KKR Real Estate Finance Trust Results Presentation Deck
2
3
4
5
6
7
8
9
Senior Loans (¹)
1
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
www.w
31
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
44 Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
32
33
34
35
36
37
38
39
40
Portfolio Details
41 42 43 4 45 46 47 48 49
($ in Millions)
50
Investment
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan (10)
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Senior Loan
Location
Arlington, VA
Bellevue, WA
Los Angeles, CA
Various
Mountain View, CA
New York, NY
Bronx, NY
Various
Various
Minneapolis, MN
Various
Washington, D.C.
Boston, MA
The Woodlands, TX
Philadelphia, PA
Washington, D.C.
West Palm Beach, FL
Chicago, IL
Boston, MA
New York, NY
Philadelphia, PA
Oakland, CA
Plano, TX
Seattle, WA
Dallas, TX
Boston, MA
Arlington, VA
Fort Lauderdale, FL
San Carlos, CA
Fontana, CA
Irving, TX
Cambridge, MA
Pittsburgh, PA
Las Vegas, NV
Doral, FL
San Diego, CA
Orlando, FL
West Hollywood, CA
Boston, MA
Washington, D.C.
Phoenix, AZ
Brisbane, CA
State College, PA
Brandon, FL
Dallas, TX
Miami, FL
Denver, CO
Dallas, TX
Charlotte, NC
San Antonio, TX
*See footnotes on subsequent page
KREF
Property Type
Multifamily
Office
Multifamily
Industrial
Office
Condo (Resi)
Industrial
Multifamily
Industrial
Office
Industrial
Office
Office
Hospitality
Office
Office
Multifamily
Office
Life Science
Multifamily
Office
Office
Office
Life Science
Office
Multifamily
Multifamily
Hospitality
Life Science
Industrial
Multifamily
Life Science
Student Housing
Multifamily
Multifamily
Multifamily
Multifamily
Multifamily
Industrial
Office
Industrial
Life Science
Student Housing
Multifamily
Multifamily
Multifamily
Multifamily
Office
Multifamily
Multifamily
Investment
Date
9/30/2021
9/13/2021
2/19/2021
4/28/2022
7/14/2021
12/20/2018
8/27/2021
5/31/2019
6/30/2021
11/13/2017
6/15/2022
11/9/2021
2/4/2021
9/15/2021
4/11/2019
12/20/2019
12/29/2021
7/15/2019
4/27/2021
12/5/2018
6/19/2018
10/23/2020
2/6/2020
10/1/2021
12/10/2021
3/29/2019
1/20/2022
11/9/2018
2/1/2022
5/11/2021
4/22/2021
12/22/2021
6/8/2021
12/28/2021
12/10/2021
10/20/2021
12/14/2021
1/26/2022
6/28/2022
1/13/2022
1/13/2022
7/22/2021
10/15/2019
1/13/2022
12/23/2021
10/14/2021
6/24/2021
1/22/2021
12/14/2021
6/1/2022
Total Whole
Loan (2)
$381.0
520.8
260.0
504.5
362.8
234.5
381.2
216.5
425.0
194.4
375.5
187.7
375.0
183.3
182.6
175.5
171.5
170.0
332.3
163.0
161.0
509.9
153.7
188.0
138.0
137.0
135.3
130.0
195.9
119.9
117.6
401.3
112.5
106.3
212.0
103.5
102.4
102.0
285.5
228.5
195.3
95.0
93.4
90.3
90.0
89.5
88.5
87.0
86.8
246.5
Committed
Principal
Amount (2)
$381.0
260.4
260.0
252.3
