|
| | Actual amounts are dependent upon actual expenses incurred and, therefore, cannot be determined at this time. | |
| Advisory Fees — Our Adviser | | |
Base management fee: Our adviser receives a base management fee equal to 1.25% of our NAV per annum for our Class T shares, Class S shares, Class D shares, Class M shares and Class I shares, payable quarterly and in arrears. The payment of all or any portion of the base management fee accrued with respect to any quarter may be deferred by our adviser, without interest, and may be taken in any such other quarter as our adviser may determine. In calculating our base management fee, we use our NAV before giving effect to accruals for such fee, stockholder servicing fees or distributions payable on our shares. The base management fee is a class-specific expense. No base management fee is paid on our Class F shares or Class Y shares.
Performance fee: Our adviser may be entitled to a performance fee, which is calculated and payable quarterly in arrears in an amount equal to 10.0% of our Core Earnings (as defined below) for the immediately preceding quarter, subject to a hurdle rate, expressed as a rate of return on average adjusted capital, equal to 1.625% per quarter, or an annualized hurdle rate of 6.5%. As a result, our adviser does not earn a performance fee for any quarter until our Core Earnings for such
|
| | Actual amounts of the base management fee depend upon the aggregate NAV of our Class T shares, Class S shares, Class D shares, Class M shares and Class I shares. The base management fee attributed to shares sold in this offering will equal approximately $27.6 million per annum if we sell the maximum amount in our primary offering, assuming that 5%, 45%, 5%, 5% and 40% of our offering proceeds are from the sale of each of our Class T shares, Class S shares, Class D shares, Class M shares and Class I shares, respectively, NAV per share remains constant and none of our stockholders participate in our distribution reinvestment plan. | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
quarter exceed the hurdle rate of 1.625%. For purposes of the performance fee, “adjusted capital” means cumulative net proceeds generated from sales of shares of our common stock other than Class F shares (including proceeds from our distribution reinvestment plan) reduced for distributions from non- liquidating dispositions of our investments paid to stockholders and amounts paid for share repurchases pursuant to our share repurchase plan. Once our Core Earnings in any quarter exceed the hurdle rate, our adviser is entitled to a “catch-up” fee equal to the amount of Core Earnings in excess of the hurdle rate, until our Core Earnings for such quarter equal 1.806%, or 7.222% annually, of adjusted capital. Thereafter, our adviser is entitled to receive 10.0% of our Core Earnings.
For purposes of calculating the performance fee, “Core Earnings” means: the net income (loss) attributable to stockholders of Class T shares, Class S shares, Class D shares, Class M shares, Class I shares and Class Y shares, computed in accordance with GAAP (provided that net income (loss) attributable to Class Y stockholders shall be reduced by an amount equal to the base management fee that would have been paid if Class Y shares were subject to such fee), including realized gains (losses) not otherwise included in GAAP net income (loss) and excluding (i) non-cash equity compensation expense, (ii) the performance fee, (iii) depreciation and amortization, (iv) any unrealized gains or losses or other similar non-cash items that are included in net income for the applicable reporting period, regardless of whether such items are included in other comprehensive income or loss, or in net income, and (v) one-time events pursuant to changes in GAAP and certain material non-cash income or expense items, in each case after discussions between our adviser and our independent directors and approved by a majority of our independent directors.
The performance fee is a class-specific expense. No performance fee is paid on our Class F shares.
Pursuant to the sub-advisory agreement, the sub-adviser is entitled to receive 50% of all base management fees and performance fees payable to our adviser.
|
| | Actual amounts of the performance fee depend upon our Core Earnings and, therefore, cannot be determined at this time. | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
Our adviser may elect to receive its base management fee and performance fee in (i) cash, (ii) Class I shares, (iii) Class I PCRs, or (iv) a combination of cash, Class I shares, or Class I PCRs.
See “Management — The Advisory Agreement — Fees and Expenses” for more information.
|
| | | |
| Administrative Services Fee — Our Adviser | | | As compensation for the non-investment advisory services, our adviser receives an administrative services fee equal to 1.0% of our NAV per annum attributable to all shares of our common stock, before giving effect to any accruals for the base management fee, the performance fee, the administrative services fee, the stockholder servicing fee or any distributions. Pursuant to the sub-advisory agreement, the sub-adviser is entitled to receive 50% of the administrative services fee payable to our adviser. The administrative services fee is payable quarterly and in arrears in the cash equivalent number of Class I RSUs, subject to the terms and conditions set forth in the Class I RSU agreement. See “Management — The Advisory Agreement — Fees and Expenses” for more information. | | | Actual amounts depend upon our aggregate NAV. The administrative services fee attributed to shares sold in this offering will equal approximately $22.1 million per annum if we sell the maximum amount in our primary offering, assuming that 5%, 45%, 5%, 5% and 40% of our offering proceeds are from the sale of each of our Class T shares, Class S shares, Class D shares, Class M shares and Class I shares, respectively, NAV per share remains constant and none of our stockholders participate in our distribution reinvestment plan. | |
| Acquisition Expense Reimbursement — Our Adviser and the Sub-Adviser | | | We reimburse our adviser and the sub-adviser for out-of-pocket expenses in connection with the selection, origination and acquisition of investments, whether or not such investments are acquired. In no event shall such expenses exceed an amount equal to 6% of the loan amount or contract purchase price of the investment. | | | Actual amounts are dependent upon actual expenses incurred and, therefore, cannot be determined at this time. | |
| Origination Fees — Our Adviser and the Sub-Adviser | | | Our adviser or the sub-adviser may retain from the borrower origination fees up to 1.0% of the loan amount for first lien, subordinated or mezzanine debt or preferred equity financing. | | | Actual amounts depend on the dollar value of loans originated where origination fees are paid to our adviser or the sub-adviser. | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
|
Fees from Other Services — Our Adviser, the Sub-Adviser and/or their affiliates
|
| | We may retain third parties, or our adviser, the sub-adviser or their respective affiliates, for necessary services relating to our investments or our operations, including capital markets restructuring services, valuation services, special servicing, property oversight and other property management services, as well as services related to mortgage servicing, group purchasing, healthcare, consulting/brokerage, capital markets/credit origination, loan servicing, property, title and other types of insurance, management consulting and other similar operational matters. The sub-adviser provides periodic valuations of certain investments held by us and is entitled to a fee of $1,000 per valuation. Any fees paid to our adviser, the sub-adviser, or their affiliates for any such services will not reduce the advisory fees or the administrative services fees. Any such arrangements will be at market terms and rates. | | | Actual amounts depend on the number of valuations performed by the sub-adviser and whether our adviser, the sub-adviser or their affiliates are actually engaged to perform any additional services. | |
| |
Adjusted Capital at beginning of quarter
|
| | | $ | 100,000,000 | | |
| |
Changes to Adjusted Capital during quarter
|
| | | $ | 0 | | |
| |
Adjusted Capital used to calculate Hurdle Amount(1)
|
| | | $ | 100,000,000 | | |
| |
Core Earnings(2)
|
| | | $ | 2,000,000 | | |
| |
Hurdle Amount(3)
|
| | | $ | 1,625,000 | | |
