FS Credit REIT (FSREI) seeks up to $2.75B in continuous offering, April 2026 prices
FS Credit Real Estate Income Trust, Inc. registers up to $2,750,000,000 in shares of common stock. The registration covers a continuous public offering consisting of up to $2,400,000,000 in a primary offering and up to $350,000,000 pursuant to a distribution reinvestment plan.
The prospectus states per-share transaction prices as of April 1, 2026 (e.g., Class T $25.40, Class S $25.67, Class I $24.88), with the transaction price equal to each class’s NAV as of February 28, 2026 plus applicable upfront fees. As of December 31, 2025, the company reported approximately $11.8B of assets, primarily senior floating-rate loans secured by commercial real estate. The offering is on a best efforts continuous basis and includes monthly pricing, suitability limits, a share repurchase plan with monthly and quarterly caps, and various class-specific selling and servicing fees.
Positive
- None.
Negative
- None.
Key Figures
Key Terms
distribution reinvestment plan regulatory
transaction price / NAV financial
share repurchase plan financial
perpetual-life REIT regulatory
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
What is FSREI offering and how large is it?
What transaction price applies to purchases (FSREI)?
Who manages FSREI and who is the sub‑adviser (FSREI)?
Can FSREI shareholders get liquidity through repurchases (FSREI)?
What are the minimum suitability and investment requirements (FSREI)?
SECURITIES AND EXCHANGE COMMISSION
to
SECURITIES OF CERTAIN REAL ESTATE COMPANIES
(Exact name of registrant as specified in governing instruments)
OFC 500
Philadelphia, PA 19104
(215) 495-1150
FS Credit Real Estate Income Trust, Inc.
3025 JFK Boulevard
OFC 500
Philadelphia, PA 19104
(215) 495-1150
Lindsey L. G. Magaro
Alston & Bird LLP
1201 West Peachtree Street
Atlanta, GA 30309-3424
(404) 881-7000
| |
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)
|
| | | $ | 2,400,000,000 | | | | | $ | 55,652,174 | | | | | $ | 1,159,420 | | | | | $ | 2,343,188,405.80 | | |
|
Class T shares, Per Share
|
| | | $ | 25.40 | | | | | $ | 0.74 | | | | | $ | 0.12 | | | | | $ | 24.54 | | |
|
Class S shares, Per Share
|
| | | $ | 25.67 | | | | | $ | 0.87 | | | | | | — | | | | | $ | 24.80 | | |
|
Class D shares, Per Share
|
| | | $ | 24.60 | | | | | | — | | | | | | — | | | | | $ | 24.60 | | |
|
Class M shares, Per Share
|
| | | $ | 24.66 | | | | | | — | | | | | | — | | | | | $ | 24.66 | | |
|
Class I Shares, Per Share
|
| | | $ | 24.88 | | | | | | — | | | | | | — | | | | | $ | 24.88 | | |
|
Maximum Distribution Reinvestment Plan(3)
|
| | | $ | 350,000,000 | | | | | | — | | | | | | — | | | | | $ | 350,000,000.00 | | |
| |
HOW TO SUBSCRIBE
|
| | | | i | | |
| |
SUITABILITY STANDARDS
|
| | | | iii | | |
| |
ABOUT THIS PROSPECTUS
|
| | | | vii | | |
| |
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | viii | | |
| |
QUESTIONS AND ANSWERS ABOUT THIS OFFERING
|
| | | | 1 | | |
| |
PROSPECTUS SUMMARY
|
| | | | 11 | | |
| |
RISK FACTORS
|
| | | | 29 | | |
| |
RISKS RELATED TO AN INVESTMENT IN US
|
| | | | 29 | | |
| |
RISKS RELATED TO THIS OFFERING AND OUR CORPORATE STRUCTURE
|
| | | | 35 | | |
| |
RISKS RELATED TO CONFLICTS OF INTEREST
|
| | | | 41 | | |
| |
RISKS RELATED TO OUR INVESTMENT ACTIVITIES
|
| | | | 45 | | |
| |
RISKS RELATED TO INVESTMENTS IN REAL PROPERTY
|
| | | | 54 | | |
| |
RISKS RELATED TO DEBT FINANCING
|
| | | | 55 | | |
| |
RISKS RELATED TO TAXATION
|
| | | | 57 | | |
| |
RISKS RELATED TO RETIREMENT PLANS
|
| | | | 65 | | |
| |
ESTIMATED USE OF PROCEEDS
|
| | | | 67 | | |
| |
INVESTMENT OBJECTIVES AND STRATEGIES
|
| | | | 70 | | |
| |
MANAGEMENT
|
| | | | 78 | | |
| |
COMPENSATION
|
| | | | 97 | | |
| |
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
| | | | 107 | | |
| |
CONFLICTS OF INTEREST
|
| | | | 108 | | |
| |
INVESTMENT PORTFOLIO
|
| | | | 116 | | |
| |
OPERATING INFORMATION
|
| | | | 123 | | |
| |
NET ASSET VALUE CALCULATION AND VALUATION GUIDELINES
|
| | | | 133 | | |
| |
MATERIAL U.S. FEDERAL INCOME TAX CONSIDERATIONS
|
| | | | 139 | | |
| |
CERTAIN ERISA CONSIDERATIONS
|
| | | | 164 | | |
| |
DESCRIPTION OF SHARES
|
| | | | 166 | | |
| |
SHARE REPURCHASES
|
| | | | 180 | | |
| |
PLAN OF DISTRIBUTION
|
| | | | 185 | | |
| |
SUPPLEMENTAL SALES MATERIAL
|
| | | | 192 | | |
| |
REPORTS TO STOCKHOLDERS
|
| | | | 192 | | |
| |
LEGAL MATTERS
|
| | | | 193 | | |
| |
EXPERTS
|
| | | | 193 | | |
| |
PRIVACY POLICY NOTICE
|
| | | | 193 | | |
| |
INCORPORATION BY REFERENCE
|
| | | | 193 | | |
| |
AVAILABLE INFORMATION
|
| | | | 194 | | |
| |
APPENDIX A: FORM OF SUBSCRIPTION AGREEMENT
|
| | | | A-1 | | |
| |
APPENDIX B: DISTRIBUTION REINVESTMENT PLAN
|
| | | | B-1 | | |
| |
APPENDIX C: PRIVACY NOTICE
|
| | | | 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
|
|
3025 JFK Boulevard
OFC 500
Philadelphia, PA 19104
(877) 628-8575
Attention: Investor Services
|
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 $55.7 million and $1.2 million, respectively, if we sell the maximum amount in our primary offering and 10% and 60% 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 | | | 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, | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
as servicing broker-dealers:
•
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 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.
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
|
| | 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 $2.0 million, $11.8 million, $0.7 million and $0.7 million per annum, respectively, if we sell the maximum amount in our primary offering, assuming that 10%, 60%, 10%, 10% and 10% 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 |
|
| | | |
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 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
|
| | | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
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, 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 | | | If we sell the maximum amount in our primary offering, we estimate our organization and offering expenses with respect to this offering will be $11.3 million. | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
$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.
|
| | As of December 31, 2025, our adviser has incurred $3.0 million of organization and offering expenses on our behalf that have not been repaid. | |
| | | |
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
|
| | Actual amounts are dependent upon actual expenses incurred and, therefore, cannot be determined at this time. | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | | “Management — Expense Limitation Agreement.” | | | | |
| 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 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,
|
| |
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 $29.3 million per annum if we sell the maximum amount in our primary offering, assuming that 10%, 60%, 10%, 10% and 10% 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.
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 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.
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 | | | Actual amounts depend upon our aggregate NAV. The | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | | 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. | | | administrative services fee attributed to shares sold in this offering will equal approximately $23.4 million per annum if we sell the maximum amount in our primary offering, assuming that 10%, 60%, 10%, 10% and 10% 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. | |
| 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 | | | 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. | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | | 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. | | | | |
| | | |
Maximum Primary
Offering |
| |||||||||
| | | |
Amount
|
| |
%
|
| ||||||
|
Gross proceeds(1)
|
| | | $ | 240,000,000 | | | | | | 100.00% | | |
| Less: | | | | | | | | | | | | | |
|
Selling commissions
|
| | | $ | 6,956,522 | | | | | | 2.90% | | |
|
Dealer manager fees
|
| | | $ | 1,159,420 | | | | | | 0.48% | | |
|
Organization and offering expenses(2)
|
| | | $ | 1,133,043 | | | | | | 0.47% | | |
|
Net proceeds available for investments
|
| | | $ | 230,751,015 | | | | | | 96.15% | | |
| | | |
Maximum
Primary Offering |
| |||||||||
| | | |
Amount
|
| |
%
|
| ||||||
|
Gross proceeds(1)
|
| | | $ | 1,440,000,000 | | | | | | 100.00% | | |
| Less: | | | | | | | | | | | | | |
|
Selling commissions
|
| | | $ | 48,695,652 | | | | | | 3.38% | | |
|
Organization and offering expenses(2)
|
| | | $ | 6,798,255 | | | | | | 0.47% | | |
|
Net proceeds available for investments
|
| | | $ | 1,384,506,093 | | | | | | 96.15% | | |
| | | |
Maximum
Primary Offering |
| |||||||||
| | | |
Amount
|
| |
%
|
| ||||||
|
Gross proceeds(1)
|
| | | $ | 240,000,000 | | | | | | 100.00% | | |
| Less: | | | | | | | | | | | | | |
|
Organization and offering expenses(2)
|
| | | $ | 1,133,043 | | | | | | 0.47% | | |
|
Net proceeds available for investments
|
| | | $ | 238,866,958 | | | | | | 99.53% | | |
| | | |
Maximum
Primary Offering |
| |||||||||
| | | |
Amount
|
| |
%
|
| ||||||
|
Gross proceeds(1)
|
| | | $ | 240,000,000 | | | | | | 100.00% | | |
| Less: | | | | | | | | | | | | | |
|
Organization and offering expenses(2)
|
| | | $ | 1,133,043 | | | | | | 0.47% | | |
|
Net proceeds available for investments
|
| | | $ | 238,866,958 | | | | | | 99.53% | | |
| | | |
Maximum
Primary Offering |
| |||||||||
| | | |
Amount
|
| |
%
|
| ||||||
|
Gross proceeds
|
| | | $ | 240,000,000 | | | | | | 100.00% | | |
| Less: | | | | | | | | | | | | | |
|
Organization and offering expenses(2)
|
| | | $ | 1,133,043 | | | | | | 0.47% | | |
|
Net proceeds available for investments
|
| | | $ | 238,866,958 | | | | | | 99.53% | | |
|
NAME
|
| |
AGE*
|
| |
POSITION HELD
|
|
| Michael C. Forman | | |
65
|
| | Chairman, President and Chief Executive Officer | |
| Brian Gold | | |
43
|
| | Chief Financial Officer and Treasurer | |
| Stephen S. Sypherd | | |
49
|
| | Vice President and Secretary | |
| James Volk | | |
63
|
| | Chief Compliance Officer and Anti-Money Laundering Officer | |
| David J. Adelman | | |
54
|
| | Director | |
| Jeffrey Krasnoff | | |
70
|
| | Director | |
| Ryan N. Boyer | | |
55
|
| | Independent Director | |
| James W. Brown | | |
74
|
| | Independent Director | |
| Karen D. Buchholz | | |
59
|
| | Independent Director | |
| Terence J. Connors | | |
71
|
| | Independent Director | |
| John A. Fry | | |
65
|
| | Lead Independent Director | |
| William P. Hankowsky | | |
75
|
| | Independent Director | |
| David Schiff | | |
54
|
| | 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 $55.7 million and $1.2 million, respectively, if we sell the maximum amount in our primary offering and 10% and 60% 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: | | | 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 | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
•
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 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.
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
|
| | Class M shares, stockholder servicing fees will equal approximately $2.0 million, $11.8 million, $0.7 million and $0.7 million per annum, respectively, if we sell the maximum amount in our primary offering, assuming that 10%, 60%, 10%, 10% and 10% 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 |
|
| | | |
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 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
|
| | | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
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, 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
|
| | | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
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 $11.3 million. As of December 31, 2025, our adviser has incurred $3.0 million of organization and offering expenses on our behalf that have not been repaid. | |
|
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. | | |
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 $29.3 million per annum if we sell the maximum amount in our primary offering, assuming that 10%, 60%, 10%, 10% and 10% 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.
Actual amounts of the performance fee depend upon our Core Earnings
|
|
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
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.
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
|
| | and, therefore, cannot be determined at this time. | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | |
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.
