|
|
|
|
|
|
Value
|
|
Private Real Estate — 87.3%
|
|||||
|
Equity — 62.8%
|
|||||
|
Real Estate Investments — 48.9%
|
|||||
|
Healthcare — 11.7%
|
|||||
|
55 Messina Drive, Braintree, MA
|
|
|
|
$17,900,000
(a)(b)
|
|
|
2639 Curry Lane, Nokomis, FL
|
|
|
|
39,291,377
(a)(c)
|
|
|
6810 10th Street, Greeley, CO
|
|
|
|
40,505,743
(a)(c)
|
|
|
Denton Medical, Denton, TX
|
|
|
|
17,316,645
(a)(c)
|
|
|
Vitality Franklin, Franklin, TN
|
|
|
|
44,732,321
(a)(c)
|
|
|
Total Healthcare
|
159,746,086
|
||||
|
Industrial — 24.6%
|
|||||
|
100 Friars Boulevard, West Deptford, NJ
|
|
|
|
30,300,000
(a)(b)
|
|
|
3828 Civic Center, Las Vegas, NV
|
|
|
|
8,600,000
(a)(b)
|
|
|
12000 East 56th Avenue, Denver, CO
|
|
|
|
12,200,000
(a)(b)
|
|
|
15550 Export Plaza Drive, Houston, TX
|
|
|
|
11,500,000
(a)
|
|
|
Chino Industrial Portfolio, Chino, CA
|
|
|
|
29,100,000
(a)(b)
|
|
|
Crossroad Logistics, Tampa, FL
|
|
|
|
18,200,000
(a)(b)
|
|
|
Hollywood Avenue, South Plainfield, NJ
|
|
|
|
21,200,000
(a)
|
|
|
Jedburg Logistics Park Building 2, Summerville, SC
|
|
|
|
26,500,000
(a)(d)
|
|
|
Mack Place, South Plainfield, NJ
|
|
|
|
18,000,000
(a)
|
|
|
Nordeast Business Center, Minneapolis, MN
|
|
|
|
19,300,000
(a)
|
|
|
Pacific Golden Valley, Santa Clarita, CA
|
|
|
|
63,200,000
(a)
|
|
|
Puyallup IOS, Puyallup, WA
|
|
|
|
7,000,000
(a)
|
|
|
Regional Airport Center II, Orlando, FL
|
|
|
|
18,800,000
(a)(b)
|
|
|
Rojas East Distribution Center, El Paso, TX
|
|
|
|
53,600,000
(a)(b)
|
|
|
Total Industrial
|
337,500,000
|
||||
|
Mixed-Use — 2.5%
|
|||||
|
Congress Commons, Austin, TX
|
|
|
|
34,500,000
(a)(b)
|
|
|
Necessity Retail — 2.0%
|
|||||
|
Midtown Corner, Raleigh, NC
|
|
|
|
27,500,000
(a)(b)
|
|
|
Office — 2.9%
|
|||||
|
The Sheds on Charlotte, Nashville, TN
|
|
|
|
39,900,000
(a)(b)
|
|
|
Residential — 5.2%
|
|||||
|
Anker Haus, Charlotte, NC
|
|
|
|
18,000,000
(a)(b)
|
|
|
Retreat at Weaverville, Weaverville, NC
|
|
|
|
53,300,000
(a)(b)
|
|
|
Total Residential
|
71,300,000
|
||||
|
|
|||||
|
Total Real Estate Investments (Cost — $672,085,027)
|
670,446,086
|
||||
|
|
|
|
|
Stated
Ownership %(e)
|
|
|
Investments in Non-Consolidated Joint Ventures — 13.9%
|
|||||
|
Healthcare — 1.2%
|
|||||
|
Fusion Life Science HQ, Carlsbad, CA
|
|
|
85.0%
|
15,969,742
(a)(f)
|
|
|
Industrial — 1.5%
|
|||||
|
456 Sullivan Avenue, South Windsor, CT
|
|
|
95.0%
|
19,863,949
(a)(f)
|
|
|
Residential — 11.2%
|
|||||
|
7th Street Station, Corvallis, OR
|
|
|
95.0%
|
20,039,228
(a)(f)
|
|
|
Gates at Marina, Marina, CA
|
|
|
87.5%
|
27,285,971
(a)(f)
|
|
|
Highland Station, Louisville, KY
|
|
|
90.0%
|
20,464,688
(a)(f)
|
|
|
Martinique Bay, Henderson, NV
|
|
|
80.0%
|
23,459,891
(a)(f)
|
|
|
|
|
|
|
Stated
Ownership %(e)
|
Value
|
|
Investments in Non-Consolidated Joint Ventures — continued
|
|||||
|
Residential — continued
|
|||||
|
Mosaic at Largo Station, Largo, MD
|
|
|
92.5%
|
$31,521,506
(a)(f)
|
|
|
San Martin, Las Vegas, NV
|
|
|
96.0%
|
31,106,856
(a)(c)(f)
|
|
|
Total Residential
|
153,878,140
|
||||
|
|
|||||
|
Total Investments in Non-Consolidated Joint Ventures (Cost — $181,139,418)
|
189,711,831
|
||||
|
|
|||||
|
Total Equity (Cost — $853,224,445)
|
860,157,917
|
||||
|
|
|
Rate
|
Maturity
Date
|
Face
Amount
|
|
|
Real Estate Lending — 24.5%
|
|||||
|
Investments in Real Estate Loans — 14.6%
|
|||||
|
Industrial — 3.7%
|
|||||
|
Agellan Portfolio III Mezzanine Loan (SOFR + 5.750%)
|
9.423%
|
7/9/27
|
$50,000,000
|
50,000,000
(a)(g)
|
|
|
Mixed-Use — 1.3%
|
|||||
|
Aertson Midtown Mezzanine B Loan
|
9.140%
|
4/30/26
|
18,000,000
|
17,994,222
(a)
|
|
|
Office — 1.0%
|
|||||
|
Memphis Logistics Mezzanine Loan (SOFR + 6.464%, 0.150% SOFR floor)
|
10.134%
|
8/9/26
|
14,000,000
|
14,000,000
(a)(g)
|
|
|
Residential — 8.6%
|
|||||
|
Pearl at Boulder Creek Senior Loan (SOFR + 3.400%, 3.500% SOFR floor)
|
7.068%
|
3/1/28
|
46,009,524
|
46,009,524
(a)(g)
|
|
|
The Biltmore Mezzanine Loan (SOFR + 7.250%, 3.000% SOFR floor)
|
10.930%
|
4/11/26
|
43,000,000
|
43,000,000
(a)(g)
|
|
|
The Lodge Mezzanine Loan
|
7.400%
|
7/1/27
|
21,400,000
|
21,400,000
(a)
|
|
|
The Parker off Pearl Mezzanine Loan
|
7.400%
|
7/1/27
|
8,100,000
|
8,100,000
(a)
|
|
|
Total Residential
|
118,509,524
|
||||
|
|
|||||
|
Total Investments in Real Estate Loans (Cost — $200,509,524)
|
200,503,746
|
||||
|
Senior Lending — 8.5%
|
|||||
|
Industrial — 8.5%
|
|||||
|
73rd and Washington Senior Loan (SOFR + 6.000%, 3.000% SOFR floor)
|
9.668%
|
6/1/26
|
23,366,267
|
23,366,267
(a)(g)
|
|
|
National IOS Portfolio Senior Loan (SOFR + 3.700%, 3.500% SOFR floor)
|
7.370%
|
3/26/27
|
66,500,000
|
66,500,000
(a)(g)
|
|
|
Summit at Surprise Senior Loan (SOFR + 5.000%, 5.329% SOFR floor)
|
10.329%
|
9/1/26
|
26,430,539
|
26,430,539
(a)(g)
|
|
|
|
|||||
|
Total Senior Lending (Cost — $116,296,806)
|
116,296,806
|
||||
|
Preferred Equity — 1.4%
|
|||||
|
Residential — 1.4%
|
|||||
|
Avilla Enclave
|
10.125%
|
3/13/33
|
10,672,455
|
10,672,455
(a)
|
|
|
Avilla Suncoast (SOFR + 6.750%, 4.620% SOFR floor)
|
11.370%
|
3/29/33
|
8,647,114
|
8,647,114
(a)(g)
|
|
|
|
|||||
|
Total Preferred Equity (Cost — $19,319,569)