| |
Catch-Up Ceiling(4)
|
| | | $ | 1,806,000 | | |
| |
Performance Fee for the Quarter(5)
|
| | | $ | 200,000 | | |
|
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage of
All Shares |
| ||||||
| Directors and Executive Officers | | | | | | | | | | | | | |
|
Michael C. Forman(1)
|
| | | | 69,643 | | | | | | * | | |
|
Brian Gold(2)
|
| | | | — | | | | | | * | | |
|
Edward T. Gallivan, Jr.(3)
|
| | | | — | | | | | | * | | |
|
Christopher Condelles(4)
|
| | | | — | | | | | | * | | |
|
Stephen S. Sypherd
|
| | | | 12,554 | | | | | | * | | |
|
James Volk
|
| | | | — | | | | | | * | | |
|
David J. Adelman
|
| | | | 8,805 | | | | | | * | | |
|
Ryan N. Boyer
|
| | | | 12,470 | | | | | | * | | |
|
James W. Brown
|
| | | | 11,308 | | | | | | * | | |
|
Karen D. Buchholz
|
| | | | 15,182 | | | | | | * | | |
|
Terence J. Connors
|
| | | | 18,897 | | | | | | * | | |
|
John A. Fry
|
| | | | 14,586 | | | | | | * | | |
|
William P. Hankowsky
|
| | | | 3,885 | | | | | | * | | |
|
Jeffrey Krasnoff(5)
|
| | | | 535,325 | | | | | | * | | |
|
David Schiff
|
| | | | 8,835 | | | | | | * | | |
|
All directors and executive officers as a group
|
| | | | 708,158 | | | | | | * | | |
| | | |
For the Six Months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Loans receivable at beginning of period
|
| | | $ | 7,496,474 | | | | | $ | 7,782,219 | | |
|
Loan fundings
|
| | | | 793,415 | | | | | | 633,236 | | |
|
Loan repayments
|
| | | | (730,375) | | | | | | (179,906) | | |
|
Amortization of deferred fees on loans
|
| | | | 11,336 | | | | | | 3,637 | | |
|
Exit and extension fees received on loans receivable
|
| | | | (5,249) | | | | | | (1,854) | | |
|
Transfer to investments in real estate, net
|
| | | | (105,000) | | | | | | — | | |
|
Total loans receivable
|
| | | | 7,460,601 | | | | | | 8,237,332 | | |
|
CECL reserve
|
| | | | (99,816) | | | | | | (139,402) | | |
|
Loans receivable, net
|
| | | $ | 7,360,785 | | | | | $ | 8,097,930 | | |
| | | |
June 30, 2025
|
| |
December 31, 2024
|
| ||||||
|
Number of loans
|
| | | | 143 | | | | | | 145 | | |
|
Principal balance
|
| | | $ | 7,468,417 | | | | | $ | 7,507,083 | | |
|
Net book value
|
| | | $ | 7,360,785 | | | | | $ | 7,402,810 | | |
|
Unfunded loan commitments(1)
|
| | | $ | 249,291 | | | | | $ | 254,768 | | |
|
Weighted-average cash coupon(2)
|
| | | | +3.43% | | | | | | +3.50% | | |
|
Weighted-average all-in yield(2)(3)
|
| | | | +3.57% | | | | | | +3.68% | | |
|
Weighted-average maximum maturity (years)(4)
|
| | | | 2.3 | | | | | | 2.4 | | |
| | | |
Loan Type
|
| |
Origination
Date(1) |
| |
Total
Loan |
| |
Principal
Balance |
| |
Net Book
Value |
| |
Cash
Coupon(2) |
| |
All-in
Yield(2) |
| |
Maximum
Maturity(3) |
| |
Location
|
| |
Property
Type |
| |
LTV(1)
|
| ||||||||||||||||||||||||
|
Multifamily
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
1
|
| |
Senior Loan
|
| | | | 6/9/2022 | | | | | | 365,110 | | | | | | 358,682 | | | | | | 359,787 | | | | | | +3.30% | | | | | | +3.35% | | | | | | 6/9/2027 | | | | Various | | | Multifamily | | | | | 74% | | |
|
2
|
| |
Senior Loan
|
| | | | 7/14/2023 | | | | | | 156,500 | | | | | | 156,500 | | | | | | 156,615 | | | | | | +3.40% | | | | | | +3.44% | | | | | | 7/9/2028 | | | | Various | | | Multifamily | | | | | 69% | | |
|
3
|
| |
Senior Loan
|
| | | | 6/8/2022 | | | | | | 144,160 | | | | | | 144,160 | | | | | | 144,978 | | | | | | +3.89% | | | | | | +4.04% | | | | | | 6/9/2027 | | | | New York, NY | | | Multifamily | | | | | 73% | | |
|
4
|
| |
Senior Loan
|
| | | | 6/4/2025 | | | | | | 135,200 | | | | | | 135,200 | | | | | | 135,190 | | | | | | +2.55% | | | | | | +2.55% | | | | | | 6/9/2030 | | | | Lincoln Park, IL | | | Multifamily | | | | | 74% | | |
|
5
|
| |
Senior Loan
|
| | | | 5/26/2022 | | | | | | 108,500 | | | | | | 102,037 | | | | | | 102,604 | | | | | | +3.40% | | | | | | +3.57% | | | | | | 6/9/2027 | | | | Mesa, AZ | | | Multifamily | | | | | 67% | | |
|
6
|
| |
Senior Loan
|
| | | | 11/18/2024 | | | | | | 97,500 | | | | | | 97,500 | | | | | | 90,799 | | | | | | +2.50% | | | | | | +6.04% | | | | | | 12/5/2026 | | | | Queens, NY | | | Multifamily | | | | | 75% | | |
|
7
|
| |
Senior Loan
|
| | | | 12/21/2021 | | | | | | 93,900 | | | | | | 93,900 | | | | | | 90,438 | | | | | | +3.80% | | | | | | +3.80% | | | | | | 1/9/2027 | | | | Houston, TX | | | Multifamily | | | | | 76% | | |
|
8
|
| |
Senior Loan
|
| | | | 5/13/2022 | | | | | | 89,500 | | | | | | 89,500 | | | | | | 89,855 | | | | | | +4.25% | | | | | | +4.38% | | | | | | 5/9/2027 | | | | New York, NY | | | Multifamily | | | | | 58% | | |
|
9
|
| |
Senior Loan
|
| | | | 2/4/2022 | | | | | | 89,000 | | | | | | 89,000 | | | | | | 88,738 | | | | | | +3.85% | | | | | | +4.16% | | | | | | 2/1/2026 | | | | Temecula, CA | | | Multifamily | | | | | 75% | | |
|
10
|
| |
Senior Loan
|
| | | | 7/20/2022 | | | | | | 85,690 | | | | | | 81,375 | | | | | | 81,580 | | | | | | +3.65% | | | | | | +3.73% | | | | | | 8/9/2027 | | | | Phoenix, AZ | | | Multifamily | | | | | 61% | | |
|
11
|
| |
Senior Loan
|
| | | | 4/29/2022 | | | | | | 85,000 | | | | | | 85,000 | | | | | | 84,853 | | | | | | +3.55% | | | | | | +3.55% | | | | | | 5/6/2027 | | | | Reseda, CA | | | Multifamily | | | | | 69% | | |
|
12
|
| |
Senior Loan
|
| | | | 5/13/2022 | | | | | | 83,885 | | | | | | 83,885 | | | | | | 84,218 | | | | | | +4.25% | | | | | | +4.38% | | | | | | 5/9/2027 | | | | New York, NY | | | Multifamily | | | | | 60% | | |
|
13
|
| |
Senior Loan
|
| | | | 12/15/2021 | | | | | | 76,820 | | | | | | 73,620 | | | | | | 73,616 | | | | | | +3.00% | | | | | | +3.00% | | | | | | 12/9/2026 | | | | Sunny Isles, FL | | | Multifamily | | | | | 74% | | |
|
14
|
| |
Senior Loan
|
| | | | 2/14/2025 | | | | | | 75,000 | | | | | | 75,000 | | | | | | 74,978 | | | | | | +3.00% | | | | | | +3.01% | | | | | | 2/9/2030 | | | | Davenport, FL | | | Multifamily | | | | | 70% | | |
|
15
|
| |
Senior Loan
|
| | | | 9/10/2021 | | | | | | 68,941 | | | | | | 68,941 | | | | | | 68,939 | | | | | | +3.01% | | | | | | +3.02% | | | | | | 10/9/2026 | | | | Richardson, TX | | | Multifamily | | | | | 68% | | |
|
16
|
| |
Senior Loan
|
| | | | 4/26/2022 | | | | | | 68,498 | | | | | | 66,424 | | | | | | 66,272 | | | | | | +3.82% | | | | | | +3.82% | | | | | | 5/9/2027 | | | | Tucson, AZ | | | Multifamily | | | | | 68% | | |
|
17
|
| |
Senior Loan
|
| | | | 4/27/2022 | | | | | | 67,940 | | | | | | 65,443 | | | | | | 65,523 | | | | | | +4.00% | | | | | | +4.00% | | | | | | 5/9/2027 | | | | Indianapolis, IN | | | Multifamily | | | | | 79% | | |
|
18
|
| |
Senior Loan
|
| | | | 2/28/2022 | | | | | | 66,869 | | | | | | 66,869 | | | | | | 66,869 | | | | | | 5.25% | | | | | | 5.25% | | | | | | 9/9/2028 | | | | Atlanta, GA | | | Multifamily | | | | | 68% | | |
|
19
|
| |
Senior Loan
|
| | | | 4/26/2021 | | | | | | 66,000 | | | | | | 66,000 | | | | | | 65,852 | | | | | | +3.40% | | | | | | +3.40% | | | | | | 5/9/2026 | | | |
North Las Vegas, NV
|
| | Multifamily | | | | | 72% | | |
|
20
|
| |
Senior Loan
|
| | | | 4/13/2022 | | | | | | 62,650 | | | | | | 57,131 | | | | | | 57,126 | | | | | | +3.90% | | | | | | +3.90% | | | | | | 5/9/2027 | | | | Houston, TX | | | Multifamily | | | | | 78% | | |
|
21
|
| |
Senior Loan
|
| | | | 7/29/2021 | | | | | | 62,500 | | | | | | 62,500 | | | | | | 62,481 | | | | | | +3.21% | | | | | | +3.21% | | | | | | 8/9/2026 | | | | Maitland, FL | | | Multifamily | | | | | 72% | | |
|
22
|
| |
Senior Loan
|
| | | | 7/22/2021 | | | | | | 62,100 | | | | | | 61,477 | | | | | | 61,458 | | | | | | +3.41% | | | | | | +3.42% | | | | | | 8/9/2026 | | | | Nashville, TN | | | Multifamily | | | | | 75% | | |
|
23
|
| |
Senior Loan
|
| | | | 5/12/2022 | | | | | | 58,165 | | | | | | 57,148 | | | | | | 57,145 | | | | | | +3.35% | | | | | | +3.35% | | | | | | 5/9/2027 | | | | Denver, CO | | | Multifamily | | | | | 80% | | |
|
24
|
| |
Senior Loan
|
| | | | 8/2/2021 | | | | | | 58,947 | | | | | | 58,947 | | | | | | 58,987 | | | | | | +2.91% | | | | | | +3.00% | | | | | | 8/9/2027 | | | | Austin, TX | | | Multifamily | | | | | 73% | | |
|
25
|
| |
Senior Loan
|
| | | | 6/23/2022 | | | | | | 57,000 | | | | | | 55,060 | | | | | | 55,200 | | | | | | +4.75% | | | | | | +4.83% | | | | | | 7/9/2027 | | | | Seattle, WA | | | Multifamily | | | | | 68% | | |
|
26
|
| |
Senior Loan
|
| | | | 2/17/2022 | | | | | | 55,400 | | | | | | 53,746 | | | | | | 53,891 | | | | | | +4.10% | | | | | | +4.16% | | | | | | 3/9/2027 | | | | Indianapolis, IN | | | Multifamily | | | | | 80% | | |
|
27
|
| |
Senior Loan
|
