Quarterly report pursuant to Section 13 or 15(d)

REAL ESTATE RELATED AND OTHER LOANS, RESIDENTIAL MORTGAGE LOANS AND SUBPRIME MORTGAGE LOANS (Tables)

v3.3.0.814
REAL ESTATE RELATED AND OTHER LOANS, RESIDENTIAL MORTGAGE LOANS AND SUBPRIME MORTGAGE LOANS (Tables)
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Schedule of real estate and other related loans, residential mortgage loans and subprime mortgage loans
The following is a summary of real estate related and other loans, residential mortgage loans and subprime mortgage loans at September 30, 2015. The loans contain various terms, including fixed and floating rates, self-amortizing and interest only. They are generally subject to prepayment.
Loan Type
Outstanding
Face Amount
 
Carrying
Value (A)
 
Loan
Count
 
Weighted
 Average
 Yield
 
Weighted Average Coupon
 
Weighted Average Life
(Years) (B)
 
Floating Rate Loans as a % of Face Amount
 
Delinquent Face Amount (C)
Mezzanine Loans
$
37,200

 
$
19,433

 
3

 
8.00
%
 
8.27
%
 
0.4
 
100.0
%
 
$
17,767

Corporate Bank Loans
193,029

 
123,369

 
4

 
22.39
%
 
18.32
%
 
1.1
 
%
 
45,687

Total Real Estate Related and other Loans Held-for-Sale, Net
$
230,229

 
$
142,802

 
7

 
20.43
%
 
16.70
%
 
1.0
 
16.2
%
 
$
63,454

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Mortgage Loans Held-for-Sale, Net (D)
$
925

 
$
569

 
4

 
69.30
%
 
2.83
%
 
1.7
 
100.0
%
 
$
766

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Subprime Mortgage Loans Subject to Call Option
$
392,342

 
$
392,342

 
 

 
 

 
 

 
 
 
 

 
 

 
(A)
Carrying value includes negligible interest receivable for the residential housing loans.
(B)
The weighted average life is based on the timing of expected principal reduction on the assets.
(C)
Includes loans that are 60 or more days past due (including loans that are in foreclosure, or borrower’s in bankruptcy) or considered real estate owned (“REO”). As of September 30, 2015, $63.5 million face amount of real estate related and other loans was on non-accrual status.
(D)
Loans acquired at a discount for credit quality.
Schedule of real estate related and other loans by maturity
The following is a summary of real estate related and other loans by maturities at September 30, 2015:
 
Outstanding
 
 
 
Number of
Year of Maturity (1)
Face Amount
 
Carrying Value
 
Loans
Period from October 1, 2015 to December 31, 2015
$
63,453

 
$

 
4

2016
19,433

 
19,433

 
1

2017

 

 

2018

 

 

2019
147,343

 
123,369

 
2

2020

 

 

Thereafter

 

 

Total
$
230,229

 
$
142,802

 
7


(1)
Based on the final extended maturity date of each loan investment as of September 30, 2015.
Schedule of activity in carrying value of real estate related and other loans and residential mortgage loans
Activities relating to the carrying value of Newcastle’s real estate related and other loans and residential mortgage loans are as follows:
 
Held-for-Sale
 
Real Estate Related and Other Loans
 
Residential Mortgage Loans
Balance at December 31, 2014
$
230,200

 
$
3,854

Purchases / additional fundings

 

Interest accrued to principal balance
19,497

 

Principal paydowns
(46,696
)
 
(131
)
Sales
(55,574
)
 
(2,912
)
Valuation (allowance) reversal on loans
(7,461
)
 
(223
)
Accretion of loan discount, other amortization and other income
3,203

 
(13
)
Other
(367
)
 
(6
)
Balance at September 30, 2015
$
142,802

 
$
569

Rollforward of loss allowance for real estate related and other loans and residental mortgage loans
The following is a rollforward of the related loss allowance.
 