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 | | | Actual amounts depend upon our aggregate NAV. The administrative services fee attributed to shares sold in this offering will equal approximately $23.4 million per annum if we sell the maximum amount in our primary offering, assuming that 10%, 60%, 10%, 10% and 10% 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 | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | | 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. | | | 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. | |
| 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 | | | 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. | |
|
Type of Compensation — Recipient
|
| |
Determination of Amount
|
| |
Estimated Amount for
Maximum Primary Offering |
|
| | | | the administrative services fees. Any such arrangements will be at market terms and rates. | | | | |
| |
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)
|
| | | | 71,564 | | | | | | * | | |
|
Brian Gold
|
| | | | — | | | | | | * | | |
|
Edward T. Gallivan, Jr.(2)
|
| | | | — | | | | | | * | | |
|
Stephen S. Sypherd
|
| | | | 12,554 | | | | | | * | | |
|
James Volk
|
| | | | — | | | | | | * | | |
|
David J. Adelman
|
| | | | 8,805 | | | | | | * | | |
|
Ryan N. Boyer
|
| | | | 14,350 | | | | | | * | | |
|
James W. Brown
|
| | | | 13,519 | | | | | | * | | |
|
Karen D. Buchholz
|
| | | | 17,780 | | | | | | * | | |
|
Terence J. Connors
|
| | | | 20,911 | | | | | | * | | |
|
John A. Fry
|
| | | | 16,466 | | | | | | * | | |
|
William P. Hankowsky
|
| | | | 5,452 | | | | | | * | | |
|
Jeffrey Krasnoff(3)
|
| | | | 606,429 | | | | | | * | | |
|
David Schiff
|
| | | | 10,827 | | | | | | * | | |
|
All directors and executive officers as a group
|
| | | | 795,323 | | | | | | * | | |
| | | |
For the Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Loan fundings(1)
|
| | | $ | 2,400,194 | | | | | $ | 1,403,335 | | |
|
Loan repayments(2)(3)
|
| | | | (1,853,203) | | | | | | (1,419,698) | | |
|
Total net fundings (repayments)
|
| | | $ | 546,991 | | | | | $ | (16,363) | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Number of loans
|
| | | | 140 | | | | | | 145 | | |
|
Principal balance
|
| | | $ | 7,845,350 | | | | | $ | 7,507,083 | | |
|
Net book value
|
| | | $ | 7,764,337 | | | | | $ | 7,402,810 | | |
|
Unfunded loan commitments(1)
|
| | | $ | 332,562 | | | | | $ | 254,768 | | |
|
Weighted-average cash coupon(2)
|
| | | | +3.31% | | | | | | +3.50% | | |
|
Weighted-average all-in yield(2)(3)
|
| | | | +3.41% | | | | | | +3.68% | | |
|
Weighted-average maximum maturity (years)(4)
|
| | | | 2.5 | | | | | | 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 |
| |||||||||||||||||||||
|
Multifamily
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
1
|
| |
Senior Loan
|
| | | | 6/9/2022 | | | | | $ | 365,110 | | | | | $ | 358,849 | | | | | $ | 360,142 | | | | | | +3.30% | | | | | | +3.35% | | | | | | 6/9/2027 | | | | Various | | | Multifamily | |
|
2
|
| |
Senior Loan
|
| | | | 7/14/2023 | | | | | | 156,500 | | | | | | 156,500 | | | | | | 156,654 | | | | | | +3.40% | | | | | | +3.44% | | | | | | 7/9/2028 | | | | Various | | | Multifamily | |
|
3
|
| |
Senior Loan
|
| | | | 6/8/2022 | | | | | | 144,160 | | | | | | 144,160 | | | | | | 144,980 | | | | | | +3.89% | | | | | | +4.03% | | | | | | 6/9/2027 | | | | New York, NY | | | Multifamily | |
|
4
|
| |
Senior Loan
|
| | | | 6/4/2025 | | | | | | 135,200 | | | | | | 135,200 | | | | | | 135,192 | | | | | | +2.55% | | | | | | +2.55% | | | | | | 6/9/2030 | | | | Chicago, IL | | | Multifamily | |
|
5
|
| |
Senior Loan
|
| | | | 11/20/2025 | | | | | | 118,000 | | | | | | 118,000 | | | | | | 117,976 | | | | | | +2.25% | | | | | | +2.26% | | | | | | 12/9/2030 | | | | Las Colinas, TX | | | Multifamily | |
|
6
|
| |
Senior Loan
|
| | | | 5/26/2022 | | | | | | 108,500 | | | | | | 102,037 | | | | | | 102,590 | | | | | | +3.40% | | | | | | +3.55% | | | | | | 6/9/2027 | | | | Mesa, AZ | | | Multifamily | |
|
7
|
| |
Senior Loan
|
| | | | 12/21/2021 | | | | | | 93,900 | | | | | | 90,796 | | | | | | 90,781 | | | | | | +3.80% | | | | | | +3.80% | | | | | | 1/9/2027 | | | | Houston, TX | | | Multifamily | |
|
8
|
| |
Senior Loan
|
| | | | 11/18/2024 | | | | | | 92,500 | | | | | | 92,500 | | | | | | 88,190 | | | | | | +2.50% | | | | | | +4.86% | | | | | | 12/5/2026 | | | | Queens, NY | | | Multifamily | |
|
9
|
| |
Senior Loan
|
| | | | 5/13/2022 | | | | | | 89,500 | | | | | | 89,500 | | | | | | 89,857 | | | | | | +4.25% | | | | | | +4.36% | | | | | | 5/9/2027 | | | | New York, NY | | | Multifamily | |
|
10
|
| |
Senior Loan
|
| | | | 2/4/2022 | | | | | | 89,000 | | | | | | 89,000 | | | | | | 88,961 | | | | | | +3.85% | | | | | | +4.16% | | | | | | 2/1/2026 | | | | Temecula, CA | | | Multifamily | |
|
11
|
| |
Senior Loan
|
| | | | 7/20/2022 | | | | | | 85,690 | | | | | | 81,375 | | | | | | 81,553 | | | | | | +3.65% | | | | | | +3.72% | | | | | | 8/9/2027 | | | | Phoenix, AZ | | | Multifamily | |
|
12
|
| |
Senior Loan
|
| | | | 4/29/2022 | | | | | | 85,000 | | | | | | 85,000 | | | | | | 84,940 | | | | | | +3.55% | | | | | | +3.55% | | | | | | 5/6/2027 | | | | Reseda, CA | | | Multifamily | |
|
13
|
| |
Senior Loan
|
| | | | 5/13/2022 | | | | | | 83,885 | | | | | | 83,885 | | | | | | 84,220 | | | | | | +4.25% | | | | | | +4.36% | | | | | | 5/9/2027 | | | | New York, NY | | | Multifamily | |
|
14
|
| |
Senior Loan
|
| | | | 2/14/2025 | | | | | | 75,000 | | | | | | 75,000 | | | | | | 74,982 | | | | | | +3.00% | | | | | | +3.01% | | | | | | 2/9/2030 | | | | Davenport, FL | | | Multifamily | |
|
15
|
| |
Senior Loan
|
| | | | 12/15/2021 | | | | | | 73,620 | | | | | | 73,620 | | | | | | 73,447 | | | | | | +3.10% | | | | | | +3.10% | | | | | | 12/9/2026 | | | |
Sunny Isles Beach, FL
|
| | Multifamily | |
|
16
|
| |
Senior Loan
|
| | | | 12/24/2025 | | | | | | 69,600 | | | | | | 69,600 | | | | | | 69,575 | | | | | | +2.75% | | | | | | +2.76% | | | | | | 1/9/2031 | | | | Venice, FL | | | Multifamily | |
|
17
|
| |
Senior Loan
|
| | | | 4/26/2022 | | | | | | 68,498 | | | | | | 66,424 | | | | | | 66,360 | | | | | | +3.82% | | | | | | +3.82% | | | | | | 5/9/2027 | | | | Tucson, AZ | | | Multifamily | |
|
18
|
| |
Senior Loan
|
| | | | 9/10/2021 | | | | | | 68,291 | | | | | | 68,291 | | | | | | 68,133 | | | | | | +3.15% | | | | | | +3.15% | | | | | | 10/9/2027 | | | | Richardson, TX | | | Multifamily | |
|
19
|
| |
Senior Loan
|
| | | | 4/27/2022 | | | | | | 67,940 | | | | | | 65,443 | | | | | | 65,523 | | | | | | +4.00% | | | | | | +4.00% | | | | | | 5/9/2027 | | | | Indianapolis, IN | | | Multifamily | |
|
20
|
| |
Senior Loan
|
| | | | 2/28/2022 | | | | | | 66,869 | | | | | | 66,869 | | | | | | 66,869 | | | | | | 5.25% | | | | | | 5.25% | | | | | | 9/9/2028 | | | | Atlanta, GA | | | Multifamily | |
|
21
|
| |
Senior Loan
|
| | | | 10/2/2025 | | | | | | 66,428 | | | | | | 66,428 | | | | | | 66,405 | | | | | | +3.25% | | | | | | +3.27% | | | | | | 10/9/2030 | | | | Jacksonville, FL | | | Multifamily | |
|
22
|
| |
Senior Loan
|
| | | | 12/24/2025 | | | | | | 66,100 | | | | | | 66,100 | | | | | | 66,075 | | | | | | +2.85% | | | | | | +2.86% | | | | | | 1/9/2031 | | | | Venice, FL | | | Multifamily | |
|
23
|
| |
Senior Loan
|
| | | | 4/26/2021 | | | | | | 66,000 | | | | | | 66,000 | | | | | | 65,938 | | | | | | +3.40% | | | | | | +3.40% | | | | | | 5/9/2026 | | | | Las Vegas, NV | | | Multifamily | |
|
24
|
| |
Senior Loan
|
| | | | 7/29/2021 | | | | | | 62,500 | | | | | | 62,500 | | | | | | 62,477 | | | | | | +3.50% | | | | | | +3.50% | | | | | | 8/9/2026 | | | | Maitland, FL | | | Multifamily | |
|
25
|
| |
Senior Loan
|
| | | | 8/2/2021 | | | | | | 58,947 | | | | | | 58,947 | | | | | | 59,138 | | | | | | +2.91% | | | | | | +3.03% | | | | | | 8/9/2027 | | | | Austin, TX | | | Multifamily | |
|
26
|
| |
Senior Loan
|
| | | | 5/12/2022 | | | | | | 58,165 | | | | | | 57,148 | | | | | | 57,146 | | | | | | +3.35% | | | | | | +3.35% | | | | | | 5/9/2027 | | | | Aurora, CO | | | Multifamily | |
|
27
|
| |
Senior Loan
|
| | | | 12/17/2025 | | | | | | 58,100 | | | | | | 58,100 | | | | | | 58,075 | | | | | | +2.80% | | | | | | +2.82% | | | | | | 1/9/2031 | | | | Indian Land, SC | | | Multifamily | |
|
28
|
| |
Senior Loan
|
| | | | 4/13/2022 | | | | | | 57,168 | | | | | | 56,730 | | | | | | 56,625 | | | | | | 5.50% | | | | | | 5.99% | | | | | | 5/9/2027 | | | | Houston, TX | | | Multifamily | |
|
29
|
| |
Senior Loan
|
| | | | 2/17/2022 | | | | | | 55,400 | | | | | | 53,746 | | | | | | 53,839 | | | | | | +4.10% | | | | | | +4.16% | | | | | | 3/9/2027 | | | | Indianapolis, IN | | | Multifamily | |
|
30
|
| |
Senior Loan
|
| | | | 12/21/2022 | | | | | | 55,000 | | | | | | 55,000 | | | | | | 55,069 | | | | | | +3.95% | | | | | | +4.03% | | | | | | 12/9/2027 | | | | San Bernardino, CA | | | Multifamily | |
|
31
|
| |
Senior Loan
|
| | | | 12/19/2024 | | | | | | 54,500 | | | | | | 54,500 | | | | | | 54,480 | | | | | | +3.30% | | | | | | +3.32% | | | | | | 1/14/2030 | | | | New York, NY | | | Multifamily | |
|
32
|
| |
Senior Loan
|
| | | | 8/17/2022 | | | | | | 54,283 | | | | | | 54,283 | | | | | | 54,318 | | | | | | +2.50% | | | | | | +2.55% | | | | | | 9/9/2027 | | | | Austin, TX | | | Multifamily | |
|
33
|
| |
Senior Loan
|
| | | | 12/13/2024 | | | | | | 54,075 | | | | | | 54,075 | | | | | | 53,998 | | | | | | +3.50% | | | | | | +3.57% | | | | | | 12/9/2028 | | | | Jacksonville, FL | | | Multifamily | |
|
34
|
| |
Senior Loan
|
| | | | 3/7/2022 | | | | | | 53,135 | | | | | | 50,936 | | | | | | 50,933 | | | | | | +3.50% | | | | | | +3.55% | | | | | | 3/9/2027 | | | | Humble, TX | | | Multifamily | |
|
35
|
| |
Senior Loan
|
| | | | 3/22/2022 | | | | | | 50,750 | | | | | | 50,750 | | | | | | 50,750 | | | | | | +3.60% | | | | | | +3.60% | | | | | | 4/9/2027 | | | | Humble, TX | | | Multifamily | |
|
36
|
| |
Senior Loan
|
| | | | 12/15/2021 | | | | | | 49,000 | | | | | | 49,000 | | | | | | 48,950 | | | | | | +3.45% | | | | | | +3.50% | | | | | | 12/9/2026 | | | | Charleston, SC | | | Multifamily | |
|
37
|
| |
Senior Loan
|
| | | | 6/23/2021 | | | | | | 48,944 | | | | | | 48,944 | | | | | | 48,870 | | | | | | +2.91% | | | | | | +2.92% | | | | | | 7/9/2026 | | | | Roswell, GA | | | Multifamily | |
|
38
|
| |
Senior Loan
|
| | | | 7/29/2021 | | | | | | 47,500 | | | | | | 47,500 | | | | | | 47,485 | | | | | | +3.50% | | | | | | +3.50% | | | | | | 8/9/2026 | | | | Clearwater, FL | | | Multifamily | |
|
39
|
| |
Senior Loan
|
| | | | 12/10/2025 | | | | | | 47,000 | | | | | | 47,000 | | | | | | 46,975 | | | | | | +2.50% | | | | | | +2.60% | | | | | | 12/9/2030 | | | | Justin, TX | | | Multifamily | |
|
40
|
| |
Senior Loan
|
| | | | 11/23/2021 | | | | | | 45,445 | | | | | | 45,445 | | | | | | 45,444 | | | | | | +3.05% | | | | | | +3.13% | | | | | | 12/9/2026 | | | | Dallas, TX | | | Multifamily | |
|
41
|
| |
Senior Loan
|
| | | | 2/7/2025 | | | | | | 44,320 | | | | | | 41,700 | | | | | | 41,685 | | | | | | +2.65% | | | | | | +2.67% | | | | | | 2/9/2030 | | | | Jacksonville, FL | | | Multifamily | |
|
42
|
| |
Senior Loan
|
