<a id='c24c6492-b213-48a6-ac94-13bee957e6eb'></a>

<::logo: Starwood Property Trust
STARWOOD PROPERTY TRUST
The logo features a white star on a dark blue rectangular background, with the company name in white text below the star.::>

<a id='4bb784c8-492a-4a27-ac96-5396adb98e45'></a>

Q2 2026
SUPPLEMENTAL REPORTING
INFORMATION

<!-- PAGE BREAK -->

<a id='f4785c40-6e0e-4a28-9291-a6bda9d02876'></a>

Table of Contents

<a id='43931621-05ab-4cab-9efd-50b3c3fa7720'></a>

<table id="1-1">
<tr><td id="1-2">Press Release</td><td id="1-3">Page</td><td id="1-4">1</td></tr>
<tr><td id="1-5">Highlights</td><td id="1-6">Page</td><td id="1-7">9</td></tr>
<tr><td id="1-8">Commercial and Residential Lending</td><td id="1-9">Page</td><td id="1-a">12</td></tr>
<tr><td id="1-b">Infrastructure Lending Segment</td><td id="1-c">Page</td><td id="1-d">21</td></tr>
<tr><td id="1-e">Property Segment</td><td id="1-f">Page</td><td id="1-g">22</td></tr>
<tr><td id="1-h">Investing and Servicing Segment</td><td id="1-i">Page</td><td id="1-j">26</td></tr>
<tr><td id="1-k">Capitalization</td><td id="1-l">Page</td><td id="1-m">28</td></tr>
<tr><td id="1-n">Appendix</td><td id="1-o">Page</td><td id="1-p">34</td></tr>
</table>

<a id='60ffc4d6-52fe-4ce3-8a6e-a7d24b764683'></a>

STARWOOD PROPERTY TRUST

<a id='89b42ff8-ddce-4c64-bd15-1c4c2dcf6424'></a>

(i)

<!-- PAGE BREAK -->

<a id='4338a537-1e02-4b9c-8298-07ae56a7d6fc'></a>

PRESS RELEASE

<!-- PAGE BREAK -->

<a id='ff407dbe-3ca4-4679-b172-1146182c69bc'></a>

<::logo: Starwood Property Trust
STARWOOD PROPERTY TRUST
The logo features a white star on a blue rectangular background, with the company name in blue text below.::>

<a id='b5e62f93-c3de-4c88-b7a6-2266806f26b3'></a>

**For Immediate Release**

<a id='b2969a68-be41-461d-ad9f-024a2217c11d'></a>

Starwood Property Trust Reports Results for
Quarter Ended June 30, 2026

<a id='1f349ce2-8b10-45ea-9014-3cc992028efa'></a>

- Quarterly GAAP Earnings of $0.01 and Distributable Earnings (DE) of $0.40 per Diluted Share -
  - Invested $2.5 Billion in the Quarter and $6.7 Billion through July -
- Record Total Assets of $31.8 Billion and Commercial Lending Assets of $17.3 Billion -
  - Repurchased $30 Million of Common Shares in the Six Months -

<a id='bebf4fd2-e253-49bb-a249-729850dd6c66'></a>

– Dividend of $0.48 per Share –

<a id='d01f5ca9-6d66-466d-9497-bcaeb6b82966'></a>

- Awarded Nareit Gold Investor CARE Award for 10th Time in 12 Years -

MIAMI BEACH, FL, August 6, 2026 /PRNewswire/ -- Starwood Property Trust, Inc. (NYSE: STWD) today announced operating results for the fiscal quarter ended June 30, 2026. The Company delivered second quarter GAAP net income of $6.6 million, and Distributable Earnings (a non-GAAP financial measure) was $151.5 million.
See reconciliation tables below.

<a id='cdb46c63-fc48-4477-beb7-aebbb7e8991c'></a>

"Real estate fundamentals are improving steadily in almost every asset class, supported by a drop in construction and broad and robust economic growth. This provides a more constructive backdrop to deploy capital and improving credit in our loan portfolio. For us importantly, it provides a solid foundation to support the values of our real estate owned and underperforming loan assets. We expect to resolve nearly $900 million of underperforming assets by year end or shortly thereafter, returning the trapped equity to higher use cases across all our business lines," said Barry Sternlicht, Chairman and CEO of Starwood Property Trust.

<a id='17e857bd-a7ed-45fc-9090-558fbd26036d'></a>

"We have invested $6.7 billion through July, at double digit return on equity, and our $2.1 billion of corporate debt transactions in the quarter extends our weighted average corporate debt maturity to 3.7 years and lowers our cost of funds, solidifying an already strong balance sheet. This positions us well to continue deploying capital and driving growth across all our business lines," added Jeffrey DiModica, President of Starwood Property Trust.

<a id='6d502480-34a6-4dae-878a-8123f6c9b94b'></a>

Supplemental Schedules

The Company has published supplemental earnings schedules on its website in order to provide additional disclosure and financial information for the benefit of the Company's stakeholders. Specifically, these materials can be found on the Company's website in the Investor Relations section under "Quarterly Results" at www.starwoodpropertytrust.com.

<a id='f2ffb32c-65c1-46a9-aaed-5cb61eb71a19'></a>

1

<!-- PAGE BREAK -->

<a id='63451625-8e5e-4479-a1da-4031b85e079c'></a>

## Webcast and Conference Call Information

The Company will host a live webcast and conference call on Thursday, August 6, 2026, at 10:00 a.m. Eastern Time. To listen to a live broadcast, access the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software. The webcast is available at www.starwoodpropertytrust.com in the Investor Relations section of the website. The Company encourages use of the webcast due to potential extended wait times to access the conference call via dial-in.

<a id='7e980ccc-83cb-402b-ba00-4efdcc41a8ac'></a>

**To Participate via Telephone Conference Call:**
Dial in at least 15 minutes prior to start time.
Domestic: 1-877-407-9039
International: 1-201-689-8470

<a id='5dbd9772-8b84-497a-8930-d259b79a8c03'></a>

Conference Call Playback:
Domestic: 1-844-512-2921
International: 1-412-317-6671
Passcode: 13758023
The playback can be accessed through August 20, 2026.

<a id='43c40fc8-f319-44a2-8cc8-a13f6af745e0'></a>

## About Starwood Property Trust, Inc.

Starwood Property Trust (NYSE: STWD), an affiliate of global private investment firm Starwood Capital Group, is a leading diversified finance company with a core focus on the real estate and infrastructure sectors. As of June 30, 2026, the Company has successfully deployed $120 billion of capital since inception and manages a portfolio of $32 billion across debt and equity investments. Starwood Property Trust's investment objective is to generate attractive and stable returns for shareholders, primarily through dividends, by leveraging a premiere global organization to identify and execute on the best risk adjusted returning investments across its target assets.
Additional information can be found at www.starwoodpropertytrust.com.

<a id='4ecd9e2e-6b3f-4365-a3e8-568fa04678d8'></a>

## Forward-Looking Statements

Statements in this press release which are not historical fact may be deemed forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are developed by combining currently available information with our beliefs and assumptions and are generally identified by the words "believe," "expect," "anticipate" and other similar expressions. Although Starwood Property Trust, Inc. believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be attained. Factors that could cause actual results to differ materially from the Company's expectations include, but are not limited to, completion of pending investments and financings, continued ability to acquire additional investments, competition within the finance and real estate industries, availability of financing, and other risks detailed under the heading "Risk Factors" in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2025, as well as other risks and uncertainties set forth from time to time in the Company's reports filed with the SEC, including its Quarterly Report on Form 10-Q for the quarter ended June 30, 2026.

<a id='81c201d8-21c4-4ab3-b249-3ce4e70b03c2'></a>

In light of these risks and uncertainties, there can be no assurances that the results referred to in the forward-looking statements contained herein will in fact occur. Except to the extent required by applicable law or regulation, we undertake no obligation to, and expressly disclaim any such obligation to, update or revise any forward-looking statements to reflect changed assumptions, the occurrence of anticipated or unanticipated events, changes to future results over time or otherwise.

<a id='045a3290-0bea-4184-b33a-41f26748cf3c'></a>

2

<!-- PAGE BREAK -->

<a id='5aea7f01-80d0-499c-af01-0647612e1d32'></a>

Additional information can be found on the Company's website at www.starwoodpropertytrust.com.

<a id='10447b98-1c0d-47bc-867c-39e1e7d3b3c2'></a>

Contact:
Zachary Tanenbaum
Starwood Property Trust
Phone: 203-422-7788
Email: ztanenbaum@starwood.com

<a id='c64b2ebb-e138-4662-a319-fd8dbc0f554c'></a>

3

<!-- PAGE BREAK -->

<a id='ae5e435e-e154-446f-be08-eb021cb00a16'></a>

Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statement of Operations by Segment
For the three months ended June 30, 2026
(Amounts in thousands)

<a id='ddf2cb3f-d5ed-4c50-a11e-d09b0ebb1d9a'></a>

<table id="6-1">
<tr><td id="6-2"></td><td id="6-3">Commercial and Residential Lending Segment</td><td id="6-4">Infrastructure Lending Segment</td><td id="6-5">Property Segment</td><td id="6-6">Investing and Servicing Segment</td><td id="6-7">Corporate</td><td id="6-8">Subtotal</td><td id="6-9">Securitization VIEs</td><td id="6-a">Total</td></tr>
<tr><td id="6-b">Revenues:</td><td id="6-c" colspan="8"></td></tr>
<tr><td id="6-d">Interest income from loans</td><td id="6-e">327,151</td><td id="6-f">66,991</td><td id="6-g">—</td><td id="6-h">4,273</td><td id="6-i">$ —</td><td id="6-j">$ 398,415</td><td id="6-k">$ —</td><td id="6-l">$ 398,415</td></tr>
<tr><td id="6-m">Interest income from investment securities</td><td id="6-n">15,344</td><td id="6-o">481</td><td id="6-p">—</td><td id="6-q">22,170</td><td id="6-r">—</td><td id="6-s">37,995</td><td id="6-t">(33,245)</td><td id="6-u">4,750</td></tr>
<tr><td id="6-v">Servicing fees</td><td id="6-w">111</td><td id="6-x">—</td><td id="6-y">—</td><td id="6-z">20,476</td><td id="6-A">—</td><td id="6-B">20,587</td><td id="6-C">(3,920)</td><td id="6-D">16,667</td></tr>
<tr><td id="6-E">Rental income</td><td id="6-F">19,808</td><td id="6-G">—</td><td id="6-H">63,827</td><td id="6-I">4,219</td><td id="6-J">—</td><td id="6-K">87,854</td><td id="6-L">—</td><td id="6-M">87,854</td></tr>
<tr><td id="6-N">Other revenues</td><td id="6-O">1,800</td><td id="6-P">1,474</td><td id="6-Q">362</td><td id="6-R">1,524</td><td id="6-S">822</td><td id="6-T">5,982</td><td id="6-U">—</td><td id="6-V">5,982</td></tr>
<tr><td id="6-W">Total revenues</td><td id="6-X">364,214</td><td id="6-Y">68,946</td><td id="6-Z">64,189</td><td id="6-10">52,662</td><td id="6-11">822</td><td id="6-12">550,833</td><td id="6-13">(37,165)</td><td id="6-14">513,668</td></tr>
<tr><td id="6-15">Costs and expenses:</td><td id="6-16" colspan="8"></td></tr>
<tr><td id="6-17">Management fees</td><td id="6-18">165</td><td id="6-19">—</td><td id="6-1a">—</td><td id="6-1b">—</td><td id="6-1c">30,392</td><td id="6-1d">30,557</td><td id="6-1e">—</td><td id="6-1f">30,557</td></tr>
<tr><td id="6-1g">Interest expense</td><td id="6-1h">160,750</td><td id="6-1i">38,625</td><td id="6-1j">28,775</td><td id="6-1k">9,117</td><td id="6-1l">107,564</td><td id="6-1m">344,831</td><td id="6-1n">(254)</td><td id="6-1o">344,577</td></tr>
<tr><td id="6-1p">General and administrative</td><td id="6-1q">14,979</td><td id="6-1r">6,015</td><td id="6-1s">7,925</td><td id="6-1t">23,661</td><td id="6-1u">4,114</td><td id="6-1v">56,694</td><td id="6-1w">—</td><td id="6-1x">56,694</td></tr>
<tr><td id="6-1y">Costs of rental operations</td><td id="6-1z">16,161</td><td id="6-1A">—</td><td id="6-1B">7,254</td><td id="6-1C">2,898</td><td id="6-1D">—</td><td id="6-1E">26,313</td><td id="6-1F">—</td><td id="6-1G">26,313</td></tr>
<tr><td id="6-1H">Depreciation and amortization</td><td id="6-1I">4,780</td><td id="6-1J">9</td><td id="6-1K">29,137</td><td id="6-1L">1,082</td><td id="6-1M">252</td><td id="6-1N">35,260</td><td id="6-1O">—</td><td id="6-1P">35,260</td></tr>
<tr><td id="6-1Q">Credit loss provision, net</td><td id="6-1R">29,816</td><td id="6-1S">348</td><td id="6-1T">—</td><td id="6-1U">—</td><td id="6-1V">—</td><td id="6-1W">30,164</td><td id="6-1X">—</td><td id="6-1Y">30,164</td></tr>
<tr><td id="6-1Z">Other expense</td><td id="6-20">88</td><td id="6-21">787</td><td id="6-22">227</td><td id="6-23">101</td><td id="6-24">—</td><td id="6-25">1,203</td><td id="6-26">—</td><td id="6-27">1,203</td></tr>
<tr><td id="6-28">Total costs and expenses</td><td id="6-29">226,739</td><td id="6-2a">45,784</td><td id="6-2b">73,318</td><td id="6-2c">36,859</td><td id="6-2d">142,322</td><td id="6-2e">525,022</td><td id="6-2f">(254)</td><td id="6-2g">524,768</td></tr>
<tr><td id="6-2h" colspan="8">Other income (loss):</td><td id="6-2i"></td></tr>
<tr><td id="6-2j">Change in net assets related to consolidated VIEs</td><td id="6-2k">—</td><td id="6-2l">—</td><td id="6-2m">—</td><td id="6-2n">—</td><td id="6-2o">—</td><td id="6-2p">—</td><td id="6-2q">33,087</td><td id="6-2r">33,087</td></tr>
<tr><td id="6-2s">Change in fair value of servicing rights</td><td id="6-2t">—</td><td id="6-2u">—</td><td id="6-2v">—</td><td id="6-2w">1,018</td><td id="6-2x">—</td><td id="6-2y">1,018</td><td id="6-2z">726</td><td id="6-2A">1,744</td></tr>
<tr><td id="6-2B">Change in fair value of investment securities, net</td><td id="6-2C">(1,587)</td><td id="6-2D">—</td><td id="6-2E">—</td><td id="6-2F">(1,717)</td><td id="6-2G">—</td><td id="6-2H">(3,304)</td><td id="6-2I">3,252</td><td id="6-2J">(52)</td></tr>
<tr><td id="6-2K">Change in fair value of mortgage loans, net</td><td id="6-2L">(12,711)</td><td id="6-2M">—</td><td id="6-2N">—</td><td id="6-2O">12,650</td><td id="6-2P">—</td><td id="6-2Q">(61)</td><td id="6-2R">—</td><td id="6-2S">(61)</td></tr>
<tr><td id="6-2T">Income from affordable housing fund investments</td><td id="6-2U">—</td><td id="6-2V">—</td><td id="6-2W">4,929</td><td id="6-2X">—</td><td id="6-2Y">—</td><td id="6-2Z">4,929</td><td id="6-30">—</td><td id="6-31">4,929</td></tr>
<tr><td id="6-32">Earnings from unconsolidated entities</td><td id="6-33">—</td><td id="6-34">2,677</td><td id="6-35">—</td><td id="6-36">193</td><td id="6-37">—</td><td id="6-38">2,870</td><td id="6-39">(154)</td><td id="6-3a">2,716</td></tr>
<tr><td id="6-3b">Gain on sale of investments and other assets, net</td><td id="6-3c">88</td><td id="6-3d">—</td><td id="6-3e">27</td><td id="6-3f">2,264</td><td id="6-3g">—</td><td id="6-3h">2,379</td><td id="6-3i">—</td><td id="6-3j">2,379</td></tr>
<tr><td id="6-3k">Gain (loss) on derivative financial instruments, net</td><td id="6-3l">21,529</td><td id="6-3m">350</td><td id="6-3n">8,354</td><td id="6-3o">983</td><td id="6-3p">(34,240)</td><td id="6-3q">(3,024)</td><td id="6-3r">—</td><td id="6-3s">(3,024)</td></tr>
<tr><td id="6-3t">Foreign currency (loss) gain, net</td><td id="6-3u">(5,719)</td><td id="6-3v">—</td><td id="6-3w">13</td><td id="6-3x">—</td><td id="6-3y">—</td><td id="6-3z">(5,706)</td><td id="6-3A">—</td><td id="6-3B">(5,706)</td></tr>
<tr><td id="6-3C">Other (loss) income, net</td><td id="6-3D">(2,597)</td><td id="6-3E">—</td><td id="6-3F">(1,092)</td><td id="6-3G">6</td><td id="6-3H">—</td><td id="6-3I">(3,683)</td><td id="6-3J">—</td><td id="6-3K">(3,683)</td></tr>
<tr><td id="6-3L">Total other (loss) income</td><td id="6-3M">(997)</td><td id="6-3N">3,027</td><td id="6-3O">12,231</td><td id="6-3P">15,397</td><td id="6-3Q">(34,240)</td><td id="6-3R">(4,582)</td><td id="6-3S">36,911</td><td id="6-3T">32,329</td></tr>
<tr><td id="6-3U">Income (loss) before income taxes</td><td id="6-3V">136,478</td><td id="6-3W">26,189</td><td id="6-3X">3,102</td><td id="6-3Y">31,200</td><td id="6-3Z">(175,740)</td><td id="6-40">21,229</td><td id="6-41">—</td><td id="6-42">21,229</td></tr>
<tr><td id="6-43">Income tax (provision) benefit</td><td id="6-44">(2,536)</td><td id="6-45">(95)</td><td id="6-46">8</td><td id="6-47">(3,601)</td><td id="6-48">—</td><td id="6-49">(6,224)</td><td id="6-4a">—</td><td id="6-4b">(6,224)</td></tr>
<tr><td id="6-4c">Net income (loss)</td><td id="6-4d">133,942</td><td id="6-4e">26,094</td><td id="6-4f">3,110</td><td id="6-4g">27,599</td><td id="6-4h">(175,740)</td><td id="6-4i">15,005</td><td id="6-4j">—</td><td id="6-4k">15,005</td></tr>
<tr><td id="6-4l">Net income attributable to non-controlling interests</td><td id="6-4m">(4)</td><td id="6-4n">—</td><td id="6-4o">(5,325)</td><td id="6-4p">(3,119)</td><td id="6-4q">—</td><td id="6-4r">(8,448)</td><td id="6-4s">—</td><td id="6-4t">(8,448)</td></tr>
<tr><td id="6-4u">Net income (loss) attributable to Starwood Property Trust, Inc.</td><td id="6-4v">$ 133,938</td><td id="6-4w">$ 26,094</td><td id="6-4x">$ (2,215)</td><td id="6-4y">$ 24,480</td><td id="6-4z">$ (175,740)</td><td id="6-4A">$ 6,557</td><td id="6-4B">$ —</td><td id="6-4C">$ 6,557</td></tr>
</table>

<a id='d2fa8b9a-63c7-4ba7-9d7f-6b994c548890'></a>

4

<!-- PAGE BREAK -->

<a id='82b28264-9548-4d8f-a4ab-acfc183c739a'></a>

## Definition of Distributable Earnings

Distributable Earnings, a non-GAAP financial measure, is used to compute the Company's incentive fees to its external manager and is an appropriate supplemental disclosure for a mortgage REIT. For the Company's purposes, Distributable Earnings is defined as GAAP net income (loss) excluding non-cash equity compensation expense, the incentive fee due to the Company's external manager, acquisition costs for successful acquisitions, depreciation and amortization of real estate and associated intangibles, any unrealized gains, losses or other non-cash items recorded in net income (loss) for the period and, to the extent deducted from net income (loss), distributions payable with respect to equity securities of subsidiaries issued in exchange for properties or interests therein. The amount is adjusted to exclude one-time events pursuant to changes in GAAP and certain other non-cash adjustments as determined by the Company's external manager and approved by a majority of the Company's independent directors. Refer to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2026 for additional information regarding Distributable Earnings.