| | | | 12/21/2022 | | | | | | 55,000 | | | | | | 55,000 | | | | | | 55,092 | | | | | | +3.85% | | | | | | +3.94% | | | | | | 12/9/2027 | | | |
San Bernardino, CA
|
| | Multifamily | | | | | 66% | | |
|
28
|
| |
Senior Loan
|
| | | | 12/19/2024 | | | | | | 54,500 | | | | | | 54,500 | | | | | | 54,472 | | | | | | +3.30% | | | | | | +3.32% | | | | | | 1/9/2030 | | | | New York, NY | | | Multifamily | | | | | 61% | | |
|
29
|
| |
Senior Loan
|
| | | | 8/17/2022 | | | | | | 54,283 | | | | | | 54,283 | | | | | | 54,279 | | | | | | +3.85% | | | | | | +3.90% | | | | | | 9/9/2027 | | | | Austin, TX | | | Multifamily | | | | | 62% | | |
|
30
|
| |
Senior Loan
|
| | | | 12/13/2024 | | | | | | 54,075 | | | | | | 54,075 | | | | | | 53,962 | | | | | | +3.50% | | | | | | +3.60% | | | | | | 12/9/2028 | | | | Jacksonville, FL | | | Multifamily | | | | | 74% | | |
|
31
|
| |
Senior Loan
|
| | | | 3/7/2022 | | | | | | 53,135 | | | | | | 50,936 | | | | | | 50,933 | | | | | | +3.50% | | | | | | +3.55% | | | | | | 3/9/2027 | | | | Humble, TX | | | Multifamily | | | | | 75% | | |
|
32
|
| |
Senior Loan
|
| | | | 3/22/2022 | | | | | | 50,750 | | | | | | 50,750 | | | | | | 50,750 | | | | | | +3.60% | | | | | | +3.60% | | | | | | 4/9/2027 | | | | Humble, TX | | | Multifamily | | | | | 72% | | |
|
33
|
| |
Senior Loan
|
| | | | 4/26/2022 | | | | | | 49,125 | | | | | | 47,151 | | | | | | 47,634 | | | | | | +4.05% | | | | | | +4.36% | | | | | | 5/9/2027 | | | | Decatur, GA | | | Multifamily | | | | | 72% | | |
|
34
|
| |
Senior Loan
|
| | | | 12/15/2021 | | | | | | 49,000 | | | | | | 49,000 | | | | | | 49,017 | | | | | | +3.45% | | | | | | +3.49% | | | | | | 12/9/2026 | | | | Ladson, SC | | | Multifamily | | | | | 77% | | |
|
35
|
| |
Senior Loan
|
| | | | 6/23/2021 | | | | | | 48,944 | | | | | | 48,944 | | | | | | 48,944 | | | | | | +2.91% | | | | | | +2.91% | | | | | | 7/9/2026 | | | | Roswell, GA | | | Multifamily | | | | | 75% | | |
|
36
|
| |
Senior Loan
|
| | | | 6/28/2022 | | | | | | 48,000 | | | | | | 48,000 | | | | | | 48,000 | | | | | | +3.15% | | | | | | +3.15% | | | | | | 7/9/2027 | | | | Fayetteville, NC | | | Multifamily | | | | | 76% | | |
|
37
|
| |
Senior Loan
|
| | | | 7/29/2021 | | | | | | 47,500 | | | | | | 47,500 | | | | | | 47,486 | | | | | | +3.21% | | | | | | +3.21% | | | | | | 8/9/2026 | | | | Clearwater, FL | | | Multifamily | | | | | 79% | | |
|
38
|
| |
Senior Loan
|
| | | | 11/23/2021 | | | | | | 45,445 | | | | | | 45,445 | | | | | | 45,442 | | | | | | +3.05% | | | | | | +3.05% | | | | | | 12/9/2026 | | | | Dallas, TX | | | Multifamily | | | | | 69% | | |
|
39
|
| |
Senior Loan
|
| | | | 2/7/2025 | | | | | | 44,320 | | | | | | 41,700 | | | | | | 41,679 | | | | | | +2.65% | | | | | | +2.68% | | | | | | 2/9/2030 | | | | Jacksonville, FL | | | Multifamily | | | | | 65% | | |
|
40
|
| |
Senior Loan
|
| | | | 8/9/2021 | | | | | | 44,000 | | | | | | 44,000 | | | | | | 43,990 | | | | | | +2.50% | | | | | | +2.50% | | | | | | 3/9/2030 | | | | Philadelphia, PA | | | Multifamily | | | | | 79% | | |
|
41
|
| |
Senior Loan
|
| | | | 8/25/2022 | | | | | | 44,000 | | | | | | 44,000 | | | | | | 44,442 | | | | | | +3.50% | | | | | | +3.83% | | | | | | 9/9/2027 | | | | McKinney, TX | | | Multifamily | | | | | 53% | | |
|
42
|
| |
Senior Loan
|
| | | | 11/10/2021 | | | | | | 43,229 | | | | | | 42,624 | | | | | | 42,648 | | | | | | +4.10% | | | | | | +4.30% | | | | | | 11/9/2027 | | | | Fayetteville, AR | | | Multifamily | | | | | 70% | | |
|
43
|
| |
Senior Loan
|
| | | | 12/10/2024 | | | | | | 43,100 | | | | | | 35,678 | | | | | | 35,657 | | | | | | +3.00% | | | | | | +3.02% | | | | | | 12/9/2029 | | | | Jacksonville, FL | | | Multifamily | | | | | 49% | | |
|
44
|
| |
Senior Loan
|
| | | | 8/19/2021 | | | | | | 43,000 | | | | | | 43,000 | | | | | | 42,911 | | | | | | +2.80% | | | | | | +2.83% | | | | | | 11/9/2026 | | | | Omaha, NE | | | Multifamily | | | | | 75% | | |
|
45
|
| |
Senior Loan
|
| | | | 3/29/2023 | | | | | | 42,895 | | | | | | 42,895 | | | | | | 42,895 | | | | | | +2.25% | | | | | | +2.25% | | | | | | 10/9/2027 | | | | Various | | | Multifamily | | | | | 57% | | |
|
46
|
| |
Senior Loan
|
| | | | 7/28/2021 | | | | | | 42,850 | | | | | | 42,801 | | | | | | 42,788 | | | | | | +3.11% | | | | | | +3.12% | | | | | | 8/9/2026 | | | | Sandy Springs, GA | | | Multifamily | | | | | 77% | | |
|
47
|
| |
Senior Loan
|
| | | | 8/9/2021 | | | | | | 42,660 | | | | | | 42,522 | | | | | | 42,401 | | | | | | +3.16% | | | | | | +3.17% | | | | | | 8/9/2026 | | | | Southaven, MS | | | Multifamily | | | | | 57% | | |
|
48
|
| |
Senior Loan
|
| | | | 11/1/2021 | | | | | | 42,300 | | | | | | 42,145 | | | | | | 42,206 | | | | | | +3.61% | | | | | | +3.68% | | | | | | 11/9/2026 | | | | Doraville, GA | | | Multifamily | | | | | 82% | | |
|
49
|
| |
Senior Loan
|
| | | | 3/14/2022 | | | | | | 42,000 | | | | | | 40,680 | | | | | | 40,807 | | | | | | +3.50% | | | | | | +3.60% | | | | | | 4/9/2027 | | | | Dallas, TX | | | Multifamily | | | | | 76% | | |
| | | |
Loan Type
|
| |
Origination
Date(1) |
| |
Total
Loan |
| |
Principal
Balance |
| |
Net Book
Value |
| |
Cash
Coupon(2) |
| |
All-in
Yield(2) |
| |
Maximum
Maturity(3) |
| |
Location
|
| |
Property
Type |
| |
LTV(1)
|
| ||||||||||||||||||||||||
|
50
|
| |
Senior Loan
|
| | | | 7/21/2021 | | | | | | 41,100 | | | | | | 41,100 | | | | | | 40,988 | | | | | | +2.91% | | | | | | +2.92% | | | | | | 8/9/2026 | | | | Evanston, IL | | |
Multifamily
|
| | | | 77% | | |
|
51
|
| |
Senior Loan
|
| | | | 8/25/2021 | | | | | | 40,799 | | | | | | 40,799 | | | | | | 40,667 | | | | | | +3.50% | | | | | | +3.50% | | | | | | 9/9/2026 | | | | Cypress, TX | | |
Multifamily
|
| | | | 69% | | |
|
52
|
| |
Senior Loan
|
| | | | 6/24/2021 | | | | | | 38,600 | | | | | | 38,600 | | | | | | 38,598 | | | | | | +3.86% | | | | | | +3.86% | | | | | | 7/9/2026 | | | | Austin, TX | | |
Multifamily
|
| | | | 76% | | |
|
53
|
| |
Senior Loan
|
| | | | 11/4/2021 | | | | | | 37,300 | | | | | | 37,300 | | | | | | 37,236 | | | | | | +3.45% | | | | | | +3.45% | | | | | | 11/1/2025 | | | | Boca Raton, FL | | |
Multifamily
|
| | | | 81% | | |
|
54
|
| |
Senior Loan
|
| | | | 4/29/2022 | | | | | | 37,135 | | | | | | 36,006 | | | | | | 36,024 | | | | | | +3.75% | | | | | | +3.85% | | | | | | 5/9/2027 | | | | Euless, TX | | |
Multifamily
|
| | | | 80% | | |
|
55
|
| |
Senior Loan
|
| | | | 11/5/2021 | | | | | | 36,325 | | | | | | 36,325 | | | | | | 36,322 | | | | | | +3.21% | | | | | | +3.22% | | | | | | 11/9/2026 | | | | Mesquite, TX | | |
Multifamily
|
| | | | 73% | | |
|
56
|
| |
Senior Loan
|
| | | | 9/24/2024 | | | | | | 34,000 | | | | | | 32,000 | | | | | | 31,983 | | | | | | +3.30% | | | | | | +3.33% | | | | | | 10/9/2029 | | | |
North Las Vegas, NV
|
| |
Multifamily
|
| | | | 66% | | |
|
57
|
| |
Senior Loan
|
| | | | 12/21/2021 | | | | | | 32,200 | | | | | | 32,200 | | | | | | 32,069 | | | | | | +2.90% | | | | | | +2.91% | | | | | | 1/9/2027 | | | | Hackensack, NJ | | |
Multifamily
|
| | | | 68% | | |
|
58
|
| |
Senior Loan
|
| | | | 5/8/2025 | | | | | | 31,500 | | | | | | 31,500 | | | | | | 31,476 | | | | | | +2.65% | | | | | | +2.68% | | | | | | 5/9/2030 | | | | New York, NY | | |
Multifamily
|
| | | | 66% | | |
|
59
|
| |
Senior Loan
|
| | | | 3/31/2025 | | | | | | 31,452 | | | | | | 31,452 | | | | | | 28,729 | | | | | | +1.25% | | | | | | +3.45% | | | | | | 6/1/2029 | | | | New York, NY | | |
Multifamily
|
| | | | 97% | | |
|
60
|
| |
Senior Loan
|
| | | | 1/28/2022 | | | | | | 31,229 | | | | | | 31,229 | | | | | | 31,353 | | | | | | +3.81% | | | | | | +3.95% | | | | | | 9/9/2026 | | | | Dallas, TX | | |
Multifamily
|
| | | | 82% | | |
|
61
|
| |
Senior Loan
|
| | | | 11/23/2021 | | | | | | 30,506 | | | | | | 30,506 | | | | | | 30,504 | | | | | | +3.05% | | | | | | +3.05% | | | | | | 12/9/2026 | | | | Dallas, TX | | |
Multifamily
|
| | | | 69% | | |
|
62
|
| |
Senior Loan
|
| | | | 12/16/2021 | | | | | | 29,500 | | | | | | 29,500 | | | | | | 29,430 | | | | | | +3.55% | | | | | | +3.55% | | | | | | 1/9/2027 | | | | Fort Worth, TX | | |
Multifamily
|
| | | | 72% | | |
|
63
|
| |
Senior Loan
|
| | | | 6/20/2025 | | | | | | 28,534 | | | | | | 25,550 | | | | | | 25,525 | | | | | | +2.75% | | | | | | +2.80% | | | | | | 7/9/2030 | | | | Las Vegas, NV | | |
Multifamily
|
| | | | 65% | | |
|
64
|
| |
Senior Loan
|
| | | | 12/15/2021 | | | | | | 28,400 | | | | | | 27,592 | | | | | | 27,589 | | | | | | +3.30% | | | | | | +3.30% | | | | | | 12/9/2026 | | | | Arlington, TX | | |
Multifamily
|
| | | | 79% | | |
|
65
|
| |
Senior Loan
|
