| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| BUSINESS | | | | | 85 | | |
| | | | | 106 | | | |
| | | | | 114 | | | |
| | | | | 120 | | | |
| | | | | 125 | | | |
| | | | | 127 | | | |
| | | | | 132 | | | |
| | | | | 138 | | | |
| | | | | 144 | | | |
| | | | | 150 | | | |
| | | | | 176 | | | |
| | | | | 178 | | | |
| EXPERTS | | | | | 178 | | |
| | | | | 178 | | | |
| | | | | F-1 | | |
|
No. of Loans(1)
|
| | | | 1,449 | | |
|
Total UPB
|
| | | | $321,133,153 | | |
|
Interest-Bearing Balance
|
| | | | $299,932,870 | | |
|
Deferred Balance(2)
|
| | | | $21,200,284 | | |
|
Market Value of Collateral(3)
|
| | | | $332,302,084 | | |
|
Price/Total UPB(3)
|
| | | | 69.9% | | |
|
Price/Market Value of Collateral
|
| | | | 67.7% | | |
|
Weighted Average Coupon(4)
|
| | | | 5.06% | | |
|
Weighted Average LTV(5)
|
| | | | 114% | | |
|
Remaining Term (as of 1/31/2015)
|
| | | | 295.5 | | |
|
No. of first liens
|
| | | | 1,434 | | |
|
No. of second liens
|
| | | | 15 | | |
|
No. of Rental Properties
|
| | | | 3 | | |
|
Market Value of Collateral
|
| | | | $366,900 | | |
|
Capital Invested
|
| | | | 289,954 | | |
|
Price/Market Value of
Collateral |
| | | | 79.0% | | |
|
Gross Rent/Month
|
| | | | $3,800 | | |
|
Other REO
|
| | | | 18 | | |
|
Market Value of Collateral(1)
|
| | | | $3,009,500 | | |
2015
|
| |
High
|
| |
Low
|
| ||||||
First Quarter (starting February 13, 2015)
|
| | | $ | 14.99 | | | | | $ | 13.98 | | |
Second Quarter (through April 16, 2015)
|
| | | $ | 14.98 | | | | | $ | 14.29 | | |
Date Dividend Declared
|
| |
Dividend Amount
|
| |
Record Date
|
| |
Dividend Payment Date
|
| |||
November 12, 2014
|
| | | $ | 0.08 | | | |
November 21, 2014
|
| |
December 4, 2014
|
|
January 16, 2015
|
| | | $ | 0.16 | | | |
January 13, 2015
|
| |
January 30, 2015
|
|
Statement of Income (Dollars in thousands except per share data)
|
| |
From Inception
through December 31, 2014 |
| ||||
INCOME | | | | | | | | |
Loan interest income
|
| | | $ | 6,940 | | | |
Interest expense
|
| | | | (771) | | | |
Net interest income
|
| | | | 6,169 | | | |
Other income
|
| | | | 75 | | | |
Total income
|
| | | | 6,244 | | | |
EXPENSE | | | | | | | | |
Related party expense – management fee
|
| | | | 956 | | | |
Related party expense – loan servicing fees
|
| | | | 485 | | | |
Other fees and expenses
|
| | | | 1,053 | | | |
Total expense
|
| | | | 2,494 | | | |
Income before provision for income tax
|
| | | | 3,750 | | | |
Provision for income tax
|
| | | | — | | | |
Consolidated net income
|
| | | | 3,750 | | | |
Less: consolidated net income attributable to the non-controlling interest
|
| | | | 326 | | | |
Consolidated net income attributable to the common stockholders
|
| | | $ | 3,424 | | | |
Basic earnings per common share
|
| | | $ | 0.41 | | | |
Diluted earnings per common share
|
| | | $ | 0.40 | | | |
|
Balance Sheet (Dollars in thousands)
|
| |
March 31, 2014
|
| |
December 31, 2014
|
| ||||||
Total assets
|
| | | $ | 1,500 | | | | | $ | 272,758 | | |
Total liabilities
|
| | | | — | | | | | $ | 101,478 | | |
Noncontrolling interest
|
| | | | — | | | | | $ | 9,473 | | |
Total equity
|
| | | $ | 1,500 | | | | | $ | 171,280 | | |
|
No. of Loans(1)
|
| | | | 1,340 | | |
|
Total UPB
|
| | | $ | 304,516,485 | | |
|
Interest-Bearing Balance
|
| | | $ | 283,981,030 | | |
|
Deferred Balance(2)
|
| | | $ | 20,535,455 | | |
|
Market Value of Collateral(3)
|
| | | $ | 313,669,168 | | |
|
Price/Total UPB(3)
|
| | | | 69.8% | | |
|
Price/Market Value of Collateral
|
| | | | 67.9% | | |
|
Weighted Average Coupon(4)
|
| | | | 5.06% | | |
|
Weighted Average LTV(5)
|
| | | | 114% | | |
|
Remaining Term (as of 12/31/2014)
|
| | | | 299.5 | | |
|
No. of first liens
|
| | | | 1,327 | | |
|
No. of second liens
|
| | | | 13 | | |
|
No. of Rental Properties
|
| | | | 3 | | |
|
Market Value of Rental Properties
|
| | | $ | 366,900 | | |
|
Capital Invested
|
| | | | 289,954 | | |
|
Price/Market Value of Rental Properties
|
| | | | 79.0% | | |
|
Gross Rent/Month
|
| | | $ | 3,800 | | |
|
Other REO
|
| | | | 12 | | |
|
Market Value of Other REO
|
| | | $ | 2,068,500 | | |
Years of Origination
|
| |
Percentage of UPB
|
| |||
Prior to 1990
|
| | | | 0.2% | | |
1990 – 2000
|
| | | | 1.4% | | |
2001 – 2005
|
| | | | 20.9% | | |
2006 – 2008
|
| | | | 71.1% | | |
After 2008
|
| | | | 6.4% | | |
State
|
| |
Loan
Count |
| |
UPB ($)
|
| |
% of
UPB |
| |
Collateral
Value(1) |
| |
% of
Collateral Value |
| |||||||||||||||
FL | | | | | 319 | | | | | | 77,185,355 | | | | | | 25.3% | | | | | | 68,562,978 | | | | | | 21.9% | | |
CA | | | | | 138 | | | | | | 45,065,165 | | | | | | 14.8% | | | | | | 45,967,117 | | | | | | 14.7% | | |