<a id='5ab65e3d-fa79-4925-8c3c-6d6ffa38b4c3'></a>

Reconciliation of Net Income to Distributable Earnings
For the three months ended June 30, 2026
(Amounts in thousands except per share data)

<a id='3b4d5c7c-ab89-4f2f-8c8d-718306fa62e2'></a>

<table id="7-1">
<tr><td id="7-2"></td><td id="7-3">Commercial and Residential Lending Segment</td><td id="7-4">Infrastructure Lending Segment</td><td id="7-5">Property Segment</td><td id="7-6">Investing and Servicing Segment</td><td id="7-7">Corporate</td><td id="7-8">Total</td></tr>
<tr><td id="7-9">Net income (loss) attributable to Starwood Property Trust, Inc.</td><td id="7-a">133,938</td><td id="7-b">26,094</td><td id="7-c">(2,215)</td><td id="7-d">24,480</td><td id="7-e">$ (175,740)</td><td id="7-f">$ 6,557</td></tr>
<tr><td id="7-g" colspan="2">Add / (Deduct):</td><td id="7-h"></td><td id="7-i"></td><td id="7-j"></td><td id="7-k"></td><td id="7-l"></td></tr>
<tr><td id="7-m">Non-controlling interests attributable to Woodstar II Class A Units</td><td id="7-n">—</td><td id="7-o">—</td><td id="7-p">4,629</td><td id="7-q">—</td><td id="7-r">—</td><td id="7-s">4,629</td></tr>
<tr><td id="7-t">Non-controlling interests attributable to unrealized gains/losses</td><td id="7-u">—</td><td id="7-v">—</td><td id="7-w">(2,724)</td><td id="7-x">(2,226)</td><td id="7-y">—</td><td id="7-z">(4,950)</td></tr>
<tr><td id="7-A">Non-cash equity compensation expense</td><td id="7-B">2,585</td><td id="7-C">788</td><td id="7-D">2,014</td><td id="7-E">1,449</td><td id="7-F">6,477</td><td id="7-G">13,313</td></tr>
<tr><td id="7-H">Depreciation and amortization</td><td id="7-I">4,817</td><td id="7-J">—</td><td id="7-K">29,632</td><td id="7-L">1,121</td><td id="7-M">—</td><td id="7-N">35,570</td></tr>
<tr><td id="7-O">Straight-line rent adjustment</td><td id="7-P">—</td><td id="7-Q">—</td><td id="7-R">(1,697)</td><td id="7-S">57</td><td id="7-T">—</td><td id="7-U">(1,640)</td></tr>
<tr><td id="7-V">Interest income adjustment for loans and securities</td><td id="7-W">4,675</td><td id="7-X">—</td><td id="7-Y">—</td><td id="7-Z">12,686</td><td id="7-10">—</td><td id="7-11">17,361</td></tr>
<tr><td id="7-12">Consolidated income tax provision (benefit) associated with fair value adjustments</td><td id="7-13">2,536</td><td id="7-14">95</td><td id="7-15">(8)</td><td id="7-16">3,601</td><td id="7-17">—</td><td id="7-18">6,224</td></tr>
<tr><td id="7-19">Other non-cash items</td><td id="7-1a">5</td><td id="7-1b">447</td><td id="7-1c">(82)</td><td id="7-1d">(407)</td><td id="7-1e">—</td><td id="7-1f">(37)</td></tr>
<tr><td id="7-1g">Reversal of GAAP unrealized and realized (gains) / losses on:</td><td id="7-1h"></td><td id="7-1i"></td><td id="7-1j"></td><td id="7-1k"></td><td id="7-1l"></td><td id="7-1m"></td></tr>
<tr><td id="7-1n">Loans</td><td id="7-1o">12,711</td><td id="7-1p">—</td><td id="7-1q">—</td><td id="7-1r">(12,650)</td><td id="7-1s">—</td><td id="7-1t">61</td></tr>
<tr><td id="7-1u">Credit loss provision, net</td><td id="7-1v">29,816</td><td id="7-1w">348</td><td id="7-1x">—</td><td id="7-1y">—</td><td id="7-1z">—</td><td id="7-1A">30,164</td></tr>
<tr><td id="7-1B">Securities</td><td id="7-1C">1,587</td><td id="7-1D">—</td><td id="7-1E">—</td><td id="7-1F">1,717</td><td id="7-1G">—</td><td id="7-1H">3,304</td></tr>
<tr><td id="7-1I">Woodstar Fund investments</td><td id="7-1J">—</td><td id="7-1K">—</td><td id="7-1L">(4,929)</td><td id="7-1M">—</td><td id="7-1N">—</td><td id="7-1O">(4,929)</td></tr>
<tr><td id="7-1P">Derivatives</td><td id="7-1Q">(21,529)</td><td id="7-1R">(350)</td><td id="7-1S">(8,354)</td><td id="7-1T">(983)</td><td id="7-1U">34,240</td><td id="7-1V">3,024</td></tr>
<tr><td id="7-1W">Foreign currency</td><td id="7-1X">5,719</td><td id="7-1Y">—</td><td id="7-1Z">(13)</td><td id="7-20">—</td><td id="7-21">—</td><td id="7-22">5,706</td></tr>
<tr><td id="7-23">Earnings from unconsolidated entities</td><td id="7-24">—</td><td id="7-25">(2,677)</td><td id="7-26">—</td><td id="7-27">(193)</td><td id="7-28">—</td><td id="7-29">(2,870)</td></tr>
<tr><td id="7-2a">Sales of properties</td><td id="7-2b">(32)</td><td id="7-2c">—</td><td id="7-2d">(27)</td><td id="7-2e">(2,264)</td><td id="7-2f">—</td><td id="7-2g">(2,323)</td></tr>
<tr><td id="7-2h">Recognition of Distributable realized gains / (losses) on:</td><td id="7-2i"></td><td id="7-2j"></td><td id="7-2k"></td><td id="7-2l"></td><td id="7-2m"></td><td id="7-2n"></td></tr>
<tr><td id="7-2o">Loans</td><td id="7-2p">(454)</td><td id="7-2q"></td><td id="7-2r"></td><td id="7-2s">12,636</td><td id="7-2t">—</td><td id="7-2u">12,182</td></tr>
<tr><td id="7-2v">Securities</td><td id="7-2w">(51)</td><td id="7-2x"></td><td id="7-2y"></td><td id="7-2z">(682)</td><td id="7-2A">—</td><td id="7-2B">(733)</td></tr>
<tr><td id="7-2C">Woodstar Fund investments</td><td id="7-2D"></td><td id="7-2E"></td><td id="7-2F">18,208</td><td id="7-2G"></td><td id="7-2H">—</td><td id="7-2I">18,208</td></tr>
<tr><td id="7-2J">Derivatives</td><td id="7-2K">8,570</td><td id="7-2L">248</td><td id="7-2M">(235)</td><td id="7-2N">1,650</td><td id="7-2O">(2,907)</td><td id="7-2P">7,326</td></tr>
<tr><td id="7-2Q">Foreign currency</td><td id="7-2R">803</td><td id="7-2S">—</td><td id="7-2T">13</td><td id="7-2U">—</td><td id="7-2V"></td><td id="7-2W">816</td></tr>
<tr><td id="7-2X">Earnings from unconsolidated entities</td><td id="7-2Y">—</td><td id="7-2Z">2,146</td><td id="7-30">—</td><td id="7-31">469</td><td id="7-32"></td><td id="7-33">2,615</td></tr>
<tr><td id="7-34">Sales of properties</td><td id="7-35">32</td><td id="7-36">—</td><td id="7-37">(35)</td><td id="7-38">1,928</td><td id="7-39"></td><td id="7-3a">1,925</td></tr>
<tr><td id="7-3b">Distributable Earnings (Loss)</td><td id="7-3c">$ 185,728</td><td id="7-3d">$ 27,139</td><td id="7-3e">$ 34,177</td><td id="7-3f">$ 42,389</td><td id="7-3g">$ (137,930)</td><td id="7-3h">$ 151,503</td></tr>
<tr><td id="7-3i">Distributable Earnings (Loss) per Weighted Average Diluted Share</td><td id="7-3j">$ 0.49</td><td id="7-3k">$ 0.07</td><td id="7-3l">$ 0.09</td><td id="7-3m">$ 0.11</td><td id="7-3n">$ (0.36)</td><td id="7-3o">$ 0.40</td></tr>
</table>

<a id='110ce8cd-5b48-4047-a6cb-959fc9dd90b8'></a>

5

<!-- PAGE BREAK -->

<a id='b8303d72-acfe-4b8d-8a4f-a54c99cc7790'></a>

Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statement of Operations by Segment
For the six months ended June 30, 2026
(Amounts in thousands)

<a id='d9961b16-7a13-4261-bf72-7061d9d6cede'></a>

<table id="8-1">
<tr><td id="8-2"></td><td id="8-3">Commercial and Residential Lending Segment</td><td id="8-4">Infrastructure Lending Segment</td><td id="8-5">Property Segment</td><td id="8-6">Investing and Servicing Segment</td><td id="8-7">Corporate</td><td id="8-8">Subtotal</td><td id="8-9">Securitization VIEs</td><td id="8-a">Total</td></tr>
<tr><td id="8-b">Revenues:</td><td id="8-c"></td><td id="8-d"></td><td id="8-e"></td><td id="8-f" colspan="3"></td><td id="8-g" colspan="2"></td></tr>
<tr><td id="8-h">Interest income from loans</td><td id="8-i">$ 637,465</td><td id="8-j">$ 128,429</td><td id="8-k">$ —</td><td id="8-l">$ 6,332</td><td id="8-m">$ —</td><td id="8-n">$ 772,226</td><td id="8-o">$ —</td><td id="8-p">$ 772,226</td></tr>
<tr><td id="8-q">Interest income from investment securities</td><td id="8-r">30,981</td><td id="8-s">865</td><td id="8-t">—</td><td id="8-u">46,103</td><td id="8-v">—</td><td id="8-w">77,949</td><td id="8-x">(67,761)</td><td id="8-y">10,188</td></tr>
<tr><td id="8-z">Servicing fees</td><td id="8-A">223</td><td id="8-B">—</td><td id="8-C">—</td><td id="8-D">72,095</td><td id="8-E">—</td><td id="8-F">72,318</td><td id="8-G">(7,631)</td><td id="8-H">64,687</td></tr>
<tr><td id="8-I">Rental income</td><td id="8-J">36,113</td><td id="8-K">—</td><td id="8-L">124,670</td><td id="8-M">7,042</td><td id="8-N">—</td><td id="8-O">167,825</td><td id="8-P">—</td><td id="8-Q">167,825</td></tr>
<tr><td id="8-R">Other revenues</td><td id="8-S">4,013</td><td id="8-T">2,947</td><td id="8-U">819</td><td id="8-V">1,927</td><td id="8-W">1,492</td><td id="8-X">11,198</td><td id="8-Y">—</td><td id="8-Z">11,198</td></tr>
<tr><td id="8-10">Total revenues</td><td id="8-11">708,795</td><td id="8-12">132,241</td><td id="8-13">125,489</td><td id="8-14">133,499</td><td id="8-15">1,492</td><td id="8-16">1,101,516</td><td id="8-17">(75,392)</td><td id="8-18">1,026,124</td></tr>
<tr><td id="8-19">Costs and expenses:</td><td id="8-1a"></td><td id="8-1b"></td><td id="8-1c" colspan="3"></td><td id="8-1d"></td><td id="8-1e"></td><td id="8-1f"></td></tr>
<tr><td id="8-1g">Management fees</td><td id="8-1h">197</td><td id="8-1i">—</td><td id="8-1j">—</td><td id="8-1k">—</td><td id="8-1l">66,542</td><td id="8-1m">66,739</td><td id="8-1n">—</td><td id="8-1o">66,739</td></tr>
<tr><td id="8-1p">Interest expense</td><td id="8-1q">315,673</td><td id="8-1r">75,321</td><td id="8-1s">56,726</td><td id="8-1t">15,943</td><td id="8-1u">210,218</td><td id="8-1v">673,881</td><td id="8-1w">(398)</td><td id="8-1x">673,483</td></tr>
<tr><td id="8-1y">General and administrative</td><td id="8-1z">31,771</td><td id="8-1A">11,933</td><td id="8-1B">16,793</td><td id="8-1C">45,589</td><td id="8-1D">8,941</td><td id="8-1E">115,027</td><td id="8-1F">—</td><td id="8-1G">115,027</td></tr>
<tr><td id="8-1H">Costs of rental operations</td><td id="8-1I">29,377</td><td id="8-1J">—</td><td id="8-1K">14,514</td><td id="8-1L">5,556</td><td id="8-1M">—</td><td id="8-1N">49,447</td><td id="8-1O">—</td><td id="8-1P">49,447</td></tr>
<tr><td id="8-1Q">Depreciation and amortization</td><td id="8-1R">9,017</td><td id="8-1S">19</td><td id="8-1T">57,215</td><td id="8-1U">2,232</td><td id="8-1V">503</td><td id="8-1W">68,986</td><td id="8-1X">—</td><td id="8-1Y">68,986</td></tr>
<tr><td id="8-1Z">Credit loss provision (reversal), net</td><td id="8-20">30,402</td><td id="8-21">(615)</td><td id="8-22">—</td><td id="8-23">—</td><td id="8-24">—</td><td id="8-25">29,787</td><td id="8-26">—</td><td id="8-27">29,787</td></tr>
<tr><td id="8-28">Other expense</td><td id="8-29">165</td><td id="8-2a">899</td><td id="8-2b">299</td><td id="8-2c">241</td><td id="8-2d">—</td><td id="8-2e">1,604</td><td id="8-2f">—</td><td id="8-2g">1,604</td></tr>
<tr><td id="8-2h">Total costs and expenses</td><td id="8-2i">416,602</td><td id="8-2j">87,557</td><td id="8-2k">145,547</td><td id="8-2l">69,561</td><td id="8-2m">286,204</td><td id="8-2n">1,005,471</td><td id="8-2o">(398)</td><td id="8-2p">1,005,073</td></tr>
<tr><td id="8-2q">Other income (loss):</td><td id="8-2r"></td><td id="8-2s" colspan="2"></td><td id="8-2t"></td><td id="8-2u" colspan="3"></td><td id="8-2v"></td></tr>
<tr><td id="8-2w">Change in net assets related to consolidated VIEs</td><td id="8-2x">—</td><td id="8-2y">—</td><td id="8-2z">—</td><td id="8-2A">—</td><td id="8-2B">—</td><td id="8-2C">—</td><td id="8-2D">65,589</td><td id="8-2E">65,589</td></tr>
<tr><td id="8-2F">Change in fair value of servicing rights</td><td id="8-2G">—</td><td id="8-2H">—</td><td id="8-2I">—</td><td id="8-2J">2,022</td><td id="8-2K">—</td><td id="8-2L">2,022</td><td id="8-2M">(815)</td><td id="8-2N">1,207</td></tr>
<tr><td id="8-2O">Change in fair value of investment securities, net</td><td id="8-2P">(1,136)</td><td id="8-2Q">—</td><td id="8-2R">—</td><td id="8-2S">(9,638)</td><td id="8-2T">—</td><td id="8-2U">(10,774)</td><td id="8-2V">10,811</td><td id="8-2W">37</td></tr>
<tr><td id="8-2X">Change in fair value of mortgage loans, net</td><td id="8-2Y">(33,691)</td><td id="8-2Z">—</td><td id="8-30">—</td><td id="8-31">20,962</td><td id="8-32">—</td><td id="8-33">(12,729)</td><td id="8-34">—</td><td id="8-35">(12,729)</td></tr>
<tr><td id="8-36">Income from affordable housing fund investments</td><td id="8-37">—</td><td id="8-38">—</td><td id="8-39">17,393</td><td id="8-3a">—</td><td id="8-3b">—</td><td id="8-3c">17,393</td><td id="8-3d">—</td><td id="8-3e">17,393</td></tr>
<tr><td id="8-3f">Earnings from unconsolidated entities</td><td id="8-3g">—</td><td id="8-3h">3,520</td><td id="8-3i">—</td><td id="8-3j">605</td><td id="8-3k">—</td><td id="8-3l">4,125</td><td id="8-3m">(591)</td><td id="8-3n">3,534</td></tr>
<tr><td id="8-3o">Gain on sale of investments and other assets, net</td><td id="8-3p">298</td><td id="8-3q">—</td><td id="8-3r">496</td><td id="8-3s">2,264</td><td id="8-3t">—</td><td id="8-3u">3,058</td><td id="8-3v">—</td><td id="8-3w">3,058</td></tr>
<tr><td id="8-3x">Gain (loss) on derivative financial instruments, net</td><td id="8-3y">37,892</td><td id="8-3z">439</td><td id="8-3A">10,630</td><td id="8-3B">1,225</td><td id="8-3C">(55,673)</td><td id="8-3D">(5,487)</td><td id="8-3E">—</td><td id="8-3F">(5,487)</td></tr>
<tr><td id="8-3G">Foreign currency (loss) gain, net</td><td id="8-3H">(11,834)</td><td id="8-3I">—</td><td id="8-3J">38</td><td id="8-3K">—</td><td id="8-3L">—</td><td id="8-3M">(11,796)</td><td id="8-3N">—</td><td id="8-3O">(11,796)</td></tr>
<tr><td id="8-3P">Loss on extinguishment of debt</td><td id="8-3Q">—</td><td id="8-3R">(31)</td><td id="8-3S">(304)</td><td id="8-3T">—</td><td id="8-3U">—</td><td id="8-3V">(335)</td><td id="8-3W">—</td><td id="8-3X">(335)</td></tr>
<tr><td id="8-3Y">Other (loss) income, net</td><td id="8-3Z">(5,472)</td><td id="8-40">51</td><td id="8-41">(1,401)</td><td id="8-42">6</td><td id="8-43">—</td><td id="8-44">(6,816)</td><td id="8-45">—</td><td id="8-46">(6,816)</td></tr>
<tr><td id="8-47">Total other (loss) income</td><td id="8-48">(13,943)</td><td id="8-49">3,979</td><td id="8-4a">26,852</td><td id="8-4b">17,446</td><td id="8-4c">(55,673)</td><td id="8-4d">(21,339)</td><td id="8-4e">74,994</td><td id="8-4f">53,655</td></tr>
<tr><td id="8-4g">Income (loss) before income taxes</td><td id="8-4h">278,250</td><td id="8-4i">48,663</td><td id="8-4j">6,794</td><td id="8-4k">81,384</td><td id="8-4l">(340,385)</td><td id="8-4m">74,706</td><td id="8-4n">—</td><td id="8-4o">74,706</td></tr>
<tr><td id="8-4p">Income tax benefit (provision)</td><td id="8-4q">9,192</td><td id="8-4r">(145)</td><td id="8-4s">25</td><td id="8-4t">(11,351)</td><td id="8-4u">—</td><td id="8-4v">(2,279)</td><td id="8-4w">—</td><td id="8-4x">(2,279)</td></tr>
<tr><td id="8-4y">Net income (loss)</td><td id="8-4z">287,442</td><td id="8-4A">48,518</td><td id="8-4B">6,819</td><td id="8-4C">70,033</td><td id="8-4D">(340,385)</td><td id="8-4E">72,427</td><td id="8-4F">—</td><td id="8-4G">72,427</td></tr>
<tr><td id="8-4H">Net income attributable to non-controlling interests</td><td id="8-4I">(7)</td><td id="8-4J">—</td><td id="8-4K">(12,152)</td><td id="8-4L">(1,833)</td><td id="8-4M">—</td><td id="8-4N">(13,992)</td><td id="8-4O">—</td><td id="8-4P">(13,992)</td></tr>
<tr><td id="8-4Q">Net income (loss) attributable to Starwood Property Trust, Inc.</td><td id="8-4R">$ 287,435</td><td id="8-4S">$ 48,518</td><td id="8-4T">$ (5,333)</td><td id="8-4U">$ 68,200</td><td id="8-4V">$ (340,385)</td><td id="8-4W">$ 58,435</td><td id="8-4X">$ —</td><td id="8-4Y">$ 58,435</td></tr>
</table>