| | | | 8/9/2021 | | | | | | 44,000 | | | | | | 44,000 | | | | | | 43,991 | | | | | | +2.50% | | | | | | +2.50% | | | | | | 3/9/2030 | | | | Philadelphia, PA | | | Multifamily | |
|
43
|
| |
Senior Loan
|
| | | | 8/25/2022 | | | | | | 44,000 | | | | | | 44,000 | | | | | | 44,447 | | | | | | +3.50% | | | | | | +3.81% | | | | | | 9/9/2027 | | | | McKinney, TX | | | Multifamily | |
|
44
|
| |
Senior Loan
|
| | | | 12/10/2024 | | | | | | 43,100 | | | | | | 35,955 | | | | | | 35,938 | | | | | | +3.00% | | | | | | +3.02% | | | | | | 12/9/2029 | | | | Jacksonville, FL | | | Multifamily | |
|
45
|
| |
Senior Loan
|
| | | | 8/19/2021 | | | | | | 43,000 | | | | | | 43,000 | | | | | | 42,967 | | | | | | +2.80% | | | | | | +3.06% | | | | | | 11/9/2026 | | | | Omaha, NE | | | Multifamily | |
|
46
|
| |
Senior Loan
|
| | | | 7/28/2021 | | | | | | 42,801 | | | | | | 42,801 | | | | | | 42,732 | | | | | | +3.11% | | | | | | +3.12% | | | | | | 8/9/2026 | | | | Sandy Springs, GA | | | Multifamily | |
|
47
|
| |
Senior Loan
|
| | | | 8/9/2021 | | | | | | 42,660 | | | | | | 42,522 | | | | | | 42,455 | | | | | | +3.16% | | | | | | +3.17% | | | | | | 8/9/2026 | | | | Southaven, MS | | | Multifamily | |
| | | |
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 |
| |||||||||||||||||||||
|
48
|
| |
Senior Loan
|
| | | | 3/14/2022 | | | | | $ | 42,000 | | | | | $ | 40,680 | | | | | $ | 40,840 | | | | | | +3.50% | | | | | | +3.60% | | | | | | 4/9/2027 | | | | Dallas, TX | | | Multifamily | |
|
49
|
| |
Senior Loan
|
| | | | 7/21/2021 | | | | | | 41,100 | | | | | | 41,100 | | | | | | 41,039 | | | | | | +2.91% | | | | | | +2.92% | | | | | | 8/9/2026 | | | | Evanston, IL | | | Multifamily | |
|
50
|
| |
Senior Loan
|
| | | | 11/10/2021 | | | | | | 40,799 | | | | | | 40,194 | | | | | | 39,833 | | | | | | +4.10% | | | | | | +4.30% | | | | | | 11/9/2027 | | | | Various | | | Multifamily | |
|
51
|
| |
Senior Loan
|
| | | | 8/25/2021 | | | | | | 40,799 | | | | | | 40,799 | | | | | | 40,740 | | | | | | +3.50% | | | | | | +3.50% | | | | | | 9/9/2026 | | | | Cypress, TX | | | Multifamily | |
|
52
|
| |
Senior Loan
|
| | | | 3/29/2023 | | | | | | 40,193 | | | | | | 40,193 | | | | | | 40,193 | | | | | | +2.25% | | | | | | +2.25% | | | | | | 10/9/2027 | | | | Various | | | Multifamily | |
|
53
|
| |
Senior Loan
|
| | | | 6/24/2021 | | | | | | 38,600 | | | | | | 38,600 | | | | | | 38,599 | | | | | | +4.86% | | | | | | +5.22% | | | | | | 1/9/2027 | | | | Austin, TX | | | Multifamily | |
|
54
|
| |
Senior Loan
|
| | | | 11/4/2021 | | | | | | 37,300 | | | | | | 37,300 | | | | | | 37,101 | | | | | | +3.45% | | | | | | +3.45% | | | | | | 11/1/2026 | | | | Boca Raton, FL | | | Multifamily | |
|
55
|
| |
Senior Loan
|
| | | | 4/29/2022 | | | | | | 37,135 | | | | | | 36,006 | | | | | | 36,045 | | | | | | +3.75% | | | | | | +3.95% | | | | | | 5/9/2027 | | | | Euless, TX | | | Multifamily | |
|
56
|
| |
Senior Loan
|
| | | | 12/21/2021 | | | | | | 32,200 | | | | | | 32,200 | | | | | | 32,112 | | | | | | +2.90% | | | | | | +2.90% | | | | | | 1/9/2027 | | | | Hackensack, NJ | | | Multifamily | |
|
57
|
| |
Senior Loan
|
| | | | 5/8/2025 | | | | | | 31,500 | | | | | | 31,500 | | | | | | 31,479 | | | | | | +2.65% | | | | | | +2.67% | | | | | | 5/9/2030 | | | | New York, NY | | | Multifamily | |
|
58
|
| |
Senior Loan
|
| | | | 1/28/2022 | | | | | | 31,229 | | | | | | 31,229 | | | | | | 31,361 | | | | | | +3.81% | | | | | | +3.94% | | | | | | 9/9/2026 | | | | Dallas, TX | | | Multifamily | |
|
59
|
| |
Senior Loan
|
| | | | 3/31/2025 | | | | | | 31,172 | | | | | | 31,172 | | | | | | 28,756 | | | | | | +1.25% | | | | | | +3.20% | | | | | | 6/1/2029 | | | | New York, NY | | | Multifamily | |
|
60
|
| |
Senior Loan
|
| | | | 11/23/2021 | | | | | | 30,506 | | | | | | 30,506 | | | | | | 30,505 | | | | | | +3.05% | | | | | | +3.13% | | | | | | 12/9/2026 | | | | Dallas, TX | | | Multifamily | |
|
61
|
| |
Senior Loan
|
| | | | 12/16/2021 | | | | | | 29,500 | | | | | | 29,500 | | | | | | 29,497 | | | | | | +3.55% | | | | | | +3.55% | | | | | | 1/9/2027 | | | | Fort Worth, TX | | | Multifamily | |
|
62
|
| |
Senior Loan
|
| | | | 6/20/2025 | | | | | | 28,534 | | | | | | 25,550 | | | | | | 25,531 | | | | | | +2.75% | | | | | | +2.79% | | | | | | 7/9/2030 | | | | Las Vegas, NV | | | Multifamily | |
|
63
|
| |
Senior Loan
|
| | | | 12/15/2021 | | | | | | 28,400 | | | | | | 27,592 | | | | | | 27,591 | | | | | | +3.30% | | | | | | +3.40% | | | | | | 12/15/2026 | | | | Arlington, TX | | | Multifamily | |
|
64
|
| |
Senior Loan
|
| | | | 1/28/2022 | | | | | | 24,489 | | | | | | 24,489 | | | | | | 24,591 | | | | | | +3.81% | | | | | | +3.94% | | | | | | 9/9/2026 | | | | Mesquite, TX | | | Multifamily | |
|
65
|
| |
Senior Loan
|
| | | | 1/28/2022 | | | | | | 22,149 | | | | | | 22,149 | | | | | | 22,232 | | | | | | +3.81% | | | | | | +3.94% | | | | | | 9/9/2026 | | | | Dallas, TX | | | Multifamily | |
|
66
|
| |
Senior Loan
|
| | | | 8/26/2021 | | | | | | 20,955 | | | | | | 20,755 | | | | | | 20,818 | | | | | | +3.21% | | | | | | +3.26% | | | | | | 9/9/2026 | | | | Seattle, WA | | | Multifamily | |
|
67
|
| |
Senior Loan
|
| | | | 7/20/2021 | | | | | | 20,136 | | | | | | 19,650 | | | | | | 19,670 | | | | | | +3.50% | | | | | | +3.60% | | | | | | 8/9/2026 | | | | Las Vegas, NV | | | Multifamily | |
|
68
|
| |
Senior Loan
|
| | | | 11/18/2024 | | | | | | 18,750 | | | | | | 18,750 | | | | | | 18,282 | | | | | | +3.00% | | | | | | +4.21% | | | | | | 10/5/2027 | | | | Atlanta, GA | | | Multifamily | |
|
69
|
| |
Mezz Loan
|
| | | | 6/8/2022 | | | | | | 15,840 | | | | | | 15,840 | | | | | | 15,930 | | | | | | +7.50% | | | | | | +7.64% | | | | | | 6/9/2027 | | | | New York, NY | | | Multifamily | |
|
70
|
| |
Mezz Loan
|
| | | | 2/14/2020 | | | | | | 15,000 | | | | | | 15,000 | | | | | | 14,615 | | | | | | +5.90% | | | | | | +5.90% | | | | | | 12/5/2026 | | | | Queens, NY | | | Multifamily | |
|
71
|
| |
Senior Loan
|
| | | | 11/18/2024 | | | | | | 13,444 | | | | | | 13,444 | | | | | | 13,114 | | | | | | +3.25% | | | | | | +4.33% | | | | | | 11/9/2026 | | | | Kent, WA | | | Multifamily | |
|
72
|
| |
Senior Loan
|
| | | | 3/25/2021 | | | | | | 12,500 | | | | | | 12,500 | | | | | | 12,502 | | | | | | +3.36% | | | | | | +3.42% | | | | | | 4/9/2026 | | | | Lithonia, GA | | | Multifamily | |
|
73
|
| |
Senior Loan
|
| | | | 3/19/2021 | | | | | | 12,200 | | | | | | 12,200 | | | | | | 12,277 | | | | | | +5.00% | | | | | | +5.15% | | | | | | 4/9/2026 | | | | Brooklyn, NY | | | Multifamily | |
|
74
|
| |
Senior Loan
|
| | | | 11/18/2024 | | | | | | 11,044 | | | | | | 11,044 | | | | | | 11,116 | | | | | | +3.00% | | | | | | +3.45% | | | | | | 6/1/2027 | | | | Hollywood, FL | | | Multifamily | |
|
75
|
| |
Mezz Loan
|
| | | | 5/12/2022 | | | | | | 5,785 | | | | | | 5,785 | | | | | | 5,785 | | | | | | +10.50% | | | | | | +10.50% | | | | | | 5/9/2027 | | | | Aurora, CO | | | Multifamily | |
|
Subtotal Multifamily
|
| | | $ | 4,302,343 | | | | | $ | 4,254,886 | | | | | $ | 4,250,284 | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Hospitality
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
76
|
| |
Senior Loan
|
| | | | 4/28/2022 | | | | | | 195,000 | | | | | | 195,000 | | | | | | 195,482 | | | | | | +3.25% | | | | | | +3.31% | | | | | | 5/9/2027 | | | | New York, NY | | | Hospitality | |
|
77
|
| |
Senior Loan
|
| | | | 11/15/2022 | | | | | | 146,200 | | | | | | 146,200 | | | | | | 146,200 | | | | | | +4.46% | | | | | | +4.46% | | | | | | 11/9/2027 | | | | Nashville, TN | | | Hospitality | |
|
78
|
| |
Senior Loan
|
| | | | 2/24/2025 | | | | | | 130,000 | | | | | | 130,000 | | | | | | 129,983 | | | | | | +3.65% | | | | | | +3.66% | | | | | | 3/9/2028 | | | | San Diego, CA | | | Hospitality | |
|
79
|
| |
Senior Loan
|
| | | | 11/26/2024 | | | | | | 102,500 | | | | | | 102,500 | | | | | | 102,505 | | | | | | +3.25% | | | | | | +3.36% | | | | | | 12/9/2029 | | | | Cambridge, MA | | | Hospitality | |
|
80
|
| |
Senior Loan
|
| | | | 2/5/2025 | | | | | | 90,000 | | | | | | 90,000 | | | | | | 90,000 | | | | | | +3.60% | | | | | | +3.66% | | | | | | 2/9/2030 | | | | New York, NY | | | Hospitality | |
|
81
|
| |
Senior Loan
|
| | | | 9/8/2022 | | | | | | 87,000 | | | | | | 87,000 | | | | | | 87,013 | | | | | | +4.25% | | | | | | +4.32% | | | | | | 9/9/2027 | | | | Washington, DC | | | Hospitality | |
|
82
|
| |
Senior Loan
|
| | | | 11/3/2022 | | | | | | 73,000 | | | | | | 63,000 | | | | | | 63,171 | | | | | | +3.75% | | | | | | +3.80% | | | | | | 11/9/2029 | | | | Adairsville, GA | | | Hospitality | |
|
83
|
| |
Senior Loan
|
| | | | 5/20/2022 | | | | | | 62,373 | | | | | | 62,373 | | | | | | 62,371 | | | | | | +4.15% | | | | | | +4.15% | | | | | | 5/9/2027 | | | | Montauk, NY | | | Hospitality | |
|
84
|
| |
Senior Loan
|
| | | | 12/19/2025 | | | | | | 49,000 | | | | | | 49,000 | | | | | | 48,975 | | | | | | +3.10% | | | | | | +3.12% | | | | | | 1/9/2031 | | | | Miami, FL | | | Hospitality | |
|
85
|
| |
Senior Loan
|
| | | | 1/7/2022 | | | | | | 38,000 | | | | | | 38,000 | | | | | | 38,249 | | | | | | +3.75% | | | | | | +3.93% | | | | | | 3/9/2027 | | | | Miami, FL | | | Hospitality | |
|
86
|
| |
Senior Loan
|
| | | | 6/28/2019 | | | | | | 25,400 | | | | | | 25,400 | | | | | | 25,479 | | | | | | +4.50% | | | | | | +4.61% | | | | | | 7/9/2026 | | | | Davis, CA | | | Hospitality | |
|
87
|
| |
Senior Loan
|
| | | | 7/18/2018 | | | | | | 22,500 | | | | | | 22,500 | | | | | | 22,563 | | | | | | +5.36% | | | | | | +5.36% | | | | | | 1/31/2026 | | | | Gaithersburg, MD | | | Hospitality | |
|
88
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 14,986 | | | | | | 14,986 | | | | | | 14,818 | | | | | | +2.25% | | | | | | +2.68% | | | | | | 2/6/2027 | | | | Mesa, AZ | | | Hospitality | |
|
89
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 12,995 | | | | | | 12,995 | | | | | | 12,914 | | | | | | +3.25% | | | | | | +3.56% | | | | | | 6/18/2026 | | | | Macon, GA | | | Hospitality | |
|
Subtotal Hospitality
|
| | | $ | 1,048,954 | | | | | $ | 1,038,954 | | | | | $ | 1,039,723 | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Office
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
90
|
| |
Senior Loan
|
| | | | 12/17/2025 | | | | | | 150,000 | | | | | | 150,000 | | | | | | 149,975 | | | | | | +2.70% | | | | | | +2.71% | | | | | | 1/9/2031 | | | | New York, NY | | | Office | |
|
91
|
| |
Senior Loan
|
| | | | 3/31/2022 | | | | | | 125,470 | | | | | | 108,149 | | | | | | 108,143 | | | | | | +3.65% | | | | | | +3.65% | | | | | | 4/9/2028 | | | | Addison, TX | | | Office | |
|
92
|
| |
Senior Loan
|
| | | | 12/31/2025 | | | | | | 98,470 | | | | | | 77,740 | | | | | | 77,715 | | | | | | +2.75% | | | | | | +2.76% | | | | | | 1/9/2031 | | | | Coral Gables, FL | | | Office | |
| | | |
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 |
| |||||||||||||||||||||
|
93
|
| |
Senior Loan
|
| | | | 11/13/2025 | | | | | $ | 83,000 | | | | | $ | 65,623 | | | | | $ | 65,598 | | | | | | +3.60% | | | | | | +3.70% | | | | | | 11/9/2030 | | | | Miami, FL | | | Office | |
|
94
|
| |
Senior Loan
|
| | | | 12/22/2021 | | | | | | 81,500 | | | | | | 76,272 | | | | | | 76,825 | | | | | | +4.75% | | | | | | +4.86% | | | | | | 1/9/2027 | | | | Dallas, TX | | | Office | |