NY | | | | | 97 | | | | | | 30,948,524 | | | | | | 10.2% | | | | | | 39,501,200 | | | | | | 12.6% | | |
NJ | | | | | 84 | | | | | | 28,202,761 | | | | | | 9.3% | | | | | | 27,035,767 | | | | | | 8.6% | | |
MD | | | | | 65 | | | | | | 17,542,983 | | | | | | 5.8% | | | | | | 18,748,900 | | | | | | 6.0% | | |
IL* | | | | | 61 | | | | | | 12,771,417 | | | | | | 4.2% | | | | | | 11,281,725 | | | | | | 3.6% | | |
MA | | | | | 36 | | | | | | 10,467,278 | | | | | | 3.4% | | | | | | 11,141,000 | | | | | | 3.6% | | |
AZ | | | | | 41 | | | | | | 10,150,902 | | | | | | 3.3% | | | | | | 8,588,000 | | | | | | 2.7% | | |
TX | | | | | 66 | | | | | | 7,113,129 | | | | | | 2.3% | | | | | | 10,017,600 | | | | | | 3.2% | | |
GA* | | | | | 45 | | | | | | 6,661,866 | | | | | | 2.2% | | | | | | 6,400,493 | | | | | | 2.0% | | |
VA | | | | | 28 | | | | | | 5,374,937 | | | | | | 1.8% | | | | | | 6,004,082 | | | | | | 1.9% | | |
PA | | | | | 54 | | | | | | 4,647,279 | | | | | | 1.5% | | | | | | 5,829,000 | | | | | | 1.9% | | |
OR** | | | | | 10 | | | | | | 4,401,875 | | | | | | 1.4% | | | | | | 5,875,614 | | | | | | 1.9% | | |
OH | | | | | 39 | | | | | | 4,345,413 | | | | | | 1.4% | | | | | | 4,695,218 | | | | | | 1.5% | | |
NC | | | | | 30 | | | | | | 3,202,658 | | | | | | 1.1% | | | | | | 3,229,004 | | | | | | 1.0% | | |
MI | | | | | 21 | | | | | | 2,986,830 | | | | | | 1.0% | | | | | | 3,233,460 | | | | | | 1.0% | | |
AL | | | | | 13 | | | | | | 2,984,862 | | | | | | 1.0% | | | | | | 2,690,800 | | | | | | 0.9% | | |
CT | | | | | 10 | | | | | | 2,698,765 | | | | | | 0.9% | | | | | | 2,935,500 | | | | | | 0.9% | | |
WA | | | | | 13 | | | | | | 2,533,058 | | | | | | 0.8% | | | | | | 2,615,500 | | | | | | 0.8% | | |
NV | | | | | 12 | | | | | | 2,505,495 | | | | | | 0.8% | | | | | | 1,923,500 | | | | | | 0.6% | | |
HI | | | | | 7 | | | | | | 2,165,109 | | | | | | 0.7% | | | | | | 3,521,405 | | | | | | 1.1% | | |
CO | | | | | 10 | | | | | | 2,103,192 | | | | | | 0.7% | | | | | | 2,405,000 | | | | | | 0.8% | | |
SC | | | | | 14 | | | | | | 1,991,894 | | | | | | 0.7% | | | | | | 1,883,000 | | | | | | 0.6% | | |
State
|
| |
Loan
Count |
| |
UPB ($)
|
| |
% of
UPB |
| |
Collateral
Value(1) |
| |
% of
Collateral Value |
| |||||||||||||||
TN | | | | | 18 | | | | | | 1,908,929 | | | | | | 0.6% | | | | | | 2,457,000 | | | | | | 0.8% | | |
WI | | | | | 12 | | | | | | 1,673,355 | | | | | | 0.5% | | | | | | 1,790,500 | | | | | | 0.6% | | |
IN | | | | | 16 | | | | | | 1,612,255 | | | | | | 0.5% | | | | | | 1,909,755 | | | | | | 0.6% | | |
UT | | | | | 9 | | | | | | 1,559,641 | | | | | | 0.5% | | | | | | 1,880,000 | | | | | | 0.6% | | |
DC | | | | | 6 | | | | | | 1,433,495 | | | | | | 0.5% | | | | | | 2,677,000 | | | | | | 0.9% | | |
MO* | | | | | 9 | | | | | | 1,285,120 | | | | | | 0.4% | | | | | | 1,297,975 | | | | | | 0.4% | | |
RI | | | | | 5 | | | | | | 1,040,121 | | | | | | 0.3% | | | | | | 937,375 | | | | | | 0.3% | | |
MS | | | | | 8 | | | | | | 832,574 | | | | | | 0.3% | | | | | | 885,000 | | | | | | 0.3% | | |
LA | | | | | 6 | | | | | | 663,838 | | | | | | 0.2% | | | | | | 718,900 | | | | | | 0.2% | | |
MN | | | | | 5 | | | | | | 587,585 | | | | | | 0.2% | | | | | | 660,000 | | | | | | 0.2% | | |
KY* | | | | | 5 | | | | | | 555,458 | | | | | | 0.2% | | | | | | 643,000 | | | | | | 0.2% | | |
DE | | | | | 2 | | | | | | 429,552 | | | | | | 0.1% | | | | | | 370,000 | | | | | | 0.1% | | |
OK | | | | | 5 | | | | | | 370,383 | | | | | | 0.1% | | | | | | 388,000 | | | | | | 0.1% | | |
AR | | | | | 3 | | | | | | 363,282 | | | | | | 0.1% | | | | | | 466,000 | | | | | | 0.1% | | |
ID | | | | | 3 | | | | | | 360,686 | | | | | | 0.1% | | | | | | 630,000 | | | | | | 0.2% | | |
WV | | | | | 3 | | | | | | 354,776 | | | | | | 0.1% | | | | | | 287,000 | | | | | | 0.1% | | |
KS | | | | | 3 | | | | | | 320,300 | | | | | | 0.1% | | | | | | 308,500 | | | | | | 0.1% | | |
IA | | | | | 4 | | | | | | 294,595 | | | | | | 0.1% | | | | | | 279,400 | | | | | | 0.1% | | |
PR | | | | | 1 | | | | | | 294,298 | | | | | | 0.1% | | | | | | 370,000 | | | | | | 0.1% | | |
SD | | | | | 1 | | | | | | 218,248 | | | | | | 0.1% | | | | | | 229,900 | | | | | | 0.1% | | |
NE | | | | | 2 | | | | | | 171,826 | | | | | | 0.1% | | | | | | 183,000 | | | | | | 0.1% | | |
MT | | | | | 1 | | | | | | 135,419 | | | | | | 0.0% | | | | | | 215,000 | | | | | | 0.1% | | |
Total
|
| | | | 1340 | | | | | | 304,516,485 | | | | | | 100.0% | | | | | | 313,669,168 | | | | | | 100.0% | | |
| | |
Payments Due by Period
|
| ||||||||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More than
5 Years |
| ||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||
Secured borrowings
|
| | | $ | 84,679 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 84,679 | | | |||||
