Seven Hills Realty Trust
For the period ended Dec 31, 2024. Filed Feb 18, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Feb 18, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Schedule IV - Mortgage Loans on Real Estate S-1
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
DECEMBER 31, 2024
| # · Property Type/Location · Interest Rate · Maturity Date · Maximum Maturity Date (1) · Payment Terms (2) · Prior Liens (3) · Principal · Carrying Value | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| First Mortgage Loans (4) | |||||||||
| 1 | Multifamily, Olmsted Falls, OH (5) | S + 4.00% | 01/28/2025 | 01/28/2026 | I/O | — | $52,050 | $52,446 | |
| 2 | Industrial, Passaic, NJ | S + 3.85% | 09/08/2025 | 09/08/2027 | I/O | — | 43,808 | 43,689 | |
| 3 | Office, Dallas, TX | S + 3.25% | 08/25/2026 | 08/25/2026 | I/O | — | 43,511 | 43,511 | |
| 4 | Hotel, Boston, MA | S + 3.95% | 12/16/2027 | 12/16/2029 | I/O | — | 39,800 | 39,335 | |
| 5 | Retail, Brandywine, MD | S + 3.85% | 03/29/2025 | 03/29/2027 | I/O | — | 42,200 | 42,254 | |
| 6 | Multifamily, Oxford, MS | S + 2.95% | 11/26/2027 | 11/26/2029 | I/O | — | 42,000 | 41,570 | |
| 7 | Multifamily, Farmington Hills, MI | S + 3.15% | 05/24/2025 | 05/24/2027 | I/O | — | 29,443 | 29,710 | |
| 8 | Office, Downers Grove, IL | S + 5.00% | 02/24/2025 | 02/24/2025 | I/O | — | 29,500 | 29,605 | |
| 9 | Hotel, Anaheim, CA | S + 4.00% | 11/29/2025 | 11/29/2028 | I/O | — | 29,000 | 28,855 | |
| 10 | Industrial, Fountain Inn, SC | S + 4.25% | 07/13/2025 | 07/13/2026 | I/O | — | 24,300 | 24,216 | |
| 11 | Office, Plano, TX | S + 3.75% | 07/01/2026 | 07/01/2026 | I/O | — | 26,569 | 26,635 | |
| 12 | Multifamily, Las Vegas, NV | S + 3.30% | 06/10/2025 | 06/10/2027 | I/O | — | 25,448 | 25,641 | |
| 13 | Industrial, Fayetteville, GA | S + 3.35% | 10/06/2026 | 10/06/2028 | I/O | — | 25,250 | 25,086 | |
| 14 | Office, Carlsbad, CA | S + 3.25% | 10/27/2026 | 10/27/2026 | I/O | — | 24,417 | 24,412 | |
| 15 | Industrial, Fontana, CA | S + 3.75% | 11/18/2025 | 11/18/2026 | I/O | — | 22,000 | 21,934 | |
| 16 | Industrial, Los Angeles, CA | S + 3.40% | 06/28/2027 | 06/28/2029 | I/O | — | 21,940 | 21,721 | |
| 17 | Office, Downers Grove, IL | S + 4.25% | 12/09/2025 | 12/09/2026 | I/O | — | 23,530 | 23,588 | |
| 18 | Office, Bellevue, WA (6) | S + 3.85% | 02/05/2025 | 11/05/2026 | I/O | — | 20,000 | 19,997 | |
| 19 | Multifamily, Newport News, VA | S + 3.15% | 04/25/2027 | 04/25/2029 | I/O | — | 14,759 | 14,620 | |
| 20 | Retail, Sandy Springs, GA | S + 3.75% | 09/23/2025 | 09/23/2026 | I/O | — | 15,286 | 15,252 | |
| 21 | Hotel, Lake Mary, FL | S + 4.00% | 09/06/2027 | 09/06/2029 | I/O | — | 16,000 | 15,839 | |
| Total | $610,811 | $609,916 | |||||||
| Less: allowance for credit losses (7) | (8,074) | ||||||||
| Total carrying value including allowance for credit losses | $601,842 | ||||||||
(1)Maximum maturity assumes all extension option have been exercised, which options are subject to the borrower meeting certain conditions.
(2)I/O = interest only until final maturity.
(3)Represents only third party prior liens.
(4)As of December 31, 2024, none of our borrowers were delinquent in payment.
(5)In January 2025, the maturity date of this loan was extended to January 28, 2026.
(6)In January 2025, the maturity date of this loan was extended to April 7, 2025.
(7)For further information regarding our allowance for credit losses, see Note 3 to our Consolidated Financial Statements.
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE (CONTINUED)
DECEMBER 31, 2024
| Reconciliation of Mortgage Loans on Real Estate: | Carrying Value |
|---|---|
| Balance as of January 1, 2023 | $669,929 |
| Additions during the year: | |
| Originations | 133,300 |
| Additional funding | 5,636 |
| Purchase discount accretion | 4,128 |
| Net amortization of deferred fees | 3,333 |
| Decrease in allowance for credit losses | 517 |
| Deductions during the year: | |
| Repayments | (172,283) |
| Transfer to real estate owned | (15,960) |
| Deferred fees | (1,621) |
| Cumulative effect adjustment upon adoption of the CECL model | (4,893) |
| Balance as of December 31, 2023 | 622,086 |
| Additions during the year: | |
| Originations | 133,817 |
| Additional funding | 12,492 |
| Purchase discount accretion | 2,347 |
| Net amortization of deferred fees | 2,697 |
| Deductions during the year: | |
| Repayments | (165,390) |
| Deferred fees | (2,509) |
| Increase in allowance for credit losses | (3,698) |
| Balance as of December 31, 2024 | $601,842 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.