|
19,319,569
|
||||
|
|
|||||
|
Total Real Estate Lending (Cost — $336,125,899)
|
336,120,121
|
||||
|
|
|||||
|
Total Private Real Estate (Cost — $1,189,350,344)
|
1,196,278,038
|
||||
|
Publicly-Traded Real Estate Securities — 17.1%
|
|||||
|
Collateralized Mortgage Obligations(h) — 13.8%
|
|||||
|
280 Park Avenue Mortgage Trust, 2017-280P E (1 mo. Term SOFR + 2.419%)
|
6.089%
|
9/15/34
|
2,130,000
|
2,088,933
(i)(j)
|
|
|
A10 Issuer LLC, 2025-FL6 A (1 mo. Term SOFR + 1.465%)
|
5.138%
|
5/15/42
|
2,500,000
|
2,497,596
(i)(j)
|
|
|
Anchor Mortgage Trust, 2025-RTL1 A2
|
6.358%
|
5/25/40
|
1,470,000
|
1,464,753
(i)
|
|
|
Angel Oak Mortgage Trust, 2025-6 A3
|
5.920%
|
4/25/70
|
747,188
|
750,602
(i)
|
|
|
Arbor Realty Commercial Real Estate Notes LLC, 2025-FL1 D (1 mo. Term SOFR +
3.293%)
|
6.968%
|
1/20/43
|
1,170,000
|
1,170,168
(i)(j)
|
|
|
Arbor Realty Commercial Real Estate Notes LLC, 2025-FL1 E (1 mo. Term SOFR +
3.942%)
|
7.617%
|
1/20/43
|
720,000
|
720,452
(i)(j)
|
|
|
AREIT, 2025-CRE11 A (1 mo. Term SOFR + 1.550%)
|
5.228%
|
7/25/43
|
2,580,000
|
2,583,014
(i)(j)
|
|
|
Atrium Hotel Portfolio Trust, 2017-ATRM E (1 mo. Term SOFR + 3.347%)
|
7.020%
|
12/15/36
|
1,700,000
|
1,609,773
(i)(j)
|
|
|
BANK, 2021-BN34 F
|
2.250%
|
6/15/63
|
850,000
|
417,593
(i)
|
|
|
BANK, 2021-BN35 H
|
1.662%
|
6/15/64
|
1,050,000
|
423,954
(i)(j)
|
|
|
|
|
Rate
|
Maturity
Date
|
Face
Amount
|
Value
|
|
|
|||||
|
Collateralized Mortgage Obligations(h) — continued
|
|||||
|
BANK, 2021-BN35 K
|
1.662%
|
6/15/64
|
$3,076,923
|
$1,167,769
(i)(j)
|
|
|
BANK, 2022-BNK43 E
|
3.000%
|
8/15/55
|
2,125,000
|
1,448,335
(i)
|
|
|
BANK, 2022-BNK44 E
|
4.000%
|
11/15/32
|
300,000
|
203,229
(i)(j)
|
|
|
Bank of America Merrill Lynch Commercial Mortgage Trust, 2017-BNK3 E
|
4.501%
|
2/15/50
|
1,000,000
|
835,385
(i)(j)
|
|
|
BANK5, 2024-5YR12 F
|
4.802%
|
12/15/57
|
300,000
|
238,445
(j)
|
|
|
Bellemeade RE Ltd., 2025-1 M2 (30 Day Average SOFR + 3.900%)
|
7.562%
|
10/25/35
|
2,400,000
|
2,446,935
(i)(j)
|
|
|
BF Mortgage Trust, 2019-NYT D (1 mo. Term SOFR + 2.297%)
|
5.970%
|
12/15/35
|
2,985,600
|
2,803,866
(i)(j)
|
|
|
BRAVO Residential Funding Trust, 2024-NQM5 A3
|
6.158%
|
6/25/64
|
621,512
|
625,184
(i)
|
|
|
BRAVO Residential Funding Trust, 2025-NQM1 A3
|
5.908%
|
12/25/64
|
578,904
|
581,620
(i)
|
|
|
BRAVO Residential Funding Trust, 2025-NQM7 A3
|
5.814%
|
7/25/65
|
1,678,538
|
1,683,911
(i)
|
|
|
BRAVO Residential Funding Trust, 2025-NQM8 A3
|
5.589%
|
6/25/65
|
905,686
|
905,612
(i)
|
|
|
BRAVO Residential Funding Trust, 2026-NQM1 A3
|
5.205%
|
12/25/65
|
1,486,818
|
1,475,694
(i)
|
|
|
BRES Commercial Mortgage Trust, 2025-ATCAP F (1 mo. Term SOFR + 5.189%)
|
8.861%
|
11/15/42
|
2,000,000
|
1,997,159
(i)(j)
|
|
|
BWAY Mortgage Trust, 2013-1515 F
|
3.928%
|
3/10/33
|
2,000,000
|
1,702,618
(i)(j)
|
|
|
BX Commercial Mortgage Trust, 2019-IMC G (1 mo. Term SOFR + 3.646%)
|
7.319%
|
4/15/34
|
1,869,000
|
1,823,855
(i)(j)
|
|
|
BX Commercial Mortgage Trust, 2024-BIO2 D
|
7.713%
|
8/13/41
|
2,000,000
|
1,937,053
(i)(j)
|
|
|
BX Commercial Mortgage Trust, 2026-CSMO D (1 mo. Term SOFR + 2.450%)
|
6.123%
|
2/15/43
|
2,260,000
|
2,269,171
(i)(j)
|
|
|
Chase Mortgage Finance Corp., 2016-SH2 M4
|
3.750%
|
12/25/45
|
689,015
|
636,941
(i)(j)
|
|
|
CIP Commercial Mortgage Trust, 2025-SBAY E (1 mo. Term SOFR + 3.750%)
|
7.423%
|
10/15/37
|
2,200,000
|
2,199,495
(i)(j)
|
|
|
Citigroup Commercial Mortgage Trust, 2015-GC29 C
|
3.975%
|
4/10/48
|
1,600,000
|
1,432,800
(j)
|
|
|
Citigroup Commercial Mortgage Trust, 2015-P1 D
|
3.225%
|
9/15/48
|
11,336
|
11,116
(i)
|
|
|
Citigroup Commercial Mortgage Trust, 2017-P7 B
|
4.137%
|
4/14/50
|
1,500,000
|
1,416,725
(j)
|
|
|
COLT Mortgage Loan Trust, 2025-11 A3
|
5.409%
|
11/25/70
|
1,519,900
|
1,514,463
(i)
|
|
|
COLT Mortgage Loan Trust, 2026-1 B1
|
6.462%
|
2/25/71
|
1,000,000
|
990,943
(i)(j)
|
|
|
CSAIL Commercial Mortgage Trust, 2015-C3 C
|
4.130%
|
8/15/48
|
1,832,807
|
1,779,312
(j)
|
|
|
CSMC Trust, 2017-CHOP H (PRIME + 4.294%)
|
11.044%
|
7/15/32
|
1,000,000
|
966,387
(i)(j)
|
|
|
CSMC Trust, 2020-FACT E (1 mo. Term SOFR + 5.476%)
|
9.149%
|
10/15/37
|
1,500,000
|
1,368,469
(i)(j)
|
|
|
DBWF Mortgage Trust, 2015-LCM B
|
3.422%
|
6/10/34
|
2,000,000
|
1,883,125
(i)(j)
|
|
|
Dwight Issuer LLC, 2025-FL1 A (1 mo. Term SOFR + 1.662%)
|
5.342%
|
6/18/42
|
1,000,000
|
1,001,821
(i)(j)
|
|
|
Dwight Issuer LLC, 2025-FL1 E (1 mo. Term SOFR + 4.938%)
|
8.618%
|
6/18/42
|
750,000
|
749,462
(i)(j)
|
|
|
Eagle RE Ltd., 2023-1 M1B (30 Day Average SOFR + 3.950%)
|
7.612%
|
9/26/33
|
1,000,000
|
1,023,604
(i)(j)
|
|
|
Eagle RE Ltd., 2023-1 M2 (30 Day Average SOFR + 5.200%)
|
8.862%
|
9/26/33
|
920,000
|
972,226
(i)(j)
|
|
|
Ellington Financial Mortgage Trust, 2025-INV1 B1
|
7.185%
|
3/25/70
|
750,000
|
753,421
(i)(j)
|
|
|
Ellington Financial Mortgage Trust, 2025-NQM5 B1
|
6.716%
|
11/25/70
|
1,395,500
|
1,389,426
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) Multifamily Structured Credit Risk
Trust, 2021-MN1 M2 (30 Day Average SOFR + 3.750%)
|
7.412%
|
1/25/51
|
3,292,000
|
3,421,400
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) Multifamily Structured Credit Risk