<a id='f5b796ff-f6a2-4a13-a9bc-787e982582f5'></a>

6

<!-- PAGE BREAK -->

<a id='781b75d9-0c42-4ae3-a62b-4d1dea17416a'></a>

Reconciliation of Net Income to Distributable Earnings
For the six months ended June 30, 2026
(Amounts in thousands except per share data)

<a id='baa82d4e-bafa-4a8c-b249-10a7ecdfddfc'></a>

<table id="9-1">
<tr><td id="9-2"></td><td id="9-3">Commercial and Residential Lending Segment</td><td id="9-4">Infrastructure Lending Segment</td><td id="9-5">Property Segment</td><td id="9-6">Investing and Servicing Segment</td><td id="9-7">Corporate</td><td id="9-8">Total</td></tr>
<tr><td id="9-9">Net income (loss) attributable to Starwood Property Trust, Inc.</td><td id="9-a">$ 287,435</td><td id="9-b">$ 48,518</td><td id="9-c">$ (5,333)</td><td id="9-d">$ 68,200</td><td id="9-e">$ (340,385)</td><td id="9-f">$ 58,435</td></tr>
<tr><td id="9-g">Add / (Deduct):</td><td id="9-h"></td><td id="9-i"></td><td id="9-j"></td><td id="9-k"></td><td id="9-l"></td><td id="9-m"></td></tr>
<tr><td id="9-n">Non-controlling interests attributable to Woodstar II Class A Units</td><td id="9-o">—</td><td id="9-p">—</td><td id="9-q">9,258</td><td id="9-r"></td><td id="9-s">—</td><td id="9-t">9,258</td></tr>
<tr><td id="9-u">Non-controlling interests attributable to unrealized gains/losses</td><td id="9-v">—</td><td id="9-w">—</td><td id="9-x">(4,031)</td><td id="9-y">(6,971)</td><td id="9-z">—</td><td id="9-A">(11,002)</td></tr>
<tr><td id="9-B">Non-cash equity compensation expense</td><td id="9-C">5,669</td><td id="9-D">1,540</td><td id="9-E">4,009</td><td id="9-F">2,874</td><td id="9-G">13,215</td><td id="9-H">27,307</td></tr>
<tr><td id="9-I">Management incentive fee</td><td id="9-J">—</td><td id="9-K">—</td><td id="9-L">—</td><td id="9-M">—</td><td id="9-N">5,567</td><td id="9-O">5,567</td></tr>
<tr><td id="9-P">Depreciation and amortization</td><td id="9-Q">9,090</td><td id="9-R">—</td><td id="9-S">58,206</td><td id="9-T">2,313</td><td id="9-U">—</td><td id="9-V">69,609</td></tr>
<tr><td id="9-W">Straight-line rent adjustment</td><td id="9-X">—</td><td id="9-Y">—</td><td id="9-Z">(3,346)</td><td id="9-10">171</td><td id="9-11">—</td><td id="9-12">(3,175)</td></tr>
<tr><td id="9-13">Interest income adjustment for loans and securities</td><td id="9-14">9,749</td><td id="9-15">—</td><td id="9-16">—</td><td id="9-17">18,062</td><td id="9-18">—</td><td id="9-19">27,811</td></tr>
<tr><td id="9-1a">Consolidated income tax (benefit) provision associated with fair value adjustments</td><td id="9-1b">(9,192)</td><td id="9-1c">145</td><td id="9-1d">(25)</td><td id="9-1e">11,351</td><td id="9-1f"></td><td id="9-1g">2,279</td></tr>
<tr><td id="9-1h">Other non-cash items</td><td id="9-1i">7</td><td id="9-1j">447</td><td id="9-1k">(164)</td><td id="9-1l">(813)</td><td id="9-1m"></td><td id="9-1n">(523)</td></tr>
<tr><td id="9-1o">Reversal of GAAP unrealized and realized (gains) / losses on:</td><td id="9-1p"></td><td id="9-1q"></td><td id="9-1r"></td><td id="9-1s"></td><td id="9-1t"></td><td id="9-1u"></td></tr>
<tr><td id="9-1v">Loans</td><td id="9-1w">33,691</td><td id="9-1x">—</td><td id="9-1y">—</td><td id="9-1z">(20,962)</td><td id="9-1A"></td><td id="9-1B">12,729</td></tr>
<tr><td id="9-1C">Credit loss provision (reversal), net</td><td id="9-1D">30,402</td><td id="9-1E">(615)</td><td id="9-1F">—</td><td id="9-1G">—</td><td id="9-1H"></td><td id="9-1I">29,787</td></tr>
<tr><td id="9-1J">Securities</td><td id="9-1K">1,136</td><td id="9-1L">—</td><td id="9-1M">—</td><td id="9-1N">9,638</td><td id="9-1O">—</td><td id="9-1P">10,774</td></tr>
<tr><td id="9-1Q">Woodstar Fund investments</td><td id="9-1R">—</td><td id="9-1S">—</td><td id="9-1T">(17,393)</td><td id="9-1U">—</td><td id="9-1V">—</td><td id="9-1W">(17,393)</td></tr>
<tr><td id="9-1X">Derivatives</td><td id="9-1Y">(37,892)</td><td id="9-1Z">(439)</td><td id="9-20">(10,630)</td><td id="9-21">(1,225)</td><td id="9-22">55,673</td><td id="9-23">5,487</td></tr>
<tr><td id="9-24">Foreign currency</td><td id="9-25">11,834</td><td id="9-26">—</td><td id="9-27">(38)</td><td id="9-28">—</td><td id="9-29">—</td><td id="9-2a">11,796</td></tr>
<tr><td id="9-2b">Earnings from unconsolidated entities</td><td id="9-2c">—</td><td id="9-2d">(3,520)</td><td id="9-2e">—</td><td id="9-2f">(605)</td><td id="9-2g">—</td><td id="9-2h">(4,125)</td></tr>
<tr><td id="9-2i">Sales of properties</td><td id="9-2j">(356)</td><td id="9-2k">—</td><td id="9-2l">(496)</td><td id="9-2m">(2,264)</td><td id="9-2n">—</td><td id="9-2o">(3,116)</td></tr>
<tr><td id="9-2p">Recognition of Distributable realized gains / (losses) on:</td><td id="9-2q"></td><td id="9-2r"></td><td id="9-2s"></td><td id="9-2t"></td><td id="9-2u"></td><td id="9-2v"></td></tr>
<tr><td id="9-2w">Loans</td><td id="9-2x">(822)</td><td id="9-2y">—</td><td id="9-2z">—</td><td id="9-2A">21,194</td><td id="9-2B">—</td><td id="9-2C">20,372</td></tr>
<tr><td id="9-2D">Securities</td><td id="9-2E">(137)</td><td id="9-2F">—</td><td id="9-2G">—</td><td id="9-2H">(5,936)</td><td id="9-2I">—</td><td id="9-2J">(6,073)</td></tr>
<tr><td id="9-2K">Woodstar Fund investments</td><td id="9-2L">—</td><td id="9-2M">—</td><td id="9-2N">37,029</td><td id="9-2O">—</td><td id="9-2P">—</td><td id="9-2Q">37,029</td></tr>
<tr><td id="9-2R">Derivatives</td><td id="9-2S">21,205</td><td id="9-2T">279</td><td id="9-2U">(3,324)</td><td id="9-2V">1,926</td><td id="9-2W">(5,724)</td><td id="9-2X">14,362</td></tr>
<tr><td id="9-2Y">Foreign currency</td><td id="9-2Z">942</td><td id="9-30">—</td><td id="9-31">38</td><td id="9-32">—</td><td id="9-33">—</td><td id="9-34">980</td></tr>
<tr><td id="9-35">Earnings from unconsolidated entities</td><td id="9-36">—</td><td id="9-37">2,657</td><td id="9-38">—</td><td id="9-39">905</td><td id="9-3a">—</td><td id="9-3b">3,562</td></tr>
<tr><td id="9-3c">Sales of properties</td><td id="9-3d">(4,753)</td><td id="9-3e">—</td><td id="9-3f">(135)</td><td id="9-3g">1,928</td><td id="9-3h">—</td><td id="9-3i">(2,960)</td></tr>
<tr><td id="9-3j">Distributable Earnings (Loss)</td><td id="9-3k">$ 358,008</td><td id="9-3l">$ 49,012</td><td id="9-3m">$ 63,625</td><td id="9-3n">$ 99,786</td><td id="9-3o">$ (271,654)</td><td id="9-3p">$ 298,777</td></tr>
<tr><td id="9-3q">Distributable Earnings (Loss) per Weighted Average Diluted Share</td><td id="9-3r">0.94</td><td id="9-3s">0.13</td><td id="9-3t">0.16</td><td id="9-3u">0.26</td><td id="9-3v">$           (0.71)</td><td id="9-3w">$           0.78</td></tr>
</table>

<a id='ac81fa71-8549-4272-9958-b5b3bfaa3a77'></a>

7

<!-- PAGE BREAK -->

<a id='178565ad-cfcb-4535-b9a0-2a1a3b6de0f9'></a>

Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Balance Sheet by Segment
As of June 30, 2026
(Amounts in thousands)