| | | | 1/28/2022 | | | | | | 24,489 | | | | | | 24,489 | | | | | | 24,586 | | | | | | +3.81% | | | | | | +3.95% | | | | | | 9/9/2026 | | | | Mesquite, TX | | |
Multifamily
|
| | | | 78% | | |
|
66
|
| |
Senior Loan
|
| | | | 1/28/2022 | | | | | | 22,149 | | | | | | 22,149 | | | | | | 22,227 | | | | | | +3.81% | | | | | | +3.95% | | | | | | 9/9/2026 | | | | Dallas, TX | | |
Multifamily
|
| | | | 85% | | |
|
67
|
| |
Senior Loan
|
| | | | 8/26/2021 | | | | | | 20,955 | | | | | | 20,755 | | | | | | 20,790 | | | | | | +3.21% | | | | | | +3.27% | | | | | | 9/9/2026 | | | | Seattle, WA | | |
Multifamily
|
| | | | 69% | | |
|
68
|
| |
Senior Loan
|
| | | | 7/20/2021 | | | | | | 20,136 | | | | | | 19,504 | | | | | | 19,550 | | | | | | +3.36% | | | | | | +3.43% | | | | | | 8/9/2026 | | | | Las Vegas, NV | | |
Multifamily
|
| | | | 72% | | |
|
69
|
| |
Senior Loan
|
| | | | 5/10/2021 | | | | | | 19,200 | | | | | | 18,163 | | | | | | 18,158 | | | | | | +3.61% | | | | | | +3.61% | | | | | | 5/9/2026 | | | | University City, PA | | |
Multifamily
|
| | | | 70% | | |
|
70
|
| |
Senior Loan
|
| | | | 11/18/2024 | | | | | | 18,750 | | | | | | 18,750 | | | | | | 17,990 | | | | | | +1.95% | | | | | | +6.75% | | | | | | 10/5/2027 | | | | Atlanta, GA | | |
Multifamily
|
| | | | 63% | | |
|
71
|
| |
Senior Loan
|
| | | | 11/18/2024 | | | | | | 16,839 | | | | | | 16,839 | | | | | | 16,759 | | | | | | +1.40% | | | | | | +1.94% | | | | | | 10/9/2025 | | | | Charlotte, NC | | |
Multifamily
|
| | | | 56% | | |
|
72
|
| |
Mezz Loan
|
| | | | 6/8/2022 | | | | | | 15,840 | | | | | | 15,840 | | | | | | 15,930 | | | | | | +7.50% | | | | | | +7.65% | | | | | | 6/9/2027 | | | | New York, NY | | |
Multifamily
|
| | | | 81% | | |
|
73
|
| |
Mezz Loan
|
| | | | 2/14/2020 | | | | | | 15,000 | | | | | | 15,000 | | | | | | 14,399 | | | | | | +5.90% | | | | | | +5.90% | | | | | | 12/5/2026 | | | | Queens, NY | | |
Multifamily
|
| | | | 75% | | |
|
74
|
| |
Senior Loan
|
| | | | 11/18/2024 | | | | | | 14,344 | | | | | | 14,344 | | | | | | 14,088 | | | | | | +2.17% | | | | | | +4.03% | | | | | | 11/9/2026 | | | | Kent, WA | | |
Multifamily
|
| | | | 87% | | |
|
75
|
| |
Senior Loan
|
| | | | 3/25/2021 | | | | | | 12,500 | | | | | | 12,500 | | | | | | 12,500 | | | | | | +3.36% | | | | | | +3.42% | | | | | | 4/9/2026 | | | | Lithonia, GA | | |
Multifamily
|
| | | | 67% | | |
|
76
|
| |
Senior Loan
|
| | | | 3/19/2021 | | | | | | 12,200 | | | | | | 12,200 | | | | | | 12,244 | | | | | | +5.00% | | | | | | +5.10% | | | | | | 4/9/2026 | | | | Brooklyn, NY | | |
Multifamily
|
| | | | 85% | | |
|
77
|
| |
Senior Loan
|
| | | | 11/18/2024 | | | | | | 11,850 | | | | | | 11,850 | | | | | | 11,971 | | | | | | +2.75% | | | | | | +3.56% | | | | | | 6/1/2027 | | | | Hollywood, FL | | |
Multifamily
|
| | | | 61% | | |
|
78
|
| |
Senior Loan
|
| | | | 11/18/2024 | | | | | | 8,637 | | | | | | 8,637 | | | | | | 8,404 | | | | | | +2.30% | | | | | | +5.74% | | | | | | 9/9/2025 | | | | Portland, OR | | |
Multifamily
|
| | | | 63% | | |
|
79
|
| |
Mezz Loan
|
| | | | 5/12/2022 | | | | | | 5,785 | | | | | | 5,785 | | | | | | 5,785 | | | | | | +10.50% | | | | | | +10.50% | | | | | | 5/9/2027 | | | | Denver, CO | | |
Multifamily
|
| | | | 86% | | |
|
Subtotal Multifamily
|
| | | | 4,272,140 | | | | | | 4,207,676 | | | | | | 4,200,286 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Hospitality
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
80
|
| |
Senior Loan
|
| | | | 4/28/2022 | | | | | | 195,000 | | | | | | 195,000 | | | | | | 195,477 | | | | | | +3.25% | | | | | | +3.31% | | | | | | 5/9/2027 | | | | New York, NY | | | Hospitality | | | | | 70% | | |
|
81
|
| |
Senior Loan
|
| | | | 11/15/2022 | | | | | | 146,200 | | | | | | 146,200 | | | | | | 146,199 | | | | | | +4.21% | | | | | | +4.21% | | | | | | 11/9/2027 | | | | Nashville, TN | | | Hospitality | | | | | 52% | | |
|
82
|
| |
Senior Loan
|
| | | | 2/24/2025 | | | | | | 130,000 | | | | | | 124,600 | | | | | | 124,578 | | | | | | +3.65% | | | | | | +3.66% | | | | | | 3/9/2028 | | | | San Diego, CA | | | Hospitality | | | | | 49% | | |
|
83
|
| |
Senior Loan
|
| | | | 11/26/2024 | | | | | | 102,500 | | | | | | 102,500 | | | | | | 102,443 | | | | | | +3.25% | | | | | | +3.37% | | | | | | 12/9/2029 | | | | Cambridge, MA | | | Hospitality | | | | | 70% | | |
|
84
|
| |
Senior Loan
|
| | | | 2/5/2025 | | | | | | 90,000 | | | | | | 90,000 | | | | | | 90,000 | | | | | | +3.60% | | | | | | +3.60% | | | | | | 2/9/2030 | | | | New York, NY | | | Hospitality | | | | | 43% | | |
|
85
|
| |
Senior Loan
|
| | | | 9/8/2022 | | | | | | 87,000 | | | | | | 86,397 | | | | | | 86,613 | | | | | | +4.25% | | | | | | +4.34% | | | | | | 9/9/2027 | | | | Washington, DC | | | Hospitality | | | | | 52% | | |
|
86
|
| |
Senior Loan
|
| | | | 7/31/2023 | | | | | | 82,000 | | | | | | 82,000 | | | | | | 82,373 | | | | | | +4.95% | | | | | | +5.12% | | | | | | 8/9/2028 | | | | Berkeley, CA | | | Hospitality | | | | | 58% | | |
|
87
|
| |
Senior Loan
|
| | | | 11/3/2022 | | | | | | 73,000 | | | | | | 63,000 | | | | | | 63,147 | | | | | | +3.75% | | | | | | +3.80% | | | | | | 11/9/2029 | | | | Adairsville, GA | | | Hospitality | | | | | 45% | | |
|
88
|
| |
Senior Loan
|
| | | | 5/20/2022 | | | | | | 62,373 | | | | | | 62,373 | | | | | | 62,369 | | | | | | +4.15% | | | | | | +4.15% | | | | | | 5/9/2027 | | | | Montauk, NY | | | Hospitality | | | | | 80% | | |
|
89
|
| |
Senior Loan
|
| | | | 9/30/2022 | | | | | | 40,000 | | | | | | 40,000 | | | | | | 40,197 | | | | | | +5.00% | | | | | | +5.17% | | | | | | 10/9/2027 | | | | New Orleans, LA | | | Hospitality | | | | | 64% | | |
|
90
|
| |
Senior Loan
|
| | | | 1/7/2022 | | | | | | 38,000 | | | | | | 38,000 | | | | | | 38,140 | | | | | | +3.75% | | | | | | +3.93% | | | | | | 3/9/2027 | | | | Miami, FL | | | Hospitality | | | | | 49% | | |
|
91
|
| |
Senior Loan
|
| | | | 6/28/2019 | | | | | | 25,400 | | | | | | 25,400 | | | | | | 25,370 | | | | | | +4.50% | | | | | | +4.61% | | | | | | 7/9/2026 | | | | Davis, CA | | | Hospitality | | | | | 72% | | |
|
92
|
| |
Senior Loan
|
| | | | 7/18/2018 | | | | | | 22,500 | | | | | | 22,500 | | | | | | 22,563 | | | | | | +5.36% | | | | | | +5.36% | | | | | | 8/9/2025 | | | | Gaithersburg, MD | | | Hospitality | | | | | 80% | | |
|
93
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 15,209 | | | | | | 15,209 | | | | | | 14,972 | | | | | | +2.25% | | | | | | +2.85% | | | | | | 2/6/2027 | | | | Mesa, AZ | | | Hospitality | | | | | 66% | | |
|
94
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 13,381 | | | | | | 13,381 | | | | | | 13,273 | | | | | | +2.10% | | | | | | +2.65% | | | | | | 12/18/2025 | | | | Macon, GA | | | Hospitality | | | | | 62% | | |
|
Subtotal Hospitality
|
| | | | 1,122,563 | | | | | | 1,106,560 | | | | | | 1,107,714 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Industrial
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
95
|
| |
Senior Loan
|
| | | | 12/30/2024 | | | | | | 108,875 | | | | | | 100,091 | | | | | | 100,068 | | | | | | +2.55% | | | | | | +2.56% | | | | | | 1/9/2030 | | | | Sunrise, FL | | | Industrial | | | | | 48% | | |
|
96
|
| |
Senior Loan
|
| | | | 1/20/2023 | | | | | | 102,733 | | | | | | 84,733 | | | | | | 84,733 | | | | | | +3.70% | | | | | | +3.70% | | | | | | 2/9/2028 | | | | Various | | | Industrial | | | | | 64% | | |
|
97
|
| |
Senior Loan
|
| | | | 7/15/2022 | | | | | | 97,000 | | | | | | 97,000 | | | | | | 96,990 | | | | | | +3.70% | | | | | | +3.70% | | | | | | 8/9/2027 | | | | Middletown, DE | | | Industrial | | | | | 68% | | |
| | | |
Loan Type
|
| |
Origination
Date(1) |
| |
Total
Loan |
| |
Principal
Balance |
| |
Net Book
Value |
| |
Cash
Coupon(2) |
| |
All-in
Yield(2) |
| |
Maximum
Maturity(3) |
| |
Location
|
| |
Property
Type |
| |
LTV(1)
|
| ||||||||||||||||||||||||
|
98
|
| |
Senior Loan
|
| | | | 6/14/2022 | | | | | | 91,030 | | | | | | 91,030 | | | | | | 91,009 | | | | | | +3.80% | | | | | | +3.80% | | | | | | 6/9/2027 | | | | San Jose, CA | | | Industrial | | | | | 39% | | |
|
99
|
| |
Senior Loan
|
| | | | 5/12/2021 | | | | | | 85,000 | | | | | | 85,000 | | | | | | 85,171 | | | | | | +3.11% | | | | | | +3.17% | | | | | | 5/9/2026 | | | | Detroit, MI | | | Industrial | | | | | 73% | | |
|
100
|
| |
Senior Loan
|
| | | | 4/2/2025 | | | | | | 80,270 | | | | | | 54,080 | | | | | | 54,072 | | | | | | +2.40% | | | | | | +2.50% | | | | | | 4/9/2028 | | | | Bayonne, NJ | | | Industrial | | | | | 44% | | |
|
101
|
| |
Senior Loan
|
| | | | 8/15/2024 | | | | | | 79,790 | | | | | | 74,702 | | | | | | 74,683 | | | | | | +2.75% | | | | | | +2.76% | | | | | | 9/9/2029 | | | | Various | | | Industrial | | | | | 67% | | |