Borrowings under repurchase agreement
|
| | | | 15,249 | | | | | | 15,249 | | | | | | — | | | | | | — | | | | | | — | | | |||||
Total
|
| | | $ | 99,928 | | | | | $ | 15,249 | | | | | $ | — | | | | | $ | — | | | | | $ | 84,679 | | | |||||
|
|
No. of Loans(1)
|
| |
1,449
|
|
|
Total UPB
|
| |
$321,133,153
|
|
|
Interest-Bearing Balance
|
| |
$299,932,870
|
|
|
Deferred Balance(2)
|
| |
$21,200,284
|
|
|
Market Value of Collateral(3)
|
| |
$332,302,084
|
|
|
Price/Total UPB(3)
|
| |
69.9%
|
|
|
Price/Market Value of Collateral
|
| |
67.7%
|
|
|
Weighted Average Coupon(4)
|
| |
5.06%
|
|
|
Weighted Average LTV(5)
|
| |
114%
|
|
|
Remaining Term (as of 1/31/2015)
|
| |
295.5
|
|
|
No. of first liens
|
| |
1,434
|
|
|
No. of second liens
|
| |
15
|
|
|
No. of Rental Properties
|
| |
3
|
|
|
Market Value of Collateral
|
| |
$366,900
|
|
|
Capital Invested
|
| |
289,954
|
|
|
Price/Market Value of
Collateral |
| |
79.0%
|
|
|
Gross Rent/Month
|
| |
$3,800
|
|
|
Other REO
|
| |
18
|
|
|
Market Value of Collateral(1)
|
| |
$3,009,500
|
|
Years of Origination
|
| |
Percentage of UPB
|
| |||
Prior to 1990
|
| | | | 0.2% | | |
1990 – 2000 | | | | | 1.7% | | |
2001 – 2005 | | | | | 20.8% | | |
2006 – 2008 | | | | | 70.9% | | |
After 2008
|
| | | | 6.4% | | |
State
|
| |
Loan
Count |
| |
UPB ($)
|
| |
% of
UPB |
| |
Collateral
Value ($)(1) |
| |
% of
Collateral Value |
| |||||||||||||||
FL | | | | | 351 | | | | | | 80,507,612 | | | | | | 25.1% | | | | | | 73,289,865 | | | | | | 22.1% | | |
CA
|
| | | | 142 | | | | | | 47,815,884 | | | | | | 14.9% | | | | | | 48,227,117 | | | | | | 14.5% | | |
NY
|
| | | | 103 | | | | | | 32,817,575 | | | | | | 10.2% | | | | | | 41,312,200 | | | | | | 12.4% | | |
NJ
|
| | | | 87 | | | | | | 28,776,881 | | | | | | 9.0% | | | | | | 27,665,667 | | | | | | 8.3% | | |
MD
|
| | | | 68 | | | | | | 18,465,277 | | | | | | 5.8% | | | | | | 19,770,280 | | | | | | 5.9% | | |
IL*
|
| | | | 65 | | | | | | 13,252,973 | | | | | | 4.1% | | | | | | 11,729,725 | | | | | | 3.5% | | |
AZ
|
| | | | 44 | | | | | | 10,584,787 | | | | | | 3.3% | | | | | | 8,883,246 | | | | | | 2.7% | | |
MA
|
| | | | 36 | | | | | | 10,456,767 | | | | | | 3.3% | | | | | | 11,141,000 | | | | | | 3.4% | | |
TX
|
| | | | 79 | | | | | | 8,237,280 | | | | | | 2.6% | | | | | | 11,983,113 | | | | | | 3.6% | | |
GA*
|
| | | | 54 | | | | | | 7,779,863 | | | | | | 2.4% | | | | | | 7,347,493 | | | | | | 2.2% | | |
VA
|
| | | | 29 | | | | | | 5,957,755 | | | | | | 1.9% | | | | | | 6,469,082 | | | | | | 1.9% | | |
OR**
|
| | | | 12 | | | | | | 5,119,434 | | | | | | 1.6% | | | | | | 6,475,514 | | | | | | 1.9% | | |
PA
|
| | | | 61 | | | | | | 5,103,269 | | | | | | 1.6% | | | | | | 6,467,000 | | | | | | 1.9% | | |
OH
|
| | | | 40 | | | | | | 4,374,117 | | | | | | 1.4% | | | | | | 4,728,718 | | | | | | 1.4% | | |
NC
|
| | | | 31 | | | | | | 3,336,576 | | | | | | 1.0% | | | | | | 3,321,004 | | | | | | 1.0% | | |
MI
|
| | | | 22 | | | | | | 3,023,598 | | | | | | 0.9% | | | | | | 3,263,460 | | | | | | 1.0% | | |
AL
|
| | | | 14 | | | | | | 3,005,780 | | | | | | 0.9% | | | | | | 2,718,800 | | | | | | 0.8% | | |
WA
|
| | | | 15 | | | | | | 2,960,754 | | | | | | 0.9% | | | | | | 3,033,500 | | | | | | 0.9% | | |
CT
|
| | | | 10 | | | | | | 2,695,290 | | | | | | 0.8% | | | | | | 2,935,500 | | | | | | 0.9% | | |
NV | | | | | 13 | | | | | | 2,661,684 | | | | | | 0.8% | | | | | | 2,028,500 | | | | | | 0.6% | | |
HI
|
| | | | 8 | | | | | | 2,337,741 | | | | | | 0.7% | | | | | | 3,746,405 | | | | | | 1.1% | | |
CO
|
| | | | 11 | | | | | | 2,299,950 | | | | | | 0.7% | | | | | | 2,584,900 | | | | | | 0.8% | | |
TN
|
| | | | 20 | | | | | | 2,025,106 | | | | | | 0.6% | | | | | | 2,568,000 | | | | | | 0.8% | | |
SC
|
| | | | 14 | | | | | | 1,989,901 | | | | | | 0.6% | | | | | | 1,883,000 | | | | | | 0.6% | | |
State
|
| |
Loan
Count |
| |
UPB ($)
|
| |
% of
UPB |
| |
Collateral
Value ($)(1) |
| |
% of
Collateral Value |
| |||||||||||||||
IN
|
| | | | 17 | | | | | | 1,732,363 | | | | | | 0.5% | | | | | | 2,043,755 | | | | | | 0.6% | | |
WI
|
| | | | 12 | | | | | | 1,670,994 | | | | | | 0.5% | | | | | | 1,790,500 | | | | | | 0.5% | | |
UT
|
| | | | 9 | | | | | | 1,556,551 | | | | | | 0.5% | | | | | | 1,880,000 | | | | | | 0.6% | | |
MO*
|
| | | | 12 | | | | | | 1,444,478 | | | | | | 0.4% | | | | | | 1,375,875 | | | | | | 0.4% | | |
DC
|
| | | | 6 | | | | | | 1,432,042 | | | | | | 0.4% | | | | | | 2,677,000 | | | | | | 0.8% | | |
RI
|
| | | | 6 | | | | | | 1,175,727 | | | | | | 0.4% | | | | | | 1,218,666 | | | | | | 0.4% | | |
MS
|
| | | | 8 | | | | | | 831,678 | | | | | | 0.3% | | | | | | 885,000 | | | | | | 0.3% | | |
LA
|
| | | | 8 | | | | | | 778,344 | | | | | | 0.2% | | | | | | 902,900 | | | | | | 0.3% | | |