<a id='474953a4-f12b-459e-a0d0-e3bbc3160805'></a>

<table id="10-1">
<tr><td id="10-2"></td><td id="10-3">Commercial and Residential Lending Segment</td><td id="10-4">Infrastructure Lending Segment</td><td id="10-5">Property Segment</td><td id="10-6">Investing and Servicing Segment</td><td id="10-7">Corporate</td><td id="10-8">Subtotal</td><td id="10-9">Securitization
VIES</td><td id="10-a">Total</td></tr>
<tr><td id="10-b">Assets:</td><td id="10-c"></td><td id="10-d"></td><td id="10-e"></td><td id="10-f"></td><td id="10-g"></td><td id="10-h"></td><td id="10-i"></td><td id="10-j"></td></tr>
<tr><td id="10-k">Cash and cash equivalents</td><td id="10-l">$ 22,616</td><td id="10-m">$ 206,331</td><td id="10-n">$ 30,912</td><td id="10-o">$ 9,281</td><td id="10-p">$ 98,452</td><td id="10-q">$ 367,592</td><td id="10-r">$ —</td><td id="10-s">$ 367,592</td></tr>
<tr><td id="10-t">Restricted cash</td><td id="10-u">177,912</td><td id="10-v">46,173</td><td id="10-w">2,802</td><td id="10-x">189</td><td id="10-y">45,688</td><td id="10-z">272,764</td><td id="10-A">—</td><td id="10-B">272,764</td></tr>
<tr><td id="10-C">Loans held-for-investment, net</td><td id="10-D">16,965,888</td><td id="10-E">2,851,080</td><td id="10-F">—</td><td id="10-G">—</td><td id="10-H">—</td><td id="10-I">19,816,968</td><td id="10-J">—</td><td id="10-K">19,816,968</td></tr>
<tr><td id="10-L">Loans held-for-sale</td><td id="10-M">2,154,653</td><td id="10-N">—</td><td id="10-O">—</td><td id="10-P">62,828</td><td id="10-Q">—</td><td id="10-R">2,217,481</td><td id="10-S">—</td><td id="10-T">2,217,481</td></tr>
<tr><td id="10-U">Investment securities</td><td id="10-V">556,876</td><td id="10-W">123,934</td><td id="10-X">—</td><td id="10-Y">1,262,903</td><td id="10-Z">—</td><td id="10-10">1,943,713</td><td id="10-11">(1,540,884)</td><td id="10-12">402,829</td></tr>
<tr><td id="10-13">Properties, net</td><td id="10-14">1,028,671</td><td id="10-15">—</td><td id="10-16">2,938,255</td><td id="10-17">31,743</td><td id="10-18">—</td><td id="10-19">3,998,669</td><td id="10-1a">—</td><td id="10-1b">3,998,669</td></tr>
<tr><td id="10-1c">Investments of consolidated affordable housing fund</td><td id="10-1d">—</td><td id="10-1e">—</td><td id="10-1f">1,725,368</td><td id="10-1g">—</td><td id="10-1h">—</td><td id="10-1i">1,725,368</td><td id="10-1j">—</td><td id="10-1k">1,725,368</td></tr>
<tr><td id="10-1l">Investments in unconsolidated entities</td><td id="10-1m">8,514</td><td id="10-1n">61,517</td><td id="10-1o">—</td><td id="10-1p">33,200</td><td id="10-1q">—</td><td id="10-1r">103,231</td><td id="10-1s">(15,030)</td><td id="10-1t">88,201</td></tr>
<tr><td id="10-1u">Goodwill</td><td id="10-1v">—</td><td id="10-1w">119,409</td><td id="10-1x">—</td><td id="10-1y">140,437</td><td id="10-1z">—</td><td id="10-1A">259,846</td><td id="10-1B">—</td><td id="10-1C">259,846</td></tr>
<tr><td id="10-1D">Intangible assets, net</td><td id="10-1E">2,522</td><td id="10-1F">—</td><td id="10-1G">405,459</td><td id="10-1H">71,062</td><td id="10-1I">—</td><td id="10-1J">479,043</td><td id="10-1K">(38,069)</td><td id="10-1L">440,974</td></tr>
<tr><td id="10-1M">Derivative assets</td><td id="10-1N">23,233</td><td id="10-1O">—</td><td id="10-1P">931</td><td id="10-1Q">242</td><td id="10-1R">—</td><td id="10-1S">24,406</td><td id="10-1T">—</td><td id="10-1U">24,406</td></tr>
<tr><td id="10-1V">Accrued interest receivable</td><td id="10-1W">195,044</td><td id="10-1X">3,611</td><td id="10-1Y">4</td><td id="10-1Z">493</td><td id="10-20">1,664</td><td id="10-21">200,816</td><td id="10-22">—</td><td id="10-23">200,816</td></tr>
<tr><td id="10-24">Other assets</td><td id="10-25">195,215</td><td id="10-26">20,947</td><td id="10-27">111,988</td><td id="10-28">(16,670)</td><td id="10-29">50,735</td><td id="10-2a">362,215</td><td id="10-2b">—</td><td id="10-2c">362,215</td></tr>
<tr><td id="10-2d">VIE assets, at fair value</td><td id="10-2e">—</td><td id="10-2f">—</td><td id="10-2g">—</td><td id="10-2h">—</td><td id="10-2i">—</td><td id="10-2j">—</td><td id="10-2k">30,868,147</td><td id="10-2l">30,868,147</td></tr>
<tr><td id="10-2m">Total Assets</td><td id="10-2n">$ 21,331,144</td><td id="10-2o">$ 3,433,002</td><td id="10-2p">$ 5,215,719</td><td id="10-2q">$ 1,595,708</td><td id="10-2r">$ 196,539</td><td id="10-2s">$ 31,772,112</td><td id="10-2t">$ 29,274,164</td><td id="10-2u">$ 61,046,276</td></tr>
<tr><td id="10-2v">Liabilities and Equity</td><td id="10-2w"></td><td id="10-2x"></td><td id="10-2y"></td><td id="10-2z"></td><td id="10-2A"></td><td id="10-2B"></td><td id="10-2C"></td><td id="10-2D"></td></tr>
<tr><td id="10-2E">Liabilities:</td><td id="10-2F"></td><td id="10-2G"></td><td id="10-2H"></td><td id="10-2I"></td><td id="10-2J"></td><td id="10-2K"></td><td id="10-2L"></td><td id="10-2M"></td></tr>
<tr><td id="10-2N">Accounts payable, accrued expenses and other liabilities</td><td id="10-2O">$ 232,135</td><td id="10-2P">$ 38,666</td><td id="10-2Q">$ 123,067</td><td id="10-2R">$ 37,521</td><td id="10-2S">$ 144,167</td><td id="10-2T">$ 575,556</td><td id="10-2U">$ —</td><td id="10-2V">$ 575,556</td></tr>
<tr><td id="10-2W">Related-party payable</td><td id="10-2X">—</td><td id="10-2Y">—</td><td id="10-2Z">—</td><td id="10-30">—</td><td id="10-31">27,033</td><td id="10-32">27,033</td><td id="10-33">—</td><td id="10-34">27,033</td></tr>
<tr><td id="10-35">Dividends payable</td><td id="10-36">—</td><td id="10-37">—</td><td id="10-38">—</td><td id="10-39">—</td><td id="10-3a">180,744</td><td id="10-3b">180,744</td><td id="10-3c">—</td><td id="10-3d">180,744</td></tr>
<tr><td id="10-3e">Derivative liabilities</td><td id="10-3f">64,972</td><td id="10-3g">—</td><td id="10-3h">—</td><td id="10-3i">—</td><td id="10-3j">26,601</td><td id="10-3k">91,573</td><td id="10-3l">—</td><td id="10-3m">91,573</td></tr>
<tr><td id="10-3n">Secured financing agreements, net</td><td id="10-3o">9,496,528</td><td id="10-3p">716,722</td><td id="10-3q">731,638</td><td id="10-3r">583,078</td><td id="10-3s">2,491,581</td><td id="10-3t">14,019,547</td><td id="10-3u">(19,656)</td><td id="10-3v">13,999,891</td></tr>
<tr><td id="10-3w">Securitized financing, net</td><td id="10-3x">1,603,874</td><td id="10-3y">1,810,038</td><td id="10-3z">1,397,599</td><td id="10-3A">—</td><td id="10-3B">—</td><td id="10-3C">4,811,511</td><td id="10-3D">—</td><td id="10-3E">4,811,511</td></tr>
<tr><td id="10-3F">Unsecured senior notes, net</td><td id="10-3G">—</td><td id="10-3H">—</td><td id="10-3I">—</td><td id="10-3J">—</td><td id="10-3K">4,882,722</td><td id="10-3L">4,882,722</td><td id="10-3M">—</td><td id="10-3N">4,882,722</td></tr>
<tr><td id="10-3O">VIE liabilities, at fair value</td><td id="10-3P">—</td><td id="10-3Q">—</td><td id="10-3R">—</td><td id="10-3S">—</td><td id="10-3T">—</td><td id="10-3U">—</td><td id="10-3V">29,293,820</td><td id="10-3W">29,293,820</td></tr>
<tr><td id="10-3X">Total Liabilities</td><td id="10-3Y">11,397,509</td><td id="10-3Z">2,565,426</td><td id="10-40">2,252,304</td><td id="10-41">620,599</td><td id="10-42">7,752,848</td><td id="10-43">24,588,686</td><td id="10-44">29,274,164</td><td id="10-45">53,862,850</td></tr>
<tr><td id="10-46">Temporary Equity: Redeemable non-controlling interests</td><td id="10-47">—</td><td id="10-48">—</td><td id="10-49">356,377</td><td id="10-4a">—</td><td id="10-4b">—</td><td id="10-4c">356,377</td><td id="10-4d">—</td><td id="10-4e">356,377</td></tr>
<tr><td id="10-4f">Permanent Equity:</td><td id="10-4g"></td><td id="10-4h"></td><td id="10-4i"></td><td id="10-4j"></td><td id="10-4k"></td><td id="10-4l"></td><td id="10-4m"></td><td id="10-4n"></td></tr>
<tr><td id="10-4o">Starwood Property Trust, Inc. Stockholders&#x27; Equity:</td><td id="10-4p"></td><td id="10-4q"></td><td id="10-4r"></td><td id="10-4s"></td><td id="10-4t"></td><td id="10-4u"></td><td id="10-4v"></td><td id="10-4w"></td></tr>
<tr><td id="10-4x">Common stock</td><td id="10-4y">—</td><td id="10-4z">—</td><td id="10-4A">—</td><td id="10-4B">—</td><td id="10-4C">3,798</td><td id="10-4D">3,798</td><td id="10-4E">—</td><td id="10-4F">3,798</td></tr>
<tr><td id="10-4G">Additional paid-in capital</td><td id="10-4H">2,904,306</td><td id="10-4I">465,056</td><td id="10-4J">329,107</td><td id="10-4K">(974,433)</td><td id="10-4L">4,267,303</td><td id="10-4M">6,991,339</td><td id="10-4N">—</td><td id="10-4O">6,991,339</td></tr>
<tr><td id="10-4P">Treasury stock</td><td id="10-4Q">—</td><td id="10-4R">—</td><td id="10-4S">—</td><td id="10-4T">—</td><td id="10-4U">(167,962)</td><td id="10-4V">(167,962)</td><td id="10-4W">—</td><td id="10-4X">(167,962)</td></tr>
<tr><td id="10-4Y">Retained earnings (accumulated deficit)</td><td id="10-4Z">7,019,517</td><td id="10-50">402,520</td><td id="10-51">2,072,106</td><td id="10-52">1,827,396</td><td id="10-53">(11,659,448)</td><td id="10-54">(337,909)</td><td id="10-55">—</td><td id="10-56">(337,909)</td></tr>
<tr><td id="10-57">Accumulated other comprehensive income</td><td id="10-58">9,697</td><td id="10-59">—</td><td id="10-5a">—</td><td id="10-5b">—</td><td id="10-5c">—</td><td id="10-5d">9,697</td><td id="10-5e">—</td><td id="10-5f">9,697</td></tr>
<tr><td id="10-5g">Total Starwood Property Trust, Inc. Stockholders&#x27; Equity</td><td id="10-5h">9,933,520</td><td id="10-5i">867,576</td><td id="10-5j">2,401,213</td><td id="10-5k">852,963</td><td id="10-5l">(7,556,309)</td><td id="10-5m">6,498,963</td><td id="10-5n">—</td><td id="10-5o">6,498,963</td></tr>
<tr><td id="10-5p">Non-controlling interests in consolidated subsidiaries</td><td id="10-5q">115</td><td id="10-5r">—</td><td id="10-5s">205,825</td><td id="10-5t">122,146</td><td id="10-5u">—</td><td id="10-5v">328,086</td><td id="10-5w">—</td><td id="10-5x">328,086</td></tr>
<tr><td id="10-5y">Total Permanent Equity</td><td id="10-5z">9,933,635</td><td id="10-5A">867,576</td><td id="10-5B">2,607,038</td><td id="10-5C">975,109</td><td id="10-5D">(7,556,309)</td><td id="10-5E">6,827,049</td><td id="10-5F">—</td><td id="10-5G">6,827,049</td></tr>
<tr><td id="10-5H">Total Liabilities and Equity</td><td id="10-5I">$ 21,331,144</td><td id="10-5J">$ 3,433,002</td><td id="10-5K">$ 5,215,719</td><td id="10-5L">$ 1,595,708</td><td id="10-5M">$ 196,539</td><td id="10-5N">$ 31,772,112</td><td id="10-5O">$ 29,274,164</td><td id="10-5P">$ 61,046,276</td></tr>
</table>

<a id='07aa14d6-2869-44ce-8bae-5e6ef582d6bd'></a>

8

<!-- PAGE BREAK -->

<a id='b99cd967-26c9-4f4a-adc9-c2b7405739d7'></a>

HIGHLIGHTS

<!-- PAGE BREAK -->

<a id='39d0f7c2-76d7-443f-8377-7076b91604f6'></a>

Q2 2026 Highlights

<a id='1e20219f-aabb-4d97-8eef-8f3af811d04d'></a>

<table id="12-1">
<tr><td id="12-2">EARNINGS &amp; PER SHARE METRICS $0.40 DE / diluted share</td><td id="12-3">• $0.48 quarterly dividend paid; $8.9B distributed since inception
• GAAP book value of $17.53/share and undepreciated book value of $18.62/
share, includes $729M of CECL and REO reductions ($1.97/share)
• Repurchased $10M of common shares at $17.16/share avg</td></tr>
<tr><td id="12-4">INVESTMENTS $2.5B Invested this quarter</td><td id="12-5">• $5.0B invested over the last six months
• $1.7B invested after quarter end
• 64% of commercial lending investing is in industrial and data centers</td></tr>
<tr><td id="12-6">PORTFOLIO $32.2B Undepreciated assets, record level</td><td id="12-7">• Commercial loans 53%, owned properties 21%
• U.S. office only 7.6% of the diversified asset base</td></tr>
<tr><td id="12-8">CAPITALIZATION $11.4B Financing capacity</td><td id="12-9">• $1.2B liquidity and 2.74x adjusted debt-to-equity
• $2.1B of corporate debt transactions (see slide 10)
• Weighted average corporate debt maturity extended to 3.7 years
• Subsequent to quarter end
• 3rd net lease ABS issuance: $321M at a 5.47% weighted average fixed rate
• Commercial lending CLO redemptions and $1.2B facility upsize: redeemed $579M
at par and upsized an existing credit facility to $3.0B</td></tr>
<tr><td id="12-a">INDUSTRY RECOGNITION ★</td><td id="12-b">• Nareit Gold Investor CARE Award, 10th time in 12 years
• Ratings affirmed by Fitch (BB+) and Moody&#x27;s (Ba2)</td></tr>
</table>

<a id='f5cdb9a2-56fc-4263-a545-94fff1e28935'></a>

NOTE: Data as of June 30, 2026 unless otherwise noted. Liquidity as of July 31, 2026. Please refer to the Calculation Methodologies section herein for the definition of Distributable Earnings (DE).

<a id='f4ca0842-853a-49fb-ab06-ed1f360f21b1'></a>

STARWOOD PROPERTY TRUST

<a id='bd53997e-09b7-4347-a140-aca729e31796'></a>

9

<!-- PAGE BREAK -->

<a id='c4353039-f9cc-412e-b226-31f7c24da4d9'></a>

Corporate Capital Markets Execution

<a id='0738e19f-fc8b-47ac-a4c9-3de2a46a142c'></a>

Executed $2.1B of corporate debt transactions in the quarter

<::Stacked bar chart representing $2.1B of corporate debt transactions.
Y-axis ranges from $0.2B to $2.2B.

The bar is segmented as follows:
- Top segment: $1.1B (dark blue)
  Unsecured note issuances:
  (i) $600M at swapped rate of S+2.22% due 2031
  (ii) $500M at 5.875% due 2029, which closed after quarter end
- Middle segment: $697M (light blue/teal)
  Term loan repricing: $697M due 2032 pricing reduced 25 bps to S+2.00%
- Bottom segment: $275M (green)
  Term loan upsize: $275M at S+2.00% due 2032
: chart::>

<a id='6a6f7430-017d-4e5c-b601-1f73d8349b94'></a>

- Reduced the weighted average spread on term loan facilities from S+2.00% to S+1.93%
- Subsequent to quarter end:
  - Repaid $900M of unsecured notes due July 2026 and January 2027

<a id='c1c9980c-d55e-4a39-a7fe-b6822e21f4a6'></a>

STARWOOD PROPERTY TRUST

<a id='50b47840-4989-4899-b64f-901eb656afff'></a>

10

<!-- PAGE BREAK -->

<a id='e11f4d6f-9dc6-439d-96e7-5574e9182626'></a>

Total Undepreciated Assets - $32.2B

<a id='eb26e98e-73db-4ac5-91fb-da65dae48a71'></a>

<::Pie chart showing a diversified asset base:

U.S. office represents only 7.6% of our diversified asset base

Commercial Loans 53%

Owned Properties 21%

Pie Chart Slices:
Multifamily 19%
Industrial 8%
Hotel 6%
Data Center 4%
Mixed Use 1%
Retail 1%
Other 4%
Residential Lending 8%
Net Lease 9%
Florida Affordable Housing Fund 5%
Property - Other 4%
Medical Office 3%
Infrastructure Lending 9%
REIS CMBS 4%
Cash & A/R 2%
Other 2%
Intangibles 1%
U.S. Office 8%
Int'l Office 2%
: pie chart::>

<a id='326175ce-e1ba-4c26-b595-6248b770e00c'></a>

NOTE: Total assets and property related amounts exclude $410M of accumulated depreciation and amortization

<a id='1e1f90c7-9b88-45d5-aee4-86b7ac5fdd6a'></a>

STARWOOD PROPERTY TRUST

<a id='35751aad-37f5-4b8b-ab48-d8047109a968'></a>

11

<!-- PAGE BREAK -->

<a id='dbb8f37d-8019-48b6-a55e-d945a19c15bf'></a>

COMMERCIAL AND RESIDENTIAL
LENDING SEGMENT

<!-- PAGE BREAK -->

<a id='c257958f-f00e-499f-897b-2ff1551ae6f4'></a>

Commercial Lending Portfolio

<a id='1dcdb770-9226-4f9e-aaa3-746b65aa2de4'></a>

## Q2 Activity

*   Portfolio reaches a **record $17.3B**
*   **$1.4B** originations (**$754M** funded)
*   **$250M** follow on fundings
*   **$447M** repayments
*   Sold **two** units in a previously foreclosed asset for **$12M**

<a id='2aab3fcc-4890-4fb6-b39f-98e8fae585ca'></a>

<::
chart: Loan Risk Rating

Donut chart showing Weighted Average (W.A.) Risk Rating and loan distribution by value and number of loans.