|
102
|
| |
Senior Loan
|
| | | | 3/28/2024 | | | | | | 68,132 | | | | | | 68,132 | | | | | | 68,255 | | | | | | +3.05% | | | | | | +3.18% | | | | | | 4/9/2029 | | | | Various | | | Industrial | | | | | 61% | | |
|
103
|
| |
Senior Loan
|
| | | | 2/25/2025 | | | | | | 48,500 | | | | | | 38,614 | | | | | | 38,595 | | | | | | +3.50% | | | | | | +3.60% | | | | | | 3/9/2030 | | | | Atlanta, GA | | | Industrial | | | | | 65% | | |
|
104
|
| |
Senior Loan
|
| | | | 4/27/2021 | | | | | | 37,250 | | | | | | 34,430 | | | | | | 34,284 | | | | | | +3.26% | | | | | | +3.27% | | | | | | 5/9/2027 | | | | Jamaica, NY | | | Industrial | | | | | 61% | | |
|
105
|
| |
Senior Loan
|
| | | | 2/20/2024 | | | | | | 36,200 | | | | | | 35,517 | | | | | | 35,505 | | | | | | +3.15% | | | | | | +3.16% | | | | | | 3/9/2029 | | | | Gilbert, AZ | | | Industrial | | | | | 62% | | |
|
106
|
| |
Senior Loan
|
| | | | 4/27/2022 | | | | | | 31,300 | | | | | | 29,712 | | | | | | 29,618 | | | | | | +4.30% | | | | | | +4.30% | | | | | | 5/9/2027 | | | | Morrow, GA | | | Industrial | | | | | 62% | | |
|
107
|
| |
Senior Loan
|
| | | | 2/16/2024 | | | | | | 30,700 | | | | | | 30,700 | | | | | | 30,696 | | | | | | +3.00% | | | | | | +3.01% | | | | | | 3/9/2029 | | | |
San Bernardino, CA
|
| | Industrial | | | | | 57% | | |
|
108
|
| |
Senior Loan
|
| | | | 6/10/2025 | | | | | | 27,200 | | | | | | 23,115 | | | | | | 23,105 | | | | | | +2.75% | | | | | | +2.77% | | | | | | 6/9/2030 | | | | Delanco, NJ | | | Industrial | | | | | 63% | | |
|
109
|
| |
Senior Loan
|
| | | | 1/17/2025 | | | | | | 22,540 | | | | | | 22,540 | | | | | | 22,518 | | | | | | +2.50% | | | | | | +2.53% | | | | | | 2/9/2030 | | | | Glen Allen, VA | | | Industrial | | | | | 55% | | |
|
110
|
| |
Mezz Loan
|
| | | | 2/21/2020 | | | | | | 18,102 | | | | | | 18,102 | | | | | | 18,102 | | | | | | 10.00% | | | | | | 10.00% | | | | | | 3/1/2030 | | | | Various | | | Industrial | | | | | 70% | | |
|
111
|
| |
Senior Loan
|
| | | | 2/26/2021 | | | | | | 17,706 | | | | | | 17,706 | | | | | | 17,626 | | | | | | +3.36% | | | | | | +3.37% | | | | | | 3/9/2026 | | | | Newark, NJ | | | Industrial | | | | | 57% | | |
|
112
|
| |
Senior Loan
|
| | | | 2/16/2024 | | | | | | 14,700 | | | | | | 14,700 | | | | | | 14,698 | | | | | | +3.00% | | | | | | +3.01% | | | | | | 3/9/2029 | | | | Dallas, TX | | | Industrial | | | | | 57% | | |
|
113
|
| |
Senior Loan
|
| | | | 2/16/2024 | | | | | | 13,100 | | | | | | 13,100 | | | | | | 13,098 | | | | | | +3.00% | | | | | | +3.01% | | | | | | 3/9/2029 | | | | Indianapolis, IN | | | Industrial | | | | | 60% | | |
|
114
|
| |
Mezz Loan
|
| | | | 1/20/2023 | | | | | | 11,415 | | | | | | 9,415 | | | | | | 9,415 | | | | | | +5.20% | | | | | | +5.20% | | | | | | 2/9/2028 | | | | Various | | | Industrial | | | | | 64% | | |
|
Subtotal Industrial
|
| | | | 1,021,543 | | | | | | 942,419 | | | | | | 942,241 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Office
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
115
|
| |
Senior Loan
|
| | | | 3/31/2022 | | | | | | 110,470 | | | | | | 104,766 | | | | | | 104,757 | | | | | | +3.65% | | | | | | +3.65% | | | | | | 4/9/2028 | | | | Addison, TX | | | Office | | | | | 67% | | |
|
116
|
| |
Senior Loan
|
| | | | 12/22/2021 | | | | | | 81,500 | | | | | | 70,864 | | | | | | 71,222 | | | | | | +4.75% | | | | | | +4.86% | | | | | | 1/9/2027 | | | |
Farmers Branch, TX
|
| | Office | | | | | 62% | | |
|
117
|
| |
Senior Loan
|
| | | | 10/3/2022 | | | | | | 81,300 | | | | | | 81,300 | | | | | | 81,239 | | | | | | +4.50% | | | | | | +4.50% | | | | | | 10/9/2027 | | | | Miami, FL | | | Office | | | | | 56% | | |
|
118
|
| |
Senior Loan
|
| | | | 3/12/2021 | | | | | | 52,210 | | | | | | 34,251 | | | | | | 34,235 | | | | | | +5.86% | | | | | | +5.86% | | | | | | 3/9/2026 | | | | San Francisco, CA | | | Office | | | | | 65% | | |
|
119
|
| |
Senior Loan
|
| | | | 11/1/2021 | | | | | | 47,913 | | | | | | 47,913 | | | | | | 47,867 | | | | | | +3.81% | | | | | | +3.82% | | | | | | 11/9/2026 | | | |
Fort Lauderdale, FL
|
| | Office | | | | | 67% | | |
|
120
|
| |
Senior Loan
|
| | | | 1/28/2022 | | | | | | 43,650 | | | | | | 37,567 | | | | | | 37,606 | | | | | | +5.00% | | | | | | +5.06% | | | | | | 2/9/2027 | | | | Milwaukee, WI | | | Office | | | | | 59% | | |
|
121
|
| |
Senior Loan
|
| | | | 2/18/2022 | | | | | | 40,240 | | | | | | 25,459 | | | | | | 25,415 | | | | | | +3.90% | | | | | | +3.90% | | | | | | 3/9/2028 | | | | Atlanta, GA | | | Office | | | | | 60% | | |
|
122
|
| |
Senior Loan
|
| | | | 11/30/2021 | | | | | | 38,310 | | | | | | 37,442 | | | | | | 37,477 | | | | | | +5.00% | | | | | | +5.10% | | | | | | 12/9/2026 | | | | Memphis, TN | | | Office | | | | | 70% | | |
|
123
|
| |
Senior Loan
|
| | | | 5/4/2021 | | | | | | 30,000 | | | | | | 25,709 | | | | | | 25,801 | | | | | | 7.50% | | | | | | 7.50% | | | | | | 3/9/2028 | | | | Richardson, TX | | | Office | | | | | 65% | | |
|
124
|
| |
Senior Loan
|
| | | | 5/28/2021 | | | | | | 29,000 | | | | | | 29,000 | | | | | | 28,952 | | | | | | +5.11% | | | | | | +5.12% | | | | | | 6/9/2026 | | | | Austin, TX | | | Office | | | | | 57% | | |
|
125
|
| |
Senior Loan
|
| | | | 12/18/2020 | | | | | | 28,440 | | | | | | 25,289 | | | | | | 25,251 | | | | | | +4.61% | | | | | | +4.62% | | | | | | 1/9/2026 | | | | Rockville, MD | | | Office | | | | | 69% | | |
|
126
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 3,981 | | | | | | 3,981 | | | | | | 3,665 | | | | | | +1.90% | | | | | | +3.54% | | | | | | 8/1/2029 | | | | Bronx, NY | | | Office | | | | | 41% | | |
|
Subtotal Office
|
| | | | 587,014 | | | | | | 523,541 | | | | | | 523,487 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Retail
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
127
|
| |
Senior Loan
|
| | | | 6/30/2022 | | | | | | 106,000 | | | | | | 100,000 | | | | | | 100,001 | | | | | | +4.15% | | | | | | +4.15% | | | | | | 7/9/2027 | | | | Lynwood, CA | | | Retail | | | | | 61% | | |
|
128
|
| |
Senior Loan
|
| | | | 5/2/2025 | | | | | | 81,000 | | | | | | 78,000 | | | | | | 78,000 | | | | | | +3.00% | | | | | | +3.00% | | | | | | 5/9/2030 | | | | Westminster, CO | | | Retail | | | | | 59% | | |
|
129
|
| |
Senior Loan
|
| | | | 12/19/2024 | | | | | | 70,045 | | | | | | 58,200 | | | | | | 58,180 | | | | | | +3.60% | | | | | | +3.62% | | | | | | 1/9/2029 | | | | Chula Vista, CA | | | Retail | | | | | 68% | | |
|
130
|
| |
Senior Loan
|
| | | | 7/7/2022 | | | | | | 57,250 | | | | | | 56,027 | | | | | | 56,175 | | | | | | +4.35% | | | | | | +4.43% | | | | | | 7/9/2027 | | | | Birmingham, AL | | | Retail | | | | | 71% | | |
|
131
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 56,461 | | | | | | 56,461 | | | | | | 56,461 | | | | | | +3.00% | | | | | | +3.00% | | | | | | 7/1/2025 | | | | New York, NY | | | Retail | | | | | 79% | | |
|
132
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 38,044 | | | | | | 38,044 | | | | | | 36,584 | | | | | | +2.50% | | | | | | +4.43% | | | | | | 7/15/2026 | | | | Rochester, NY | | | Retail | | | | | 92% | | |
|
133
|
| |
Senior Loan
|
| | | | 3/11/2021 | | | | | | 30,000 | | | | | | 30,000 | | | | | | 29,946 | | | | | | +4.61% | | | | | | +4.67% | | | | | | 3/9/2026 | | | | Colleyville, TX | | | Retail | | | | | 58% | | |
|
134
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 3,548 | | | | | | 3,548 | | | | | | 3,502 | | | | | | +3.00% | | | | | | +3.22% | | | | | | 1/2/2027 | | | | Brooklyn, NY | | | Retail | | | | | 49% | | |
|
135
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 2,930 | | | | | | 2,930 | | | | | | 2,890 | | | | | | +3.25% | | | | | | +3.37% | | | | | | 8/1/2027 | | | | New York, NY | | | Retail | | | | | 13% | | |
|
136
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 2,806 | | | | | | 2,806 | | | | | | 2,782 | | | | | | +3.00% | | | | | | +3.49% | | | | | | 4/1/2026 | | | | Corona, NY | | | Retail | | | | | 32% | | |
|
137
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 1,513 | | | | | | 1,513 | | | | | | 1,505 | | | | | | +3.00% | | | | | | +3.50% | | | | | | 7/1/2025 | | | | Lawrence, NY | | | Retail | | | | | 49% | | |
|
138
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 1,040 | | | | | | 1,040 | | | | | | 1,024 | | | | | | +3.25% | | | | | | +3.76% | | | | | | 7/28/2027 | | | | New York, NY | | | Retail | | | | | 13% | | |
|
Subtotal Retail
|
| | | | 450,637 | | | | | | 428,569 | | | | | | 427,050 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Mixed Use
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