Trust, 2021-MN2 M2 (30 Day Average SOFR + 3.350%)
|
7.012%
|
7/25/41
|
2,425,431
|
2,432,107
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, 5140 NI, IO
|
2.500%
|
5/25/49
|
3,546,188
|
512,343
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, 5159 IP, IO, PAC
|
3.000%
|
11/25/51
|
4,647,980
|
674,196
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, 5408 GI, IO, PAC
|
6.500%
|
4/25/54
|
2,463,400
|
407,419
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, 5408 PI, IO, PAC
|
6.500%
|
3/25/54
|
493,372
|
98,493
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, 5449 FQ (30 Day Average
SOFR + 1.500%)
|
5.162%
|
9/25/54
|
4,417,213
|
4,442,913
(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, 5482 FC (30 Day Average
SOFR + 1.300%)
|
4.962%
|
12/25/54
|
3,642,350
|
3,666,538
(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, 5523 IQ, IO, PAC
|
6.500%
|
4/25/55
|
3,010,931
|
527,403
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, 5549 AF (30 Day Average
SOFR + 1.500%)
|
5.162%
|
6/25/55
|
7,573,734
|
7,628,989
(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, Structured Agency Credit
Risk Trust, 2020-DNA2 B2 (30 Day Average SOFR + 4.914%)
|
8.576%
|
2/25/50
|
750,000
|
824,699
(i)(j)
|
|
|
|
|
Rate
|
Maturity
Date
|
Face
Amount
|
Value
|
|
|
|||||
|
Collateralized Mortgage Obligations(h) — continued
|
|||||
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, Structured Agency Credit
Risk Trust, 2021-DNA3 B2 (30 Day Average SOFR + 6.250%)
|
9.912%
|
10/25/33
|
$725,000
|
$914,866
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, Structured Agency Credit
Risk Trust, 2021-DNA5 B2 (30 Day Average SOFR + 5.500%)
|
9.162%
|
1/25/34
|
1,500,000
|
1,831,395
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, Structured Agency Credit
Risk Trust, 2021-HQA4 B2 (30 Day Average SOFR + 7.000%)
|
10.662%
|
12/25/41
|
640,000
|
660,369
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, Structured Agency Credit
Risk Trust, 2025-DNA1 M2 (30 Day Average SOFR + 1.350%)
|
5.012%
|
1/25/45
|
1,580,000
|
1,571,742
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) REMIC, Structured Agency Credit
Risk Trust, 2025-DNA2 M2 (30 Day Average SOFR + 1.500%)
|
5.162%
|
5/25/45
|
1,150,000
|
1,152,118
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) Seasoned Credit Risk Transfer Trust,
2017-1 M2
|
4.000%
|
1/25/56
|
1,495,249
|
1,458,529
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) Seasoned Credit Risk Transfer Trust,
2018-4 M
|
4.750%
|
3/25/58
|
967,319
|
952,497
(i)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) Structured Agency Credit Risk
Securitized Participation Interests Trust, 2017-SPI1 B
|
4.107%
|
9/25/47
|
152,786
|
112,148
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) Structured Agency Credit Risk Trust,
2019-DNA3 B2 (30 Day Average SOFR + 8.264%)
|
11.926%
|
7/25/49
|
750,000
|
832,036
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) Structured Agency Credit Risk Trust,
2019-FTR1 B2 (30 Day Average SOFR + 8.464%)
|
12.126%
|
1/25/48
|
660,000
|
779,740
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) Structured Agency Credit Risk Trust,
2019-FTR3 B2 (30 Day Average SOFR + 4.914%)
|
8.582%
|
9/25/47
|
800,000
|
868,523
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) Structured Agency Credit Risk Trust,
2019-FTR4 B2 (30 Day Average SOFR + 5.114%)
|
8.776%
|
11/25/47
|
750,000
|
826,342
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) Structured Agency Credit Risk Trust,
2019-HQA3 B2 (30 Day Average SOFR + 7.614%)
|
11.276%
|
9/25/49
|
970,000
|
1,078,238
(i)(j)
|
|
|
Federal Home Loan Mortgage Corp. (FHLMC) Whole Loan Securities Trust, 2017-
SC01 M2
|
3.657%
|
12/25/46
|
530,000
|
495,901
(i)(j)
|
|
|
Federal National Mortgage Association (FNMA) — CAS, 2021-R01 1B1 (30 Day
Average SOFR + 3.100%)
|
6.762%
|
10/25/41
|
500,000
|
504,890
(i)(j)
|
|
|
Federal National Mortgage Association (FNMA) — CAS, 2021-R01 1B2 (30 Day
Average SOFR + 6.000%)
|
9.662%
|
10/25/41
|
1,500,000
|
1,531,322
(i)(j)
|
|
|
Federal National Mortgage Association (FNMA) — CAS, 2021-R03 1B2 (30 Day
Average SOFR + 5.500%)
|
9.162%
|
12/25/41
|
695,000
|
711,953
(i)(j)
|
|
|
Federal National Mortgage Association (FNMA) — CAS, 2022-R02 2B2 (30 Day
Average SOFR + 7.650%)
|
11.312%
|
1/25/42
|
1,000,000
|
1,044,401
(i)(j)
|
|
|
Federal National Mortgage Association (FNMA) — CAS, 2024-R01 1B2 (30 Day
Average SOFR + 4.000%)
|
7.662%
|
1/25/44
|
340,000
|
359,249
(i)(j)
|
|
|
Federal National Mortgage Association (FNMA) — CAS, 2024-R02 1B1 (30 Day
Average SOFR + 2.500%)
|
6.162%
|
2/25/44
|
1,000,000
|
1,013,841
(i)(j)
|
|
|
Federal National Mortgage Association (FNMA) REMIC, 2020-15 IA, IO
|
3.000%
|
3/25/50
|
3,407,511
|
483,203
|
|
|
Federal National Mortgage Association (FNMA) REMIC, 2021-78 CI, IO
|
4.500%
|
11/25/51
|
2,241,478
|
507,147
|
|
|
Federal National Mortgage Association (FNMA) REMIC, 2022-62 FM (30 Day
Average SOFR + 0.650%)
|
4.312%
|
9/25/52
|
9,597,723
|
9,476,041
(j)
|
|
|
Federal National Mortgage Association (FNMA) REMIC, 2024-19 PI, IO, PAC