Center of the donut chart:
2.9 (1)
W.A. Risk Rating *

Segments (clockwise from top right):
- $4.8B: Corresponds to Risk Rating 2 (38 loans)
- $9.5B: Corresponds to Risk Rating 3 (96 loans)
- $2.0B: Corresponds to Risk Rating 4 (16 loans)
- $0.8B: Corresponds to Risk Rating 5 (5 loans)
- $0.2B: Corresponds to "Not Rated" (Investment Securities)
- A very small segment: Corresponds to Risk Rating 1 (1 loan)

Footnote:
* 2.9 in prior quarter
::>

<a id='cc2632c2-032d-4bf8-bc10-13f021fe96c3'></a>

NOTE: See the Ratings Criteria section included in the Appendix

<a id='0ec800fa-ab65-44e9-b897-df4d2a5263c6'></a>

STARWOOD PROPERTY TRUST

<a id='b9bbaad0-8fb3-4ece-b4d5-343b315aadb5'></a>

12

<a id='137b1b0a-e957-49b8-a9ad-9941837e86b4'></a>

<:: $17.3B Total Portfolio : metric display::>

<!-- PAGE BREAK -->

<a id='3f2b1994-b8a5-48d9-b68a-074602c9cc04'></a>

Top 10 Loans by Largest Property Types

<a id='ebe1e240-4a58-4f36-b58c-5794ed893e7f'></a>

<::chart
Multifamily
Property Characteristics
Donut chart with a total value of $6.2B, broken down as follows:
- 21%: Southeast
- 34%: Southwest
- 13%: West
- 12%: Northeast
- 4%: Midwest
- 16%: International
: chart::>

<a id='6bbfc3f2-0aeb-49fa-bff5-821635fe564f'></a>

Office

<::donut chart::>
U.S.
$2.5B
81% Class A
19% Class B

International
$0.6B
100% Class A

Legend:
Class A
Class B
::>

<a id='85285c64-b300-43a4-a63f-00b27622be41'></a>

<::Industrial: title
: Donut chart with total value $2.7B in the center.
: Segments:
: Northeast: 40%
: International: 36%
: West: 15%
: Mid-Atlantic: 5%
: Southeast: 4%
: chart::>

<a id='6b8b0bbd-bf20-4f1e-af06-6a4852afc64b'></a>

$ millions
<table id="17-1">
<tr><td id="17-2" rowspan="11">Top 10 Loans (UPB)</td><td id="17-3">Location</td><td id="17-4">$</td><td id="17-5">Maturity*</td></tr>
<tr><td id="17-6">Various, US</td><td id="17-7">$550</td><td id="17-8">Sep-30</td></tr>
<tr><td id="17-9">Various, TX</td><td id="17-a">$407</td><td id="17-b">Apr-30</td></tr>
<tr><td id="17-c">Various, UK</td><td id="17-d">$312</td><td id="17-e">Dec-30</td></tr>
<tr><td id="17-f">London, UK</td><td id="17-g">$278</td><td id="17-h">Apr-28</td></tr>
<tr><td id="17-i">Los Angeles, CA</td><td id="17-j">$245</td><td id="17-k">Mar-28</td></tr>
<tr><td id="17-l">Various, Germany</td><td id="17-m">$190</td><td id="17-n">Feb-30</td></tr>
<tr><td id="17-o">Various, FL</td><td id="17-p">$159</td><td id="17-q">Jun-27</td></tr>
<tr><td id="17-r">Various, UK</td><td id="17-s">$156</td><td id="17-t">May-27</td></tr>
<tr><td id="17-u">Stamford, CT</td><td id="17-v">$151</td><td id="17-w">Dec-31</td></tr>
<tr><td id="17-x">New York, NY</td><td id="17-y">$150</td><td id="17-z">Aug-30</td></tr>
</table>
*Fully extended

<a id='decaf63a-1f40-4943-9159-5e97ceb49f87'></a>

<table id="17-A">
<tr><td id="17-B">Location</td><td id="17-C">$</td><td id="17-D">Maturity*</td></tr>
<tr><td id="17-E">Washington, DC</td><td id="17-F">$333</td><td id="17-G">Nov-26</td></tr>
<tr><td id="17-H">Houston, TX</td><td id="17-I">$252</td><td id="17-J">Jan-28</td></tr>
<tr><td id="17-K">Dallas, TX</td><td id="17-L">$235</td><td id="17-M">Sep-26</td></tr>
<tr><td id="17-N">London, UK</td><td id="17-O">$215</td><td id="17-P">Mar-27</td></tr>
<tr><td id="17-Q">McLean, VA</td><td id="17-R">$175</td><td id="17-S">Sep-27</td></tr>
<tr><td id="17-T">Berlin, Germany</td><td id="17-U">$173</td><td id="17-V">Nov-28</td></tr>
<tr><td id="17-W">Irvine, CA</td><td id="17-X">$163</td><td id="17-Y">Oct-26</td></tr>
<tr><td id="17-Z">Orlando, FL</td><td id="17-10">$160</td><td id="17-11">Dec-28</td></tr>
<tr><td id="17-12">Los Angeles, CA</td><td id="17-13">$138</td><td id="17-14">Oct-27</td></tr>
<tr><td id="17-15">Dublin, CA</td><td id="17-16">$126</td><td id="17-17">Jul-27</td></tr>
</table>

<a id='2e5cc02e-fd50-4304-98cb-b4c6feb8d8bf'></a>

<table id="17-18">
<tr><td id="17-19">Location</td><td id="17-1a">$</td><td id="17-1b">Maturity*</td></tr>
<tr><td id="17-1c">Various, NY</td><td id="17-1d">$487</td><td id="17-1e">Sep-30</td></tr>
<tr><td id="17-1f">Long Island City, NY</td><td id="17-1g">$418</td><td id="17-1h">Aug-27</td></tr>
<tr><td id="17-1i">Various, Europe</td><td id="17-1j">$330</td><td id="17-1k">Aug-30</td></tr>
<tr><td id="17-1l">Dublin, Ireland</td><td id="17-1m">$191</td><td id="17-1n">Feb-31</td></tr>
<tr><td id="17-1o">Various, Czech Republic</td><td id="17-1p">$189</td><td id="17-1q">Aug-30</td></tr>
<tr><td id="17-1r">Goleta, CA</td><td id="17-1s">$174</td><td id="17-1t">Mar-31</td></tr>
<tr><td id="17-1u">Beaumont, CA</td><td id="17-1v">$162</td><td id="17-1w">Apr-30</td></tr>
<tr><td id="17-1x">Various, US</td><td id="17-1y">$140</td><td id="17-1z">Jan-31</td></tr>
<tr><td id="17-1A">Memphis, TN</td><td id="17-1B">$111</td><td id="17-1C">Jun-31</td></tr>
<tr><td id="17-1D">Queens, NY</td><td id="17-1E">$110</td><td id="17-1F">Nov-26</td></tr>
</table>

<a id='d39098a5-7947-498f-9515-1c328a09ed29'></a>

STARWOOD PROPERTY TRUST

<a id='d08e9a20-20d7-40a2-8012-3278d00a1f58'></a>

13

<!-- PAGE BREAK -->

<a id='684ab7f2-2a2a-4649-b2cf-ee5509f07c90'></a>

Collateral Diversification
Commercial loan portfolio has evolved over time, with increasing concentration in multifamily, industrial and
data center collateral types
<::Stacked bar chart showing collateral diversification by percentage over time from Q2'21 to Q2'26.
Legend:
Multifamily
Office
Hotel
Mixed Use
Industrial
Data Center
Retail
Other
Y-axis: Percentage from 0% to 100%.
X-axis: Time periods by quarter.
Q2'21, Q3'21, Q4'21, Q1'22, Q2'22, Q3'22, Q4'22, Q1'23, Q2'23, Q3'23, Q4'23, Q1'24, Q2'24, Q3'24, Q4'24, Q1'25, Q2'25, Q3'25, Q4'25, Q1'26, Q2'26
: chart::>

<a id='16b418d8-88d0-4126-af34-b2f9650b15df'></a>

STARWOOD PROPERTY TRUST

<a id='266f9350-9e23-462e-aeaa-6715dd5f708b'></a>

14

<!-- PAGE BREAK -->

<a id='d5015367-5058-4e21-b964-a1dd13c41161'></a>

Commercial Portfolio Geographic Diversification

<a id='b89497a7-27be-45d9-bf36-eb62351e7a20'></a>

<:: U.S.
: bar label::>

<a id='59941ff8-e2bc-4816-87d2-40006757f34a'></a>

<::A choropleth map of the United States, with states colored in different shades to represent distinct regions. Hawaii and Alaska are included in the bottom left. The regions are: Dark Blue (Northeast): Maine, New Hampshire, Vermont, Massachusetts, Rhode Island, Connecticut, New York, New Jersey, Pennsylvania, Maryland, Delaware. Medium Blue (West): Washington, Oregon, California, Nevada, Idaho, Utah, Colorado, Arizona, Alaska, Hawaii. Teal (Midwest/Great Lakes): Minnesota, Wisconsin, Michigan, Illinois, Indiana, Ohio, Iowa. Light Green (Mid-Atlantic): Virginia, West Virginia. Purple (Southeast/South Central): Missouri, Kentucky, Tennessee, Arkansas, Louisiana, Mississippi, Alabama, Georgia, Florida, South Carolina, North Carolina. Gray (Central/Southwest): Montana, Wyoming, North Dakota, South Dakota, Nebraska, Kansas, Oklahoma, Texas, New Mexico.
: map::>

<a id='2a9f1cb3-f368-4638-97b3-a6a0723d561e'></a>

<table id="19-1">
<tr><td id="19-2">Northeast</td><td id="19-3">17</td><td id="19-4">%</td></tr>
<tr><td id="19-5">Southwest</td><td id="19-6">17</td><td id="19-7">%</td></tr>
<tr><td id="19-8">West</td><td id="19-9">14</td><td id="19-a">%</td></tr>
<tr><td id="19-b">Southeast</td><td id="19-c">12</td><td id="19-d">%</td></tr>
<tr><td id="19-e">Mid-Atlantic</td><td id="19-f">8</td><td id="19-g">%</td></tr>
<tr><td id="19-h">Midwest</td><td id="19-i">3</td><td id="19-j">%</td></tr>
</table>

<a id='e5318717-971c-431c-b07c-47db230d17f2'></a>

<::International
: figure::>

<a id='0e0dc22d-498c-4235-8b1a-ea471733a367'></a>

Europe
<::Map of Europe with the following countries highlighted in dark blue: United Kingdom, Ireland, Portugal, Spain, France, Belgium, Netherlands, Luxembourg, Germany, Denmark, Sweden, Finland, Estonia, Latvia, Lithuania, Poland, Czech Republic, Austria, Hungary, Slovenia, Italy, Greece.
: map::>

<a id='58956549-0980-436e-984a-fc1c683df8a6'></a>

Australia
<::A blue silhouette map of the continent of Australia.
: map::>

<a id='9fb8c098-eb96-43f0-87f9-637c28675fd4'></a>

<table id="19-k">
<tr><td id="19-l">Europe:</td><td id="19-m"></td></tr>
<tr><td id="19-n">UK</td><td id="19-o">9 %</td></tr>
<tr><td id="19-p">Germany</td><td id="19-q">4 %</td></tr>
<tr><td id="19-r">Ireland</td><td id="19-s">4 %</td></tr>
<tr><td id="19-t">Other Europe</td><td id="19-u">3 %</td></tr>
<tr><td id="19-v">Australia</td><td id="19-w">8 %</td></tr>
<tr><td id="19-x">Bermuda</td><td id="19-y">1 %</td></tr>
</table>

<a id='d33d611d-1b85-485b-9550-fa45fc26c4d3'></a>

NOTE: Amounts are stated as a percentage of commercial loan portfolio

<a id='50e44da9-421c-4ea7-910a-4b1082ce406b'></a>

STARWOOD PROPERTY TRUST

<a id='b864c213-5738-47f1-843d-3d7d12b4be8a'></a>

15

<!-- PAGE BREAK -->

<a id='e66e3972-d99c-4aa6-ad56-898d3f697d13'></a>

Commercial Lending Metrics

<a id='aa08833b-21a9-4c70-80bc-0d185fbe825c'></a>

<::Table: Financial Data by Asset Type

($ millions)

| | First Mortgages (2) | Mezzanine Loans (2) | Preferred Equity | Lending CMBS | Subordinated Mortgages | Total CRE |
|:---|:---|:---|:---|:---|:---|:---|
| Carrying Value | $16,800 | $290 | $114 | $89 | $5 | $17,298 |
| Carrying Value on Accrual | $16,267 | $117 | $18 | $89 | $- | $16,491 |
| Unlevered Return for Assets on Accrual (3) | 7.2% | 11.2% | 10.5% | 5.1% | N/A | 7.3% |

Legend:
- First Mortgages (dark blue)
- Subordinated Mortgages (teal)
- Lending CMBS (blue)
- Preferred Equity (grey)
- Mezzanine Loans (light blue)
: table::>

<a id='d9a086ea-576e-4c1d-b95a-976cb5ab5e3b'></a>

<::Bar chart showing Dollar (Carrying values in billions) on the Y-axis, ranging from 0.0 to 18.0, and quarters on the X-axis. Each bar is stacked with several segments, primarily a large dark blue segment at the bottom, followed by smaller segments of lighter blue and grey.

X-axis categories and approximate total values:
- Q2'24: ~14.3 billion
  - Stacked segments (from bottom to top):
    - Dark blue: ~13.8 billion
    - Medium blue: ~0.3 billion
    - Light blue: ~0.1 billion
    - Grey: ~0.1 billion
- Q2'25: ~15.5 billion
  - Stacked segments (from bottom to top):
    - Dark blue: ~15.0 billion
    - Medium blue: ~0.3 billion
    - Light blue: ~0.1 billion
    - Grey: ~0.1 billion
- Q3'25: ~15.7 billion
  - Stacked segments (from bottom to top):
    - Dark blue: ~15.3 billion
    - Medium blue: ~0.3 billion
    - Light blue: ~0.05 billion
    - Grey: ~0.05 billion
- Q4'25: ~16.5 billion
  - Stacked segments (from bottom to top):
    - Dark blue: ~16.0 billion
    - Medium blue: ~0.4 billion
    - Light blue: ~0.05 billion
    - Grey: ~0.05 billion
- Q1'26: ~16.6 billion
  - Stacked segments (from bottom to top):
    - Dark blue: ~16.2 billion
    - Medium blue: ~0.3 billion
    - Light blue: ~0.05 billion
    - Grey: ~0.05 billion
- Q2'26: ~17.2 billion
  - Stacked segments (from bottom to top):
    - Dark blue: ~16.8 billion
    - Medium blue: ~0.3 billion
    - Light blue: ~0.05 billion
    - Grey: ~0.05 billion
: bar chart::>

<a id='793430f7-01cf-46d1-b42a-7010f4284d83'></a>

STARWOOD PROPERTY TRUST

<a id='920564fb-aaa5-4e82-bbb2-c472f87281ab'></a>

16

<!-- PAGE BREAK -->

<a id='87f52897-3c3c-4f92-83e6-61d19976742f'></a>

Top 10 Commercial Lending Commitments⁽⁴⁾
$ millions

<a id='39708abc-73e3-4ef1-ab03-31a485bde63f'></a>

<table id="21-1">
<tr><td id="21-2">Loan Type</td><td id="21-3">Origination Date</td><td id="21-4">Fully Extended Maturity Date</td><td id="21-5">Location</td><td id="21-6">Property Type</td><td id="21-7">Loan
Commitment</td><td id="21-8">UPB</td></tr>
<tr><td id="21-9">Senior</td><td id="21-a">Jun 2022</td><td id="21-b">Jun 2030</td><td id="21-c">Various, Australia</td><td id="21-d">Casino Hotel*</td><td id="21-e">$ 950.4</td><td id="21-f">$ 950.4</td></tr>
<tr><td id="21-g">Senior</td><td id="21-h">Mar 2026</td><td id="21-i">Dec 2030</td><td id="21-j">Sterling, VA</td><td id="21-k">Data Center</td><td id="21-l">727.2</td><td id="21-m">272.8</td></tr>
<tr><td id="21-n">Senior</td><td id="21-o">Apr 2026</td><td id="21-p">Apr 2032</td><td id="21-q">Abilene, TX</td><td id="21-r">Data Center</td><td id="21-s">598.7</td><td id="21-t">84.2</td></tr>
<tr><td id="21-u">Senior/Mezz</td><td id="21-v">Sep 2025</td><td id="21-w">Sep 2030</td><td id="21-x">Various, US</td><td id="21-y">Multifamily</td><td id="21-z">550.0</td><td id="21-A">550.0</td></tr>
<tr><td id="21-B">Senior/Mezz</td><td id="21-C">Jan 2025</td><td id="21-D">Feb 2030</td><td id="21-E">Salt Lake City, UT</td><td id="21-F">Data Center</td><td id="21-G">550.0</td><td id="21-H">488.8</td></tr>
<tr><td id="21-I">Senior</td><td id="21-J">Aug 2025</td><td id="21-K">Sep 2030</td><td id="21-L">Various, NY</td><td id="21-M">Industrial</td><td id="21-N">500.0</td><td id="21-O">487.3</td></tr>
<tr><td id="21-P">Senior</td><td id="21-Q">Apr 2026</td><td id="21-R">Apr 2032</td><td id="21-S">Hamilton Island,
Australia</td><td id="21-T">Hotel</td><td id="21-U">442.1</td><td id="21-V">366.8</td></tr>
<tr><td id="21-W">Senior/Mezz</td><td id="21-X">Jul 2022</td><td id="21-Y">Aug 2027</td><td id="21-Z">Long Island City, NY</td><td id="21-10">Industrial</td><td id="21-11">426.7</td><td id="21-12">418.1</td></tr>
<tr><td id="21-13">Senior</td><td id="21-14">Apr 2025</td><td id="21-15">Apr 2030</td><td id="21-16">Various, TX</td><td id="21-17">Multifamily</td><td id="21-18">407.0</td><td id="21-19">407.0</td></tr>
<tr><td id="21-1a">Senior/CMBS</td><td id="21-1b">Jul 2024</td><td id="21-1c">Aug 2030</td><td id="21-1d">Various, Europe</td><td id="21-1e">Industrial</td><td id="21-1f">342.8</td><td id="21-1g">329.6</td></tr>
</table>

<a id='8a589201-79a2-455a-9747-8c8f94283455'></a>

* Included within the "Other" property type category

<a id='5a6c18d2-e635-4514-bae8-3320ec82e2a5'></a>

STARWOOD PROPERTY TRUST

<a id='145f080e-26c8-4c59-a2c5-0ce4a3ae3bc6'></a>

17

<!-- PAGE BREAK -->

<a id='ede1367f-81b7-43ab-bff5-50070165999b'></a>

Nonaccrual Assets
$ millions

<a id='80d3b5b6-11fa-49c4-b8c0-9c4e87f99042'></a>

<table id="22-1">
<tr><td id="22-2">Location</td><td id="22-3">Property Type</td><td id="22-4">Carrying Value</td></tr>
<tr><td id="22-5">East Rutherford, New Jersey</td><td id="22-6">Retail</td><td id="22-7">$                                          188</td></tr>
<tr><td id="22-8">Los Angeles, California</td><td id="22-9">Office</td><td id="22-a">137</td></tr>
<tr><td id="22-b">Arlington, Virginia</td><td id="22-c">Office</td><td id="22-d">122</td></tr>
<tr><td id="22-e">Queens, New York</td><td id="22-f">Industrial</td><td id="22-g">110</td></tr>
<tr><td id="22-h">Brooklyn, New York</td><td id="22-i">Office</td><td id="22-j">97</td></tr>
<tr><td id="22-k">Washington, D.C.</td><td id="22-l">Office</td><td id="22-m">16</td></tr>
<tr><td id="22-n">Dublin, Ireland(a)</td><td id="22-o">Office</td><td id="22-p">9</td></tr>
<tr><td id="22-q" colspan="2">Carrying Value of Nonaccrual Loans</td><td id="22-r">$ 679</td></tr>
<tr><td id="22-s" colspan="2">Preferred Equity Interests</td><td id="22-t">96</td></tr>
<tr><td id="22-u" colspan="2">Total Carrying Value of Nonaccrual Assets</td><td id="22-v">$ 775</td></tr>
</table>