139
|
| |
Senior Loan
|
| | | | 12/4/2023 | | | | | | 110,000 | | | | | | 110,000 | | | | | | 110,125 | | | | | | +2.90% | | | | | | +2.99% | | | | | | 12/9/2028 | | | | Washington, DC | | |
Mixed Use
|
| | | | 59% | | |
|
140
|
| |
Mezz Loan
|
| | | | 10/20/2022 | | | | | | 31,111 | | | | | | 30,552 | | | | | | 30,552 | | | | | | +6.50% | | | | | | +6.50% | | | | | | 10/9/2027 | | | | Philadelphia, PA | | |
Mixed Use
|
| | | | 68% | | |
|
141
|
| |
Senior Loan
|
| | | | 2/19/2020 | | | | | | 16,600 | | | | | | 13,000 | | | | | | 12,975 | | | | | | +3.75% | | | | | | +3.75% | | | | | | 3/9/2026 | | | | Los Angeles, CA | | |
Mixed Use
|
| | | | 71% | | |
|
Subtotal Mixed Use
|
| | | | 157,711 | | | | | | 153,552 | | | | | | 153,652 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Loan Type
|
| |
Origination
Date(1) |
| |
Total
Loan |
| |
Principal
Balance |
| |
Net Book
Value |
| |
Cash
Coupon(2) |
| |
All-in
Yield(2) |
| |
Maximum
Maturity(3) |
| |
Location
|
| |
Property
Type |
| |
LTV(1)
|
| ||||||||||||||||||||||||
|
Self Storage
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
142
|
| |
Senior Loan
|
| | | | 1/28/2021 | | | | | | 16,100 | | | | | | 16,100 | | | | | | 16,172 | | | | | | +4.61% | | | | | | +4.73% | | | | | | 2/9/2026 | | | | Philadelphia, PA | | | Self Storage | | | | | 79% | | |
|
Various
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
143
|
| |
Senior Loan
|
| | | | 8/4/2022 | | | | | | 90,000 | | | | | | 90,000 | | | | | | 89,999 | | | | | | +3.65% | | | | | | +3.65% | | | | | | 8/9/2027 | | | | Santa Barbara, CA | | | Various | | | | | 60% | | |
|
Total/Weighted Average
|
| | | | 7,717,708 | | | | | | 7,468,417 | | | | | | 7,460,601 | | | | | | +3.43% | | | | | | +3.57% | | | | | | | | | | | | | | | | | | 67% | | | |||||||||
|
CECL Reserve
|
| | | | | | | | | | | | | | | | (99,816) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Loans receivable, net
|
| | | | | | | | | | | | | | | | 7,360,785 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
June 30, 2025
|
| |
December 31, 2024
|
| ||||||
|
Building and building improvements
|
| | | $ | 280,988 | | | | | $ | 278,269 | | |
|
Land and land improvements
|
| | | | 81,034 | | | | | | 80,911 | | |
|
Furniture, fixtures and equipment
|
| | | | 5,473 | | | | | | 4,736 | | |
|
In-place lease intangibles
|
| | | | 46,119 | | | | | | 46,104 | | |
|
Total
|
| | | | 413,614 | | | | | | 410,020 | | |
|
Accumulated depreciation and amortization
|
| | | | (37,193) | | | | | | (26,351) | | |
|
Investments in real estate, held-for-investment
|
| | | $ | 376,421 | | | | | $ | 383,669 | | |
| | | |
Amortization
|
| |||
|
2025 (remaining)
|
| | | $ | 2,332 | | |
|
2026
|
| | | | 5,193 | | |
|
2027
|
| | | | 5,098 | | |
|
2028
|
| | | | 3,879 | | |
|
2029
|
| | | | 3,803 | | |
|
Thereafter
|
| | | | 4,529 | | |
|
Total
|
| | | $ | 24,834 | | |
| | | |
Contractual Lease
Payments |
| |||
|
2025 (remaining)
|
| | | $ | 15,586 | | |
|
2026
|
| | | | 20,901 | | |
|
2027
|
| | | | 16,084 | | |
|
2028
|
| | | | 16,461 | | |
|
2029
|
| | | | 16,032 | | |
|
Thereafter
|
| | | | 20,031 | | |
|
Total
|
| | | $ | 105,095 | | |
|
Acquisition Date
|
| |
Property
Type |
| |
Location
|
| |
Purchase Price/Fair Value on the
Date of Foreclosure |
| |||
| January 2025(1) | | |
Multifamily
|
| |
New Rochelle, NY
|
| | | $ | 105,955 | | |
|
Components of NAV
|
| |
August 31,
2025 |
| ||||
|
Loans receivable
|
| | | | $ 7,231,038 | | | |
|
Investment in real estate
|
| | | | 571,873 | | | |
|
Mortgage-backed securities held-to-maturity
|
| | | | 148,148 | | | |
|
Mortgage-backed securities, at fair value
|
| | | | 368,415 | | | |
|
Cash and cash equivalents
|
| | | | 385,513 | | | |
|
Restricted cash
|
| | | | 29,591 | | | |
|
Other assets
|
| | | | 126,083 | | | |
|
Collateralized loan obligation, net of deferred financing costs
|
| | | | (3,089,264 | ) | | |
|
Repurchase agreements payable, net of deferred financing costs
|
| | | | (1,754,462 | ) | | |
|
Credit facility payable, net of deferred financing costs
|
| | | | (840,693 | ) | | |
|
Mortgage note, net of deferred financing costs
|
| | | | (124,700 | ) | | |
|
Accrued stockholder servicing fees(1)
|
| | | | (1,930 | ) | | |
|
Other liabilities
|
| | | | (80,834 | ) | | |
|
Net asset value
|
| | | | $ 2,968,778 | | | |
|
Number of outstanding shares
|
| | | | 120,829,535 | | | |
|
NAV Per Share
|
| |
Class S
Shares |
| |
Class T
Shares |
| |
Class D
Shares |
| |
Class M
Shares |
| |
Class I
Shares |
| |
Class F
Shares |
| |
Class Y
Shares |
| |
Total
|
| ||||||||||||||||||||||||
|
Net asset value
|
| | | $ | 1,632,397 | | | | | $ | 18,745 | | | | | $ | 9,139 | | | | | $ | 98,588 | | | | | $ | 1,174,687 | | | | | $ | 14,962 | | | | | $ | 20,260 | | | | | $ | 2,968,778 | | |
|
Number of outstanding shares
|
| | | | 65,422,272 | | | | | | 758,768 | | | | | | 369,235 | | | | | | 3,972,798 | | | | | | 48,871,013 | | | | | | 591,791 | | | | | | 843,658 | | | | | | 120,829,535 | | |
|
NAV per Share as of August 31, 2025
|
| | | $ | 24.9517 | | | | | $ | 24.7042 | | | | | $ | 24.7510 | | | | | $ | 24.8158 | | | | | $ | 24.0365 | | | | | $ | 25.2833 | | | | | $ | 24.0144 | | | | | | | | |
| | | |
NAV/Share
|
| |||||||||||||||||||||||||||||||||||||||
|
Class
|
| |
Class T
|
| |
Class S
|
| |
Class D
|
| |
Class M
|
| |
Class I
|
| |
Class F(1)
|
| |
Class Y(1)
|
| |||||||||||||||||||||
|
Ticker
CUSIP |
| |
ZFRETX
302950100 |
| |
ZFRTCX
302950704 |
| |
ZFREDX
302950209 |
| |
ZFREMX
302950308 |
| |
ZFREIX
302950407 |
| |
ZFRESX
302950506 |
| |
ZFREYX
302950605 |
| |||||||||||||||||||||
| Date | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
5/31/22
|
| | | $ | 24.95 | | | | | $ | 25.18 | | | | | $ | 24.98 | | | | | $ | 25.05 | | | | | $ | 24.42 | | | | | $ | 24.98 | | | | | $ | 24.37 | | |
|
6/30/22
|
| | | $ | 24.95 | | | | | $ | 25.18 | | | | | $ | 24.98 | | | | | $ | 25.06 | | | | | $ | 24.42 | | | | | $ | 24.99 | | | | | $ | 24.37 | | |
|
7/31/22
|
| | | $ | 24.94 | | | | | $ | 25.17 | | | | | $ | 24.97 | | | | | $ | 25.05 | | | | | $ | 24.40 | | | | | $ | 24.98 | | | | | $ | 24.36 | | |
|
8/31/22
|
| | | $ | 24.94 | | | | | $ | 25.17 | | | | | $ | 24.97 | | | | | $ | 25.05 | | | | | $ | 24.40 | | | | | $ | 24.98 | | | | | $ | 24.36 | | |
|
9/30/22
|
| | | $ | 24.95 | | | | | $ | 25.18 | | | | | $ | 24.98 | | | | | $ | 25.05 | | | | | $ | 24.40 | | | | | $ | 25.03 | | | | | $ | 24.35 | | |
|
10/31/22
|
| | | $ | 24.91 | | | | | $ | 25.14 | | | | | $ | 24.94 | | | | | $ | 25.01 | | | | | $ | 24.36 | | | | | $ | 25.02 | | | | | $ | 24.31 | | |
|
11/30/22
|
| | | $ | 24.90 | | | | | $ | 25.14 | | | | | $ | 24.94 | | | | | $ | 25.01 | | | | | $ | 24.35 | | | | | $ | 25.03 | | | | | $ | 24.30 | | |
|
12/31/22
|
| | | $ | 24.83 | | | | | $ | 25.07 | | | | | $ | 24.87 | | | | | $ | 24.94 | | | | | $ | 24.28 | | | | | $ | 24.97 | | | | | $ | 24.23 | | |
|
1/30/23
|
| | | $ | 24.85 | | | | | $ | 25.09 | | | | | $ | 24.89 | | | | | $ | 24.96 | | | | | $ | 24.30 | | | | | $ | 25.01 | | | | | $ | 24.25 | | |
|
2/28/23
|
| | | $ | 24.87 | | | | | $ | 25.10 | | | | | $ | 24.90 | | | | | $ | 24.97 | | | | | $ | 24.31 | | | | | $ | 25.04 | | | | | $ | 24.25 | | |
|
3/31/23
|
| | | $ | 24.81 | | | | | $ | 25.05 | | | | | $ | 25.85 | | | | | $ | 24.92 | | | | | $ | 24.25 | | | | | $ | 25.01 | | | | | $ | 24.20 | | |
|
4/30/23
|
| | | $ | 24.79 | | | | | $ | 25.03 | | | | | $ | 24.83 | | | | | $ | 24.90 | | | | | $ | 24.23 | | | | | $ | 25.00 | | | | | $ | 24.17 | | |
|
5/31/23
|
| | | $ | 24.82 | | | | | $ | 25.06 | | | | | $ | 24.86 | | | | | $ | 24.93 | | | | | $ | 24.24 | | | | | $ | 25.05 | | | | | $ | 24.19 | | |
|
6/30/23
|
| | | $ | 24.81 | | | | | $ | 25.05 | | | | | $ | 24.84 | | | | | $ | 24.92 | | | | | $ | 24.23 | | | | | $ | 25.06 | | | | | $ | 24.18 | | |
|
7/31/23
|
| | | $ | 24.86 | | | | | $ | 25.09 | | | | | $ | 24.91 | | | | | $ | 24.96 | | | | | $ | 24.26 | | | | | $ | 25.14 | | | | | $ | 24.22 | | |
|
8/31/23
|
| | | $ | 24.83 | | | | | $ | 25.07 | | | | | $ | 24.88 | | | | | $ | 24.94 | | | | | $ | 24.23 | | | | | $ | 25.13 | | | | | $ | 24.19 | | |
|
9/30/23
|
| | | $ | 24.85 | | | | | $ | 25.09 | | | | | $ | 24.90 | | | | | $ | 24.96 | | | | | $ | 24.25 | | | | | $ | 25.18 | | | | | $ | 24.20 | | |
|
10/31/23
|
| | | $ | 24.86 | | | | | $ | 25.10 | | | | | $ | 24.91 | | | | | $ | 24.96 | | | | | $ | 24.24 | | | | | $ | 25.20 | | | | | $ | 24.20 | | |
|
11/30/23
|
| | | $ | 24.85 | | | | | $ | 25.08 | | | | | $ | 24.90 | | | | | $ | 24.95 | | | | | $ | 24.22 | | | | | $ | 25.20 | | | | | $ | 24.18 | | |
|
12/31/23