|
6.500%
|
1/25/54
|
2,679,771
|
531,413
|
|
|
FREMF Mortgage Trust, 2021-F117 CS (30 Day Average SOFR + 6.400%)
|
10.069%
|
7/25/31
|
654,865
|
604,653
(i)(j)
|
|
|
FS Rialto Issuer LLC, 2025-FL10 D (1 mo. Term SOFR + 2.696%)
|
6.372%
|
8/19/42
|
1,000,000
|
997,477
(i)(j)
|
|
|
Government National Mortgage Association (GNMA), 2015-152 PI, IO, PAC
|
4.000%
|
10/20/45
|
2,355,662
|
466,844
|
|
|
Government National Mortgage Association (GNMA), 2023-184 HI, IO
|
7.000%
|
12/20/53
|
1,021,199
|
213,816
|
|
|
Government National Mortgage Association (GNMA), 2024-151 KS, IO (-1.000 x 30
Day Average SOFR + 6.050%)
|
2.377%
|
9/20/54
|
4,607,327
|
379,283
(j)
|
|
|
Government National Mortgage Association (GNMA), 2025-175 LS, IO (-1.000 x 30
Day Average SOFR + 5.950%)
|
2.277%
|
10/20/55
|
2,178,355
|
210,944
(j)
|
|
|
|
|
Rate
|
Maturity
Date
|
Face
Amount
|
Value
|
|
|
|||||
|
Collateralized Mortgage Obligations(h) — continued
|
|||||
|
Government National Mortgage Association (GNMA), 2025-214 S, IO (-1.000 x 30
Day Average SOFR + 6.600%)
|
2.927%
|
12/20/55
|
$2,546,122
|
$259,441
(j)
|
|
|
Greystone CRE Notes LLC, 2025-FL4 A (1 mo. Term SOFR + 1.481%)
|
5.154%
|
1/15/43
|
1,480,000
|
1,480,600
(i)(j)
|
|
|
Greystone CRE Notes LLC, 2025-HC4 D (1 mo. Term SOFR + 3.940%)
|
7.613%
|
10/15/42
|
2,000,000
|
1,993,062
(i)(j)
|
|
|
GS Mortgage Securities Corp. Trust, 2017-375H A
|
3.475%
|
9/10/37
|
2,500,000
|
2,433,646
(i)(j)
|
|
|
GS Mortgage Securities Trust, 2014-GC24 B
|
4.297%
|
9/10/47
|
803,795
|
778,367
(j)
|
|
|
GS Mortgage Securities Trust, 2015-GC28 D
|
4.129%
|
2/10/48
|
210,643
|
202,433
(i)(j)
|
|
|
GS Mortgage Securities Trust, 2015-GC32 D
|
3.345%
|
7/10/48
|
21,891
|
21,465
|
|
|
Home RE Ltd., 2023-1 M2 (30 Day Average SOFR + 6.000%)
|
9.662%
|
10/25/33
|
500,000
|
537,529
(i)(j)
|
|
|
Home RE Ltd., 2026-1 M1C (30 Day Average SOFR + 2.600%)
|
6.262%
|
1/25/36
|
1,550,000
|
1,554,603
(i)(j)
|
|
|
HOMES Trust, 2024-NQM1 A1
|
5.915%
|
7/25/69
|
660,451
|
666,215
(i)
|
|
|
HOMES Trust, 2025-NQM1 A3
|
5.961%
|
1/25/70
|
702,736
|
705,030
(i)
|
|
|
HOMES Trust, 2026-NQM1 A2
|
5.053%
|
9/25/70
|
1,092,888
|
1,081,855
(i)
|
|
|
JPMorgan Chase Commercial Mortgage Securities Trust, 2015-JP1 C
|
4.765%
|
1/15/49
|
1,700,000
|
1,581,961
(j)
|
|
|
JPMorgan Chase Commercial Mortgage Securities Trust, 2017-FL11 E (PRIME +
0.964%)
|
7.714%
|
10/15/32
|
80,707
|
80,595
(i)(j)
|
|
|
JPMorgan Mortgage Trust, 2015-4 B2
|
3.507%
|
6/25/45
|
272,667
|
253,648
(i)(j)
|
|
|
JPMorgan Mortgage Trust, 2025-NQM5 A1
|
4.879%
|
5/25/66
|
1,434,747
|
1,424,627
(i)(j)
|
|
|
KIND Trust, 2021-KIND E (1 mo. Term SOFR + 3.364%)
|
7.040%
|
8/15/38
|
991,855
|
980,406
(i)(j)
|
|
|
KREF Ltd., 2021-FL2 C (1 mo. Term SOFR + 2.114%)
|
5.793%
|
2/15/39
|
928,500
|
916,889
(i)(j)
|
|
|
LHOME Mortgage Trust, 2024-RTL5 A1
|
5.323%
|
9/25/39
|
1,500,000
|
1,501,150
(i)
|
|
|
LHOME Mortgage Trust, 2025-RTL1 M1
|
7.023%
|
1/25/40
|
500,000
|
505,584
(i)(j)
|
|
|
LHOME Mortgage Trust, 2026-RTL1 M1
|
5.993%
|
1/25/41
|
610,000
|
603,537
(i)(j)
|
|
|
LHOME Mortgage Trust, 2026-RTL1 M2
|
7.694%
|
1/25/41
|
360,000
|
358,456
(i)(j)
|
|
|
MF1 LLC, 2025-FL17 D (1 mo. Term SOFR + 2.741%)
|
6.421%
|
2/18/40
|
2,340,000
|
2,326,973
(i)(j)
|
|
|
MF1 LLC, 2025-FL17 E (1 mo. Term SOFR + 3.490%)
|
7.170%
|
2/18/40
|
360,000
|
357,734
(i)(j)
|
|
|
MF1 LLC, 2025-FL19 D (1 mo. Term SOFR + 3.440%)
|
7.119%
|
5/18/42
|
1,000,000
|
1,000,015
(i)(j)
|
|
|
MF1 LLC, 2026-FL21 A (1 mo. Term SOFR + 1.350%)
|
5.030%
|
2/18/41
|
2,650,000
|
2,642,479
(i)(j)
|
|
|
MF1 Ltd., 2021-FL7 E (1 mo. Term SOFR + 2.914%)
|
6.594%
|
10/16/36
|
1,000,000
|
986,786
(i)(j)
|
|
|
MF1 Ltd., 2022-FL8 D (1 mo. Term SOFR + 2.650%)
|
6.327%
|
2/19/37
|
2,715,000
|
2,721,559
(i)(j)
|
|
|
MF1 Trust, 2024-FL15 D (1 mo. Term SOFR + 4.038%)
|
7.718%
|
8/18/41
|
400,000
|
401,479
(i)(j)
|
|
|
MF1 Trust, 2024-FL16 A (1 mo. Term SOFR + 1.541%)
|
5.221%
|
11/18/39
|
1,000,000
|
1,001,093
(i)(j)
|
|
|
Morgan Stanley Capital I Trust, 2016-BNK2 B
|
3.485%
|
11/15/49
|
500,000
|
467,565
|
|
|
Morgan Stanley Residential Mortgage Loan Trust, 2025-NQM9 A3
|
5.321%
|
9/25/70
|
2,797,437
|
2,785,089
(i)
|
|
|
Morgan Stanley Residential Mortgage Loan Trust, 2026-DSC1 A2
|
5.020%
|
1/25/71
|
1,310,256
|
1,298,751
(i)
|
|
|
MSWF Commercial Mortgage Trust, 2023-1 E
|
4.000%
|
5/15/56
|
1,344,000
|
1,009,089
(i)
|
|
|
MTN Commercial Mortgage Trust, 2022-LPFL F (1 mo. Term SOFR + 5.285%)
|
8.965%
|
3/15/39
|
500,000
|
499,396
(i)(j)
|
|
|
Natixis Commercial Mortgage Securities Trust, 2022-JERI G (1 mo. Term SOFR +
7.608%)
|
11.280%
|
1/15/39
|
3,000,000
|
2,034,552
(i)(j)
|
|
|
Natixis Commercial Mortgage Securities Trust, 2022-RRI E (1 mo. Term SOFR +
5.193%)
|
8.866%
|
3/15/35
|
496,221
|
497,282
(i)(j)
|
|
|
New Residential Mortgage Loan Trust, 2017-1A B6
|
5.282%
|
2/25/57
|
1,562,484
|
1,456,867
(i)(j)
|
|
|
New Residential Mortgage Loan Trust, 2017-5A B5
|
5.821%
|
6/25/57
|
527,300
|
497,155
(i)(j)
|
|
|
New Residential Mortgage Loan Trust, 2017-6A B3
|
4.700%
|
8/27/57
|
552,730
|
546,179
(i)(j)
|
|
|