MN
|
| | | | 5 | | | | | | 587,121 | | | | | | 0.2% | | | | | | 660,000 | | | | | | 0.2% | | |
KY*
|
| | | | 5 | | | | | | 554,739 | | | | | | 0.2% | | | | | | 643,000 | | | | | | 0.2% | | |
DE
|
| | | | 3 | | | | | | 474,171 | | | | | | 0.1% | | | | | | 567,499 | | | | | | 0.2% | | |
KS
|
| | | | 4 | | | | | | 372,082 | | | | | | 0.1% | | | | | | 337,500 | | | | | | 0.1% | | |
OK
|
| | | | 5 | | | | | | 369,750 | | | | | | 0.1% | | | | | | 388,000 | | | | | | 0.1% | | |
AR
|
| | | | 3 | | | | | | 362,729 | | | | | | 0.1% | | | | | | 466,000 | | | | | | 0.1% | | |
ID
|
| | | | 3 | | | | | | 357,213 | | | | | | 0.1% | | | | | | 630,000 | | | | | | 0.2% | | |
WV
|
| | | | 3 | | | | | | 354,022 | | | | | | 0.1% | | | | | | 287,000 | | | | | | 0.1% | | |
IA
|
| | | | 4 | | | | | | 293,827 | | | | | | 0.1% | | | | | | 279,400 | | | | | | 0.1% | | |
PR
|
| | | | 1 | | | | | | 293,475 | | | | | | 0.1% | | | | | | 370,000 | | | | | | 0.1% | | |
NH
|
| | | | 1 | | | | | | 239,180 | | | | | | 0.1% | | | | | | 539,000 | | | | | | 0.2% | | |
SD
|
| | | | 1 | | | | | | 217,900 | | | | | | 0.1% | | | | | | 229,900 | | | | | | 0.1% | | |
NE
|
| | | | 2 | | | | | | 171,777 | | | | | | 0.1% | | | | | | 183,000 | | | | | | 0.1% | | |
ME
|
| | | | 1 | | | | | | 141,965 | | | | | | 0.0% | | | | | | 160,000 | | | | | | 0.0% | | |
MT
|
| | | | 1 | | | | | | 135,171 | | | | | | 0.0% | | | | | | 215,000 | | | | | | 0.1% | | |
Total
|
| | | | 1449 | | | | | | 321,133,153 | | | | | | 100.0% | | | | | | 332,302,084 | | | | | | 100.0% | | |
Name
|
| |
Age
|
| |
Title
|
|
Lawrence Mendelsohn
|
| |
53
|
| | Chairman of the Board of Directors and Chief Executive Officer; Manager of our Manager | |
Russell Schaub
|
| |
51
|
| | President and Director; Vice-President and Chief Operating Officer of the Servicer | |
Glenn J. Ohl
|
| |
60
|
| | Chief Financial Officer; Chief Financial Officer of the Manager and the Servicer | |
Steven L. Begleiter
|
| |
53
|
| | Director | |
John C. Condas
|
| |
54
|
| | Director | |
Jonathan Bradford Handley, Jr.(1)
|
| |
45
|
| | Director | |
Daniel Hoffman(1)(2)(3)
|
| |
55
|
| | Director | |
J. Kirk Ogren, Jr.(1)(2)(3)
|
| |
55
|
| | Director | |
| | |
Shares Beneficially Owned
|
| |||||||||
| | |
Number
|
| |
Percent
|
| ||||||
| | | | ||||||||||
Wellington Management Company LLP(1)
|
| | | | 2,964,853 | | | | | | 18.7% | | |
Ithan Creek Master Investors (Cayman) L.P.(2)
|
| | | | 2,295,363 | | | | | | 14.5% | | |
Flexpoint Great Ajax Holdings LLC(3)
|
| | | | 1,917,500 | | | | | | 12.1% | | |
TIG Advisors, LLC(4)
|
| | | | 1,333,333 | | | | | | 8.4% | | |
Aspen Yo LLC(5)
|
| | | | 373,268 | | | | | | 2.4% | | |
Thetis Asset Management LLC
|
| | | | 98,501 | | | | | | * | | |
Lawrence Mendelsohn(5)(6)(8)
|
| | | | 907,618 | | | | | | 5.7% | | |
Russell Schaub(7)(8)
|
| | | | 534,350 | | | | | | 3.4% | | |
Glenn Ohl
|
| | | | 70 | | | | | | * | | |
Steven L. Begleiter(9)
|
| | | | — | | | | | | — | | |
John C. Condas(10)
|
| | | | 2,000 | | | | | | * | | |
Jonathan Bradford Handley, Jr.(10)
|
| | | | 2,834 | | | | | | * | | |
Daniel Hoffman(10)(11)
|
| | | | 2,834 | | | | | | * | | |
J. Kirk Ogren, Jr.(10)(12)
|
| | | | 3,184 | | | | | | * | | |
Executive officers and directors as a group
(8 persons)(13) |
| | | | 918,890 | | | | | | 5.8% | | |
| | |
Beneficial Ownership
Prior to this Offering |
| |
Shares Offered
Pursuant to this Prospectus |
| |
Beneficial Ownership
After this Offering |
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Shares
Owned |
| |
Percentage
|
| |
Shares
Owned |
| |
Percentage
|
| ||||||||||||||||||
Ithan Creek Master Investors (Cayman) LP(1)
|
| | | | 2,295,363 | | | | | | 14.48% | | | | | | 2,295,363 | | | | | ||||||||||
Flexpoint Great Ajax Holdings, LLC(2)
|
| | | | 1,837,500 | | | | | | 11.59% | | | | | | 1,837,500 | | | | | | — | | | | | | — | | |
TIG Securitized Asset Master Fund, L.P.(3)
|
| | | | 1,333,333 | | | | | | 8.41% | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
BHCO Master, Ltd.(4)
|
| | | | 666,667 | | | | | | 4.20% | | | | | | 666,667 | | | | | | — | | | | | | — | | |
Republic Indemnity Company of America(5)
|
| | | | 504,092 | | | | | | 3.18% | | | | | | 504,092 | | | | | | — | | | | | | — | | |
| | |
Beneficial Ownership
Prior to this Offering |
| |
Shares Offered
Pursuant to this Prospectus |
| |
Beneficial Ownership
After this Offering |
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Shares
Owned |
| |
Percentage
|
| |
Shares
Owned |
| |
Percentage
|
| ||||||||||||||||||
Telamon Aspen LLC(6)
|
| | | | 462,000 | | | | | | 2.91% | | | | | | 462,000 | | | | | | — | | | | | | — | | |
Great American Life Insurance Company(7)