|
95
|
| |
Senior Loan
|
| | | | 10/30/2025 | | | | | | 67,860 | | | | | | 58,500 | | | | | | 58,476 | | | | | | +2.80% | | | | | | +2.81% | | | | | | 11/9/2030 | | | | Coral Gables, FL | | | Office | |
|
96
|
| |
Senior Loan
|
| | | | 3/12/2021 | | | | | | 52,250 | | | | | | 35,010 | | | | | | 34,994 | | | | | | +5.86% | | | | | | +5.86% | | | | | | 3/9/2026 | | | | San Francisco, CA | | | Office | |
|
97
|
| |
Senior Loan
|
| | | | 11/1/2021 | | | | | | 47,913 | | | | | | 47,913 | | | | | | 47,808 | | | | | | +3.81% | | | | | | +3.81% | | | | | | 11/9/2026 | | | | Fort Lauderdale, FL | | | Office | |
|
98
|
| |
Senior Loan
|
| | | | 1/28/2022 | | | | | | 43,650 | | | | | | 37,567 | | | | | | 37,663 | | | | | | +5.00% | | | | | | +5.06% | | | | | | 2/9/2027 | | | | Milwaukee, WI | | | Office | |
|
99
|
| |
Senior Loan
|
| | | | 2/18/2022 | | | | | | 40,240 | | | | | | 25,740 | | | | | | 25,728 | | | | | | +3.90% | | | | | | +3.90% | | | | | | 3/9/2028 | | | | Atlanta, GA | | | Office | |
|
100
|
| |
Senior Loan
|
| | | | 11/30/2021 | | | | | | 36,810 | | | | | | 36,284 | | | | | | 36,363 | | | | | | +5.00% | | | | | | +5.41% | | | | | | 12/9/2026 | | | | Memphis, TN | | | Office | |
|
101
|
| |
Senior Loan
|
| | | | 5/4/2021 | | | | | | 30,000 | | | | | | 26,578 | | | | | | 26,703 | | | | | | 7.50% | | | | | | 7.61% | | | | | | 3/9/2028 | | | | Richardson, TX | | | Office | |
|
102
|
| |
Senior Loan
|
| | | | 12/18/2020 | | | | | | 28,440 | | | | | | 25,289 | | | | | | 25,287 | | | | | | +4.61% | | | | | | +4.61% | | | | | | 1/9/2026 | | | | Rockville, MD | | | Office | |
|
103
|
| |
Senior Loan
|
| | | | 5/28/2021 | | | | | | 26,500 | | | | | | 26,500 | | | | | | 26,477 | | | | | | +5.11% | | | | | | +5.12% | | | | | | 6/9/2026 | | | | Austin, TX | | | Office | |
|
104
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 3,912 | | | | | | 3,912 | | | | | | 3,632 | | | | | | +1.90% | | | | | | +3.37% | | | | | | 8/1/2029 | | | | Bronx, NY | | | Office | |
|
Subtotal Office
|
| | | $ | 916,015 | | | | | $ | 801,077 | | | | | $ | 801,387 | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Industrial
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
105
|
| |
Senior Loan
|
| | | | 12/30/2024 | | | | | | 108,875 | | | | | | 100,182 | | | | | | 100,163 | | | | | | +2.55% | | | | | | +2.56% | | | | | | 1/9/2030 | | | | Sunrise, FL | | | Industrial | |
|
106
|
| |
Senior Loan
|
| | | | 1/20/2023 | | | | | | 102,733 | | | | | | 84,733 | | | | | | 84,733 | | | | | | +3.70% | | | | | | +3.70% | | | | | | 2/9/2028 | | | | Various | | | Industrial | |
|
107
|
| |
Senior Loan
|
| | | | 4/2/2025 | | | | | | 80,270 | | | | | | 56,985 | | | | | | 57,016 | | | | | | +2.40% | | | | | | +2.49% | | | | | | 4/9/2030 | | | | Bayonne, NJ | | | Industrial | |
|
108
|
| |
Senior Loan
|
| | | | 8/15/2024 | | | | | | 79,790 | | | | | | 75,002 | | | | | | 74,987 | | | | | | +2.75% | | | | | | +2.76% | | | | | | 9/9/2029 | | | | Various | | | Industrial | |
|
109
|
| |
Senior Loan
|
| | | | 12/19/2025 | | | | | | 64,700 | | | | | | 59,700 | | | | | | 59,675 | | | | | | +2.50% | | | | | | +2.51% | | | | | | 1/9/2031 | | | | Sparks, NV | | | Industrial | |
|
110
|
| |
Senior Loan
|
| | | | 12/11/2025 | | | | | | 62,800 | | | | | | 58,000 | | | | | | 57,980 | | | | | | +2.40% | | | | | | +2.41% | | | | | | 1/9/2031 | | | | Detroit, MI | | | Industrial | |
|
111
|
| |
Senior Loan
|
| | | | 2/25/2025 | | | | | | 48,500 | | | | | | 40,011 | | | | | | 40,018 | | | | | | +3.50% | | | | | | +3.60% | | | | | | 3/9/2030 | | | | Sandy Springs, GA | | | Industrial | |
|
112
|
| |
Senior Loan
|
| | | | 9/29/2025 | | | | | | 45,000 | | | | | | 39,923 | | | | | | 39,900 | | | | | | +2.70% | | | | | | +2.73% | | | | | | 10/9/2030 | | | | Valley Cottage, NY | | | Industrial | |
|
113
|
| |
Senior Loan
|
| | | | 10/8/2025 | | | | | | 43,571 | | | | | | 42,550 | | | | | | 42,550 | | | | | | +2.70% | | | | | | +2.70% | | | | | | 10/9/2030 | | | | Gilbert, AZ | | | Industrial | |
|
114
|
| |
Senior Loan
|
| | | | 4/27/2021 | | | | | | 37,250 | | | | | | 34,430 | | | | | | 34,346 | | | | | | +3.26% | | | | | | +3.57% | | | | | | 5/9/2027 | | | | Jamaica, NY | | | Industrial | |
|
115
|
| |
Senior Loan
|
| | | | 12/23/2025 | | | | | | 35,800 | | | | | | 33,600 | | | | | | 33,580 | | | | | | +2.75% | | | | | | +2.76% | | | | | | 1/9/2031 | | | | Atlanta, GA | | | Industrial | |
|
116
|
| |
Senior Loan
|
| | | | 4/27/2022 | | | | | | 31,300 | | | | | | 29,821 | | | | | | 29,782 | | | | | | +4.30% | | | | | | +4.30% | | | | | | 5/9/2027 | | | | Morrow, GA | | | Industrial | |
|
117
|
| |
Senior Loan
|
| | | | 6/10/2025 | | | | | | 27,200 | | | | | | 23,158 | | | | | | 23,150 | | | | | | +2.75% | | | | | | +2.77% | | | | | | 6/9/2030 | | | | Delanco, NJ | | | Industrial | |
|
118
|
| |
Senior Loan
|
| | | | 1/17/2025 | | | | | | 22,540 | | | | | | 22,540 | | | | | | 22,522 | | | | | | +2.50% | | | | | | +2.53% | | | | | | 2/9/2030 | | | | Glen Allen, VA | | | Industrial | |
|
119
|
| |
Senior Loan
|
| | | | 3/28/2024 | | | | | | 20,265 | | | | | | 20,265 | | | | | | 20,439 | | | | | | +3.00% | | | | | | +3.13% | | | | | | 4/9/2029 | | | | Various | | | Industrial | |
|
120
|
| |
Mezz Loan
|
| | | | 2/21/2020 | | | | | | 18,102 | | | | | | 18,102 | | | | | | 18,102 | | | | | | 10.00% | | | | | | 10.00% | | | | | | 3/1/2030 | | | | Various | | | Industrial | |
|
121
|
| |
Senior Loan
|
| | | | 2/26/2021 | | | | | | 17,706 | | | | | | 17,706 | | | | | | 17,650 | | | | | | +3.36% | | | | | | +3.68% | | | | | | 3/9/2027 | | | | Elizabeth, NJ | | | Industrial | |
|
122
|
| |
Senior Loan
|
| | | | 2/16/2024 | | | | | | 14,700 | | | | | | 14,700 | | | | | | 14,699 | | | | | | +3.00% | | | | | | +3.31% | | | | | | 3/9/2029 | | | | Cedar Hill, TX | | | Industrial | |
|
123
|
| |
Mezz Loan
|
| | | | 1/20/2023 | | | | | | 11,415 | | | | | | 9,415 | | | | | | 9,415 | | | | | | +5.20% | | | | | | +5.20% | | | | | | 2/9/2028 | | | | Various | | | Industrial | |
|
Subtotal Industrial
|
| | | $ | 872,517 | | | | | $ | 780,823 | | | | | $ | 780,707 | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Mixed Use
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
124
|
| |
Senior Loan
|
| | | | 12/18/2025 | | | | | | 235,000 | | | | | | 210,000 | | | | | | 209,975 | | | | | | +2.85% | | | | | | +2.85% | | | | | | 1/9/2031 | | | | New York, NY | | |
Mixed Use
|
|
|
125
|
| |
Senior Loan
|
| | | | 12/9/2025 | | | | | | 113,000 | | | | | | 108,400 | | | | | | 108,375 | | | | | | +2.55% | | | | | | +2.56% | | | | | | 12/9/2030 | | | | Northridge, CA | | |
Mixed Use
|
|
|
126
|
| |
Senior Loan
|
| | | | 12/4/2023 | | | | | | 110,000 | | | | | | 110,000 | | | | | | 110,172 | | | | | | +2.90% | | | | | | +3.30% | | | | | | 12/9/2028 | | | | Washington, DC | | |
Mixed Use
|
|
|
127
|
| |
Senior Loan
|
| | | | 11/13/2025 | | | | | | 69,650 | | | | | | 55,182 | | | | | | 55,158 | | | | | | +2.70% | | | | | | +2.71% | | | | | | 11/9/2030 | | | | Burlington, MA | | |
Mixed Use
|
|
|
128
|
| |
Mezz Loan
|
| | | | 10/20/2022 | | | | | | 30,842 | | | | | | 30,670 | | | | | | 30,680 | | | | | | +6.50% | | | | | | +6.50% | | | | | | 2/6/2026 | | | | Philadelphia, PA | | |
Mixed Use
|
|
|
129
|
| |
Senior Loan
|
| | | | 2/19/2020 | | | | | | 16,600 | | | | | | 13,000 | | | | | | 12,996 | | | | | | +3.75% | | | | | | +3.75% | | | | | | 3/9/2026 | | | |
West Hollywood, CA
|
| |
Mixed Use
|
|
|
Subtotal Mixed Use
|
| | | $ | 575,092 | | | | | $ | 527,252 | | | | | $ | 527,356 | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Retail
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
130
|
| |
Senior Loan
|
| | | | 6/30/2022 | | | | | | 106,000 | | | | | | 100,000 | | | | | | 99,860 | | | | | | +4.15% | | | | | | +4.15% | | | | | | 7/9/2027 | | | | Lynwood, CA | | | Retail | |
|
131
|
| |
Senior Loan
|
| | | | 5/2/2025 | | | | | | 81,000 | | | | | | 78,212 | | | | | | 78,212 | | | | | | +3.00% | | | | | | +3.00% | | | | | | 5/9/2030 | | | | Westminster, CO | | | Retail | |
|
132
|
| |
Senior Loan
|
| | | | 12/19/2024 | | | | | | 70,045 | | | | | | 58,200 | | | | | | 58,186 | | | | | | +3.60% | | | | | | +3.61% | | | | | | 1/9/2030 | | | | Chula Vista, CA | | | Retail | |
|
133
|
| |
Senior Loan
|
| | | | 11/20/2025 | | | | | | 58,600 | | | | | | 58,600 | | | | | | 58,575 | | | | | | +3.25% | | | | | | +3.26% | | | | | | 12/9/2030 | | | | Yonkers, NY | | | Retail | |
|
134
|
| |
Senior Loan
|
| | | | 3/11/2021 | | | | | | 30,000 | | | | | | 30,000 | | | | | | 29,985 | | | | | | +4.61% | | | | | | +4.67% | | | | | | 3/9/2026 | | | | Colleyville, TX | | | Retail | |
| | | |
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 |
| |||||||||||||||||||||
|
135
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | $ | 3,548 | | | | | $ | 3,548 | | | | | $ | 3,516 | | | | | | +3.00% | | | | | | +3.15% | | | | | | 1/2/2027 | | | | Brooklyn, NY | | | Retail | |
|
136
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 2,918 | | | | | | 2,918 | | | | | | 2,888 | | | | | | +3.25% | | | | | | +3.34% | | | | | | 8/1/2027 | | | | New York, NY | | | Retail | |
|
137
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 2,744 | | | | | | 2,744 | | | | | | 2,735 | | | | | | +3.00% | | | | | | +3.19% | | | | | | 4/1/2026 | | | | Corona, NY | | | Retail | |
|
138
|
| |
Senior Loan
|
| | | | 6/27/2024 | | | | | | 1,036 | | | | | | 1,036 | | | | | | 1,023 | | | | | | +3.25% | | | | | | +3.65% | | | | | | 7/28/2027 | | | | New York, NY | | | Retail | |
|
Subtotal Retail
|
| | | $ | 355,891 | | | | | $ | 335,258 | | | | | $ | 334,980 | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Various
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
139
|
| |
Senior Loan
|
| | | | 11/7/2025 | | | | | | 91,000 | | | | | | 91,000 | | | | | | 91,000 | | | | | | +2.70% | | | | | | +2.70% | | | | | | 11/9/2030 | | | | Santa Barbara, CA | | | Various | |
|
Self Storage
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
140
|
| |
Senior Loan
|
| | | | 1/28/2021 | | | | | | 16,100 | | | | | | 16,100 | | | | | | 16,170 | | | | | | +5.38% | | | | | | +5.67% | | | | | | 2/9/2026 | | | | Philadelphia, PA | | |
Self Storage
|
|
|
Total/Weighted Average
|
| | | $ | 8,177,912 | | | | | $ | 7,845,350 | | | | | $ | 7,841,607 | | | | | | 3.31% | | | | | | 3.41% | | | | | | | | | | | | | | | |||||||||
|
CECL reserve
|
| | | | | | | | | | | | | | | | (77,270) | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Loans receivable, net
|
| | | | | | | | | | | | | | | $ | 7,764,337 | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Building and building improvements
|
| | | $ | 323,519 | | | | | $ | 278,269 | | |
|
Land and land improvements
|
| | | | 91,318 | | | | | | 80,911 | | |
|
Furniture, fixtures and equipment
|
| | | | 7,312 | | | | | | 4,736 | | |
|
In-place lease intangibles
|
| | | | 47,952 | | | | | | 46,104 | | |
|
Total
|
| | | | 470,101 | | | | | | 410,020 | | |
|
Accumulated depreciation and amortization
|
| | | | (46,738) | | | | | | (26,351) | | |
|
Investments in real estate, held-for-investment
|
| | | $ | 423,363 | | | | | $ | 383,669 | | |
| | | |
Amortization
|
|
|
2026
|
| |
$5,704
|
|
|