Held-For-Sale
 
Real Estate Related and Other Loans
 
Residential Mortgage Loans
Balance at December 31, 2014
$
(75,926
)
 
$
(154
)
Charge-offs (A)
14,345

 
160

Valuation (allowance) reversal on loans
(7,461
)
 
(223
)
Balance at September 30, 2015
$
(69,042
)
 
$
(217
)

(A)
The charge-offs for real estate related loans represent four loans. Two loans were sold, one loan was restructured, and one loan was written off. The charge-offs for residential mortgage loans represent the sale of two loans.
Schedule of geographic distribution of real estate related and other loans and residential mortgage loans
The table below summarizes the geographic distribution of real estate related and other loans and residential mortgage loans at September 30, 2015:
 
Real Estate Related
and Other Loans
 
Residential Mortgage Loans
Geographic Location
Outstanding Face Amount
 
Percentage
 
Outstanding Face Amount
 
Percentage
Western U.S.
$

 
%
 
$

 
%
Northeastern U.S.
7,967

 
9.6
%
 
523

 
56.6
%
Southeastern U.S.
7,754

 
9.3
%
 
263

 
28.4
%
Midwestern U.S.

 
%
 
139

 
15.0
%
Southwestern U.S.
3,711

 
4.5
%
 

 
%
Foreign
63,454

 
76.6
%
 

 
%
 
$
82,886

 
100.0
%
 
$
925

 
100.0
%
Other
147,343

 
(A)
 
 

 
 

 
$
230,229

 
 

 
 

 
 

 (A)    Primarily includes corporate bank loans which are not directly secured by real estate assets.
Schedule of retained interests in securitizations of subprime mortgage loans
The following table presents information on the retained interests in Newcastle’s securitizations of subprime mortgage loans at September 30, 2015:
 
Subprime Portfolio
 
 
 
I
 
II
 
Total
Total securitized loans (unpaid principal balance) (A)
$
285,550

 
$
408,323

 
$
693,873

Loans subject to call option (carrying value)
$
285,301

 
$
107,041

 
$
392,342

Retained bonds (fair value) (B)
$
2,926

 
$

 
$
2,926

 
(A)
Average loan seasoning of 122 months and 104 months for Subprime Portfolios I and II, respectively, at September 30, 2015.
(B)
The retained interests include retained bonds of the securitizations with negligible monthly interest cash flows until principal payment is available. The fair value of which is estimated based on pricing service quotation. The weighted average yield of the retained bonds was 21.2% as of September 30, 2015.
Schedule of details regarding subprime mortgage loans and related financing in the securitizations
The following table summarizes certain characteristics of the underlying subprime mortgage loans, and related financing, in the securitizations as of September 30, 2015:
 
Subprime Portfolio
 
I
 
II
Loan unpaid principal balance (UPB)
$
285,550

 
$
408,323

Weighted average coupon rate of loans
5.59
%
 
4.46
%
Delinquencies of 60 or more days (UPB) (A)
$
60,932

 
$
122,962

Net credit losses for the nine months ended September 30, 2015
$
12,455

 
$
16,432

Cumulative net credit losses
$
284,485

 
$
353,529

Cumulative net credit losses as a % of original UPB
18.9
%
 
32.5
%
Percentage of ARM loans (B)
51.0
%
 
63.4
%
Percentage of loans with original loan-to-value ratio >90%
11.0
%
 
16.9
%
Percentage of interest-only loans
1.8
%
 
3.5
%
Face amount of debt (C)
$
281,301

 
$
406,027

Weighted average funding cost of debt (D)
0.56
%
 
0.34
%
 
(A)
Delinquencies include loans 60 or more days past due, in foreclosure, under bankruptcy filing or REO.
(B)
ARM loans are adjustable-rate mortgage loans. An option ARM is an adjustable-rate mortgage that provides the borrower with an option to choose from several payment amounts each month for a specified period of the loan term. None of the loans in the subprime portfolios are option ARMs.
(C)
Excludes face amount of $4.0 million of retained notes for Subprime Portfolio I and overcollateralization of $0.2 million and $2.3 million on Subprime Portfolio I and II, respectively, at September 30, 2015.
(D)
Includes the effect of applicable hedges, if any.