|
| | | $ | 24.80 | | | | | $ | 25.04 | | | | | $ | 24.85 | | | | | $ | 24.90 | | | | | $ | 24.17 | | | | | $ | 25.17 | | | | | $ | 24.14 | | |
|
1/31/24
|
| | | $ | 24.83 | | | | | $ | 25.06 | | | | | $ | 24.88 | | | | | $ | 24.93 | | | | | $ | 24.19 | | | | | $ | 25.22 | | | | | $ | 24.15 | | |
|
2/29/24
|
| | | $ | 24.84 | | | | | $ | 25.07 | | | | | $ | 24.89 | | | | | $ | 24.94 | | | | | $ | 24.20 | | | | | $ | 25.25 | | | | | $ | 24.16 | | |
|
3/31/24
|
| | | $ | 24.82 | | | | | $ | 25.06 | | | | | $ | 24.87 | | | | | $ | 24.92 | | | | | $ | 24.18 | | | | | $ | 25.25 | | | | | $ | 24.13 | | |
|
4/30/24
|
| | | $ | 24.83 | | | | | $ | 25.06 | | | | | $ | 24.88 | | | | | $ | 24.93 | | | | | $ | 24.18 | | | | | $ | 25.28 | | | | | $ | 24.14 | | |
|
5/31/24
|
| | | $ | 24.85 | | | | | $ | 25.08 | | | | | $ | 24.90 | | | | | $ | 24.95 | | | | | $ | 24.19 | | | | | $ | 25.31 | | | | | $ | 24.15 | | |
|
6/30/24
|
| | | $ | 24.86 | | | | | $ | 25.09 | | | | | $ | 24.91 | | | | | $ | 24.96 | | | | | $ | 24.19 | | | | | $ | 25.34 | | | | | $ | 24.15 | | |
|
7/31/24
|
| | | $ | 24.87 | | | | | $ | 25.10 | | | | | $ | 24.92 | | | | | $ | 24.97 | | | | | $ | 24.20 | | | | | $ | 25.37 | | | | | $ | 24.17 | | |
|
8/31/24
|
| | | $ | 24.84 | | | | | $ | 25.07 | | | | | $ | 24.89 | | | | | $ | 24.94 | | | | | $ | 24.17 | | | | | $ | 25.35 | | | | | $ | 24.14 | | |
|
9/30/24
|
| | | $ | 24.83 | | | | | $ | 25.07 | | | | | $ | 24.89 | | | | | $ | 24.94 | | | | | $ | 24.17 | | | | | $ | 25.35 | | | | | $ | 24.14 | | |
|
10/31/24
|
| | | $ | 24.85 | | | | | $ | 25.09 | | | | | $ | 24.91 | | | | | $ | 24.96 | | | | | $ | 24.19 | | | | | $ | 25.37 | | | | | $ | 24.16 | | |
|
11/30/24
|
| | | $ | 24.80 | | | | | $ | 25.04 | | | | | $ | 24.86 | | | | | $ | 24.90 | | | | | $ | 24.14 | | | | | $ | 25.34 | | | | | $ | 24.11 | | |
|
12/31/24
|
| | | $ | 24.84 | | | | | $ | 25.09 | | | | | $ | 24.91 | | | | | $ | 24.96 | | | | | $ | 24.19 | | | | | $ | 25.39 | | | | | $ | 24.16 | | |
|
1/31/25
|
| | | $ | 24.86 | | | | | $ | 25.10 | | | | | $ | 24.92 | | | | | $ | 24.97 | | | | | $ | 24.20 | | | | | $ | 25.41 | | | | | $ | 24.17 | | |
|
2/28/25
|
| | | $ | 24.73 | | | | | $ | 24.97 | | | | | $ | 24.78 | | | | | $ | 24.83 | | | | | $ | 24.07 | | | | | $ | 25.28 | | | | | $ | 24.04 | | |
|
3/31/25
|
| | | $ | 24.73 | | | | | $ | 24.98 | | | | | $ | 24.79 | | | | | $ | 24.84 | | | | | $ | 24.07 | | | | | $ | 25.29 | | | | | $ | 24.04 | | |
|
4/30/25
|
| | | $ | 24.73 | | | | | $ | 24.98 | | | | | $ | 24.78 | | | | | $ | 24.84 | | | | | $ | 24.06 | | | | | $ | 24.30 | | | | | $ | 24.04 | | |
| | | |
NAV/Share
|
| |||||||||||||||||||||||||||||||||||||||
|
Class
|
| |
Class T
|
| |
Class S
|
| |
Class D
|
| |
Class M
|
| |
Class I
|
| |
Class F(1)
|
| |
Class Y(1)
|
| |||||||||||||||||||||
|
Ticker
CUSIP |
| |
ZFRETX
302950100 |
| |
ZFRTCX
302950704 |
| |
ZFREDX
302950209 |
| |
ZFREMX
302950308 |
| |
ZFREIX
302950407 |
| |
ZFRESX
302950506 |
| |
ZFREYX
302950605 |
| |||||||||||||||||||||
|
5/30/25
|
| | | $ | 24.73 | | | | | $ | 24.97 | | | | | $ | 24.78 | | | | | $ | 24.84 | | | | | $ | 24.06 | | | | | $ | 25.29 | | | | | $ | 24.03 | | |
|
6/30/25
|
| | | $ | 24.70 | | | | | $ | 24.95 | | | | | $ | 24.75 | | | | | $ | 24.81 | | | | | $ | 24.03 | | | | | $ | 25.27 | | | | | $ | 24.01 | | |
|
7/31/25
|
| | | $ | 24.70 | | | | | $ | 24.95 | | | | | $ | 24.75 | | | | | $ | 24.81 | | | | | $ | 24.03 | | | | | $ | 25.27 | | | | | $ | 24.01 | | |
|
8/31/25
|
| | | $ | 24.70 | | | | | $ | 24.95 | | | | | $ | 24.75 | | | | | $ | 24.82 | | | | | $ | 24.04 | | | | | $ | 25.28 | | | | | $ | 24.01 | | |
| | | |
As of June 30, 2025 (Unaudited)
|
| |||||||||||||||||||||||||||
|
Arrangement
|
| |
Weighted Average
Spread(1) |
| |
Amount
Outstanding(2) |
| |
Amount
Available |
| |
Maturity Date
|
| |
Carrying Amount
of Collateral |
| |
Fair Value of
Collateral |
| ||||||||||||
| Collateralized Loan Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2021-FL2 Notes
|
| |
+1.80%(3)
|
| | | $ | 428,244 | | | | | $ | — | | | |
May 5, 2038
|
| | | $ | 567,073 | | | | | $ | 567,873 | | |
|
2021-FL3 Notes
|
| |
+1.73%(3)
|
| | | | 642,516 | | | | | | — | | | |
November 4, 2036
|
| | | | 803,319 | | | | | | 796,165 | | |
|
2022-FL4 Notes
|
| |
+2.49%(3)
|
| | | | 448,561 | | | | | | — | | | |
January 31, 2039
|
| | | | 692,146 | | | | | | 688,155 | | |
|
2024-FL9 Notes
|
| |
+1.96%(3)
|
| | | | 746,894 | | | | | | — | | | |
October 21, 2039
|
| | | | 838,333 | | | | | | 838,169 | | |
|
2025-FL10 Notes
|
| |
+1.59%(3)
|
| | | | 890,237 | | | | | | — | | | |
August 19, 2042
|
| | | | 1,021,410 | | | | | | 1,020,818 | | |
| | | | | | | | | 3,156,452 | | | | | | — | | | | | | | | | 3,922,281 | | | | | | 3,911,180 | | |
| Repurchase Agreements | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
WF-1 Facility
|
| |
+1.63%(4)
|
| | | | 241,682 | | | | | | 258,318 | | | |
November 26, 2026
|
| | | | 302,769 | | | | | | 302,102 | | |
|
GS-1 Facility
|
| |
+1.99%(5)
|
| | | | 309,482 | | | | | | 140,518 | | | |
April 25, 2028
|
| | | | 397,687 | | | | | | 404,390 | | |
|
BB-1 Facility
|
| |
+1.74%(3)
|
| | | | 51,428 | | | | | | 648,572 | | | |
February 21, 2028
|
| | | | 65,945 | | | | | | 65,534 | | |
|
MS-1 Facility
|
| |
(6)
|
| | | | — | | | | | | 150,000 | | | |
October 13, 2025
|
| | | | — | | | | | | — | | |
|
RBC Facility
|
| |
+1.20%(7)
|
| | | | 132,875 | | | | | | — | | | |
N/A
|
| | | | 170,496 | | | | | | 170,762 | | |
|
NTX-1 Facility
|
| |
(4)
|
| | | | — | | | | | | 250,000 | | | |
November 10, 2025
|
| | | | — | | | | | | — | | |
|
BMO-1 Facility
|
| |
+1.50%(4)
|
| | | | 18,492 | | | | | | 6,508 | | | |
April 16, 2027
|
| | | | 23,105 | | | | | | 23,115 | | |
|
Lucid Facility
|
| |
+0.94%
|
| | | | 91,816 | | | | | | — | | | |
N/A
|
| | | | 126,133 | | | | | | 127,209 | | |
|
WF-2 Facility
|
| |
+2.50%(4)
|
| | | | 206,757 | | | | | | 230,361 | | | |
October 21, 2026
|
| | | | 284,661 | | | | | | 283,618 | | |
|
Finance Blue Facility
|
| |
+1.60%(4)
|
| | | | 54,695 | | | | | | 636 | | | |
February 17, 2028
|
| | | | 69,090 | | | | | | 69,418 | | |
|
CB-1 Facility
|
| |
+1.93%(4)
|
| | | | 684,966 | | | | | | 73,415 | | | |
September 9, 2028
|
| | | | 924,222 | | | | | | 915,838 | | |
| | | | | | | | | 1,792,193 | | | | | | 1,758,328 | | | | | | | | | 2,364,108 | | | | | | 2,361,986 | | |
| Revolving Credit Facility | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
MM-1 Facility
|
| |
+2.30%(6)
|
| | | | 850,037 | | | | | | 149,963 | | | |
September 20, 2031
|
| | | | 1,124,006 | | | | | | 1,115,053 | | |
|
Barclays Facility
|
| |
(8)
|
| | | | — | | | | | | 425,000 | | | |
April 24, 2027
|
| | | | — | | | | | | — | | |
| | | | | | | | | 850,037 | | | | | | 574,963 | | | | | | | | | 1,124,006 | | | | | | 1,115,053 | | |
|
Mortgage Loan
|
| |
+2.15%(6)
|
| | | | 124,700 | | | | | | 2,000 | | | |
July 9, 2025(9)
|
| | | | 150,840 | | | | | | 185,000 | | |
|
Total
|
| | | | | | $ | 5,923,382 | | | | | $ | 2,335,291 | | | | | | | | $ | 7,561,235 | | | | | $ | 7,573,219 | | |
| | | |
As of June 30, 2025 (Unaudited)
|
| |||||||||||
|
Collateral Assets
|
| |
Total
Count |
| |
Principal
Balance |
| ||||||||
|
2021-FL2
|
| | | | 19 | | | | | | | $ 529,890 | | | |
|
2021-FL3
|
| | | | 20 | | | | | | | 803,388 | | | |
|
2022-FL4
|
| | | | 20 | | | | | | | 692,211 | | | |
|
2024-FL9
|
| | | | 17 | | | | | | | 838,443 | | | |
|
2025-FL10
|
| | | | 24 | | | | | | | 1,021,794 | | | |
|
Total
|
| | | | 100 | | | | | | | $3,885,726 | | | |
| | | |
June 30, 2025
|
| ||||
|
Face value
|
| | | | $3,156,452 | | | |
|
Unamortized deferred financing costs
|
| | | | (16,936 | ) | | |
|
Unamortized discount
|
| | | | (3,606 | ) | | |
|
Net book value
|
| | | | $3,135,910 | | | |
| | | |
June 30, 2025
|
| ||||
|
Face value
|
| | | | $1,792,193 | | | |
|
Unamortized deferred financing costs
|
| | | | (4,669 | ) | | |
|
Net book value
|
| | | | $1,787,524 | | | |
| | | |
June 30, 2025
|
| ||||
|
Face value
|
| | | | $850,037 | | | |
|
Unamortized deferred financing costs
|
| | | | (9,890 | ) | | |
|
Net book value
|
| | | | $840,147 | | | |
| | | |
June 30, 2025
|
| |||
|
Face value
|
| | | $ | 124,700 | | |
|
Unamortized deferred financing costs
|
| | | | — | | |
|
Net book value
|
| | | $ | 124,700 | | |
|
Record Date
|
| |
Class F
|
| |
Class Y
|
| |
Class T
|
| |
Class S
|
| |
Class D
|
| |
Class M
|
| |
Class I
|
| |||||||||||||||||||||
|
January 30, 2024
|
| | | $ | 0.1799 | | | | | $ | 0.1799 | | | | | $ | 0.1362 | | | | | $ | 0.1362 | | | | | $ | 0.1477 | | | | | $ | 0.1477 | | | | | $ | 0.1539 | | |