2027
|
| |
5,098
|
|
|
2028
|
| |
3,879
|
|
|
2029
|
| |
3,803
|
|
|
2030
|
| |
3,010
|
|
|
Thereafter
|
| |
1,519
|
|
|
Total
|
| |
$23,013
|
|
| | | |
Contractual Lease
Payments |
| |||
|
2026
|
| | | $ | 31,645 | | |
|
2027
|
| | | | 17,121 | | |
|
2028
|
| | | | 16,864 | | |
|
2029
|
| | | | 16,386 | | |
|
2030
|
| | | | 16,728 | | |
|
Thereafter
|
| | | | 6,930 | | |
|
Total
|
| | | $ | 105,674 | | |
|
Acquisition Date
|
| |
Property Type
|
| |
Location
|
| |
Purchase
Price/Fair Value on the Date of Foreclosure |
| |||
| January 2025(1) | | |
Multifamily
|
| |
New Rochelle, NY
|
| | | $ | 105,955 | | |
| October 2025(2) | | |
Multifamily
|
| | Decatur, GA | | | | | 51,800 | | |
| October 2025(3) | | |
Multifamily
|
| | Doraville, GA | | | | | 42,680 | | |
| December 2025(4) | | |
Multifamily
|
| | Philadelphia, PA | | | | | 19,088 | | |
|
Total real estate acquisitions
|
| | | | | | | | | $ | 219,523 | | |
|
Components of NAV
|
| |
February 28, 2026
|
| |||
|
Loans receivable
|
| | | $ | 8,029,420 | | |
|
Investment in real estate
|
| | | | 682,130 | | |
|
Mortgage-backed securities held-to-maturity
|
| | | | 118,076 | | |
|
Mortgage-backed securities, at fair value
|
| | | | 322,899 | | |
|
Cash and cash equivalents
|
| | | | 201,773 | | |
|
Restricted cash
|
| | | | 34,266 | | |
|
Other assets
|
| | | | 86,377 | | |
|
Collateralized loan obligation, net of deferred financing costs
|
| | | | (3,389,380) | | |
|
Repurchase agreements payable, net of deferred financing costs
|
| | | | (2,148,821) | | |
|
Credit facility payable, net of deferred financing costs
|
| | | | (717,168) | | |
|
Mortgage note, net of deferred financing costs
|
| | | | (124,700) | | |
|
Accrued stockholder servicing fees(1)
|
| | | | (1,935) | | |
|
Other liabilities
|
| | | | (83,496) | | |
|
Net asset value
|
| | | $ | 3,009,441 | | |
|
Number of outstanding shares
|
| | | | 123,252,456 | | |
|
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
|
| | | $ | 1,662,994 | | | | | $ | 16,989 | | | | | $ | 9,142 | | | | | $ | 93,439 | | | | | $ | 1,192,003 | | | | | $ | 14,740 | | | | | $ | 20,134 | | | | | $ | 3,009,441 | | |
|
Number of outstanding
shares |
| | | | 67,056,525 | | | | | | 692,256 | | | | | | 371,686 | | | | | | 3,788,581 | | | | | | 49,913,736 | | | | | | 586,014 | | | | | | 843,658 | | | | | | 123,252,456 | | |
|
NAV per Share as of
February 28, 2026 |
| | | $ | 24.7999 | | | | | $ | 24.5422 | | | | | $ | 24.5953 | | | | | $ | 24.6633 | | | | | $ | 23.8813 | | | | | $ | 25.1536 | | | | | $ | 23.8657 | | | | | | | | |
| | | |
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | | | | | $ | 24.29 | | | | | $ | 24.04 | | |
|
4/30/25
|
| | | $ | 24.73 | | | | | $ | 24.98 | | | | | $ | 24.78 | | | | | $ | 24.84 | | | | | $ | 24.06 | | | | | $ | 24.30 | | | | | $ | 24.04 | | |
|
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 | | |
|
9/30/25
|
| | | $ | 24.64 | | | | | $ | 24.89 | | | | | $ | 24.69 | | | | | $ | 24.75 | | | | | $ | 23.98 | | | | | $ | 25.23 | | | | | $ | 23.96 | | |
|
10/31/25
|
| | | $ | 24.62 | | | | | $ | 24.86 | | | | | $ | 24.67 | | | | | $ | 24.73 | | | | | $ | 23.96 | | | | | $ | 25.21 | | | | | $ | 23.94 | | |
|
11/30/25
|
| | | $ | 24.61 | | | | | $ | 24.86 | | | | | $ | 24.66 | | | | | $ | 24.73 | | | | | $ | 23.95 | | | | | $ | 25.21 | | | | | $ | 23.93 | | |
|
12/31/25
|
| | | $ | 24.59 | | | | | $ | 24.85 | | | | | $ | 24.64 | | | | | $ | 24.71 | | | | | $ | 23.93 | | | | | $ | 25.20 | | | | | $ | 23.91 | | |
|
1/31/26
|
| | | $ | 24.58 | | | | | $ | 24.84 | | | | | $ | 24.64 | | | | | $ | 24.70 | | | | | $ | 23.92 | | | | | $ | 25.19 | | | | | $ | 23.90 | | |
|
2/28/26
|
| | | $ | 24.54 | | | | | $ | 24.80 | | | | | $ | 24.60 | | | | | $ | 24.66 | | | | | $ | 23.88 | | | | | $ | 25.15 | | | | | $ | 23.87 | | |
| | | |
As of December 31, 2025
|
| ||||||||||||||||||||||||||||||
|
Arrangement
|
| |
Weighted
Average Interest Rate(1) |
| |
Amount
Outstanding(2) |
| |
Amount
Available |
| |
Maturity
Date |
| |
Carrying
Amount of Collateral |
| |
Fair Value of
Collateral |
| |||||||||||||||
|
Collateralized Loan Obligations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2021-FL2 Notes
|
| | | | +1.88%(3) | | | | | $ | 363,244 | | | | | $ | — | | | |
May 5, 2038
|
| | | $ | 483,729 | | | | | $ | 486,756 | | |
|
2021-FL3 Notes
|
| | | | +1.81%(3) | | | | | | 524,403 | | | | | | — | | | |
November 4, 2036
|
| | | | 732,398 | | | | | | 727,133 | | |
|
2024-FL9 Notes
|
| | | | +1.96%(3) | | | | | | 746,894 | | | | | | — | | | |
October 21, 2039
|
| | | | 804,383 | | | | | | 804,328 | | |
|
2025-FL10 Notes
|
| | | | +1.59%(3) | | | | | | 890,237 | | | | | | — | | | |
August 19, 2042
|
| | | | 965,475 | | | | | | 965,065 | | |
| | | | | | | | | | | | 2,524,778 | | | | | | — | | | | | | | | | 2,985,985 | | | | | | 2,983,282 | | |
|
Repurchase Agreements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
WF-1 Facility
|
| | | | +1.63%(4) | | | | | | 122,554 | | | | | | 377,446 | | | |
November 26, 2026
|
| | | | 153,974 | | | | | | 153,290 | | |
|
GS-1 Facility
|
| | | | +1.90%(5) | | | | | | 344,597 | | | | | | 255,403 | | | |
April 25, 2028
|
| | | | 436,343 | | | | | | 440,812 | | |
|
BB-1 Facility
|
| | | | +1.62%(4) | | | | | | 52,475 | | | | | | 647,525 | | | |
February 21, 2028
|
| | | | 67,260 | | | | | | 66,930 | | |
|
MS-1 Facility
|
| | | | +1.55%(4) | | | | | | 282,306 | | | | | | 67,694 | | | |
December 9, 2030
|
| | | | 352,787 | | | | | | 352,882 | | |
|
RBC Facility
|
| | | | +0.91%(6) | | | | | | 83,123 | | | | | | — | | | |
N/A
|
| | | | 120,404 | | | | | | 120,463 | | |
|
NTX-1 Facility
|
| | | | +1.30%(4) | | | | | | 46,480 | | | | | | 153,520 | | | |
December 29, 2029
|
| | | | 58,075 | | | | | | 58,100 | | |
|
BMO-1 Facility
|
| | | | +1.57%(3) | | | | | | 55,612 | | | | | | — | | | |
April 16, 2027
|
| | | | 69,488 | | | | | | 69,515 | | |
|
Lucid Facility
|
| | | | +0.83% | | | | | | 93,261 | | | | | | — | | | |
N/A
|
| | | | 121,898 | | | | | | 123,145 | | |
|
WF-2 Facility
|
| | | | +2.50%(4) | | | | | | 106,603 | | | | | | 106,825 | | | |
October 21, 2026
|
| | | | 149,481 | | | | | | 148,570 | | |
|
Finance Blue Facility
|
| | | | +1.60%(4) | | | | | | 32,413 | | | | | | 22,918 | | | |
February 17, 2028
|
| | | | 42,516 | | | | | | 42,932 | | |
|
CB-1 Facility
|
| | | | +1.93%(4) | | | | | | 661,355 | | | | | | 97,026 | | | |
September 9, 2028
|
| | | | 900,789 | | | | | | 891,874 | | |
|
JP-1 Facility
|
| | | | +1.95%(4) | | | | | | 572,217 | | | | | | 40,095 | | | |
October 15, 2030
|
| | | | 719,474 | | | | | | 716,410 | | |
|
CO-1 Facility
|
| | | | +1.34%(4) | | | | | | 218,720 | | | | | | 131,280 | | | |
November 19, 2026
|
| | | | 273,326 | | | | | | 273,400 | | |
|
Citi Facility
|
| | | | | | | | | | — | | | | | | — | | | |
N/A
|
| | | | — | | | | | | — | | |
| | | | | | | | | | | | 2,671,716 | | | | | | 1,899,732 | | | | | | | | | 3,465,815 | | | | | | 3,458,323 | | |
|
Revolving Credit Facilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
MM-1 Facility
|
| | | | +2.05%(7) | | | | | | 968,776 | | | | | | 531,224 | | | |
September 17, 2034
|
| | | | 1,254,839 | | | | | | 1,252,040 | | |
|
Barclays Facility
|
| | | | +2.35%(8) | | | | | | 95,000 | | | | | | 305,000 | | | |
April 24, 2027
|
| | | | — | | | | | | — | | |
| | | | | | | | | | | | 1,063,776 | | | | | | 836,224 | | | | | | | | | 1,254,839 | | | | | | 1,252,040 | | |
|
Mortgage Loan
|
| | | | +2.15%(7) | | | | | | 124,700 | | | | | | 2,000 | | | |
July 9, 2026
|
| | | | 149,083 | | | | | | 185,000 | | |
|
Total
|
| | | | | | | | | $ | 6,384,970 | | | | | $ | 2,737,956 | | | | | | | | $ | 7,855,722 | | | | | $ | 7,878,645 | | |
| | | |
As of December 31, 2025
|
| |||||||||
|
Collateral Assets
|
| |
Total Count
|
| |
Principal Balance
|
| ||||||
| 2021-FL2(1) | | | | | 15 | | | | | $ | 386,740 | | |
|
2021-FL3
|
| | | | 18 | | | | | | 732,448 | | |
|
2024-FL9
|
| | | | 18 | | | | | | 804,472 | | |
|
2025-FL10
|
| | | | 23 | | | | | | 965,766 | | |
|
Total
|
| | | | 74 | | | | | $ | 2,889,426 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Face value
|
| | | $ | 2,524,778 | | | | | $ | 3,721,718 | | |
|
Unamortized deferred financing costs
|
| | | | (11,498) | | | | | | (19,339) | | |
|
Unamortized discount
|
| | | | (3,120) | | | | | | (6,345) | | |
|
Net book value
|
| | | $ | 2,510,160 | | | | | $ | 3,696,034 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Face value
|
| | | $ | 2,671,716 | | | | | $ | 1,082,669 | | |
|
Unamortized deferred financing costs
|
| | | | (7,788) | | | | | | (2,911) | | |
|
Net book value
|
| | | $ | 2,663,928 | | | | | $ | 1,079,758 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Face value
|
| | | $ | 1,063,776 | | | | | $ | 850,000 | | |
|
Unamortized deferred financing costs
|
| | | | (20,818) | | | | | | (12,106) | | |
|
Net book value
|
| | | $ | 1,042,958 | | | | | $ | 837,894 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Face value
|
| | | $ | 124,700 | | | | | $ | 124,700 | | |
|
Unamortized deferred financing costs
|
| | | | — | | | | | | (332) | | |
|
Net book value
|
| | | $ | 124,700 | | | | | $ | 124,368 | | |
|
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 | | |
|
July 30, 2025
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
August 28, 2025
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
September 29, 2025
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
October 30, 2025
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
November 26, 2025
|
| | | | 0.1799 | | | | | | 0.1799 | | | | | | 0.1362 | | | | | | 0.1362 | | | | | | 0.1477 | | | | | | 0.1477 | | | | | | 0.1539 | | |
|
December 30, 2025
|
| | | | 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 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Distributions: | | | | | | | | | | | | | | | | | | | |
|
Paid or payable in cash
|
| | | $ | 109,284 | | | | | $ | 109,782 | | | | | $ | 99,630 | | |
|
Reinvested in shares
|
| | | | 107,208 | | | | | | 107,457 | | | | | | 94,543 | | |
|
Total distributions
|
| | | $ | 216,492 | | | | | $ | 217,239 | | | | | $ | 194,173 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Source of distributions: | | | | | | | | | | | | | | | | | | | |
|
Cash flows from operating activities(1)
|
| | | $ | 216,492 | | | | | $ | 217,239 | | | | | $ | 194,173 | | |
|
Offering proceeds
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total sources of distributions
|
| | | $ | 216,492 | | | | | $ | 217,239 | | | | | $ | 194,173 | | |
|
Net cash provided by (used in) operating activities(2)
|
| | | $ | 190,638 | | | | | $ | 236,726 | | | | | $ | 256,752 | | |
| | |||||||||||||||||||
| | | |
For the Year
Ended December 31, 2024 |
| |||
|
Number of shares requested for repurchase
|
| | | | 22,301,659 | | |
|
Number of shares repurchased
|
| | | | 22,301,659 | | |
|
% of shares requested that were repurchased
|
| | | | 100% | | |
|
Average repurchase price per share
|
| | | $ | 24.59 | | |
|
Organization and Offering Stage
|
| |
Year ended
December 31, 2025 |
| |
Payable at
December 31, 2025 |
| ||||||
|
Selling commissions(1)
|
| | | $ | 997 | | | | | $ | 0 | | |
|
Dealer manager fees(1)
|