New Residential Mortgage Loan Trust, 2018-1A B6
|
5.590%
|
12/25/57
|
1,993,300
|
1,709,565
(i)(j)
|
|
|
New Residential Mortgage Loan Trust, 2022-NQM4 A3
|
5.000%
|
6/25/62
|
694,970
|
692,678
(i)
|
|
|
New Residential Mortgage Loan Trust, 2024-RTL1 M1
|
9.298%
|
3/25/39
|
270,000
|
270,454
(i)(j)
|
|
|
New Residential Mortgage Loan Trust, 2024-RTL1 M2
|
9.298%
|
3/25/39
|
610,000
|
610,411
(i)(j)
|
|
|
New Residential Mortgage Loan Trust, 2025-NQM5 A3
|
5.464%
|
8/25/65
|
1,916,444
|
1,908,445
(i)
|
|
|
NRM FHT1 Excess Owner LLC, 2025-FHT1 A
|
6.545%
|
3/25/32
|
611,633
|
614,769
(i)
|
|
|
OBX Trust, 2025-NQM8 A3
|
5.826%
|
3/25/65
|
1,109,369
|
1,113,585
(i)
|
|
|
OBX Trust, 2025-NQM10 A3
|
5.706%
|
5/25/65
|
1,278,239
|
1,282,069
(i)
|
|
|
|
|
Rate
|
Maturity
Date
|
Face
Amount
|
Value
|
|
|
|||||
|
Collateralized Mortgage Obligations(h) — continued
|
|||||
|
Opteum Mortgage Acceptance Corp. Trust, 2006-1 1AC1 (1 mo. Term SOFR +
0.714%)
|
4.393%
|
4/25/36
|
$937,725
|
$897,238
(j)
|
|
|
PFP Ltd., 2026-13 A (1 mo. Term SOFR + 1.500%)
|
5.180%
|
8/18/43
|
1,900,000
|
1,902,194
(i)(j)
|
|
|
PRPM LLC, 2025-RCF3 A2
|
5.250%
|
7/25/55
|
730,000
|
726,697
(i)
|
|
|
PRPM LLC, 2025-RCF5 A3
|
5.460%
|
10/25/55
|
2,000,000
|
1,996,719
(i)
|
|
|
Santander Mortgage Asset Receivable Trust, 2025-NQM2 A3
|
6.036%
|
2/25/65
|
841,463
|
845,477
(i)
|
|
|
STWD LLC, 2025-FL4 A (1 mo. Term SOFR + 1.450%)
|
5.127%
|
11/19/42
|
2,850,000
|
2,850,189
(i)(j)
|
|
|
Toorak Mortgage Trust, 2024-RRTL2 B2
|
9.191%
|
9/25/39
|
900,000
|
908,332
(i)(j)
|
|
|
Towd Point Mortgage Trust, 2017-3 B5
|
3.822%
|
7/25/57
|
1,176,648
|
664,131
(i)(j)
|
|
|
TRTX Issuer Ltd., 2022-FL5 E (1 mo. Term SOFR + 4.350%)
|
8.028%
|
2/15/39
|
500,000
|
502,783
(i)(j)
|
|
|
UBS Commercial Mortgage Trust, 2017-C3 C
|
4.352%
|
8/15/50
|
1,600,000
|
1,510,346
(j)
|
|
|
UBS Commercial Mortgage Trust, 2018-C15 C
|
5.137%
|
12/15/51
|
650,000
|
620,540
(j)
|
|
|
Verus Securitization Trust, 2023-5 B1
|
7.970%
|
6/25/68
|
2,000,000
|
2,002,806
(i)(j)
|
|
|
Verus Securitization Trust, 2023-7 B1
|
7.898%
|
10/25/68
|
590,000
|
595,992
(i)(j)
|
|
|
Verus Securitization Trust, 2024-4 B1
|
7.643%
|
6/25/69
|
240,000
|
242,271
(i)(j)
|
|
|
Verus Securitization Trust, 2024-4 B2
|
8.001%
|
6/25/69
|
320,000
|
322,539
(i)(j)
|
|
|
Verus Securitization Trust, 2024-8 B1
|
7.032%
|
10/25/69
|
1,000,000
|
1,008,223
(i)(j)
|
|
|
Verus Securitization Trust, 2024-INV1 A3
|
6.470%
|
3/25/69
|
682,859
|
687,643
(i)
|
|
|
Verus Securitization Trust, 2025-11 A3
|
5.270%
|
11/25/70
|
2,887,800
|
2,872,547
(i)
|
|
|
Verus Securitization Trust, 2025-R1 A3
|
5.774%
|
5/25/65
|
846,707
|
849,240
(i)
|
|
|
Verus Securitization Trust, 2025-R1 B1
|
6.400%
|
5/25/65
|
1,050,000
|
1,041,773
(i)(j)
|
|
|
Wells Fargo Commercial Mortgage Trust, 2015-C28 D
|
4.137%
|
5/15/48
|
435,178
|
425,655
(j)
|
|
|
|
|||||
|
Total Collateralized Mortgage Obligations (Cost — $188,892,532)
|
189,296,289
|
||||
|
Asset-Backed Securities — 2.3%
|
|||||
|
Abry Liquid Credit CLO Ltd., 2025-2A A1 (3 mo. Term SOFR + 1.310%)
|
4.995%
|
1/15/38
|
400,000
|
398,960
(i)(j)
|
|
|
AGL CLO Ltd., 2024-35A C (3 mo. Term SOFR + 1.900%)
|
5.570%
|
1/21/38
|
500,000
|
501,794
(i)(j)
|
|
|
AGL CLO Ltd., 2025-42A B (3 mo. Term SOFR + 1.650%)
|
5.319%
|
7/22/38
|
500,000
|
500,025
(i)(j)
|
|
|
AIMCO CLO Ltd., 2021-16A BR (3 mo. Term SOFR + 1.650%)
|
5.318%
|
7/17/37
|
500,000
|
500,683
(i)(j)
|
|
|
Antares CLO Ltd., 2018-1A A1R (3 mo. Term SOFR + 1.370%)
|
5.038%
|
4/20/38
|
300,000
|
300,363
(i)(j)
|
|
|
Apex Credit CLO LLC, 2021-2A A2R (3 mo. Term SOFR + 1.850%)
|
5.518%
|
10/20/34
|
470,000
|
470,437
(i)(j)
|
|
|
Apidos CLO Ltd., 2017-28A A2R (3 mo. Term SOFR + 1.650%)
|
5.318%
|
10/20/38
|
750,000
|
749,971
(i)(j)
|
|
|
Apidos CLO Ltd., 2023-45A CR (3 mo. Term SOFR + 1.900%)
|
5.568%
|
7/26/38
|
500,000
|
501,206
(i)(j)
|
|
|
Apidos Loan Fund Ltd., 2024-1A A1R (3 mo. Term SOFR + 1.250%)
|
4.918%
|
10/25/38
|
560,000
|
559,860
(i)(j)
|
|
|
Apollo Aviation Securitization Equity Trust, 2024-1A A2
|
6.261%
|
5/16/49
|
902,624
|
916,792
(i)
|
|
|
Argent Securities Inc., Asset-Backed Pass-Through Certificates, 2003-W3 M1 (1
mo. Term SOFR + 1.239%)
|
4.229%
|
9/25/33
|
220,596
|
209,328
(j)
|
|
|
Atlas Senior Loan Fund Ltd., 2025-26A AN (3 mo. Term SOFR + 1.340%)
|
5.208%
|
10/22/38
|
330,000
|
330,631
(i)(j)
|
|
|
Atlas Senior Loan Fund Ltd., 2025-26A AY (3 mo. Term SOFR + 1.330%)
|
5.198%
|
10/22/38
|
120,000
|
120,231
(i)(j)
|
|
|
Avis Budget Rental Car Funding AESOP LLC, 2024-2A D
|
7.430%
|
10/20/28
|
1,000,000
|
1,015,966
(i)
|
|
|
CarVal CLO Ltd., 2024-3A B (3 mo. Term SOFR + 1.750%)
|
5.418%
|
10/20/37
|
390,000
|
391,360
(i)(j)
|
|
|
CIFC Funding Ltd., 2018-4A CR (3 mo. Term SOFR + 1.750%)
|
5.418%
|
1/17/38
|
500,000
|
500,321
(i)(j)
|
|
|
Dividend Solar Loans LLC, 2018-1 B
|
4.290%
|
7/20/38
|
1,525,532
|
1,442,240
(i)
|
|
|
Driven Brands Funding LLC, 2024-1A A2
|
6.372%
|
10/20/54
|
985,000
|
911,016
(i)
|
|
|
EWC Master Issuer LLC, 2022-1A A2
|
5.500%
|
3/15/52
|
962,500
|
955,617
(i)
|
|
|
GGAM Master Trust International Ltd., 2025-1A A
|
5.923%
|
9/30/60
|
997,957
|