|
February 27, 2024
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
March 27, 2024
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
April 29, 2024
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
May 30, 2024
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
June 27, 2024
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
July 30, 2024
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
August 29, 2024
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
September 30, 2024
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
October 30, 2024
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
November 27, 2024
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
December 30, 2024
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
Total
|
| | | $ | 2.1588 | | | | | $ | 2.1588 | | | | | $ | 1.6344 | | | | | $ | 1.6344 | | | | | $ | 1.7724 | | | | | $ | 1.7724 | | | | | $ | 1.8468 | | |
|
Record Date
|
| |
Class F
|
| |
Class Y
|
| |
Class T
|
| |
Class S
|
| |
Class D
|
| |
Class M
|
| |
Class I
|
| |||||||||||||||||||||
|
January 30, 2025
|
| | | $ | 0.1799 | | | | | $ | 0.1799 | | | | | $ | 0.1362 | | | | | $ | 0.1362 | | | | | $ | 0.1477 | | | | | $ | 0.1477 | | | | | $ | 0.1539 | | |
|
February 27, 2025
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
March 28, 2025
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
April 29, 2025
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
May 29, 2025
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
June 27, 2025
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
Total
|
| | | $ | 1.0794 | | | | | $ | 1.0794 | | | | | $ | 0.8172 | | | | | $ | 0.8172 | | | | | $ | 0.8862 | | | | | $ | 0.8862 | | | | | $ | 0.9234 | | |
| | | |
Three Months Ended
June 30, 2025 |
| |
Six Months Ended
June 30, 2025 |
| ||||||
| Distributions: | | | | | | | | | | | | | |
|
Paid or payable in cash
|
| | | $ | 26,949 | | | | | $ | 54,103 | | |
|
Reinvested in shares
|
| | | | 26,248 | | | | | | 53,282 | | |
|
Total distributions
|
| | | $ | 53,197 | | | | | $ | 107,385 | | |
| | | |
Three Months Ended
June 30, 2025 |
| |
Six Months Ended
June 30, 2025 |
| ||||||
| Source of distributions: | | | | | | | | | | | | | |
|
Cash flows from operating activities(1)
|
| | | $ | 53,197 | | | | | $ | 107,385 | | |
|
Offering proceeds
|
| | | | — | | | | | | — | | |
|
Total sources of distributions
|
| | | $ | 53,197 | | | | | $ | 107,385 | | |
|
Net cash provided by (used in) operating activities
|
| | | $ | 48,336 | | | | | $ | 87,430 | | |
| | |||||||||||||
| | | |
For the year
ended December 31, 2024 |
| |
For the three
months ended June 30, 2025 |
| ||||||||
|
Number of shares requested for repurchase
|
| | | | 5,523,106 | | | | | | | 4,854,965 | | | |
|
Number of shares repurchased
|
| | | | 5,523,106 | | | | | | | 4,854,965 | | | |
|
% of shares requested that were repurchased
|
| | | | 100% | | | | | | | 100% | | | |
|
Average repurchase price per share
|
| | | | $ 24.66 | | | | | | | $ 25.67 | | | |
| | | |
Year Ended
December 31, 2024 |
| |
Payable at
December 31, 2024 |
| |
Six Months
Ended June 30, 2025 |
| |
Payable at
June 30, 2025 |
| ||||||||||||
|
Selling commissions(1)
|
| | | $ | 1,293 | | | | | $ | — | | | | | $ | 457 | | | | | | — | | |
|
Dealer manager fees(1)
|
| | | | 18 | | | | | | — | | | | | | 3 | | | | | | — | | |
|
Stockholder servicing fees(2)
|
| | | | 14,722 | | | | | | 1,230 | | | | | | 7,164 | | | | | | — | | |
|
Other compensation – dealer manager
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Reimbursement of organization and offering expenses
|
| | | | 3,238 | | | | | | — | | | | | | 1,659 | | | | | | — | | |
|
Base management fee
|
| | | | 37,922 | | | | | | 9,393 | | | | | | 18,657 | | | | | | 9,174 | | |
|
Performance fee
|
| | | | 16,141 | | | | | | 59 | | | | | | — | | | | | | — | | |
|
Origination fee(3)
|
| | | | 12,109 | | | | | | — | | | | | | 6,820 | | | | | | — | | |
|
Administrative services expenses
|
| | | | — | | | | | | 267 | | | | | | 244 | | | | | | 277 | | |
|
Valuation services fee
|
| | | | 446 | | | | | | 223 | | | | | | 104 | | | | | | — | | |
|
Administrative services fees
|
| | | | 30,521 | | | | | | — | | | | | | 14,764 | | | | | | — | | |
|
Capital markets fees
|
| | | | 3,000 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Maximum Upfront
Selling Commissions as a % of Per Share Transaction price |
| |
Maximum Upfront
Dealer Manager Fees as a % of Per Share Transaction price |
|
|
Class T shares
|
| |
up to 3.0%
|
| |
0.5%
|
|
|
Class S shares
|
| |
up to 3.5%
|
| |
None
|
|
|
Class D shares
|
| |
None
|
| |
None
|
|
|
Class M shares
|
| |
None
|
| |
None
|
|
|
Class I shares
|
| |
None
|
| |
None
|
|
| | | |
Stockholder Servicing Fees as
a % of Per Share NAV |
| |||
|
Class T shares
|
| | | | 0.85%(1) | | |
|
Class S shares
|
| | | | 0.85% | | |
|
Class D shares
|
| | | | 0.3% | | |
|
Class M shares
|
| | | | 0.3% | | |
|
Class I shares
|
| |
None
|
| |||
|
Class F shares
|
| |
None
|
| |||
|
Class Y shares
|
| |
None
|
| |||
| |
Upfront selling commissions
|
| | | $ | 65,217,391 | | | |
2.90%
|
|
| |
Upfront dealer manager fees
|
| | | | 10,869,565 | | | |
0.48%
|
|
| |
Stockholder servicing fees(1)
|
| | | | 120,788,043 | | | |
5.37%
|
|
| |
Reimbursement of wholesaling activities(2)
|
| | | | 10,000,000 | | | |
0.44%
|
|
| |
Other underwriting compensation(3)
|
| | | | 2,450,000 | | | |
0.11%
|
|
| |
Total
|
| | | $ | 209,325,000 | | | |
9.30%
|
|
| |
SEC registration fee
|
| | | $ | 207,150 | | |
| |
FINRA filing fee
|
| | | | 225,500 | | |
| |
Legal
|
| | | | 2,000,000 | | |
| |
Printing and mailing
|
| | | | 1,000,000 | | |
| |
Accounting and tax
|
| | | | 1,000,000 | | |
| |
Blue sky
|
| | | | 600,000 | | |
| |
Advertising and sales literature
|
| | | | 2,000,000 | | |
| |
Due diligence
|
| | | | 1,000,000 | | |
| |
Investor relations and administrative support
|
| | | | 3,500,000 | | |
| |
Technology expenses
|
| | | | 750,000 | | |
| |
Total
|
| | | $ | 12,282,650 | | |
|
Date of Sale
|
| |
Aggregate
Sale Proceeds (in thousands) |
| |
Number of
Shares Issued |
| |
Purchase
Price Per Share |
| |||||||||
|
7/1/2022
|
| | | $ | 2,000 | | | | | | 81,907 | | | | | $ | 24.42 | | |
|
8/1/2022
|
| | | $ | 578 | | | | | | 23,675 | | | | | $ | 24.40 | | |
|
8/1/2022
|
| | | $ | 3,000 | | | | | | 122,935 | | | | | $ | 24.40 | | |
|
9/1/2022
|
| | | $ | 2,000 | | | | | | 81,982 | | | | | $ | 24.40 | | |
|
10/1/2022
|
| | | $ | 4,050 | | | | | | 166,012 | | | | | $ | 24.40 | | |
|
6/1/2023
|
| | | $ | 60 | | | | | | 2,476 | | | | | $ | 24.23 | | |
|
7/1/2023
|
| | | $ | 67 | | | | | | 2,750 | | | | | $ | 24.24 | | |
|
8/1/2023
|
| | | $ | 100 | | | | | | 4,127 | | | | | $ | 24.23 | | |
|
4/1/2024
|
| | | $ | 83 | | | | | | 3,444 | | | | | $ | 24.20 | | |
|
Date of Sale
|
| |
Aggregate
Sale Proceeds (in thousands) |
| |
Number of
Shares Issued |
| |
Purchase
Price Per Share |
| |||||||||
|
5/1/2024
|
| | | $ | 1,400 | | | | | | 57,909 | | | | | $ | 24.18 | | |
|
8/1/2024
|
| | | $ | 150 | | | | | | 6,201 | | | | | $ | 24.19 | | |
|
1/2/2025
|
| | | $ | 5,550 | | | | | | 227,871 | | | | | $ | 24.14 | | |
|
5/1/2025
|
| | | $ | 600 | | | | | | 24,925 | | | | | $ | 24.07 | | |
|
7/1/2025
|
| | | $ | 3,000 | | | | | | 124,698 | | | | | $ | 24.06 | | |
|
8/1/2025
|
| | | $ | 452 | | | | | | 18,792 | | | | | $ | 24.03 | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Michael C. Forman
Michael C. Forman
|
| |
Chief Executive Officer, President and
Chairman (Principal Executive Officer) |
| |
October 1, 2025
|
|
| |
/s/ Brian Gold
Brian Gold
|
| |
Chief Financial Officer (Principal Financial
Officer and Principal Accounting Officer) |
| |
October 1, 2025
|
|
| |
/s/ David J. Adelman
David J. Adelman
|
| | Director | | |
October 1, 2025
|
|
| |
/s/ Jeffrey Krasnoff
Jeffrey Krasnoff
|
| | Director | | |
October 1, 2025
|
|
| |
/s/ Ryan N. Boyer
Ryan N. Boyer
|
| | Independent Director | | |
October 1, 2025
|
|
| |
/s/ James W. Brown
James W. Brown
|
| | Independent Director | | |
October 1, 2025
|
|
| |
/s/ Karen D. Bucholz
Karen D. Bucholz
|
| | Independent Director | | |
October 1, 2025
|
|
| |
/s/ Terence J. Connors
Terence J. Connors
|
| | Independent Director | | |
October 1, 2025
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ John A. Fry
John A. Fry
|
| | Independent Director | | |
October 1, 2025
|
|
| |
/s/ William P. Hankowsky
William P. Hankowsky
|
| | Independent Director | | |
October 1, 2025
|
|
| |
/s/ David Schiff
David Schiff
|
| | Independent Director | | |
October 1, 2025
|
|