|
| | | | 437,592 | | | | | | 2.76% | | | | | | 437,592 | | | | | | — | | | | | | — | | |
Trishield Capital Management LLC(8)
|
| | | | 400,000 | | | | | | 2.52% | | | | | | 400,000 | | | | | | — | | | | | | — | | |
MMF Moore ET Investments, LP(9)
|
| | | | 333,333 | | | | | | 2.10% | | | | | | 333,333 | | | | | | — | | | | | | — | | |
AllianceBernstein Financial Services Opportunities Master Fund L.P. (10)
|
| | | | 273,333 | | | | | | 1.72% | | | | | | 273,333 | | | | | | — | | | | | | — | | |
Gregory Funding LLC(11)
|
| | | | 266,667 | | | | | | 1.68% | | | | | | 266,667 | | | | | | — | | | | | | — | | |
Pine River Fixed Income Master Fund
Ltd. (12) |
| | | | 237,764 | | | | | | 1.50% | | | | | | 237,764 | | | | | | — | | | | | | — | | |
Fore Multi Strategy Master Fund, Ltd. (13)
|
| | | | 212,905 | | | | | | 1.34% | | | | | | 212,905 | | | | | | — | | | | | | — | | |
Calm Waters Partnership(14)
|
| | | | 200,000 | | | | | | 1.26% | | | | | | 200,000 | | | | | | — | | | | | | — | | |
BP Master Fund, LP(15)
|
| | | | 200,000 | | | | | | 1.26% | | | | | | 200,000 | | | | | | — | | | | | | — | | |
Pine River Master Fund Ltd. (16)
|
| | | | 158,509 | | | | | | 1.00% | | | | | | 158,509 | | | | | | — | | | | | | — | | |
Edward & Sandra Meyer Foundation, Inc. (17)
|
| | | | 133,332 | | | | | | * | | | | | | 133,332 | | | | | | — | | | | | | — | | |
HRS Investment Holdings LLC(18)
|
| | | | 80,000 | | | | | | * | | | | | | 80,000 | | | | | | — | | | | | | — | | |
Ocean Road Investment Partners, LP(19)
|
| | | | 100,000 | | | | | | * | | | | | | 100,000 | | | | | ||||||||||
Thetis Asset Management LLC(20)
|
| | | | 98,501 | | | | | | * | | | | | | 66,666 | | | | | | 31,835 | | | | | | * | | |
Continental General Insurance Company(21)
|
| | | | 66,502 | | | | | | * | | | | | | 66,502 | | | | | | — | | | | | | — | | |
National Interstate Insurance Company(22)
|
| | | | 66,502 | | | | | | * | | | | | | 66,502 | | | | | | — | | | | | | — | | |
United Teacher Associates Insurance Company(23)
|
| | | | 66,502 | | | | | | * | | | | | | 66,502 | | | | | | — | | | | | | — | | |
Pine River Deerwood Fund Ltd.(24)
|
| | | | 28,394 | | | | | | * | | | | | | 28,394 | | | | | | — | | | | | | — | | |
Column Park Master Fund Ltd. (25)
|
| | | | 16,667 | | | | | | * | | | | | | 16,667 | | | | | | — | | | | | | — | | |
Fairway Fund Limited(26)
|
| | | | 12,095 | | | | | | * | | | | | | 12,095 | | | | | | — | | | | | | — | | |
Gorham Fundamental Value Fund, Ltd. (27)
|
| | | | 12,000 | | | | | | * | | | | | | 12,000 | | | | | | — | | | | | | — | | |
Brent H. & Maureen B. Hodges(28)
|
| | | | 6,000 | | | | | | * | | | | | | 6,000 | | | | | | — | | | | | | — | | |
Kevin B. and Anne Marie Roth Revocable Trust(29)
|
| | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | — | | | | | | — | | |
Patravi Capital LLC(30)
|
| | | | 400 | | | | | | * | | | | | | 400 | | | | |
| | |
Page
|
| |||
March 31, 2014 | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | | | | |
December 31, 2014 | | | | | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-10 | | | |
| | | | F-11 | | | |
| | | | F-28 | | |
| ASSETS | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 1,500 | | |
|
Total assets
|
| | | $ | 1,500 | | |
| COMMITMENTS AND CONTINGENCIES (NOTE 3) | | | | | | | |
| EQUITY | | | | | | | | |
|
Common Stock
|
| | | $ | 1,500 | | | |
|
Total Equity
|
| | | $ | 1,500 | | | |
|
(Dollars in thousands)
|
| | ||||||
ASSETS | | | ||||||
Cash and cash equivalents
|
| | | $ | 53,099 | | | |
Mortgage loans, net(1)
|
| | | | 211,159 | | | |
Property held-for-sale
|
| | | | 1,316 | | | |
Rental property, net
|
| | | | 290 | | | |
Receivable from servicer
|
| | | | 1,340 | | | |
Investment in affiliate
|
| | | | 2,237 | | | |
Prepaid expenses and other assets
|
| | | | 3,317 | | | |
Total Assets
|
| | | $ | 272,758 | | | |
LIABILITIES AND EQUITY | | | ||||||
Liabilities: | | | ||||||
Secured borrowings(1)
|
| | | $ | 84,679 | | | |
Borrowings under repurchase agreement
|
| | | | 15,249 | | | |
Management fee payable
|
| | | | 258 | | | |
Accrued expenses and other liabilities
|
| | | | 1,292 | | | |
Total liabilities
|
| | | | 101,478 | | | |
Commitments and contingencies – see Note 7. | | | ||||||
Equity: | | | ||||||
Preferred stock $0.01 par value; 25,000,000 shares authorized, none issued or outstanding
|
| | | | — | | | |
Common stock $0.01 par value; 125,000,000 shares authorized, 11,223,984 shares issued and outstanding
|
| | | | 112 | | | |
Additional paid-in capital
|
| | | | 158,951 | | | |
Retained earnings
|
| | | | 2,744 | | | |
Stockholders’ equity attributable to common stockholders
|
| | | | 161,807 | | | |
Non-controlling interest
|
| | | | 9,473 | | | |