997,531
(i)
|
|
|
GoldenTree Loan Management US CLO Ltd., 2024-20A B (3 mo. Term SOFR +
1.800%)
|
5.468%
|
7/20/37
|
350,000
|
350,825
(i)(j)
|
|
|
Hardee’s Funding LLC, 2024-1A A2
|
7.253%
|
3/20/54
|
980,000
|
1,001,907
(i)
|
|
|
Home Partners of America Trust, 2021-2 F
|
3.799%
|
12/17/26
|
479,672
|
472,793
(i)
|
|
|
HSI Asset Securitization Corp. Trust, 2005-I1 2A4 (1 mo. Term SOFR + 0.894%)
|
4.573%
|
11/25/35
|
334,858
|
317,319
(j)
|
|
|
Invesco US CLO Ltd., 2023-3A BR (3 mo. Term SOFR + 1.750%)
|
5.422%
|
7/15/38
|
470,000
|
470,475
(i)(j)
|
|
|
Long Beach Mortgage Loan Trust, 2005-1 M4 (1 mo. Term SOFR + 1.389%)
|
5.068%
|
2/25/35
|
119,750
|
118,703
(j)
|
|
|
|
|
Rate
|
Maturity
Date
|
Face
Amount
|
Value
|
|
|
|||||
|
Asset-Backed Securities — continued
|
|||||
|
MetroNet Infrastructure Issuer LLC, 2025-2A C
|
7.830%
|
8/20/55
|
$970,000
|
$985,961
(i)
|
|
|
Morgan Stanley ABS Capital Inc. Trust, 2004-HE6 A2 (1 mo. Term SOFR +
0.794%)
|
4.473%
|
8/25/34
|
2,181,347
|
2,072,970
(j)
|
|
|
Morgan Stanley ABS Capital Inc. Trust, 2005-HE2 M2 (1 mo. Term SOFR +
0.774%)
|
4.453%
|
1/25/35
|
915,710
|
901,762
(j)
|
|
|
National Collegiate Student Loan Trust, 2006-3 B (1 mo. Term SOFR + 0.474%)
|
4.153%
|
1/26/32
|
824,050
|
781,955
(j)
|
|
|
Neighborly Issuer LLC, 2023-1A A2
|
7.308%
|
1/30/53
|
1,202,800
|
1,207,671
(i)
|
|
|
NRM Excess LLC, 2024-FNT1 A
|
7.398%
|
11/25/31
|
426,309
|
428,674
(i)
|
|
|
Phantom Aviation, 2026-1A B
|
6.027%
|
1/15/51
|
797,073
|
785,603
(i)
|
|
|
RAAC Trust, 2007-SP1 M3 (1 mo. Term SOFR + 1.614%)
|
5.293%
|
3/25/37
|
592,049
|
489,961
(j)
|
|
|
RASC Trust, 2006-KS1 M3 (1 mo. Term SOFR + 0.534%)
|
4.423%
|
2/25/36
|
1,444,578
|
1,416,990
(j)
|
|
|
SEB Funding LLC, 2024-1A A2
|
7.386%
|
4/30/54
|
1,000,000
|
1,018,683
(i)
|
|
|
ServiceMaster Funding LLC, 2021-1 A2II
|
3.113%
|
7/30/51
|
899,166
|
775,272
(i)
|
|
|
Switch ABS Issuer LLC, 2025-1A A2
|
5.036%
|
3/25/55
|
1,000,000
|
965,344
(i)
|
|
|
Symphony CLO Ltd., 2020-24A C1R (3 mo. Term SOFR + 1.800%)
|
5.471%
|
10/23/35
|
330,000
|
328,703
(i)(j)
|
|
|
Trinitas CLO Ltd., 2021-16A A1R (3 mo. Term SOFR + 1.130%)
|
4.798%
|
7/20/34
|
320,000
|
320,334
(i)(j)
|
|
|
Trinitas CLO Ltd., 2021-18A BR (3 mo. Term SOFR + 1.750%)
|
5.418%
|
1/20/35
|
470,000
|
467,157
(i)(j)
|
|
|
Trinitas CLO Ltd., 2025-32A B1 (3 mo. Term SOFR + 1.750%)
|
5.421%
|
7/23/38
|
470,000
|
470,315
(i)(j)
|
|
|
Voya CLO Ltd., 2025-4A C (3 mo. Term SOFR + 1.900%)
|
5.572%
|
10/15/38
|
330,000
|
329,306
(i)(j)
|
|
|
Wave LLC, 2019-1 A
|
3.597%
|
9/15/44
|
804,093
|
789,239
(i)
|
|
|
Wave LLC, 2019-1 B
|
4.581%
|
9/15/44
|
715,045
|
699,551
(i)
|
|
|
Willis Engine Structured Trust, 2025-A B
|
6.070%
|
6/15/50
|
973,260
|
983,850
(i)
|
|
|
|
|||||
|
Total Asset-Backed Securities (Cost — $31,247,819)
|
31,225,655
|
||||
|
Mortgage-Backed Securities — 0.4%
|
|||||
|
FHLMC — 0.1%
|
|||||
|
Federal Home Loan Mortgage Corp. (FHLMC)
|
4.500%
|
3/1/40
|
1,561,123
|
1,555,068
|
|
|
FNMA — 0.3%
|
|||||
|
Federal National Mortgage Association (FNMA)
|
4.500%
|
4/1/40
|
4,073,067
|
4,055,398
|
|
|
|
|||||
|
Total Mortgage-Backed Securities (Cost — $5,642,049)
|
5,610,466
|
||||
|
|
|
|
|
Shares
|
|
|
Preferred Stocks — 0.4%
|
|||||
|
Financials — 0.4%
|
|||||
|
Mortgage Real Estate Investment Trusts (REITs) — 0.4%
|
|||||
|
AGNC Investment Corp., Non Voting Shares (3 mo. Term SOFR + 4.959%)
|
8.641%
|
|
72,596
|
1,761,905
(j)
|
|
|
Chimera Investment Corp., Non Voting Shares (3 mo. Term SOFR + 5.005%)
|
8.705%
|
|
76,166
|
1,501,993
(j)
|
|
|
MFA Financial Inc., Non Voting Shares (3 mo. Term SOFR + 5.607%)
|
9.289%
|
|
62,186
|
1,316,478
(j)
|
|
|
|
|||||
|
Total Preferred Stocks (Cost — $4,895,872)
|
4,580,376
|
||||
|
|
|
|
Maturity
Date
|
Face
Amount
|
|
|
Corporate Bonds & Notes — 0.2%
|
|||||
|
Consumer Discretionary — 0.1%
|
|||||
|
Hotels, Restaurants & Leisure — 0.1%
|
|||||
|
Full House Resorts Inc., Senior Secured Notes
|
8.250%
|
2/15/28
|
$1,600,000
|
1,460,000
(i)
|
|
|
|
|
Rate
|
Maturity
Date
|
Face
Amount
|
Value
|
|
|
|||||
|
Financials — 0.1%
|
|||||
|
Mortgage Real Estate Investment Trusts (REITs) — 0.1%
|
|||||
|
Arbor Realty SR Inc., Senior Notes
|
8.500%
|
12/15/28
|
$600,000
|
$589,907
(i)
|
|
|
Arbor Realty SR Inc., Senior Notes
|
7.875%
|
7/15/30
|
1,080,000
|
999,342
(i)
|
|
|
|
|||||
|
Total Financials
|
1,589,249
|
||||
|
Total Corporate Bonds & Notes (Cost — $3,260,904)
|
3,049,249
|
||||
|
|
|||||
|
Total Publicly-Traded Real Estate Securities (Cost — $233,939,176)
|
233,762,035
|
||||
|
Total Investments before Short-Term Investments (Cost — $1,423,289,520)
|
1,430,040,073
|
||||
|
|
|
|
|
Shares
|
|
|
Short-Term Investments — 3.1%
|
|||||
|
Dreyfus Government Cash Management, Institutional Shares
(Cost — $42,843,277)
|
3.536%
|
|
42,843,277
|
42,843,277
(k)
|
|
|
Total Investments — 107.5% (Cost — $1,466,132,797)
|
1,472,883,350
|
||||
|
Other Liabilities in Excess of Other Assets — (7.5)%
|
(102,216,206
)
|
||||
|
Total Net Assets Applicable to Common Shareholders — 100.0%
|
$1,370,667,144
|
||||
|
(a)
|
Investment is valued using significant unobservable inputs (Note 1).