<a id='752cfdd3-0e68-487b-bc1a-52f9fe4b6fe9'></a>

Property Type
<::pie chart showing property type distribution:
Office 56%
Retail 28%
Industrial 16%

pie chart showing location distribution:
NY 31%
NJ 28%
CA 20%
VA 18%
D.C. 2%
Int'l 1%::>
Location

<a id='8527f640-3bb1-43d5-ad90-94528d7558f9'></a>

NOTE: Excludes fully reserved nonaccrual loan totaling $5M
(a) Carrying value is net of a $27M specific credit loss allowance

<a id='b4a94f18-fb30-4a35-9b86-e3af96b6a333'></a>

STARWOOD PROPERTY TRUST

<a id='c0b78868-770c-44ff-9c2b-7eaf28e982a5'></a>

18

<!-- PAGE BREAK -->

<a id='398e53ed-e0bc-4d88-a869-59e6e5358039'></a>

Foreclosed Assets

<a id='489a8d78-729d-4b44-b49a-41571ce9574d'></a>

<table id="23-1">
<tr><td id="23-2">Location</td><td id="23-3">Property Type</td><td id="23-4" colspan="2">Carrying Value</td></tr>
<tr><td id="23-5"></td><td id="23-6"></td><td id="23-7">($ millions)</td><td id="23-8">(per sq ft)</td></tr>
<tr><td id="23-9">Dallas, Texas</td><td id="23-a">Mixed Use</td><td id="23-b">245</td><td id="23-c">406</td></tr>
<tr><td id="23-d">Los Angeles, California</td><td id="23-e">Mixed Use</td><td id="23-f">150</td><td id="23-g">131</td></tr>
<tr><td id="23-h">New York City, New York (a)</td><td id="23-i">Residential (Luxury Co-Op)</td><td id="23-j">106</td><td id="23-k">2,367</td></tr>
<tr><td id="23-l">Windermere, Florida</td><td id="23-m">Multifamily</td><td id="23-n">85</td><td id="23-o">223</td></tr>
<tr><td id="23-p">Dallas, Texas</td><td id="23-q">Multifamily</td><td id="23-r">85</td><td id="23-s">176</td></tr>
<tr><td id="23-t">Phoenix, Arizona</td><td id="23-u">Multifamily</td><td id="23-v">70</td><td id="23-w">229</td></tr>
<tr><td id="23-x">Boston, Massachusetts</td><td id="23-y">Life Science</td><td id="23-z">56</td><td id="23-A">562</td></tr>
<tr><td id="23-B">Nashville, Tennessee</td><td id="23-C">Multifamily</td><td id="23-D">39</td><td id="23-E">135</td></tr>
<tr><td id="23-F">Chicago, Illinois</td><td id="23-G">Retail</td><td id="23-H">33</td><td id="23-I">1,153</td></tr>
<tr><td id="23-J">Dallas, Texas</td><td id="23-K">Multifamily</td><td id="23-L">28</td><td id="23-M">121</td></tr>
<tr><td id="23-N">Phoenix, Arizona</td><td id="23-O">Multifamily</td><td id="23-P">23</td><td id="23-Q">172</td></tr>
<tr><td id="23-R" colspan="2">Net Carrying Value of Foreclosed Assets (b)</td><td id="23-S">$ 920</td><td id="23-T"></td></tr>
</table>

<a id='c32b602e-cbad-4f10-86f6-21e54b00216b'></a>

<::pie chart
Property Type
Mixed Use: 43%
Multifamily: 36%
Residential: 11%
Life Science: 6%
Retail: 4%::>

<a id='780f23e9-7560-4bc9-b032-fdddf7f27f1a'></a>

<::pie chart::>
Location

TX: 39%
CA: 16%
NY: 12%
AZ: 10%
FL: 9%
MA: 6%
IL: 4%
TN: 4%
<::>

<a id='ea655c9e-e6cc-4130-a1c7-795e8a5450a1'></a>

(a) Sold two units within this asset during the quarter with another two under contract subsequent to quarter end
(b) Excludes: (i) two properties that were sold in Q4'24 and Q2'25 but did not qualify as GAAP sales and (ii) a property that is being repositioned and thus included in Property Segment

<a id='375b60b5-b8bf-409e-a428-8e025e12fd3f'></a>

STARWOOD PROPERTY TRUST

<a id='ad5012db-7dca-423a-a229-480112fc7656'></a>

19

<!-- PAGE BREAK -->

<a id='41749cf2-73fc-4dab-b517-5d89c42bf960'></a>

Residential Portfolio

<a id='35e22a73-00ea-47e2-b29c-9ea8bddc5acc'></a>

$ millions

- Recorded **$3M** net unrealized fair value increase:
  - Loans: **$12M** decrease
  - RMBS: **$2M** decrease
  - Interest Rate Hedges: **$17M** increase to FMV of **$4M**
- Redeemed a consolidated RMBS trust:
  - Transferred **$230M** of loans previously securitized to loans held-for-investment
  - Redeemed **$82M** of our retained RMBS and **$151M** held by third parties
- Repayments of **$53M** on loans and **$8M** on RMBS

<a id='2160f15f-e922-41a2-86e5-81afb88f83bb'></a>

<table id="24-1">
<tr><td id="24-2">Asset Carrying Values</td><td id="24-3">Jun 30, 2026</td><td id="24-4">Mar 31, 2026</td><td id="24-5">Dec 31, 2025</td><td id="24-6">Sep 30, 2025</td><td id="24-7">Jun 30, 2025</td></tr>
<tr><td id="24-8">Loans, held for sale</td><td id="24-9">$ 2,155</td><td id="24-a">$ 2,218</td><td id="24-b">$ 2,278</td><td id="24-c">$ 2,308</td><td id="24-d">$ 2,323</td></tr>
<tr><td id="24-e">Loans, held for investment</td><td id="24-f">228</td><td id="24-g">—</td><td id="24-h">—</td><td id="24-i">—</td><td id="24-j">—</td></tr>
<tr><td id="24-k">Post-securitization retained RMBS</td><td id="24-l">313</td><td id="24-m">400</td><td id="24-n">405</td><td id="24-o">409</td><td id="24-p">414</td></tr>
<tr><td id="24-q">Residential Portfolio Carrying Values</td><td id="24-r">$ 2,696</td><td id="24-s">$ 2,618</td><td id="24-t">$ 2,683</td><td id="24-u">$ 2,717</td><td id="24-v">$ 2,737</td></tr>
<tr><td id="24-w">Weighted Average Coupon (WAC)*</td><td id="24-x"></td><td id="24-y"></td><td id="24-z"></td><td id="24-A"></td><td id="24-B"></td></tr>
<tr><td id="24-C">Loans, held for sale</td><td id="24-D">4.4%</td><td id="24-E">4.4%</td><td id="24-F">4.4%</td><td id="24-G">4.4%</td><td id="24-H">4.4%</td></tr>
<tr><td id="24-I">Loans, held for investment</td><td id="24-J">5.5%</td><td id="24-K">N/A</td><td id="24-L">N/A</td><td id="24-M">N/A</td><td id="24-N">N/A</td></tr>
</table>

<a id='9e59ea5d-ad0b-4ebc-94f5-d0871c3ddb10'></a>

*Does not include the impact of interest rate hedges

<a id='688153d6-622a-4e7e-b754-eebe1266182f'></a>

STARWOOD PROPERTY TRUST

<a id='39fd55ae-d33c-4321-bf9e-fcaf954a5533'></a>

20

<!-- PAGE BREAK -->

<a id='a19d6df3-636c-4c98-8601-bb9ff541f3f2'></a>

INFRASTRUCTURE LENDING
SEGMENT

<!-- PAGE BREAK -->

<a id='0707ce9b-0d39-4efc-9e76-e9b8b6a191d6'></a>

Portfolio Metrics and Activity

<a id='b0dc4a55-8b1c-4050-8624-47de5a905afb'></a>

Q2 Activity
- $441M new commitments ($296M funded)
- $24M follow on fundings
- $447M repayments
<::
$3.1B Total Portfolio

Geographic Location donut chart:
- Southwest: 25%
- Northeast: 26%
- Midwest: 26%
- West: 11%
- Southeast: 9%
- Int'l: 1%
- Mid-Atlantic: 1%
- Other - U.S.: 1%

Sector (5) donut chart:
- Power: 62%
- Midstream: 26%
- Downstream: 7%
- Other: 3%
- Upstream: 2%
: chart::>


<a id='16d6abfb-d42e-4ed0-809b-4bf9f9f39b01'></a>

STARWOOD PROPERTY TRUST

<a id='1b7cc788-91ac-4f80-b303-74c130af1b67'></a>

21

<!-- PAGE BREAK -->

<a id='dff330cd-8781-45b1-957d-7ee8df831cf4'></a>

PROPERTY SEGMENT

<!-- PAGE BREAK -->

<a id='207a050c-3b7f-4f40-b521-d113b80f2a55'></a>

Property Segment Investment Portfolio
$ millions

<a id='ee937c7d-1508-4143-8504-951ac2fec489'></a>

<table id="28-1">
<tr><td id="28-2">Investment</td><td id="28-3">Net Carrying Value (6)</td><td id="28-4">Asset Specific Financing</td><td id="28-5">Net Investment</td><td id="28-6">Q2&#x27;26 Net Operating Income (7)</td><td id="28-7">Occupancy Rate (8)</td></tr>
<tr><td id="28-8">Wholly-Owned:</td><td id="28-9"></td><td id="28-a"></td><td id="28-b"></td><td id="28-c"></td><td id="28-d"></td></tr>
<tr><td id="28-e">Net Lease</td><td id="28-f">$ 2,732</td><td id="28-g">$ 1,685</td><td id="28-h">$ 1,047</td><td id="28-i">$ 44.3</td><td id="28-j">100%</td></tr>
<tr><td id="28-k">Medical Office Portfolio</td><td id="28-l">795</td><td id="28-m">444</td><td id="28-n">351</td><td id="28-o">11.0</td><td id="28-p">90%</td></tr>
<tr><td id="28-q">D.C. Multifamily Conversion</td><td id="28-r">123</td><td id="28-s">—</td><td id="28-t">123</td><td id="28-u" colspan="2">N/A</td></tr>
<tr><td id="28-v">Subtotal - Undepreciated Carrying Value</td><td id="28-w">$ 3,650</td><td id="28-x">$ 2,129</td><td id="28-y">$ 1,521</td><td id="28-z">$ 55.3</td><td id="28-A"></td></tr>
<tr><td id="28-B">Accumulated Depreciation and Amortization</td><td id="28-C">(340)</td><td id="28-D">—</td><td id="28-E">(340)</td><td id="28-F">—</td><td id="28-G"></td></tr>
<tr><td id="28-H">Subtotal - Wholly-Owned</td><td id="28-I">$ 3,310</td><td id="28-J">$ 2,129</td><td id="28-K">$ 1,181</td><td id="28-L">$ 55.3</td><td id="28-M"></td></tr>
<tr><td id="28-N">Woodstar Fund</td><td id="28-O">1,725</td><td id="28-P">—</td><td id="28-Q">1,725</td><td id="28-R">35.1</td><td id="28-S">97%</td></tr>
<tr><td id="28-T">Total Property Segment Investment Portfolio</td><td id="28-U">$ 5,035</td><td id="28-V">$ 2,129</td><td id="28-W">$ 2,906</td><td id="28-X">$ 90.4</td><td id="28-Y">98%</td></tr>
</table>

<a id='19b7a9fe-6576-417c-bf8e-277360abaaab'></a>

STARWOOD PROPERTY TRUST

<a id='1e36727a-d565-4529-b71d-12618768d757'></a>

22

<!-- PAGE BREAK -->

<a id='54a68ba7-bc24-42ee-8cd3-68b2e228eb25'></a>

Woodstar Fund (the "Fund")
$ millions

<a id='4efe1d9c-9389-4947-904f-f1359d82a5f2'></a>

> The Fund, which was formed in Q4 2021, holds the **14,793** affordable housing units comprising the Woodstar I and Woodstar II portfolios and is accounted for under ASC 946, Financial Services – Investment Companies, with its investments reported on our consolidated balance sheet at fair value and changes in fair value each period recognized in earnings

<a id='e4741616-fcef-4533-821a-8a13d2ba19c3'></a>

Income Statement:
- DE ($18M): Represents net income at the
  portfolio-level excluding unrealized fair
  value adjustments
- GAAP ($5M): Net income from our
  investments is reported as a single line
  item, which includes changes in fair value
  of the investments ($-13M), changes in
  working capital ($+9M), and cash income
  distributions received ($+9M)
<::table:
Net Income
Rental and other income $ 59.3
Cost of rental operations (24.2)
Interest expense (16.9)
Change in fair value (13.3)
Income from affordable housing fund investments $ 4.9

Change in FMV
Properties $ (9.3)
Debt (2.0)
Derivative (2.0)
Total change in FMV $ (13.3)
::>

<a id='3f537286-bf5a-4deb-b33b-b5f442a3b1d9'></a>

<table id="29-1">
<tr><td id="29-2">Balance Sheet:</td><td id="29-3">Net Investment</td><td id="29-4"></td></tr>
<tr><td id="29-5">Net Investment: Property-level assets, net</td><td id="29-6">Properties, at fair value</td><td id="29-7">$ 3,239.7</td></tr>
<tr><td id="29-8">of property-level debt</td><td id="29-9">Cash and other assets</td><td id="29-a">43.4</td></tr>
<tr><td id="29-b">Temporary Equity: 20.6% attributable to third party investors</td><td id="29-c">Secured debt, at fair value Accrued liabilities</td><td id="29-d">(1,529.5) (28.2)</td></tr>
<tr><td id="29-e"></td><td id="29-f">Investments of consolidated affordable housing fund, at fair value</td><td id="29-g">$ 1,725.4</td></tr>
</table>

<a id='ea42ceab-02fe-4ce5-a54d-d1e6eabf9f58'></a>

STARWOOD PROPERTY TRUST

<a id='0afec06f-60fa-43c1-8378-ea4716df1680'></a>

23

<!-- PAGE BREAK -->

<a id='43affb93-f8eb-4d5c-96c9-0cb0b95c35e0'></a>

Net Lease Portfolio Highlights

<a id='33aa0d76-5b16-42f1-9c08-b9ca4b6811fc'></a>

Significant Activity During the Quarter:

*   Portfolio grew to **$2.7B**
*   Acquired **16** properties (**10** tenants) for **$179M** at a **7.4%** cap rate and a **16.2-year** weighted average lease term
*   Entered into a new revolving warehouse credit facility totalling **$1.0B** (**$500M** committed) with a **5-year** term, at **S+1.55%** and an advance rate of up to **70%**
*   After quarter end, amended an existing **$600M** credit facility reducing spread by **60 bps** to **S+1.90%** and eliminating SOFR floor

<a id='908be3ff-096b-49ad-b489-61ee08d4b27e'></a>

<table id="30-1">
<tr><td id="30-2" colspan="2">Portfolio Highlights</td><td id="30-3" colspan="3">Geographic Diversification</td></tr>
<tr><td id="30-4">Portfolio Carrying Value</td><td id="30-5">$2.7B</td><td id="30-6" colspan="3">Top 10 States (% of ABR)</td></tr>
<tr><td id="30-7">Owned Properties</td><td id="30-8">527</td><td id="30-9">State</td><td id="30-a">%</td><td id="30-b"># of Properties</td></tr>
<tr><td id="30-c">Square Footage</td><td id="30-d">16.9M</td><td id="30-e">Illinois</td><td id="30-f">9.3%</td><td id="30-g">29</td></tr>
<tr><td id="30-h">States</td><td id="30-i">44</td><td id="30-j">Ohio</td><td id="30-k">8.7%</td><td id="30-l">68</td></tr>
<tr><td id="30-m" rowspan="8">Weighted Avg. Remaining Lease Term (Years)
Annualized Cash Base Rent (&quot;ABR&quot;)
Industries
Tenants
Avg. Annual Rent Increases^(a)
Master Leases (% of ABR)
Top 10 Tenant (% of ABR)</td><td id="30-n" rowspan="9">16.8
$187M
72
123
2.31%
57.2%
27.9%
88.0%</td><td id="30-o">Wisconsin</td><td id="30-p">7.7%</td><td id="30-q">27</td></tr>
<tr><td id="30-r">Pennsylvania</td><td id="30-s">7.6%</td><td id="30-t">27</td></tr>
<tr><td id="30-u">Virginia</td><td id="30-v">6.9%</td><td id="30-w">9</td></tr>
<tr><td id="30-x">Texas</td><td id="30-y">6.2%</td><td id="30-z">33</td></tr>
<tr><td id="30-A">Kansas</td><td id="30-B">4.1%</td><td id="30-C">21</td></tr>
<tr><td id="30-D">Washington</td><td id="30-E">3.9%</td><td id="30-F">3</td></tr>
<tr><td id="30-G">Arizona</td><td id="30-H">3.7%</td><td id="30-I">8</td></tr>
<tr><td id="30-J">Florida</td><td id="30-K">3.3%</td><td id="30-L">23</td></tr>
<tr><td id="30-M">Top 10 Major Industries (% of ABR)</td><td id="30-N">Total</td><td id="30-O">61%</td><td id="30-P">248</td></tr>
</table>