Total equity
|
| | | | 171,280 | | | |
Total Liabilities and Equity
|
| | | $ | 272,758 | | | |
|
(Dollars in thousands except per share data)
|
| |
From Inception
(January 30, 2014) through December 31, 2014 |
| ||||
INCOME | | | ||||||
Loan interest income
|
| | | $ | 6,940 | | | |
Interest expense
|
| | | | (771) | | | |
Net interest income
|
| | | | 6,169 | | | |
Other income
|
| | | | 75 | | | |
Total income
|
| | | | 6,244 | | | |
EXPENSE | | | ||||||
Related party expense – management fee
|
| | | | 956 | | | |
Related party expense – loan servicing fees
|
| | | | 485 | | | |
Loan transaction expense
|
| | | | 503 | | | |
Professional fees
|
| | | | 277 | | | |
Other expense
|
| | | | 273 | | | |
Total expense
|
| | | | 2,494 | | | |
Income before provision for income taxes
|
| | | | 3,750 | | | |
Provision for income taxes
|
| | | | — | | | |
Consolidated net income
|
| | | | 3,750 | | | |
Less: consolidated net income attributable to the non-controlling interest
|
| | | | 326 | | | |
Consolidated net income attributable to common stockholders
|
| | | $ | 3,424 | | | |
Basic earnings per common share
|
| | | $ | 0.41 | | | |
Diluted earnings per common share
|
| | | $ | 0.40 | | | |
Weighted average shares – basic
|
| | | | 8,360,432 | | | |
Weighted average shares – diluted
|
| | | | 8,849,055 | | | |
|
(Dollars in thousands)
|
| |
From Inception
(January 30, 2014) through December 31, 2014 |
| ||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | ||||||
Consolidated net income
|
| | | $ | 3,750 | | | |
Adjustments to reconcile consolidated net income to net cash from operating activities
|
| | ||||||
Stock-based management fee and compensation expense
|
| | | | 560 | | | |
Non-cash interest income accretion
|
| | | | (4,098) | | | |
Income from affiliates
|
| | | | (51) | | | |
Depreciation on property
|
| | | | 4 | | | |
Amortization of prepaid financing costs
|
| | | | 109 | | | |
Net change in operating assets and liabilities
|
| | ||||||
Accrued interest receivable and other assets
|
| | | | (4,766) | | | |
Accrued expenses and other liabilities
|
| | | | 1,550 | | | |
Net cash from operating activities
|
| | | $ | (2,942) | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | ||||||
Purchase of mortgage loans
|
| | | | (209,881) | | | |
Principal paydowns
|
| | | | 2,471 | | | |
Purchase of property held for sale
|
| | | | (814) | | | |
Purchase of rental property
|
| | | | (435) | | | |
Investment in affiliate
|
| | | | (2,187) | | | |
Renovations of rental property and property held for sale
|
| | | | (9) | | | |
Net cash from investing activities
|
| | | $ | (210,855) | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | ||||||
Proceeds from repurchase agreement
|
| | | | 15,249 | | | |
Proceeds from sale of secured notes
|
| | | | 86,191 | | | |
Repayments on secured notes
|
| | | | (1,512) | | | |
Sale of corporate equity securities, net of offering costs
|
| | | | 158,501 | | | |
Sale of operating partnership units of subsidiary
|
| | | | 9,362 | | | |
Distribution to non-controlling interest
|
| | | | (215) | | | |
Dividends paid on common stock
|
| | | | (680) | | | |
Net cash from financing activities
|
| | | $ | 266,896 | | | |
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
| | | | 53,099 | | | |
CASH AND CASH EQUIVALENTS, beginning of period
|
| | | | — | | | |
CASH AND CASH EQUIVALENTS, end of period
|
| | | $ | 53,099 | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | | | ||||||
Cash paid for interest
|
| | | $ | 587 | | | |
Cash paid for income taxes
|
| | | $ | — | | | |
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING
ACTIVITIES |
| | ||||||
Transfer of loans to rental property or property held-for-sale
|
| | | $ | 349 | | | |
Exchange of membership interest in Little Ajax II for mortgage loans
|
| | | $ | 48,280 | | | |
Issuance of common stock for management fees
|
| | | $ | 219 | | | |
|
(Dollars in thousands)
|
| |
From Inception (January 30, 2014) through December 31, 2014
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Common
Stock |
| |
Additional
Paid-In- Capital |
| |
Retained
Earnings |
| |
Stockholders’
Equity |
| |
Non-controlling
Interest |
| |
Total
Equity |
| ||||||||||||||||||||||||
Initial capitalization
|
| | | | | | | | | $ | 2 | | | | | | | | | | | $ | 2 | | | | | | | | | | | $ | 2 | | | ||||||
Consolidation of majority-owned subsidiary
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 10,598 | | | | | | 10,598 | | | ||||||
Issuance of shares
|
| | | $ | 112 | | | | | | 158,389 | | | | | | | | | | | | 158,501 | | | | | | | | | | | | 158,501 | | | ||||||
Issuance of operating partnership units