|
|
(b)
|
Investment is pledged as collateral pursuant to the loan agreement.
|
|
(c)
|
Investment is fair valued in accordance with procedures approved by the Board of Directors (Note 1).
|
|
(d)
|
All or a portion of this investment is pledged as collateral related to the mortgage
note payable .
|
|
(e)
|
Stated ownership % represents the Fund’s contractual ownership in the joint venture prior to the impact of promote structures.
|
|
(f)
|
In this instance, as defined in the Investment Company Act of 1940, an “Affiliated Company” represents Fund ownership of at least 5% of the outstanding
voting securities of an issuer. At March 31, 2026, the total market value of investments
in Affiliated Companies was $189,711,831 and the cost was
$181,139,418 (Note 2).
|
|
(g)
|
Floating rate investment. Interest rate disclosed is as of the most recent information
available.
|
|
(h)
|
Collateralized mortgage obligations are secured by an underlying pool of mortgages
or mortgage pass-through certificates that are structured to direct
payments on underlying collateral to different series or classes of the obligations.
The interest rate may change positively or inversely in relation to one or
more interest rates, financial indices or other financial indicators and may be subject
to an upper and/or lower limit.
|
|
(i)
|
Security is exempt from registration under Rule 144A of the Securities Act of 1933.
This security may be resold in transactions that are exempt from
registration, normally to qualified institutional buyers. This security has been deemed
liquid pursuant to guidelines approved by the Board of Directors.
|
|
(j)
|
Variable rate security. Interest rate disclosed is as of the most recent information
available. Certain variable rate securities are not based on a published
reference rate and spread but are determined by the issuer or agent and are based
on current market conditions. These securities do not indicate a
reference rate and spread in their description above.
|
|
(k)
|
Rate shown is one-day yield as of the end of the reporting period.
|
|
Abbreviation(s) used in this schedule:
|
||
|
CAS
|
—
|
Connecticut Avenue Securities
|
|
CLO
|
—
|
Collateralized Loan Obligation
|
|
IO
|
—
|
Interest Only
|
|
PAC
|
—
|
Planned Amortization Class
|
|
REMIC
|
—
|
Real Estate Mortgage Investment Conduit
|
|
SOFR
|
—
|
Secured Overnight Financing Rate
|
|
|
Number of
Contracts
|
Expiration
Date
|
Notional
Amount
|
Market
Value
|
Unrealized
Appreciation
|
|
Contracts to Sell:
|
|
|
|
|
|
|
U.S. Treasury 10-Year Notes
|
185
|
6/26
|
$20,881,555
|
$20,543,673
|
$337,882
|
|
OTC INTEREST RATE SWAPS
|
|||||||
|
Swap Counterparty
|
Notional
Amount
|
Termination
Date
|
Payments
Made by
the Fund†
|
Payments
Received by
the Fund†
|
Market
Value
|
Upfront
Premiums
Paid
(Received)
|
Unrealized
Appreciation
|
|
Amerant Bank N.A.
|
$15,250,000
|
1/20/31
|
5.028%*
|
1 mo. Term
SOFR + 1.300%*
|
$(62,093)
|
$(154,100)
|
$92,007
|
|
†
|
Percentage shown is an annual percentage rate.
|
|
*
|
One time payment made at termination date.
|
|
Reference Index
|
Reference
Rate
|
|
1 mo. Term SOFR
|
3.665%
|
|
ASSETS
|
||||
|
Description
|
Quoted Prices
(Level 1)
|
Other Significant
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
|
|
Long-Term Investments†:
|
|
|
|
|
|
Real Estate Investments
|
—
|
—
|
$670,446,086
|
$670,446,086
|
|
Investments in Non-Consolidated Joint Ventures
|
—
|
—
|
189,711,831
|
189,711,831
|
|
Investments in Real Estate Loans
|
—
|
—
|
200,503,746
|
200,503,746
|
|
Senior Lending
|
—
|
—
|
116,296,806
|
116,296,806
|
|
Preferred Equity
|
—
|
—
|
19,319,569
|
19,319,569
|
|
Collateralized Mortgage Obligations
|
—
|
$189,296,289
|
—
|
189,296,289
|
|
Asset-Backed Securities
|
—
|
31,225,655
|
—
|
31,225,655
|
|
Mortgage-Backed Securities
|
—
|
5,610,466
|
—
|
5,610,466
|
|
Preferred Stocks
|
$4,580,376
|
—
|
—
|
4,580,376
|
|
Corporate Bonds & Notes
|
—
|
3,049,249
|
—
|
3,049,249
|
|
Total Long-Term Investments
|
4,580,376
|
229,181,659
|
1,196,278,038
|
1,430,040,073
|
|
Short-Term Investments†
|
42,843,277
|
—
|
—
|
42,843,277
|
|
Total Investments
|
$47,423,653
|
$229,181,659
|
$1,196,278,038
|
$1,472,883,350
|
|
Other Financial Instruments:
|
|
|
|
|
|
Futures Contracts††
|
$337,882
|
—
|
—
|
$337,882
|
|
Total
|
$47,761,535
|
$229,181,659
|
$1,196,278,038
|
$1,473,221,232
|
|
LIABILITIES
|
||||
|
Description
|
Quoted Prices
(Level 1)
|
Other Significant
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
|
|
Other Financial Instruments:
|
|
|
|
|
|
OTC Interest Rate Swaps‡
|
—
|
$62,093
|
—
|
$62,093
|
|
†
|
See Consolidated Schedule of Investments for additional detailed categorizations.
|
|
††
|
Reflects the unrealized appreciation (depreciation) of the instruments.
|
|
‡
|
Value includes any premium paid or received with respect to swap contracts.