| | | $ | 4 | | | | | $ | 0 | | |
|
Stockholder servicing fees(2)
|
| | | $ | 14,663 | | | | | $ | 1,974 | | |
|
Other compensation – dealer manager
|
| | | $ | 0 | | | | | $ | 0 | | |
|
Reimbursement of organization and offering expenses
|
| | | $ | 3,345 | | | | | $ | 3,013 | | |
|
Acquisition and Operating Stage
|
| |
Year ended
December 31, 2025 |
| |
Payable at
December 31, 2025 |
| ||||||
|
Base management fees
|
| | | $ | 37,381 | | | | | $ | 3,964 | | |
|
Performance fees
|
| | | $ | 0 | | | | | $ | 0 | | |
|
Administrative services fees
|
| | | $ | 29,966 | | | | | $ | 0 | | |
|
Origination fees(3)
|
| | | $ | 21,883 | | | | | $ | 0 | | |
|
Capital Markets fees
|
| | | $ | 8,750 | | | | | $ | 0 | | |
|
Reimbursement of organization and offering expenses
|
| | | $ | 3,345 | | | | | $ | 3,013 | | |
c/o SS&C GIDS, Inc.
PO Box 219095
Kansas City, MO 64121-9095
c/o SS&C GIDS, Inc.
801 Pennsylvania Ave
Suite 219095
Kansas City, MO 64105-1307
c/o SS&C GIDS, Inc.
PO Box 219095
Kansas City, MO 64121-9095
c/o SS&C GIDS, Inc.
801 Pennsylvania Ave
Suite 219095
Kansas City, MO 64105-1307
| | | |
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
|
|
At Maximum Primary Offering of $2,400,000,000
| |
Upfront selling commissions
|
| | | $ | 69,565,217 | | | | | | 2.90% | | |
| |
Upfront dealer manager fees
|
| | | | 11,594,203 | | | | | | 0.48% | | |
| |
Stockholder servicing fees(1)
|
| | | | 128,840,579 | | | | | | 5.37% | | |
| |
Reimbursement of wholesaling activities(2)
|
| | | | 10,000,000 | | | | | | 0.42% | | |
| |
Other underwriting compensation(3)
|
| | | | 2,450,000 | | | | | | 0.10% | | |
| |
Total
|
| | | $ | 222,450,000 | | | | | | 9.27% | | |
3025 JFK Boulevard
OFC 500
Philadelphia, PA 19104
(877) 628-8575
Attention: Investor Services
| |
SEC registration fee
|
| | | $ | 254,925 | | |
| |
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
|
| | | | 2,500,000 | | |
| |
Technology expenses
|
| | | | 750,000 | | |
| |
Total
|
| | | $ | 11,330,425 | | |
|
Date of Sale
|
| |
Aggregate Sale
Proceeds (in thousands) |
| |
Number of
Shares Issued |
| |
Purchase
Price Per Share |
| |||||||||
|
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 | | |
|
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 | | |
| |
Exhibit No.
|
| |
Description
|
|
| | 1.1 | | | Amended and Restated Dealer Manager Agreement (incorporated by reference to Exhibit 1.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on August 17, 2018) | |
| | 1.2 | | | Form of Selected Dealer Agreement (incorporated by reference to Exhibit 1.2 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on February 12, 2021) | |
| | 1.3 | | | Amendment No. 1 to the Amended and Restated Dealer Manager Agreement (incorporated by reference to Exhibit 1.3 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on October 19, 2022) | |
| | 3.1 | | | Second Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on September 7, 2017) | |
| | 3.2 | | | Articles of Amendment (incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on August 17, 2018) | |
| | 3.3 | | | Second Articles of Amendment (incorporated by reference to Exhibit 3.3 of the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on August 14, 2019) | |
| | 3.4 | | | Third Articles of Amendment (incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 28, 2022) | |
| | 3.5 | | | Bylaws (incorporated by reference to Exhibit 3.2 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on February 13, 2017) | |
| | 4.1* | | | Form of Subscription Agreement (included as Appendix A) | |
| | 4.2* | | | Amended and Restated Distribution Reinvestment Plan (included as Appendix B) | |
| | 5.1 | | | Opinion of Venable LLP as to Legality of Securities (incorporated by reference to Exhibit 5.1 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on October 19, 2022) | |
| | 8.1 | | | Opinion of Alston & Bird LLP as to Tax Matters (incorporated by reference to Exhibit 8.1 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on October 19, 2022) | |
| | 10.1 | | | Form of Indemnification Agreement (incorporated by reference to Exhibit 10.2 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on June 6, 2017) | |
| | 10.2 | | | Form of Restricted Share Award Certificate (incorporated by reference to Exhibit 10.4 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on June 6, 2017) | |
| | 10.3 | | | Independent Directors Restricted Share Plan (incorporated by reference to Exhibit 10.3 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on September 7, 2017) | |
| | 10.4 | | | Master Repurchase and Securities Contract dated as of August 30, 2017 between FS CREIT Finance WF-1 LLC and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.7 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on September 7, 2017) | |
| | 10.5 | | | Guarantee Agreement dated as of August 30, 2017 made by FS Credit Real Estate Income Trust, Inc. in favor of Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.8 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on September 7, 2017) | |
| |
Exhibit No.
|
| |
Description
|
|
| | 10.6 | | | Mortgage Loan Purchase and Sale Agreement dated as of September 13, 2017 between Rialto Mortgage Finance, LLC and FS CREIT Originator LLC (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on September 19, 2017) | |
| | 10.7 | | | Uncommitted Master Repurchase and Securities Contract Agreement dated as of January 26, 2018 between FS CREIT Finance GS-1 LLC and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on February 1, 2018) | |
| | 10.8 | | | Guarantee Agreement dated as of January 26, 2018 made by FS Credit Real Estate Investment Trust, Inc. in favor of Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on February 1, 2018) | |
| | 10.9 | | | Amendment No. 1 to Master Repurchase and Securities Contract dated as of April 26, 2018 among FS CREIT Finance WF-1 LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.3 to Registrant’s Form 10-Q, as filed by the Registrant with the SEC on May 14, 2018) | |
| | 10.10 | | | Amendment No. 1 to Guarantee Agreement dated as of April 26, 2018 between FS Credit Real Estate Income Trust, Inc. and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.4 to Registrant’s Form 10-Q, as filed by the Registrant with the SEC on May 14, 2018) | |
| | 10.11 | | | Fifth Amended and Restated Advisory Agreement, dated November 13, 2025, by and between FS Credit Real Estate Income Trust, Inc. and FS Real Estate Advisor, LLC (incorporated by reference to Exhibit 10.1 of the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on November 13, 2025) | |
| | 10.12 | | | Amended and Restated Independent Director Compensation Policy (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on November 13, 2024) | |
| | 10.13 | | | Second Amended and Restated Expense Limitation Agreement, dated December 1, 2022, by and among FS Credit Real Estate Income Trust, Inc., FS Real Estate Advisor, LLC and Rialto Capital Management, LLC (incorporated by reference to Exhibit 10.3 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 7, 2022) | |
| | 10.14 | | | First Amendment to Uncommitted Master Repurchase and Securities Contract Agreement dated as of June 6, 2018 between FS CREIT Finance GS-1 LLC and Goldman Sachs Bank, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on June 11, 2018) | |
| | 10.15 | | | Amendment No. 2 to Master Repurchase and Securities Contract dated as of July 24, 2018 among FS CREIT Finance WF-1 LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on July 30, 2018) | |
| | 10.16 | | | Amendment No. 3 to Master Repurchase and Securities Contract dated as of November 30, 2018 among FS CREIT Finance WF-1 LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.18 of the Registrant’s Annual Report on Form 10-K, as filed by the Registrant with the SEC on March 21, 2019) | |
| | 10.17 | | | Second Amendment to Uncommitted Master Repurchase and Securities Contract Agreement dated as of February 20, 2019 between FS CREIT Finance GS-1 LLC and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.19 of the Registrant’s Annual Report on Form 10-K, as filed by the Registrant with the SEC on March 21, 2019) | |
| |
Exhibit No.
|
| |
Description
|
|
| | 10.18 | | | Amendment No. 4 to Master Repurchase and Securities Contract dated as of August 1, 2019 among FS CREIT Finance WF-1 LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on August 6, 2019) | |
| | 10.19 | | | Amendment No. 5 to Master Repurchase and Securities Contract dated as of August 29, 2019 among FS CREIT Finance WF-1 LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on August 29, 2019) | |
| | 10.20 | | | Indenture dated as of December 5, 2019 among FS Rialto 2019-FL1 Issuer, Ltd., FS Rialto 2019-FL1 Co-Issuer, LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 11, 2019) | |
| | 10.21 | | | Third Amendment to Uncommitted Master Repurchase and Securities Contract Agreement and First Amendment to Guarantee Agreement dated as of December 19, 2019 among FS CREIT Finance GS-1 LLC, Goldman Sachs Bank USA and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.25 of the Registrant’s Annual Report on Form 10-K, as filed by the Registrant with the SEC on March 27, 2020) | |
| | 10.22 | | | Fourth Amendment to Uncommitted Master Repurchase and Securities Contract Agreement and First Amendment to Fee Letter dated as of February 18, 2020 between FS CREIT Finance GS-1 LLC and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.26 of the Registrant’s Annual Report on Form 10-K, as filed by the Registrant with the SEC on March 27, 2020) | |
| | 10.23 | | | Amendment No. 3 to Guarantee Agreement, dated as of August 3, 2020 between FS Credit Real Estate Income Trust, Inc. and Wells Fargo Bank, National Association. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on August 7, 2020) | |
| | 10.24 | | | Second Amendment to Guarantee Agreement, dated as of August 3, 2020 between FS Credit Real Estate Income Trust, Inc. and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on August 7, 2020) | |
| | 10.25 | | | Amendment No. 6 to Master Repurchase and Securities Contract dated as of August 27, 2020, among FS CREIT Finance WF-1 LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on September 1, 2020) | |
| | 10.26 | | | Amendment No. 2 to Guarantee Agreement dated as of August 29, 2018 between FS Credit Real Estate Income Trust, Inc. and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.30 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on February 12, 2021) | |
| | 10.27 | | | Fifth Amendment to Uncommitted Master Repurchase and Securities Contract Agreement dated as of December 11, 2020 between FS CREIT Finance GS-1 LLC and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.31 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on February 12, 2021) | |
| | 10.28 | | | Sixth Amendment to Uncommitted Master Repurchase and Securities Contract Agreement dated as of January 21, 2021 between FS CREIT Finance GS-1 LLC and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.34 of the Registrant’s Annual Report on Form 10-K, as filed by the Registrant with the SEC on March 29, 2021) | |
| |
Exhibit No.