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,362 | | | | | | 9,362 | | | ||||||
Net income
|
| | | | | | | | | | | | | | | $ | 3,424 | | | | | | 3,424 | | | | | | 326 | | | | | | 3,750 | | | ||||||
Stock-based management fee and compensation expense
|
| | | | | | | | | | 477 | | | | | | | | | | | | 477 | | | | | | | | | | | | 477 | | | ||||||
Stock-based compensation expense
|
| | | | | | | | | | 83 | | | | | | | | | | | | 83 | | | | | | | | | | | | 83 | | | ||||||
Dissolution of majority-owned subsidiary
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (10,598) | | | | | | (10,598) | | | ||||||
Distribution to non-controlling interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (178) | | | | | | (178) | | | ||||||
Dividends ($0.08 per share)
|
| | | | | | | | | | | | | | | | (680) | | | | | | (680) | | | | | | (37) | | | | | | (717) | | | ||||||
Balance at December 31, 2014
|
| | | $ | 112 | | | | | $ | 158,951 | | | | | $ | 2,744 | | | | | $ | 161,807 | | | | | $ | 9,473 | | | | | $ | 171,280 | | | ||||||
|
| | |
Re-performing
loans |
| |
Non-performing
loans |
| ||||||||
Contractually required principal and interest
|
| | | $ | 393,657 | | | | | $ | 257,790 | | | ||
Non-accretable yield
|
| | | | (173,502) | | | | | | (184,096) | | | ||
Expected cash flows to be collected
|
| | | | 220,155 | | | | | | 73,694 | | | ||
Accretable yield
|
| | | | (60,495) | | | | | | (22,071) | | | ||
Fair value at date of acquisition
|
| | | $ | 159,660 | | | | | $ | 51,623 | | | ||
|
| | |
Re-performing
loans |
| |
Non-performing
loans |
| ||||||||
December 31, 2014 | | | | ||||||||||||
Balance at beginning of period
|
| | | $ | — | | | | | $ | — | | | ||
Accretable yield additions
|
| | | | 60,495 | | | | | | 22,071 | | | ||
Accretion | | | | | (5,555) | | | | | | (1,385) | | | ||
Balance at end of period
|
| | | $ | 54,940 | | | | | $ | 20,686 | | | ||
|
December 31, 2014
|
| |
Number of
loans |
| |
Carrying
value |
| |
Unpaid
principal balance |
| ||||||||||||
Current | | | | | 45 | | | | | $ | 6,794 | | | | | $ | 8,792 | | | |||
30 | | | | | 519 | | | | | | 86,904 | | | | | | 118,099 | | | |||
60 | | | | | 138 | | | | | | 20,291 | | | | | | 27,817 | | | |||
90 | | | | | 425 | | | | | | 63,528 | | | | | | 88,481 | | | |||
Foreclosure | | | | | 212 | | | | | | 33,642 | | | | | | 55,384 | | | |||
Mortgage loans
|
| | | | 1,339 | | | | | $ | 211,159 | | | | | $ | 298,573 | | | |||
|
| | | | | | | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
December 31, 2014
|
| |
Carrying
Value |
| |
Quoted
prices in active markers |
| |
Observable
inputs other than Level 1 prices |
| |
Unobservable
inputs |
| ||||||||||||
Not recognized on consolidated balance sheet at
fair value (assets) |
| | | | | ||||||||||||||||||||
Mortgage loans
|
| | | $ | 211,159 | | | | | | — | | | | | | — | | | | | $ | 235,623 | | |
Not recognized on consolidated balance sheet at
fair value (liabilities) |
| | | | | ||||||||||||||||||||
Borrowings under repurchase agreement
|
| | | | 15,249 | | | | | | — | | | | | $ | 15,249 | | | | | | — | | |
Secured borrowings
|
| | | | 84,679 | | | | | | — | | | | | | 84,679 | | | | | | — | | |
Input
|
| |
Range of Values
|
|
Equity discount rate – RPLs
|
| |
8% – 14%
|
|
Equity discount rate – NPLs
|
| |
10% – 18%
|
|
Cost of debt
|
| |
4.25%
|
|
Loan resolution timelines – RPLs (in years)
|
| |
4 – 7
|
|
Loan resolution timelines – NPLs (in years)
|
| |
1.4 – 4
|
|
Maturity Date
|
| |
Maximum borrowing
capacity |
| |
Amount
outstanding |
| |
Carrying value of
collateral |
| |
Interest rate at
December 31, 2014 |
| ||||||||||||||||
November 24, 2015
|
| | | $ | 100,000 | | | | | $ | 15,249 | | | | | $ | 23,460 | | | | | | 4.00% | | | ||||
|
| | | | | | | | | | | |
Balances at cutoff date
|
| |
Balances at December 31, 2014
|
| ||||||||||||||||||||||||||||||
Class of Notes
|
| |
Interest
rate |
| |
Due date
|
| |
Mortgage
UPB |
| |
Bond
principal balance |
| |
Carrying
value of mortgages |
| |
Fair Value
of mortgages |
| |
Bond principal
balance |
| ||||||||||||||||||||||||
2014-A | | | | | 4.00% | | | |
October 25, 2057
|
| | | $ | 81,405 | | | | | $ | 45,000 | | | | | $ | 58,905 | | | | | $ | 66,630 | | | | | $ | 44,016 | | | ||||||
2014-B | | | | | 3.85% | | | |
August 25, 2054
|
| | | | 91,535 | | | | | | 41,191 | | | | | | 68,654 | | | | | | 73,964 | | | | | | 40,663 | | | ||||||
| | | | | | | | | | | | | $ | 172,940 | | | | | $ | 86,191 | | | | | $ | 127,559 | | | | | $ | 140,594 | | | | | $ | 84,679 | | | ||||||
|
| | |
Period ended
December 31, 2014 |
| |
Counterparty
|
| |
Consolidated Statement of Income location
|
| |||
Management fee
|
| | | $ | 956 | | | | Thetis | | | Related party expense – management fee | |
Loan servicing fees
|