250.0
234.5
228.7
216.5
212.5
194.4
187.8
187.7
187.5
183.3
182.6
175.5
171.5
170.0
166.2
163.0
161.0
159.7
153.7
140.3
138.0
137.0
135.3
130.0
125.0
119.9
117.6
115.7
112.5
106.3
106.0
103.5
102.4
102.0
100.0
100.0
100.0
95.0
93.4
90.3
90.0
89.5
88.5
87.0
86.8
86.3
Current
Principal Amount
$353.9
75.4
250.0
252.3
189.3
218.1
124.8
216.3
30.2
194.4
132.6
145.1
187.5
169.3
157.0
134.6
169.6
137.6
130.7
148.5
161.0
121.5
135.7
96.2
135.8
137.0
130.9
130.0
82.0
57.0
112.0
57.1
112.5
102.0
106.0
103.5
88.9
102.0
98.2
57.7
14.2
88.4
89.1
63.4
77.5
89.5
88.5
87.0
76.0
80.3
Net
Equity (3)
$71.2
19.7
38.1
48.7
47.5
62.6
26.9
39.0
28.5
33.1
25.3
38.5
37.4
31.0
25.0
36.8
25.3
40.5
22.5
22.9
161.4
19.1
21.4
25.3
25.1
30.7
31.6
24.2
21.1
28.0
19.1
14.8
17.0
19.8
20.9
18.4
21.4
15.2
97.4
9.2
2.9
19.9
23.1
9.9
14.9
17.1
15.4
21.2
10.9
79.9
Future
Funding (4)
$27.1
185.0
10.0
60.7
16.4
103.9
0.2
182.3
55.2
42.6
14.0
25.6
40.9
1.9
32.4
35.5
14.5
6.0
18.0
44.1
2.2
4.4
43.0
62.9
5.6
58.6
4.3
13.5
10.8
6.0
Coupon (5)(6) Max Remaining
+ 3.2%
+ 3.6%
+ 3.6%
+ 2.7%
+ 3.3%
+ 3.6%
+ 4.1%
+ 4.0%
+ 5.5%
+ 3.8%
+ 2.9%
+ 3.3%
+ 3.3%
+ 4.2%
+ 2.6%
+3.4%
+ 2.7%
+ 3.3%
+ 3.6%
+ 4.0%
+ 3.5%
+ 4.3%
+ 2.7%
+ 3.1%
+ 3.6%
+ 2.7%
+ 2.9%
+ 3.4%
+ 3.6%
+ 4.6%
+ 3.3%
+ 3.9%
2.9%
+
+ 2.7%
+ 2.8%
+ 2.8%
+ 3.0%
+ 3.0%
+ 3.0%
+ 3.2%
+ 4.0%
+ 3.0%
+ 2.7%
+ 3.1%
1.8
42.3
85.8
6.6
4.3
26.9
12.5 + 2.8%
+ 2.8%
Loan Per
Term (Yrs) (5) (7) SF / Unit / Key(8)
+ 3.0%
+ 3.3%
+ 3.0%
+ 2.8%
4.3
4.8
3.7
4.9
4.1
1.5
4.2
1.9
4.0
0.4
5.0
4.4
3.6
4.3
1.9
2.5
4.5
2.1
3.9
1.4
1.0
3.4
2.6
4.3
4.4
1.8
4.6
1.4
4.6
3.9
3.9
4.5
3.9
4.5
4.4
4.4
4.5
4.6
5.0
5.6
4.6
4.1
2.4
4.6
4.5
4.4
4.0
3.6
4.5
4.9
$ 318,784 / unit
$ 855 / SF
$ 466,400/unit
$ 98 / SF
$ 616 / SF
$ 1,362 / SF
$ 277 / SF
$ 202,104 / unit
$ 163 / SF
$ 179 / SF
$95 / SF
$417 / SF
$ 506 / SF
$186,198 key
$220 / SF
$ 659 / SF
$ 208,857 / unit
$ 132/SF
$ 543/ SF
$ 558,300 / unit
$165/SF
$ 373 / SF
$ 188/SF
$ 614 / SF
$ 432 / SF
$ 351,282 / unit
$ 436,300 / unit
$ 375,723 / key
$ 560 / SF
$102/SF
$ 123,317 / unit
$ 1,072 / SF
$ 155,602 / unit
$ 193,182 / unit
$ 335,975 / unit
$ 448,052 / unit
$ 234,565 / unit
$2,756,757 / unit
$196/ SF
$ 211/SF
$ 57 / SF
$763/ SF
$ 74,659 / unit
$ 192,590 / unit
$ 238,488 / unit
$ 304,422 / unit
$ 295,000/unit
$288/ SF
$ 206,522 / unit
$ 88,134 / unit
LTV (5) (9)
69%
63%
68%
64%
73%
69%
52%
74%
67%
77%
50%
55%
71%
64%
68%
58%
73%
57%
66%
77%
71%
65%
63%
69%
68%
59%
65%
66%
68%
64%
70%
51%
74%
61%
77%
71%
74%
65%
52%
55%
57%
71%
64%
75%
67%
76%
77%
65%
74%
68%
17
Risk
Rating
3
3
3
Awwwwwwwwwwww
3
3
3
3
3
3
4
3
2
3
3
3
3
3
3
3
3
3
3
3
3
3
3
w w w w w w w www
3
3
3View entire presentation