<a id='ed303bb6-f2f9-4a78-8f49-b946d33852d8'></a>

(a) Assumes CPI increase of 2.0% or greater

<a id='129e7420-eb7f-42e2-8056-c9d491818112'></a>

STARWOOD PROPERTY TRUST

<a id='0f29f616-3ad2-4838-b4ad-381fe583d29a'></a>

24

<!-- PAGE BREAK -->

<a id='472d3a04-9394-4c25-9386-833fa2587656'></a>

Net Lease Portfolio Highlights, continued
(% of Annualized In-Place Base Rent(a))

<a id='373c7809-ab84-4b6c-bc37-776cef694466'></a>

<::Top 10 Major Industries bar chart:
- Food Production & Distribution: 26.5%
- Product Manufacturing: 21.9%
- Dining & Entertainment: 11.7%
- Automotive Service: 11.0%
- Deathcare: 4.9%
- Healthcare: 3.0%
- Dealerships: 2.3%
- Furniture Shops: 2.3%
- Aerospace: 2.2%
- Warehouse & Distribution: 2.2%

Property Type pie chart:
- Industrial: 55%
- Service: 40%
- Retail: 5%
: chart::>

<a id='d6b5dd49-b13b-442e-8db2-a57529ab5421'></a>

(a) Annualized In-Place Base Rent represents the monthly aggregate base rent charged to tenants as of the balance sheet date, multiplied by 12

<a id='d4869dbc-85e1-4179-8fab-29a553ec2f51'></a>

STARWOOD PROPERTY TRUST

<a id='705b51af-1141-4251-9d63-1314f97cc8c4'></a>

25

<!-- PAGE BREAK -->

<a id='45df7924-6c62-4c7b-af91-4286a9de3148'></a>

INVESTING AND SERVICING
SEGMENT

<!-- PAGE BREAK -->

<a id='167a7dcf-e046-497a-ae78-8a98abb37dc2'></a>

Investment Portfolio
$ millions

<a id='65e412a3-e72f-4384-98b5-7b1b4ebf1139'></a>

Significant Activity During the Quarter:

- Securitized or sold $320M of conduit loans in five transactions (not including $11M which priced last quarter)
- Active servicing portfolio increased from $9.9B to $10.9B, with named servicing portfolio at $93.6B
- Sold a previously foreclosed hospitality asset for gross proceeds of $13M and a $2M gain for GAAP and DE
- Acquired $45M of CMBS and received $18M in sales and principal collections

<a id='56739d35-ded8-4905-9de5-3718dfe6aa8d'></a>

<table id="33-1">
<tr><td id="33-2">Asset Carrying Values</td><td id="33-3">Jun 30, 2026</td><td id="33-4">Mar 31, 2026</td><td id="33-5">Dec 31, 2025</td><td id="33-6">Sep 30, 2025</td><td id="33-7">Jun 30, 2025</td></tr>
<tr><td id="33-8">Owned CMBS, VRR</td><td id="33-9">$ 484</td><td id="33-a">$ 462</td><td id="33-b">$ 464</td><td id="33-c">$ 408</td><td id="33-d">$ 410</td></tr>
<tr><td id="33-e">Owned CMBS, non-VRR</td><td id="33-f">408</td><td id="33-g">411</td><td id="33-h">445</td><td id="33-i">427</td><td id="33-j">432</td></tr>
<tr><td id="33-k">Owned CMBS, Agency Multifamily B-Piece</td><td id="33-l">71</td><td id="33-m">71</td><td id="33-n">73</td><td id="33-o">75</td><td id="33-p">75</td></tr>
<tr><td id="33-q">CMBS, JVs (net of non-controlling interests)</td><td id="33-r">171</td><td id="33-s">165</td><td id="33-t">171</td><td id="33-u">161</td><td id="33-v">160</td></tr>
<tr><td id="33-w">Total CMBS</td><td id="33-x">$ 1,134</td><td id="33-y">$ 1,109</td><td id="33-z">$ 1,153</td><td id="33-A">$ 1,071</td><td id="33-B">$ 1,077</td></tr>
<tr><td id="33-C">Conduit Loans</td><td id="33-D">63</td><td id="33-E">104</td><td id="33-F">45</td><td id="33-G">253</td><td id="33-H">172</td></tr>
<tr><td id="33-I">Special servicing intangible</td><td id="33-J">68</td><td id="33-K">67</td><td id="33-L">66</td><td id="33-M">64</td><td id="33-N">62</td></tr>
<tr><td id="33-O">Properties and lease intangibles, net</td><td id="33-P">35</td><td id="33-Q">45</td><td id="33-R">45</td><td id="33-S">70</td><td id="33-T">70</td></tr>
<tr><td id="33-U">Other</td><td id="33-V">18</td><td id="33-W">18</td><td id="33-X">18</td><td id="33-Y">18</td><td id="33-Z">18</td></tr>
<tr><td id="33-10">Total</td><td id="33-11">$ 1,318</td><td id="33-12">$ 1,343</td><td id="33-13">$ 1,327</td><td id="33-14">$ 1,476</td><td id="33-15">$ 1,399</td></tr>
</table>

<a id='e9866c39-86ed-4b98-be4e-619d25f6ad02'></a>

NOTE: VRR refers to vertical risk retention

<a id='d3c77b3c-ad9c-423a-adf1-facab37fb295'></a>

STARWOOD PROPERTY TRUST

<a id='7a8cf79c-c8ba-4729-93e5-4c09a1a5d464'></a>

26

<!-- PAGE BREAK -->

<a id='ed1791e8-c601-40f1-bad2-de77d91f70f9'></a>

CMBS and Special Servicing

<a id='23ee54b8-0242-448a-9028-cf12675e9bb0'></a>

Owned CMBS by Vintage ⁽⁹⁾
$ millions
<::bar chart
Title: Owned CMBS by Vintage
Y-axis: $ millions (values from 0 to 250)
X-axis: Vintage years (11 to 26)

Data Series: Carrying Value
- Vintage 11: 15 $ millions
- Vintage 12: 0 $ millions
- Vintage 13: 65 $ millions
- Vintage 14: 35 $ millions
- Vintage 15: 65 $ millions
- Vintage 16: 50 $ millions
- Vintage 17: 60 $ millions
- Vintage 18: 100 $ millions
- Vintage 19: 195 $ millions
- Vintage 20: 45 $ millions
- Vintage 21: 45 $ millions
- Vintage 22: 45 $ millions
- Vintage 23: 35 $ millions
- Vintage 24: 160 $ millions
- Vintage 25: 140 $ millions
- Vintage 26: 45 $ millions

X-axis categories:
- CMBS 2.0: Vintage years 11, 12, 13, 14
- CMBS 3.0: Vintage years 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25, 26

Legend:
- Carrying Value: [dark blue bar]
: bar chart::> 

<a id='daa38e95-13e2-4b30-aa61-21da9a127bf2'></a>

LNR Special Servicer
$ billions

Named SS:
185
CMBS Trusts
$93.6B
Loan Balance

<::line chart
Named SS Balance over time.

Y-axis: Named SS Balance (values: 50, 100, 150)
X-axis: Quarters from Q2'17 to Q2'26

Data Series: UPB loans named SS
- Q2'17: 72
- Q4'17: 75
- Q2'18: 78
- Q4'18: 85
- Q2'19: 92
- Q4'19: 95
- Q2'20: 80
- Q4'20: 80
- Q2'21: 80
- Q4'21: 98
- Q2'22: 105
- Q4'22: 110
- Q2'23: 100
- Q4'23: 98
- Q2'24: 105
- Q4'24: 100
- Q2'25: 98
- Q4'25: 95
- Q2'26: 93::>

Active SS:
$8.8B
SS Loan Balance
$2.1B
REO Loan Balance
$10.9B
Total Active SS Balance

<a id='785f2719-c112-42f3-a6cc-5c1884fc311c'></a>

NOTE: Carrying value represents estimated fair value

<a id='ae112fb5-02b8-4b0e-9002-38d7c27c8d58'></a>

STARWOOD PROPERTY TRUST

<a id='176e32ce-77fb-4829-8a49-352c73ad1a81'></a>

27

<!-- PAGE BREAK -->

<a id='c0de517a-b40f-4aca-9dcb-52156f6e54ff'></a>

CAPITALIZATION

<!-- PAGE BREAK -->

<a id='9a790d94-0002-49db-baed-42f42a8cedd8'></a>

Capitalization Overview

<a id='17cce5d4-a1f7-4124-8226-a574b7962ec0'></a>

<::Credit Metrics
Affirmed by Fitch and Moody's rating agencies in Q2
Ba2 / BB / BB+
Current Corporate Issuer Rating
$6.9B
Total Unencumbered Assets
1.69x
Fixed Charge Coverage Ratio
1.51x*
Unencumbered Assets to Unsecured Debt
$31.2B
Total Capitalization
: flowchart::>

<a id='056d5ea1-079a-471e-b114-2e0417a6a77c'></a>

Adjusted Debt-to-Equity Ratios
<::bar chart::>

Legend:
- Dark blue square: Adjusted On Balance Sheet Leverage (10)
- Lighter blue square: Securitized Financing (ABSs, CLOs & SASB)

The chart displays two bars representing debt-to-equity ratios:

1.  First bar (left):
    -   Value: 2.74x
    -   This bar is solid dark blue, representing Adjusted On Balance Sheet Leverage.

2.  Second bar (right):
    -   Total value: 3.41x
    -   This is a stacked bar:
        -   Bottom part (dark blue): On-Balance Sheet (representing Adjusted On Balance Sheet Leverage)
        -   Top part (lighter blue): Off-Balance Sheet (representing Securitized Financing (ABSs, CLOs & SASB))
::>

<a id='87d71d1e-bbec-4585-b6ce-433a2be6cde8'></a>

*Proforma for the (i) $500M issuance of senior unsecured notes due 2029; (ii) $500M repayment of senior unsecured notes due January 2027 and (iii) $400M repayment of senior unsecured notes due July 2026, which all occurred in July 2026

<a id='d77b81d3-7708-4f77-b758-7d4da1210038'></a>

<::STARWOOD PROPERTY TRUST
: logo::>

<a id='81c015de-00cc-43ca-8f88-fd40911e28d6'></a>

28

<!-- PAGE BREAK -->

<a id='617ea8b5-2c59-49df-816a-dcc388e115ef'></a>

Capitalization Overview, continued
$ billions

<a id='4f7430dc-2a1f-45db-af6b-47584b7e2ff2'></a>

> **92%** of commercial lending debt and **86%** of consolidated debt has no mark-to-market provisions

<a id='505e222c-eb57-402e-9954-ff1edcd07cc8'></a>

<::Total Debt Outstanding (including off-balance sheet)

Pie chart with center value $25.1. Segments are:
- Secured Debt: $14.2
- Unsecured Debt: $4.9
- Off-B/S Debt (ABSs, CLOs & SASB): $4.8
- Woodstar Fund Debt (11): $1.2
: pie chart::>
<::Margin Call Provisions (including off-balance sheet)

Pie chart with center value $25.1. Segments are:
- Spread and Credit: $3.5
- Credit: $6.8
- No Margin Calls: $14.8
: pie chart::>

<a id='b980ad9d-ef71-4cfd-ba86-b48326e85a49'></a>

*$4.5B proforma for the (i) $500M issuance of senior unsecured notes due 2029; (ii) $500M repayment of senior unsecured notes due January 2027
and (iii) $400M repayment of senior unsecured notes due July 2026, which all occurred in July 2026

<a id='348fb591-3e97-406a-adf3-9935f4535a4e'></a>

STARWOOD PROPERTY TRUST

<a id='0a789221-4f58-4324-92bf-88b907e39e72'></a>

29

<!-- PAGE BREAK -->

<a id='94e99d98-f425-46db-baf6-66acbdf92fb7'></a>

Book Value per Share Bridge

<a id='61d12e87-8298-499b-9784-a260c8f55aec'></a>

<::bar chart
: The chart displays three bars with their corresponding values and labels.
: - The first bar, colored blue, has a value of "$17.53" and is labeled "Q2'26 GAAP Book Value".
: - The second bar, colored green, has a value of "$1.09" and is labeled "Q2'26 Accumulated Depreciation & Amortization".
: - The third bar, colored dark blue, has a value of "$18.62" and is labeled "Q2'26 Undepreciated Book Value".
: The chart visually represents a relationship where the GAAP Book Value plus Accumulated Depreciation & Amortization equals the Undepreciated Book Value ($17.53 + $1.09 = $18.62).
: chart::>

<a id='1e695db2-811f-4adb-8790-2b04f5100294'></a>

STARWOOD PROPERTY TRUST

<a id='08197bc2-3b95-4f0e-8d85-aed077ebd198'></a>

30

<!-- PAGE BREAK -->

<a id='57fe6164-2430-42ab-a9bb-a2f276342a78'></a>

Financing Facilities
$ millions

<a id='1229ea9a-fee8-441e-a108-0cca7887ee0b'></a>

$30.4B
Max Facility Size

$11.4B
Available Capacity

20
Counterparties

<a id='1ff27377-ce98-4d81-9d14-deb6ceef6682'></a>

<table id="39-1">
<tr><td id="39-2"></td><td id="39-3"></td><td id="39-4" colspan="2">Debt Obligations</td></tr>
<tr><td id="39-5">Type</td><td id="39-6">Maximum Facility Size (12)</td><td id="39-7">Drawn (12)</td><td id="39-8">Available Capacity</td></tr>
<tr><td id="39-9">Asset Specific Financing:</td><td id="39-a"></td><td id="39-b"></td><td id="39-c"></td></tr>
<tr><td id="39-d">Large Loans, Commercial</td><td id="39-e">$ 14,666</td><td id="39-f">$ 7,360</td><td id="39-g">$ 7,306</td></tr>
<tr><td id="39-h">Infrastructure Lending Segment</td><td id="39-i">1,836</td><td id="39-j">723</td><td id="39-k">1,113</td></tr>
<tr><td id="39-l">Property Segment</td><td id="39-m">2,058</td><td id="39-n">742</td><td id="39-o">1,316</td></tr>
<tr><td id="39-p">Residential Loans</td><td id="39-q">2,950</td><td id="39-r">2,050</td><td id="39-s">900</td></tr>
<tr><td id="39-t">Conduit Loans, Commercial</td><td id="39-u">375</td><td id="39-v">16</td><td id="39-w">359</td></tr>
<tr><td id="39-x">CMBS and RMBS</td><td id="39-y">847</td><td id="39-z">651</td><td id="39-A">196</td></tr>
<tr><td id="39-B">REO Portfolio</td><td id="39-C">20</td><td id="39-D">18</td><td id="39-E">2</td></tr>
<tr><td id="39-F">Subtotal - Asset Specific Financing</td><td id="39-G">$ 22,752</td><td id="39-H">$ 11,560</td><td id="39-I">$ 11,192</td></tr>
<tr><td id="39-J"></td><td id="39-K"></td><td id="39-L"></td><td id="39-M"></td></tr>
<tr><td id="39-N">Corporate Debt:</td><td id="39-O"></td><td id="39-P"></td><td id="39-Q"></td></tr>
<tr><td id="39-R">Convertible Senior Notes</td><td id="39-S">381</td><td id="39-T">381</td><td id="39-U">—</td></tr>
<tr><td id="39-V">Senior Unsecured Notes</td><td id="39-W">4,550</td><td id="39-X">4,550</td><td id="39-Y">—</td></tr>
<tr><td id="39-Z">Term Loans</td><td id="39-10">2,533</td><td id="39-11">2,533</td><td id="39-12">—</td></tr>
<tr><td id="39-13">Revolving Secured Financing</td><td id="39-14">200</td><td id="39-15">—</td><td id="39-16">200</td></tr>
<tr><td id="39-17">Subtotal - Corporate Debt</td><td id="39-18">$ 7,664</td><td id="39-19">$ 7,464</td><td id="39-1a">$ 200</td></tr>
<tr><td id="39-1b"></td><td id="39-1c"></td><td id="39-1d"></td><td id="39-1e"></td></tr>
<tr><td id="39-1f">TOTAL DEBT</td><td id="39-1g">$ 30,416</td><td id="39-1h">$ 19,024</td><td id="39-1i">$ 11,392</td></tr>
</table>

<a id='9155ff9a-7e36-45dd-a9d0-bd6801908c61'></a>

STARWOOD PROPERTY TRUST

<a id='9fa9b82f-3784-4b40-9024-0fe6b3d6f748'></a>

31

<!-- PAGE BREAK -->

<a id='aef3256b-bfd9-4b24-b8fd-4ebd49430bb6'></a>

Financial Capacity
$ millions
<::waterfall chart and summary table::>

Waterfall Chart:
Y-axis: $ millions (from 0 to 1,800)

Bars (from left to right):
1.  Cash & equivalents: $228 (green bar, from 0 to 228)
2.  Approved and undrawn credit capacity: $970 (green bar, from 228 to 1,198)
3.  Current liquidity: $1,198 (blue bar, from 0 to 1,198)
4.  90-day expected loan repayments, sales and securitizations: $552 (green bar, from 1,198 to 1,750)
5.  90-day expected future fundings: $(144) (red bar, from 1,750 to 1,606)
6.  Working capital: $(225) (red bar, from 1,606 to 1,381)
7.  Total available capital: $1,381 (blue bar, from 0 to 1,381)

Summary Table:
Total Available Capital: $1,381
+ Available On-BS Financing (13): $9,993
Total Potential Liquidity: $11,374
::>

<a id='275947d3-5c0f-4e64-bfb8-2bc511607732'></a>

**NOTE:** As of July 31, 2026

<a id='3a70eb72-5329-404b-a6e0-1b3e5452874a'></a>

STARWOOD PROPERTY TRUST

<a id='cd99a7dd-d0d6-4949-9152-b65dcae851dc'></a>

32

<!-- PAGE BREAK -->

<a id='78f76a2c-db06-40b2-b12f-0d93c5c975b3'></a>

<::logo: Share Count
Share Count
shares in thousands
The logo features the words "Share Count" in a dark blue sans-serif font, with "shares in thousands" in a smaller, lighter blue, italicized sans-serif font below it, all on a white background.::>