| | | | 485 | | | | Gregory | | |
Related party expense – loan servicing fees
|
|
Legal fees(1)
|
| | | | 58 | | | | Gregory | | | Professional fees | |
Due diligence and related loan
acquisition costs |
| | | | 12 | | | |
Aspen Yo
|
| | Loan transaction expense | |
Expense reimbursements
|
| | | | 5 | | | | Thetis | | | Professional fees | |
Expense reimbursements
|
| | | | 1 | | | | Thetis | | | Other expense | |
From inception (January 30, 2014) through
December 31, 2014 |
| |
Number
of shares |
| |
Per share value
|
| |
Total cost
|
| |
Amount of grant
expense recognized in 2014(1) |
| ||||||||||||||||
Management fees
|
| | | | 31,835 | | | | | | 15.00 | | | | | | 477 | | | | | | 477 | | | ||||
Independent director fees
|
| | | | 2,502 | | | | | | 15.00 | | | | | | 38 | | | | | | 38 | | | ||||
Management and director fees
|
| | | | 34,337 | | | | | $ | 15.00 | | | | | $ | 515 | | | | | $ | 515 | | | ||||
|
| | |
Number of
shares |
| |
Per share value
|
| |
Total cost
of grant |
| |
Amount of grant
expense recognized in 2014(2) |
| ||||||||||||||||
January 30, 2014, Date of inception
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | ||||
July 8, 2014, Directors’ Grant(1)
|
| | | | 6,000 | | | | | | 15.00 | | | | | | 90 | | | | | | 45 | | | ||||
Restricted stock totals
|
| | | | 6,000 | | | | | $ | 15.00 | | | | | $ | 90 | | | | | $ | 45 | | | ||||
|
| | |
Period ended December 31, 2014
|
| |||||||||||||||
| | |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| |||||||||
Basic EPS | | | | | |||||||||||||||
Income attributable to common stockholders
|
| | | $ | 3,424 | | | | | | 8,360,432 | | | | | $ | 0.41 | | |
Allocation of earnings to participating restricted shares
|
| | | | (11) | | | | | ||||||||||
Income attributable to unrestricted common stockholders
|
| | | $ | 3,413 | | | | | | 8,360,432 | | | | |||||
Effect of dilutive securities | | | | | |||||||||||||||
Operating partnership units
|
| | | | 147 | | | | | | 461,964 | | | | |||||
Restricted stock grants
|
| | | | 11 | | | | | | 26,659 | | | | | $ | 0.40 | | |
Diluted EPS | | | | | |||||||||||||||
Income attributable to common stockholders and operating partners
|
| | | $ | 3,571 | | | | | | 8,849,055 | | | |
| | |
Quarter ended
March 31, 2014 |
| |
Quarter ended
June 30, 2014 |
| |
Quarter ended
September 30, 2014 |
| |
Quarter ended
December 31, 2014 |
| ||||||||||||
Total income
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,291 | | | | | $ | 3,953 | | |
Income before provision for income tax
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,224 | | | | | $ | 2,526 | | |
Consolidated net income attributable to common stockholders
|
| | | $ | — | | | | | $ | — | | | | | $ | 996 | | | | | $ | 2,428 | | |
Basic earnings per common share
|
| | | $ | — | | | | | $ | — | | | | | $ | 0.13 | | | | | $ | 0.27 | | |
Diluted earnings per common share
|
| | | $ | — | | | | | $ | — | | | | | $ | 0.13 | | | | | $ | 0.27 | | |
Description (face value of loan) |
| |
Loan
count |
| |
Interest rate
|
| |
Maturity
|
| |
Carrying
amount of mortgages(1) |
| |
Principal
amount subject to delinquent principal and interest |
| |
Amount of
balloon payments at maturity |
| ||||||||||||||||||||
$0 – 49,999 | | | | | 240 | | | |
2.00% – 14.78%
|
| | | | 09/25/2005 – 11/01/2051 | | | | | $ | 7,139 | | | | | $ | 5,510 | | | | | $ | 461 | | | |||||
$50,000 – 99,999 | | | | | 291 | | | |
2.00% – 12.54%
|
| | | | 09/01/2013 – 03/01/2054 | | | | | | 21,962 | | | | | | 17,740 | | | | | | 2,729 | | | |||||
$100,000 – 149,999 | | | | | 283 | | | |
1.73% – 12.13%
|
| | | | 03/03/2014 – 04/01/2054 | | | | | | 34,770 | | | | | | 28,995 | | | | | | 3,738 | | | |||||
$150,000 – 199,999 | | | | | 166 | | | |
1.00% – 10.95%
|
| | | | 02/01/2014 – 11/01/2056 | | | | | | 28,628 | | | | | | 23,347 | | | | | | 3,026 | | | |||||
$200,000 – 249,999 | | | | | 104 | | | |
2.00% – 12.25%
|
| | | | 05/01/2015 – 02/01/2057 | | | | | | 23,253 | | | | | | 19,224 | | | | | | 2,590 | | | |||||
$250,000+ | | | | | 255 | | | |
1.00% – 11.75%
|
| | | | 08/01/2013 – 02/01/2057 | | | | | | 95,407 | | | | | | 75,907 | | | | | | 7,940 | | | |||||
Total
|
| | | | 1,339 | | | | | | | | | | | | | | $ | 211,159 | | | | | $ | 170,723 | | | | | $ | 20,484 | | | |||||
|
Mortgage loans
|
| |
From inception
(January 30, 2014) through December 31, 2014 |
| ||||
Beginning balance
|
| | | $ | — | | | |
Investment in mortgage loans
|
| | | | 208,484 | | | |
Real estate tax advances to borrowers
|
| | | | 1,397 | | | |
Accretion of purchase discount
|
| | | | 4,098 | | | |
Mortgage loan payments
|
| | | | (2,471) | | | |
Transfers of mortgage loans to REO
|
| | | | (349) | | | |
Ending balance
|
| | | $ | 211,159 | | | |
|