|
|
Investments
|
Balance
as of
December 31, 2025
|
Accrued
premiums/
discounts
|
Realized
gain
(loss)
|
Change in
unrealized
appreciation
(depreciation)1
|
Purchases
|
|
Real Estate
Investments
|
$517,749,410
|
—
|
—
|
$4,086,053
|
$148,610,623
|
|
Investments in Non-
Consolidated Joint
Ventures
|
159,092,286
|
—
|
—
|
2,334,032
|
32,191,456
|
|
Investments in Real
Estate Loans
|
199,627,127
|
—
|
—
|
(882)
|
877,501
|
|
Senior Lending
|
113,971,858
|
—
|
—
|
—
|
2,324,948
|
|
Preferred Equity
|
19,018,213
|
—
|
—
|
—
|
301,356
|
|
Total
|
$1,009,458,894
|
—
|
—
|
$6,419,203
|
$184,305,884
|
|
Investments (cont’d)
|
Sales
|
Transfers
into
Level 3
|
Transfers
out of
Level 3
|
Balance
as of
March 31, 2026
|
Net change
in unrealized
appreciation
(depreciation) for
investments
still held at
March 31, 20261
|
|
Real Estate
Investments
|
—
|
—
|
—
|
$670,446,086
|
$4,086,053
|
|
Investments in Non-
Consolidated Joint
Ventures
|
$(3,905,943)
*
|
—
|
—
|
189,711,831
|
2,334,032
|
|
Investments in Real
Estate Loans
|
—
|
—
|
—
|
200,503,746
|
(882)
|
|
Senior Lending
|
—
|
—
|
—
|
116,296,806
|
—
|
|
Preferred Equity
|
—
|
—
|
—
|
19,319,569
|
—
|
|
Total
|
$(3,905,943)
|
—
|
—
|
$1,196,278,038
|
$6,419,203
|
|
*
|
Amount represents return of capital from proceeds of issuance of mortgage note payable.
|
|
1
|
Change in unrealized appreciation (depreciation) includes net unrealized appreciation
(depreciation) resulting from changes in investment values during the
reporting period and the reversal of previously recorded unrealized appreciation (depreciation)
when gains or losses are realized.
|
|
|
Fair Value
at 3/31/26
(000’s)*
|
Valuation
Technique(s)
|
Unobservable
Input(s)
|
Value/Range
|
Impact to Valuation
from an Increase in
Input**
|
|
Real Estate Investments:
|
|||||
|
Healthcare
|
$17,900
|
Discounted cash flow
|
Discount rate
Exit capitalization rate
|
7.25%
5.75%
|
Decrease
Decrease
|
|
Industrial
|
$337,500
|
Discounted cash flow
|
Discount rate
Exit capitalization rate
|
6.50% to 8.00%
5.50% to 7.00%
|
Decrease
Decrease
|
|
Mixed-Use
|
$34,500
|
Discounted cash flow
|
Discount rate
Exit capitalization rate
|
7.25%
6.50%
|
Decrease
Decrease
|
|
Necessity Retail
|
$27,500
|
Discounted cash flow
|
Discount rate
Exit capitalization rate
|
8.25%
7.00%
|
Decrease
Decrease
|
|
Office
|
$39,900
|
Discounted cash flow
|
Discount rate
Exit capitalization rate
|
7.75%
6.75%
|
Decrease
Decrease
|
|
Residential
|
$71,300
|
Discounted cash flow
|
Discount rate
Exit capitalization rate
|
7.00%
5.50%
|
Decrease
Decrease
|
|
Investments in Non-Consolidated Joint Ventures:
|
|||||
|
Healthcare
|
$15,970
|
Discounted cash flow
|
Discount rate
Exit capitalization rate
|
8.25%
7.00%
|
Decrease
Decrease
|
|
Industrial
|
$19,864
|
Discounted cash flow
|
Discount rate
Exit capitalization rate
|
6.75%
4.75%
|
Decrease
Decrease
|
|
Residential
|
$122,771
|
Discounted cash flow
|
Discount rate
Exit capitalization rate
|
7.00% to 7.75%
5.50% to 6.00%
|
Decrease
Decrease
|
|
Investments in Real Estate Loans:
|
|||||
|
Industrial
|
$50,000
|
Yield Method
|
Loan to value ratio
|
65.40%
|
Decrease
|
|
Mixed-Use
|
$17,994
|
Yield Method
|
Credit spread
Loan to value ratio
|
7.96%
90.28%
|
Decrease
Decrease
|
|
Office
|
$14,000
|
Yield Method
|
Loan to value ratio
|
90.51%
|
Decrease
|
|
Residential
|
$118,510
|
Yield Method
|
Credit spread
Loan to value ratio
|
5.50% to 6.00%
65.68% to 88.39%
|
Decrease
Decrease
|
|
Senior Lending:
|
|||||
|
Industrial
|
$116,297
|
Yield Method
|
Loan to value ratio
|
44.88% to 80.60%
|
Decrease
|
|
Preferred Equity:
|
|||||
|
Residential
|
$19,320
|
Yield Method
|
Credit spread
Loan to value ratio
|
7.00%
77.83% to 85.79%
|
Decrease
Decrease
|
|
* Real estate investments of $141,846,086 and investments in underlying real estate
held by non-consolidated joint
ventures of $31,106,856 are fair valued at cost as of March 31, 2026, in accordance
with procedures approved by the
Board and are not included in the table above.
|
|
** This column represents the directional change in the fair value of the Level 3
investments that would result in an
increase from the corresponding unobservable input. A decrease to the unobservable
input would have the opposite
effect. Significant increases and decreases in these unobservable inputs in isolation
could result in significantly higher or
lower fair value measurements.
|
|
|
Affiliate
Value at
December 31, 2025
|
Purchased
|
Sold
|
|
Cost
|
Proceeds
|
||
|
Fusion Life Science HQ, Carlsbad,
CA
|
$15,736,312
|
$170,000
|
—
|
|
456 Sullivan Avenue, South Windsor,
CT
|
24,064,251
|
—
|
$3,830,943
*
|
|
7th Street Station, Corvallis, OR
|
17,276,069
|
—
|
75,000
|
|
Gates at Marina, Marina, CA
|
27,148,928
|
245,000
|
—
|
|
Highland Station, Louisville, KY
|
18,479,327
|
360,000
|
—
|
|
Martinique Bay, Henderson, NV
|
24,021,704
|
309,600
|
—
|
|
Mosaic at Largo Station, Largo, MD
|
32,365,695
|
—
|
—
|
|
San Martin, Las Vegas, NV
|
—
|
31,106,856
|
—
|
|
Total
|
$159,092,286
|
$32,191,456
|
$3,905,943
|
|
(cont’d)
|
Realized
Gain (Loss)
|
Dividend
Income
|
Net Increase
(Decrease) in
Unrealized
Appreciation
(Depreciation)
|
Affiliate
Value at
March 31,
2026
|
|
Fusion Life Science HQ,
Carlsbad, CA
|
—
|
$610,725
|
$63,430
|
$15,969,742
|
|
456 Sullivan Avenue, South
Windsor, CT
|
—
|
747,050
|
(369,359
)
|
19,863,949
|
|
7th Street Station, Corvallis,
OR
|
—
|
315,875
|
2,838,159
|
20,039,228
|
|
Gates at Marina, Marina, CA
|
—
|
421,114
|
(107,957
)
|
27,285,971
|
|
Highland Station, Louisville,
KY
|
—
|
—
|
1,625,361
|
20,464,688
|
|
Martinique Bay, Henderson, NV
|
—
|
277,600
|
(871,413
)
|
23,459,891
|
|
Mosaic at Largo Station,
Largo, MD
|
—
|
168,813
|
(844,189
)
|
31,521,506
|
|
San Martin, Las Vegas, NV
|
—
|
—
|
—
|
31,106,856
|
|
Total
|
—
|
$2,541,177
|
$2,334,032
|
$189,711,831
|
|
*
|
Amount represents return of capital from proceeds of issuance of mortgage note payable.
|