<a id='e904fd8c-9881-4617-a02c-246c37e794b1'></a>

<table id="41-1">
<tr><td id="41-2"></td><td id="41-3" colspan="2">2026</td><td id="41-4">2026</td></tr>
<tr><td id="41-5"></td><td id="41-6">Q2</td><td id="41-7">Q1</td><td id="41-8">YTD</td></tr>
<tr><td id="41-9">Number of Shares, GAAP EPS:</td><td id="41-a"></td><td id="41-b"></td><td id="41-c"></td></tr>
<tr><td id="41-d">Basic - Average shares outstanding</td><td id="41-e">366,401</td><td id="41-f">366,460</td><td id="41-g">366,430</td></tr>
<tr><td id="41-h">Effect of dilutive securities - Convertible Notes</td><td id="41-i">—</td><td id="41-j">—</td><td id="41-k">—</td></tr>
<tr><td id="41-l">Effect of dilutive securities — Other</td><td id="41-m">330</td><td id="41-n">487</td><td id="41-o">323</td></tr>
<tr><td id="41-p">Diluted — Average shares outstanding</td><td id="41-q">366,731</td><td id="41-r">366,947</td><td id="41-s">366,753</td></tr>
<tr><td id="41-t"></td><td id="41-u"></td><td id="41-v"></td><td id="41-w"></td></tr>
<tr><td id="41-x">Shares Outstanding</td><td id="41-y">370,628</td><td id="41-z">370,739</td><td id="41-A">370,628</td></tr>
<tr><td id="41-B" colspan="4">Number of Shares, Distributable EPS:</td></tr>
<tr><td id="41-C">Basic — Average shares outstanding</td><td id="41-D">366,401</td><td id="41-E">366,460</td><td id="41-F">366,430</td></tr>
<tr><td id="41-G">Effect of Weighted Average Unvested Stock Awards</td><td id="41-H">5,895</td><td id="41-I">5,732</td><td id="41-J">5,814</td></tr>
<tr><td id="41-K">Effect of dilutive securities — Woodstar II OP units</td><td id="41-L">9,643</td><td id="41-M">9,643</td><td id="41-N">9,643</td></tr>
<tr><td id="41-O">Effect of dilutive securities — Other</td><td id="41-P">—</td><td id="41-Q">161</td><td id="41-R">—</td></tr>
<tr><td id="41-S">Diluted — Average shares outstanding</td><td id="41-T">381,939</td><td id="41-U">381,996</td><td id="41-V">381,887</td></tr>
</table>

<a id='e4821841-1958-42d5-940d-a0f1fd4ce2d0'></a>

STARWOOD PROPERTY TRUST

<a id='1b7dd17e-66c2-405a-b37a-05c105ff4c87'></a>

33

<!-- PAGE BREAK -->

<a id='bcd84586-99cb-4dad-8114-3bfc3e8644ff'></a>

APPENDIX

<!-- PAGE BREAK -->

<a id='91a9cf00-fbf4-42d2-9ea6-48331b430beb'></a>

Company Information

<a id='5bb0cc7a-28e6-41d6-979d-dce191fa021f'></a>

Starwood Property Trust, an affiliate of global private investment firm Starwood Capital Group Global L.P., is the largest commercial mortgage real estate investment trust in the United States. Additional information may be found on the Company's website, www.starwoodpropertytrust.com

<a id='5a27844c-5df8-4208-a10a-6028c468572e'></a>

Contact Information:

Headquarters:
2340 Collins Avenue, Suite 700
Miami Beach, FL 33139
305.695.5500

Investor Relations:
Zachary Tanenbaum
203.422.7788
ztanenbaum@starwood.com

New York Stock Exchange:
Symbol: STWD

<a id='68c6dc0c-4997-45cc-a508-2a12c537df27'></a>

Analyst Coverage:

Bank of America
Derek Hewett, 646.855.2087

JMP Securities
Chris Muller, 212.906.3559

Raymond James
Gabe Poggi, 571.227.9641

BTIG
Thomas Catherwood, 212.738.6140

JP Morgan
Richard B. Shane, Jr., 415.315.6701

Wells Fargo
Donald Fandetti, 212.214.8069

Green Street
Harsh Hemnani, 949.640.8780

Keefe Bruyette & Woods North America
Jade Rahmani, 212.887.3882

Wolfe Research
Logan Epstein, 646.582.9267

<a id='c5344c5e-26ca-4167-931a-32f68f9397db'></a>

Rating Agencies:

**Moody's Investors Service**
Stephen Lynch, 212.553.9585
Ana Arsov, 212.553.3763

**Rating**
Ba2 / Outlook Stable

**Fitch Ratings**
Meghan Neenan, 212.908.9121
Johann Juan, 312.368.3339

**Rating**
BB+ / Outlook Stable

**S&P Ratings**
Kristina Koltunicki, 212.438.7242
Gaurav A. Parikh, 212.438.1131

**Rating**
BB / Outlook Stable

<a id='1c3aae37-8d02-4db2-a10e-68b2adadf71a'></a>

STARWOOD PROPERTY TRUST

<a id='e4cbbed1-5ade-464c-abeb-0c136a5cf59e'></a>

34

<!-- PAGE BREAK -->

<a id='4f795850-a211-4d54-ab59-0ff1a1af630f'></a>

<::logo: Footnotes
Footnotes
The logo features the word "Footnotes" in a simple, sans-serif font in a dark blue color against a white background.::>

<a id='d833f04d-8d03-4e7b-990f-d7d6d3f24230'></a>

1. Excludes $203M of the commercial portfolio which are classified as CMBS or preferred equity investments and are not risk rated.
2. Contiguous mezzanine loans of $1,417M are included in the first mortgage balance as of June 30, 2026.
3. Unlevered returns are calculated using applicable index rates for variable rate investments in place as of the respective period end and exclude assets for which interest income is not recognized. In addition to cash coupon, unlevered return includes the amortization of deferred origination and extension fees, loan origination costs, and purchase discounts, as well as the accrual of exit fees.
4. Excludes preferred equity investments.
5. Sectors are defined as follows: Power: power plants fueled with natural gas or coal and petroleum coke; Midstream: oil and gas transport (including pipelines), LNG terminals and storage; Downstream: petrochemical and chemical plants; Upstream: oil and gas exploration and production; Other: generating facilities that convert renewable energy resources into electrical energy, including solar.
6. Net carrying value for wholly-owned investments includes properties and lease intangibles.
7. Net operating income represents rental income less costs of rental operations and excludes interest, depreciation and amortization. It also excludes an allowance for recurring capital expenditures at multifamily properties and any other adjustments that would be made in the calculation of a cash-on-cash return.
8. Occupancy calculated based on number of properties for our single-tenant net lease properties and square footage for multi-tenant net lease properties.
9. Excludes non-controlling JV interests.
10. Represents (i) total outstanding secured and unsecured financing arrangements (excluding the non-recourse ABSS, CLOs and SASB, and adjusted to include our share of the Woodstar portfolio debt with a UPB of $1,225M), less cash and lender-restricted cash; divided by (ii) undepreciated permanent equity (i.e. GAAP permanent equity plus accumulated depreciation and amortization of $404M as of June 30, 2026), less our share of the Woodstar cumulative change in fair value of debt of $11M.
11. Includes our share of the Woodstar portfolio debt with a UPB of $1,225M.
12. Excludes non-recourse ABSS, CLOs, SASB and our share of the Woodstar portfolio debt. Drawn amounts also exclude discounts / premiums and unamortized deferred financing costs.
13. Does not include potential proceeds from future A-note sales or ABS and CLO securitizations and is as of quarter end, adjusted for approved undrawn credit capacity.

<a id='39c857be-3b7a-4efb-9daa-32cbdaa2dd76'></a>

STARWOOD PROPERTY TRUST

<a id='4d77ffc8-c4fc-4470-88e4-ed46186f9fae'></a>

35

<!-- PAGE BREAK -->

<a id='3a81376f-f50e-4372-ae08-296f7c00bc2c'></a>

Calculation Methodologies

<a id='26085148-746c-477e-a121-7693da244003'></a>

Distributable Earnings:

Distributable Earnings is a non-GAAP measure. We calculate Distributable Earnings as GAAP net income (loss) excluding the following: (i) non-cash equity compensation expense; (ii) the incentive fee due under our management agreement; (iii) acquisition and investment pursuit costs associated with successful acquisitions; (iv) depreciation and amortization of real estate and associated intangibles; (v) unrealized gains (losses), net of realized gains (losses), as described further below; (vi) other non-cash items; and (vii) to the extent deducted from net income (loss), distributions payable with respect to equity securities of subsidiaries issued in exchange for properties or interests therein (i.e. the Woodstar II Class A units), with each of the above adjusted for any related non-controlling interest. Distributable Earnings may be adjusted to exclude one-time events pursuant to changes in GAAP and certain other non-cash adjustments as determined by our Manager and approved by a majority of our independent directors.

<a id='2895efd1-a5c3-448f-ba27-acd897973111'></a>

As noted in (v) above, we exclude unrealized gains and losses from our calculation of Distributable Earnings and include realized gains and losses. The CECL reserve and any property impairment losses have been excluded from Distributable Earnings consistent with other unrealized losses pursuant to our existing policy for reporting Distributable Earnings. We expect to only recognize such potential credit or property impairment losses in Distributable Earnings if and when such amounts are deemed nonrecoverable upon a realization event. This is generally at the time a loan is repaid, or in the case of a foreclosed or other property, when the underlying asset is sold. Non-recoverability may also be determined if, in our determination, it is nearly certain the carrying amounts will not be collected or realized upon sale. The realized loss amount reflected in Distributable Earnings will equal the difference between the cash received, or expected to be received, and the Distributable Earnings basis of the asset, and is reflective of our economic experience as it relates to the ultimate realization of the asset. The timing of any such loss realization in our Distributable Earnings may differ materially from the timing of the corresponding CECL reserves, charge-offs or impairments in our consolidated financial statements prepared in accordance with GAAP.

<a id='97d552bf-a5eb-4220-853b-ac5d10e38fe1'></a>

We believe that Distributable Earnings provides meaningful information to consider in addition to our net income (loss) and cash flow from operating activities determined in accordance with GAAP. We believe Distributable Earnings is a useful financial metric for existing and potential future holders of our common stock as historically, over time, Distributable Earnings has been a strong indicator of our dividends per share. As a REIT, we generally must distribute annually at least 90% of our REIT taxable income, subject to certain adjustments, and therefore we believe our dividends are one of the principal reasons stockholders may invest in our common stock. Further, Distributable Earnings helps us to evaluate our performance excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan portfolio and operations, and is a performance metric we consider when declaring our dividends. We also use Distributable Earnings (previously defined as "Core Earnings") to compute the incentive fee due under our management agreement.

<a id='36ee0df2-7db2-4a45-9275-4821b76ce33e'></a>

Distributable Earnings does not represent net income (loss) or cash generated from operating activities and should not be considered as an alternative to GAAP net income (loss), or an indication of our GAAP cash flows from operations, a measure of our liquidity, taxable income, or an indication of funds available for our cash needs. In addition, our methodology for calculating Distributable Earnings may differ from the methodologies employed by other companies to calculate the same or similar supplemental performance measures, and accordingly, our reported Distributable Earnings may not be comparable to the Distributable Earnings reported by other companies.

<a id='a0d5c3dc-e535-47f8-b1e4-289cf234a4c7'></a>

STARWOOD PROPERTY TRUST

<a id='76f0e9d6-afd8-4ea6-8ba7-565ff2fb1246'></a>

36

<!-- PAGE BREAK -->

<a id='ba554aad-8a91-4209-aafc-d7c21b074148'></a>

Ratings Criteria

<a id='a4d75f35-239e-4f9a-bdca-50d911223a33'></a>

<table id="46-1">
<tr><td id="46-2">Rating</td><td id="46-3">Characteristics</td></tr>
<tr><td id="46-4">1</td><td id="46-5">Sponsor capability and financial condition - Sponsor is highly rated or investment grade or, if private, the equivalent thereof with significant management experience. Loan collateral and performance relative to underwriting - The collateral has surpassed underwritten expectations. Quality and stability of collateral cash flows - Occupancy is stabilized, the property has had a history of consistently high occupancy, and the property has a diverse and high quality tenant mix. Loan structure - Loan to collateral value ratio (&quot;LTV&quot;) does not exceed 65%. The loan has structural features that enhance the credit profile.</td></tr>
<tr><td id="46-6">2</td><td id="46-7">Sponsor capability and financial condition - Strong sponsorship with experienced management team and a responsibly leveraged portfolio. Loan collateral and performance relative to underwriting - Collateral performance equals or exceeds underwritten expectations and covenants and performance criteria are being met or exceeded. Quality and stability of collateral cash flows - Occupancy is stabilized with a diverse tenant mix. Loan structure - LTV does not exceed 70% and unique property risks are mitigated by structural features.</td></tr>
<tr><td id="46-8">3</td><td id="46-9">Sponsor capability and financial condition - Sponsor has historically met its credit obligations, routinely pays off loans at maturity, and has a capable management team. Loan collateral and performance relative to underwriting - Property performance is consistent with underwritten expectations. Quality and stability of collateral cash flows - Occupancy is stabilized, near stabilized, or is on track with underwriting. Loan structure - LTV does not exceed 80%.</td></tr>
<tr><td id="46-a">4</td><td id="46-b">Sponsor capability and financial condition - Sponsor credit history includes missed payments, past due payment, and maturity extensions. Management team is capable but thin. Loan collateral and performance relative to underwriting - Property performance lags behind underwritten expectations. Performance criteria and loan covenants have required occasional waivers. A sale of the property may be necessary in order for the borrower to pay off the loan at maturity. Quality and stability of collateral cash flows - Occupancy is not stabilized and the property has a large amount of rollover. Loan structure - LTV is 80% to 90%.</td></tr>
<tr><td id="46-c">5</td><td id="46-d">Sponsor capability and financial condition – Credit history includes defaults, deeds-in-lieu, foreclosures and / or bankruptcies.
Loan collateral and performance relative to underwriting – Property performance is significantly worse than underwritten expectations. The
loan is not in compliance with loan covenants and performance criteria and may be in default. Sale proceeds would not be sufficient to
pay off the loan at maturity.
Quality and stability of collateral cash flows – The property has material vacancy and significant rollover of remaining tenants.
Loan structure – LTV exceeds 90%.</td></tr>
</table>

<a id='2d064eae-1fb7-472d-82ba-255377ca31dc'></a>

STARWOOD PROPERTY TRUST

<a id='f9eb713c-7dcc-48de-a303-ecc12cbe857c'></a>

37

<!-- PAGE BREAK -->

<a id='a9c89f1b-b080-4d07-8c11-c35958e8b65e'></a>

Special Note Regarding Forward-Looking Statements

<a id='fcfeca26-b2af-4ad2-bf47-23665a76d638'></a>

This presentation contains certain forward-looking statements, including without limitation, statements concerning the Company's operations, economic performance and financial condition. These forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are developed by combining currently available information with the Company's beliefs and assumptions and are generally identified by the words "believe," "expect," "anticipate" and other similar expressions. Forward-looking statements do not guarantee future performance, which may be materially different from that expressed in, or implied by, any such statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their respective dates.

<a id='8c1bb4e5-428d-4449-b521-cdc76d952e35'></a>

These forward-looking statements are based largely on the Company's current beliefs, assumptions and expectations of the Company's future performance taking into account all information currently available to the Company. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to the Company or within the Company's control, and which could materially affect actual results, performance or achievements. Factors that may cause actual results to vary from the Company's forward-looking statements are set forth under the caption "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2025, and include, but are not limited to:

<a id='3c7f61bc-7431-4155-8688-0c6420f562e6'></a>

- defaults by borrowers in paying debt service on outstanding indebtedness;
- impairment in the value of real estate property securing the Company's loans or in which the Company invests;
- availability of mortgage origination and acquisition opportunities acceptable to the Company;
- potential mismatches in the timing of asset repayments and the maturity of the associated financing agreements;
- national and local economic and business conditions, including as a result of the impact of public health emergencies;
- the occurrence of certain geo-political events (such as wars, terrorist attacks and tensions between states, including global trade disputes related to tariffs) that affect the normal and peaceful course of international relations;
- general and local commercial and residential real estate property conditions;
- changes in federal government policies;
- changes in federal, state and local governmental laws and regulations;
- increased competition from entities engaged in mortgage lending and securities investing activities;
- changes in interest rates; and
- the availability of, and costs associated with, sources of liquidity.

<a id='18e44ce3-363d-472f-9678-6d0cb80a7bec'></a>

Additional risk factors are identified in the Company's filings with the U.S. Securities and Exchange Commission (the "SEC"), which are available on the Company's website at http://www.starwoodpropertytrust.com and the SEC's website at http://www.sec.gov.

<a id='53846db6-caa7-4ef3-b424-d26019f0b562'></a>

In light of these risks and uncertainties, there can be no assurances that the results referred to in the forward-looking statements contained herein will in fact occur. Except to the extent required by applicable law or regulation, the Company undertakes no obligation to, and expressly disclaims any such obligation to, update or revise any forward-looking statements to reflect changed assumptions, the occurrence of anticipated or unanticipated events, changes to future results over time or otherwise. Please keep this cautionary note in mind as you assess the information given in this presentation.

<a id='af28f550-ac71-4ad0-a778-b4d8bc93bb00'></a>

STARWOOD PROPERTY TRUST

<a id='251f0895-5b4c-4318-ac36-02e95022cf4b'></a>

38

<!-- PAGE BREAK -->

<a id='b9ac9c7d-c9d7-47eb-952d-c2284e75a1df'></a>

<::A logo for Starwood Property Trust. It features a white five-pointed star in the upper left corner on a dark blue background. Below the star, in white capital letters, is "STARWOOD" followed by "PROPERTY TRUST" on the next line. At the bottom, also in white capital letters, is "NYSE: STWD".
: logo::>