|
| |
Description
|
|
| | 10.29 | | | Amendment No. 7 to Master Repurchase and Securities Contract dated as of July 30, 2021 among FS CREIT Finance WF-1 LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.6 to Registrant’s Form 10-Q, as filed by the Registrant with the SEC on August 16, 2021) | |
| | 10.30 | | | Amendment No. 8 to Master Repurchase and Securities Contract dated as of February 11, 2022 among FS CREIT Finance WF-1 LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.36 to Registrant’s Form 10-K, as filed by the Registrant with the SEC on March 30, 2022) | |
| | 10.31 | | | Seventh Amendment to Uncommitted Master Repurchase and Securities Contract Agreement dated as of April 23, 2021 between FS CREIT Finance GS-1 LLC and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.37 to Registrant’s Form 10-K, as filed by the Registrant with the SEC on March 30, 2022) | |
| | 10.32 | | | Eighth Amendment to Uncommitted Master Repurchase and Securities Contract Agreement dated as of December 17, 2021 between FS CREIT Finance GS-1 LLC and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 23, 2021) | |
| | 10.33 | | | Ninth Amendment to Uncommitted Master Repurchase and Securities Contract Agreement dated as of January 26, 2022 between FS CREIT Finance GS-1 LLC and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on February 3, 2022) | |
| | 10.34 | | | Master Repurchase Agreement dated as of February 22, 2021 between FS CREIT Finance BB-1 LLC and Barclays Bank PLC (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on February 25, 2021) | |
| | 10.35 | | | Guaranty Agreement dated as of February 22, 2021 made by FS Credit Real Estate Investment Trust, Inc. in favor of Barclays Bank, PLC (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on February 25, 2021) | |
| | 10.36 | | | First Amendment to Master Repurchase Agreement dated as of May 20, 2021 between FS CREIT Finance BB-1 LLC and Barclays Bank PLC (incorporated by reference to Exhibit 10.42 to Registrant’s Form 10-K, as filed by the Registrant with the SEC on March 30, 2022) | |
| | 10.37 | | | Second Amendment to Fee Letter and Second Amendment to Master Repurchase Agreement dated as of August 5, 2021 between FS CREIT Finance BB-1 LLC and Barclays Bank PLC (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on August 11, 2021) | |
| | 10.38 | | | Third Amendment to Master Repurchase Agreement dated as of October 7, 2021 between FS CREIT Finance BB-1 LLC and Barclays Bank PLC (incorporated by reference to Exhibit 10.44 to Registrant’s Form 10-K, as filed by the Registrant with the SEC on March 30, 2022) | |
| | 10.39 | | | First Amendment to Guaranty Agreement dated as of December 17, 2021 between FS Credit Real Estate Investment Trust, Inc. and Barclays Bank PLC (incorporated by reference to Exhibit 10.45 to Registrant’s Form 10-K, as filed by the Registrant with the SEC on March 30, 2022) | |
| | 10.40 | | | Fourth Amendment to Master Repurchase Agreement dated as of January 18, 2022 between FS CREIT Finance BB-1 LLC and Barclays Bank PLC (incorporated by reference to Exhibit 10.46 to Registrant’s Form 10-K, as filed by the Registrant with the SEC on March 30, 2022) | |
| | 10.41 | | | Fifth Amendment to Master Repurchase Agreement dated as of February 16, 2022 between FS CREIT Finance BB-1 LLC and Barclays Bank PLC (incorporated by reference to Exhibit 10.47 to Registrant’s Form 10-K, as filed by the Registrant with the SEC on March 30, 2022) | |
| |
Exhibit No.
|
| |
Description
|
|
| | 10.42 | | | Loan and Servicing Agreement dated as of September 20, 2021 among FS CREIT Finance MM-1 LLC, FS CREIT Finance Holdings LLC, Massachusetts Mutual Life Insurance Company and the other lenders from time to time, and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on September 24, 2021) | |
| | 10.43 | | | First Amendment to Loan and Servicing Agreement dated as of February 23, 2022 among FS CREIT Finance MM-1 LLC, FS CREIT Finance Holdings LLC, Massachusetts Mutual Life Insurance Company and the other lenders from time to time, and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.51 to Registrant’s Form 10-K, as filed by the Registrant with the SEC on March 30, 2022) | |
| | 10.44 | | | Indenture dated as of May 5, 2021 among FS Rialto 2021-FL2 Issuer, Ltd., FS Rialto 2021-FL2 Co-Issuer, LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on May 11, 2021) | |
| | 10.45 | | | Indenture dated as of November 4, 2021 among FS Rialto 2021-FL3 Issuer, Ltd., FS Rialto 2021-FL3 Co-Issuer, LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on November 10, 2021) | |
| | 10.46 | | | Master Repurchase Agreement dated as of March 2, 2020 between Royal Bank of Canada and FS CREIT Investments LLC (incorporated by reference to Exhibit 10.54 to Registrant’s Form 10-K, as filed by the Registrant with the SEC on March 30, 2022) | |
| | 10.47 | | | Amendment No. 4 to Guarantee Agreement dated as of July 30, 2021 between FS Credit Real Estate Income Trust, Inc. and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.7 to Registrant’s Form 10-Q, as filed by the Registrant with the SEC on August 16, 2021) | |
| | 10.48 | | | Amendment No. 5 to Guarantee Agreement dated as of December 17, 2021 between FS Credit Real Estate Income Trust, Inc. and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.56 to Registrant’s Form 10-K, as filed by the Registrant with the SEC on March 30, 2022) | |
| | 10.49 | | | Third Amendment to Guarantee Agreement dated as of September 22, 2020 between FS Credit Real Estate Income Trust, Inc. and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.57 to Registrant’s Form 10-K, as filed by the Registrant with the SEC on March 30, 2022) | |
| | 10.50 | | | Fourth Amendment to Guarantee Agreement dated as of December 17, 2021 between FS Credit Real Estate Income Trust, Inc. and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.58 to Registrant’s Form 10-K, as filed by the Registrant with the SEC on March 30, 2022) | |
| | 10.51 | | | Second Amendment to Loan and Servicing Agreement dated as of March 4, 2022 among FS CREIT Finance MM-1 LLC, FS CREIT Finance Holdings LLC, Massachusetts Mutual Life Insurance Company and the other lenders from time to time, and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on March 7, 2022) | |
| | 10.52 | | | Amended & Restated Performance-Contingent Class I Share Right Agreement (incorporated by reference to Exhibit 10.7 of the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on November 14, 2022) | |
| | 10.53 | | | Indenture dated as of March 31, 2022, by and among FS Rialto 2022-FL4 Issuer, LLC, Wilmington Trust, National Association, Computershare Trust Company, National Association, and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 6, 2022) | |
| |
Exhibit No.
|
| |
Description
|
|
| | 10.54 | | | Amended and Restated Loan and Servicing Agreement, dated as of April 27, 2022, between FS CREIT Finance MM-1 LLC and Massachusetts Mutual Life Insurance Company (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 29, 2022) | |
| | 10.55 | | | Amendment No. 9 to Master Repurchase and Securities Contract dated as of May 12, 2022 among FS CREIT Finance WF-1 LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.11 of the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on May 16, 2022) | |
| | 10.56 | | | Sixth Amendment to Master Repurchase Agreement dated as of June 7, 2022, between FS CREIT Finance BB-1 LLC and Barclays Bank PLC (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on June 9, 2022) | |
| | 10.57 | | | Second Amendment to Guaranty dated as of June 7, 2022, between FS Credit Real Estate Income Trust, Inc. and Barclays Bank PLC (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on June 9, 2022) | |
| | 10.58 | | | Indenture dated as of June 16, 2022, by and among FS Rialto 2022-FL5 Issuer, LLC, Wilmington Trust, National Association, Computershare Trust Company, National Association and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on June 21, 2022). | |
| | 10.59 | | | Credit Agreement, dated as of August 1, 2022, by and among FS Credit Real Estate Income Trust, Inc., Barclays, as the administrative agent, certain subsidiaries of FS CREIT, as guarantors, the lenders from time to time party thereto, Barclays and City National Bank as lead arrangers and bookrunners, City National Bank as syndication agent, and M&T Bank and Wells Fargo Bank, National Association as co-documentation agents (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on August 9, 2022) | |
| | 10.60 | | | Indenture dated as of August 25, 2022, by and among FS Rialto 2022-FL6 Issuer, LLC, Wilmington Trust, National Association, Computershare Trust Company, National Association and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on August 30, 2022) | |
| | 10.61 | | | Amendment No. 10 to Master Repurchase and Securities Contract dated as of September 30, 2022 among FS CREIT Finance WF-1 LLC, FS Credit Real Estate Income Trust, Inc., and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on October 5, 2022) | |
| | 10.62 | | | Master Repurchase and Securities Contract Agreement dated as of October 13, 2022 between FS CREIT Finance MS-1 LLC, Morgan Stanley Mortgage Capital Holdings LLC and Morgan Stanley Bank, N.A. (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on October 18, 2022) | |
| | 10.63 | | | Guaranty dated as of October 13, 2022 made by FS Credit Real Estate Income Trust, Inc. in favor of Morgan Stanley Mortgage Capital Holdings LLC (incorporated by reference to Exhibit 2.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on October 18, 2022) | |
| | 10.64 | | | Master Repurchase Agreement and Securities Contract Agreement dated as of November 10, 2022 between FS CREIT Finance NTX-1 LLC, and Natixis, New York Branch (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on November 16, 2022) | |
| |
Exhibit No.
|
| |
Description
|
|
| | 10.65 | | | Guaranty dated as of November 10, 2022 made by FS Credit Real Estate Income Trust, Inc. in favor of Natixis, New York Branch (incorporated by reference to Exhibit 2.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on November 16, 2022) | |
| | 10.66 | | | Class I Restricted Stock Unit Agreement, dated December 1, 2022, by and among FS Credit Real Estate Income Trust, Inc., FS Real Estate Advisor, LLC and Rialto Capital Management, LLC (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 7, 2022) | |
| | 10.67 | | | Indenture dated as of December 7, 2022, by and among FS Rialto 2022-FL7 Issuer, LLC, Wilmington Trust, National Association, Computershare Trust Company, National Association and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 13, 2022) | |
| | 10.68 | | | Master Repurchase Agreement dated as of January 11, 2023 between FS CREIT Investments LLC, and Lucid Prime Fund LLC (incorporated by reference to Exhibit 10.79 of the Registrant’s Annual Report on Form 10-K, as filed by the Registrant with the SEC on March 31, 2023) | |
| | 10.69 | | | Guaranty dated as of January 11, 2023 made by FS Credit Real Estate Income Trust, Inc. in favor of Lucid Prime Fund LLC (incorporated by reference to Exhibit 10.80 of the Registrant’s Annual Report on Form 10-K, as filed by the Registrant with the SEC on March 31, 2023) | |
| | 10.70 | | | Master Repurchase Agreement dated as of March 3, 2023 between FS CREIT Finance BMO-1 LLC, and Bank of Montreal (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on March 9, 2023) | |
| | 10.71 | | | Limited Guaranty dated as of March 3, 2023 made by FS Credit Real Estate Income Trust, Inc. in favor of Bank of Montreal (incorporated by reference to Exhibit 2.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on March 9, 2023) | |
| | 10.72 | | | Twelfth Amendment to Uncommitted Master Repurchase and Securities Contract Agreement and Sixth Amendment to Guarantee Agreement, dated as of March 17, 2023, between FS CREIT Finance GS-1 LLC and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on March 22, 2023) | |
| | 10.73 | | | First Amendment to the Amended and Restated Loan and Servicing Agreement, dated as of January 5, 2023, between FS CREIT Finance MM-1 LLC and Massachusetts Mutual Life Insurance Company (incorporated by reference to Exhibit 10.6 of the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on May 15, 2023) | |
| | 10.74 | | | Eleventh Amendment to Uncommitted Master Repurchase and Securities Contract Agreement, dated as of January 26, 2023, between FS CREIT Finance GS-1 LLC and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.7 of the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on May 15, 2023) | |
| | 10.75 | | | Amendment No. 1 to Credit Agreement, dated as of April 26, 2023, by and among FS Credit Real Estate Income Trust, Inc., Barclays, as the administrative agent, certain subsidiaries of FS CREIT, as guarantors, the lenders from time to time party thereto, Barclays and City National Bank as lead arrangers and bookrunners, City National Bank as syndication agent, and M&T Bank and Wells Fargo Bank, National Association, as co-documentation agents (incorporated by reference to Exhibit 10.1 of the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on August 14, 2023) | |
| | 10.76 | | | Amendment No. 1 to Master Repurchase Agreement, dated as of August 3, 2023, between FS CREIT Finance BMO-1 LLC and Bank of Montreal (incorporated by reference to Exhibit 10.2 of the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on August 14, 2023) | |
| |
Exhibit No.
|
| |
Description
|
|
| | 10.77 | | | Maturity Date and Funding Period Extension Confirmation Letter and Amendment No. 11 to Master Repurchase and Securities Contract, dated as of August 24, 2023, between FS CREIT Finance WF-1 LLC and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on August 30, 2023) | |
| |
10.78
|
| | First Amendment to Guaranty, dated as of December 14, 2023, by and between Morgan Stanley Mortgage Capital Holdings LLC, Morgan Stanley Bank, N.A, and such other financial institutions from time to time party to the Master Repurchase Agreement, and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 20, 2023) | |
| |
10.79
|
| | Amendment No. 1 to Guaranty, dated as of December 14, 2023, by and between Bank of Montreal and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 20, 2023) | |
| |
10.80
|
| | First Amendment to Guaranty, dated as of December 14, 2023, by and between FS Credit Real Estate Income Trust, Inc. and Natixis, New York Branch (incorporated by reference to Exhibit 10.3 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 20, 2023) | |
| |
10.81
|
| | Fourth Amendment to Guaranty, dated as of December 14, 2023, by and between FS Credit Real Estate Income Trust, Inc. and Barclays Bank PLC (incorporated by reference to Exhibit 10.4 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 20, 2023) | |
| |
10.82
|
| | Amendment No. 6 to Guarantee Agreement, dated as of December 14, 2023, made by FS Credit Real Estate Income Trust, Inc. in favor of Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.5 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 20, 2023) | |
| |
10.83
|
| | Seventh Amendment to Guarantee Agreement, dated as of December 14, 2023, by and between Goldman Sachs Bank USA and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.6 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 20, 2023) | |
| |
10.84
|
| | Seventh Amendment to Master Repurchase Agreement, dated as of December 29, 2023, between FS CREIT Finance BB-1 LLC and Barclays Bank PLC (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on January 5, 2024) | |
| |
10.85
|
| | Amendment No. 2 to Master Repurchase Amendment, dated as of February 16, 2024, by and among Bank of Montreal, FS CREIT Finance BMO-1 LLC and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on February 23, 2024) | |
| |
10.86
|
| | Second Amendment to Amended and Restated Loan and Servicing Agreement, dated as of April 23, 2024, by and among FS CREIT Finance MM-1 LLC, Massachusetts Mutual Life Insurance Company, C.M. Life Insurance Company, Barings Finance LLC and FS CREIT Finance Holdings LLC (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 29, 2024) | |
| |
10.87
|
| | Amended and Restated Credit Agreement, dated as of April 23, 2024, among FS Credit Real Estate Income Trust, Inc., Barclays Bank PLC, City National Bank, the lenders party thereto, M&T Bank and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 29, 2024) | |
| |
Exhibit No.
|
| |
Description
|
|
| |
10.88
|
| | Maturity Date and Funding Period Extension Confirmation Letter and Amendment No. 12 to Master Purchase and Securities Contract, among Wells Fargo Bank, National Association, FS CREIT Finance WF-1 LLC, FS CREIT Finance Holdings LLC, and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on August 30, 2024) | |
| |
10.89
|
| | Master Repurchase Agreement dated as of October 18, 2024 between FS CREIT Finance WF-2 LLC, and Wells Fargo, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on October 24, 2024) | |
| |
10.90
|
| | Limited Guaranty dated as of October 18, 2024 made by FS Credit Real Estate Income Trust, Inc. in favor of Wells Fargo, National Association (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on October 24, 2024) | |
| |
10.91
|
| | Indenture dated as of October 21, 2024, by and among FS Rialto 2024-FL9 Issuer, LLC, Wilmington Trust, National Association, Computershare Trust Company, National Association and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.3 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on October 24, 2024) | |
| |
10.92
|
| | First Amendment to Master Repurchase Agreement and Securities Contract, dated as of November 8, 2024, among FS CREIT Finance NTX-1 LLC, FS Credit Real Estate Income Trust, Inc., and Natixis, New York Branch (incorporated by reference to Exhibit 10.2 of the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on November 14, 2024) | |
| |
10.93
|
| | Amendment No. 13 to Master Repurchase and Securities Contract, among FS CREIT Finance WF-1 LLC, FS Credit Real Estate Income Trust, Inc. and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on November 27, 2024) | |
| |
10.94
|
| | Second Amendment to Master Repurchase Agreement, dated as of January 8, 2025, between FS CREIT Finance NTX-1 LLC and Natixis (incorporated by reference to Exhibit 10.94 of the Registrant’s Annual Report on Form 10-K, as filed by the Registrant with the SEC on March 21, 2025) | |
| |
10.95
|
| | Thirteenth Amendment to Uncommitted Master Repurchase and Securities Contract Agreement, dated as of January 28, 2025, between FS CREIT Finance GS-1 LLC and Goldman Sachs Bank USA (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on January 30, 2025) | |
| |
10.96
|
| | Master Repurchase Agreement dated as of February 14, 2025 between FS CREIT Finance CB-1 LLC, and Citibank, N.A.(incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on February 19, 2025) | |
| |
10.97
|
| | Guaranty dated as of February 14, 2025 made by FS Credit Real Estate Income Trust, Inc. in favor of Citibank, N.A. (incorporated by reference to Exhibit 2.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on February 19, 2025) | |
| |
10.98
|
| | Indenture dated as of February 19, 2025, by and among FS Rialto 2025-FL10 Issuer, LLC, Wilmington Trust, National Association, Computershare Trust Company, National Association and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on February 21, 2025) | |
| |
Exhibit No.
|
| |
Description
|
|
| |
10.99
|
| | Eighth Amendment to Master Repurchase Agreement, dated as of February 21, 2025, between FS CREIT Finance BB-1 LLC and Barclays Bank PLC (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on February 27, 2025) | |
| |
10.100
|
| | Third Amendment to Master Repurchase Agreement, dated as of February 28, 2025, between FS CREIT Finance BMO-1 LLC and Bank of Montreal (incorporated by reference to Exhibit 10.100 of the Registrant’s Annual Report on Form 10-K, as filed by the Registrant with the SEC on March 21, 2025) | |
| |
10.101
|
| | Class I Restricted Stock Unit Award Agreement, dated March 11, 2025, by and among FS Credit Real Estate Income Trust, Inc., FS Real Estate Advisor, LLC and Rialto Capital Management, LLC (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on March 17, 2025) | |
| |
10.102
|
| | Amendment No. 1 to the Class I Restricted Stock Unit Award Agreement, dated March 11, 2025, by and among FS Credit Real Estate Income Trust, Inc., FS Real Estate Advisor, LLC and Rialto Capital Management, LLC (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on March 17, 2025) | |
| |
10.103
|
| | First Amendment to Master Repurchase and Securities Contract, dated as of March 26, 2025, between FS CREIT Finance WF-2 LLC and Wells Fargo Bank, National Association (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 2, 2025) | |
| |
10.104
|
| | Ninth Amendment to Master Repurchase Agreement, dated as of April 2, 2025, by and between FS CREIT Finance BB-1 LLC and Barclays Bank PLS (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 4, 2025) | |
| |
10.105
|
| | Amendment No. 4 to Master Repurchase Agreement, dated as of April 17, 2025, by and among Bank of Montreal, FS CREIT Finance BMO-1 LLC and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 23, 2025) | |
| |
10.106
|
| | Amended and Restated Uncommitted Master Repurchase and Securities Contract Agreement, dated as of April 25, 2025, by and between Goldman Sachs Bank USA and FS CREIT Finance GS-1 LLC (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 30, 2025) | |
| |
10.107
|
| | Amended and Restated Guarantee Agreement, dated as of April 25, 2025, by and between Goldman Sachs Bank USA and FS Credit Real Estate Income Trust, Inc. 10.1 (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on April 30, 2025) | |
| |
10.108
|
| | First Amendment to Master Repurchase Agreement dated as of October 8, 2025 by and between FS CREIT Finance MS-1 LLC and Morgan Stanley N.A. (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on October 15, 2025) | |
| |
10.109
|
| | Master Repurchase Agreement dated as of October 15, 2025 between FS CREIT Finance JP-1 LLC, and JP Morgan Chase Bank, National Association (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on October 17, 2025) | |
| |
10.110
|
| | Guaranty dated as of October 15, 2025 made by FS Credit Real Estate Income Trust, Inc. in favor of JP Morgan Chase Bank, National Association (incorporated by reference to Exhibit 2.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on October 17, 2025) | |
| |
Exhibit No.
|
| |
Description
|
|
| |
10.111
|
| | Fourth Amendment to Amended and Restated Loan and Servicing Agreement, dated as of October 27, 2025, by and among FS CREIT Finance MM-1 LLC, Massachusetts Mutual Life Insurance Company, C.M. Life Insurance Company, Barings Direct Investments LLC, FS CREIT Finance Holdings LLC and the other parties identified therein (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on October 31, 2025) | |
| |
10.112
|
| | Guaranty Agreement, dated as of October 27, 2025, by FS Credit Real Estate Income Trust, Inc. in favor of Wells Fargo Bank, National Association, as the administrative agent, for the benefit of the Secured Parties (as defined in the Fourth Amendment to Amended and Restated Loan and Servicing Agreement) (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on October 31, 2025) | |
| |
10.113
|
| | Amendment No. 2 to Master Repurchase and Securities Agreement dated as of November 11, 2025, by and between FS CREIT Finance MS-1 LLC and Morgan Stanley N.A. incorporated by reference to Exhibit 10.7 of the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on November 13, 2025) | |
| |
10.114
|
| | Master Repurchase and Securities Contract Agreement dated as of November 19, 2025 between FS CREIT Finance CO-1 LLC, and Capital One, National Association (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on November 24, 2025) | |
| |
10.115
|
| | Guaranty Agreement dated as of November 19, 2025 made by FS Credit Real Estate Income Trust, Inc. in favor of Capital One, National Association (incorporated by reference to Exhibit 2.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on November 24, 2025) | |
| |
10.116
|
| | Amended and Restated Master Repurchase and Securities Contract Agreement dated as of December 9, 2025 between FS CREIT Finance MS-1 LLC, Morgan Stanley Mortgage Capital Holdings LLC, Morgan Stanley Bank N.A., and certain other financial institutions party thereto (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 15, 2025) | |
| |
10.117
|
| | Guaranty Agreement dated as of December 9, 2025 made by FS Credit Real Estate Income Trust, Inc. in favor of Morgan Stanley Mortgage Capital Holdings LLC on behalf of Buyers (incorporated by reference to Exhibit 2.2 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on December 15, 2025) | |
| |
10.118
|
| | Third Amendment to Master Repurchase Agreement and Securities Contract, dated December 29, 2025, by and among FS CREIT Finance NTX-1 LLC, FS Credit Real Estate Income Trust, Inc., and Natixis, New York Branch (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on January 5, 2026) | |
| |
10.119
|
| | Indenture dated as of February 10, 2026, by and among FS Rialto 2026-FL11 Issuer, LLC, Wilmington Trust, National Association, Computershare Trust Company, National Association and FS Credit Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the SEC on February 12, 2026) | |
| |
21.1
|
| | Subsidiaries of the Registrant (incorporated by reference to Exhibit 21.1 of the Registrant’s Annual Report on Form 10-K, as filed by the Registrant with the SEC on March 21, 2025) | |
| |
23.1*
|
| | Consent of Ernst & Young LLP | |
| |
23.2
|
| | Consent of Venable LLP (Included in Exhibit 5.1) | |
| |
23.3
|
| | Consent of Alston & Bird LLP (Included in Exhibit 8.1) | |
| |
24.1
|
| | Power of Attorney (incorporated by reference to Exhibit 24.1 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on May 3, 2022) | |
| |
Exhibit No.
|
| |
Description
|
|
| |
24.2
|
| |
Power of Attorney (incorporated by reference to Exhibit 24.1 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on April 4, 2023)
|
|
| |
24.3
|
| | Power of Attorney (incorporated by reference to Exhibit 24.1 of the Registrant’s Post-Effective Amendment Adding Exhibits to the Registration Statement, as filed by the Registrant with the SEC on March 21, 2025) | |
| |
99.1
|
| | Policy with Respect to Repurchase of Adviser and Sub-Adviser Class I Shares (incorporated by reference to Exhibit 99.1 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on October 19, 2022) | |
| |
107
|
| |
Filing Fee Tables (incorporated by reference to Exhibit 107 of the Registrant’s Registration Statement on Form S-11, as filed by the Registrant with the SEC on May 3, 2022)
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Michael C. Forman
Michael C. Forman
|
| | Chief Executive Officer, President and Chairman (Principal Executive Officer) | | |
April 10, 2026
|
|
| |
/s/ Brian Gold
Brian Gold
|
| | Chief Financial Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer) | | |
April 10, 2026
|
|
| |
*
David J. Adelman
|
| | Director | | |
April 10, 2026
|
|
| |
*
Jeffrey Krasnoff
|
| | Director | | |
April 10, 2026
|
|
| |
*
Ryan N. Boyer
|
| | Independent Director | | |
April 10, 2026
|
|
| |
*
James W. Brown
|
| | Independent Director | | |
April 10, 2026
|
|
| |
*
Karen D. Buchholz
|
| | Independent Director | | |
April 10, 2026
|
|
| |
*
Terence J. Connors
|
| | Independent Director | | |
April 10, 2026
|
|
| |
*
John A. Fry
|
| | Independent Director | | |
April 10, 2026
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
*
William P. Hankowsky
|
| | Independent Director | | |
April 10, 2026
|
|
| |
*
David Schiff
|
| | Independent Director | | |
April 10, 2026
|
|
Attorney-in-fact