Each section shows one table with flagged decisions: the table as printed, the extraction output with the flagged cells highlighted — red where the page contradicts the output (defect), gold where the output could not be verified against the page (unverified), green where the extraction added a conventional label the page does not print (total_label_added / header_label_added) — and the reasoning recorded for each. Printed text that reached no output cell is listed as 'header_text_dropped'.
| Period | LTV Bucket | Loan-to-Value(1) | Weighted Average LTV(2) |
|---|---|---|---|
| 3Q '25 | 0 - 60% | 25% | |
| 3Q '25 | 60 - 65% | 23% | |
| 3Q '25 | 65 - 70% | 18% | |
| 3Q '25 | 70 - 75% | 30% | |
| 3Q '25 | 75 - 80% | 4% | |
| 3Q '25 | 65% | ||
| 4Q '25 | 0 - 60% | 25% | |
| 4Q '25 | 60 - 65% | 20% | |
| 4Q '25 | 65 - 70% | 17% | |
| 4Q '25 | 70 - 75% | 30% | |
| 4Q '25 | 75 - 80% | 8% | |
| 4Q '25 | 66% |
| Risk Rating | 1 | 2 | 3 | 4 | 5 |
|---|---|---|---|---|---|
| Loan Count | 0 | 3 | 44 | 3 | 2 |
| Percentage | 0% | 9% | 78% | 6% | 7% |
| Weighted Average Risk Rating(2): 3.1 | |||||
| Loan Count | 0 | 2 | 46 | 1 | 4 |
| Percentage | 0% | 5% | 82% | 2% | 11% |
| Weighted Average Risk Rating(2): 3.2 |
| ($ in Millions) | Maximum Capacity | Outstanding Principal Amount | Weighted Avg. Coupon(1) | Advance Rate | Non-MTM |
|---|---|---|---|---|---|
| Term Credit Facilities | $2,304 | $1,221 | +1.8% | 64.4% | (2) |
| Term Lending Agreements | $1,377 | $772 | +1.4% | 67.6% | ü |
| Warehouse Facility | $500 | $0 | n/a | n/a | ü |
| Secured Term Loan | $647 | $647 | +2.5% | — | ü |
| Corporate Revolving Credit Facility | $700 | $0 | +2.0% | — | ü |
| Total Debt | $5,528 | $2,640 | |||
| Collateralized Loan Obligations | $1,198 | $1,198 | +1.7% | 77.0% | ü |
| Term Loan Facility | $1,000 | $513 | +2.0% | 76.9% | ü |
| Asset Specific Financing | $481 | $365 | +2.9% | 80.3% | ü |
| Total Leverage | $8,207 | $4,717 |
| Counterparty | Wells Fargo | Morgan Stanley U.S. | Morgan Stanley Europe | Goldman Sachs | Total or Weighted Average |
|---|---|---|---|---|---|
| Drawn | $580 | $309 | $162 | $170 | $1,222 |
| Capacity | $1,000 | $500 | $404(1) | $400 | $2,304 |
| Collateral: Loans / Principal Balance | 8 Loans / $853 | 8 Loans / $523 | 2 Loans / $215 | 6 Loans / $304 | 24 Loans / $1,896 |
| Final Stated Maturity(2) | September 2029 | July 2027 | November 2032 | December 2027 | - |
| Weighted Average Pricing(3) | +1.6% | +2.1% | +1.4% | +2.5% | +1.8% |
| Weighted Average Advance | 68.0% | 59.1% | 75.0% | 56.0% | 64.4% |
| Mark-to-market | Credit Only | Credit Only | Credit Only | Credit Only | - |
| Item | December 31, 2025 | December 31, 2024 |
|---|---|---|
| Assets | ||
| Cash and cash equivalents | $ 84,617 | $ 104,933 |
| Commercial real estate loans, held-for-investment | 5,347,756 | 5,888,622 |
| Less: Allowance for credit losses | (201,924) | (117,103) |
| Commercial real estate loans, held-for-investment, net | 5,145,832 | 5,771,519 |
| Real estate owned, held for investment, net | 338,595 | 262,479 |
| Real estate owned assets, held for sale | 130,188 | 56,554 |
| Equity method investment, real estate asset | 96,798 | 81,708 |
| Equity method investment, CMBS B-Pieces | 35,424 | 35,598 |
| Consolidated variable interest entity assets, CMBS trust, at fair value | 505,230 | — |
| Equity method investment, unconsolidated entity | 15,110 | — |
| Accrued interest receivable | 25,199 | 28,754 |
| Other assets | 87,650 | 8,853 |
| Total Assets | $ 6,464,643 | $ 6,350,398 |
| Liabilities and Equity | ||
| Liabilities | ||
| Secured financing agreements, net | $ 2,862,689 | $ 2,798,674 |
| Collateralized loan obligations, net | 1,198,332 | 1,766,104 |
| Secured term loan, net | 632,516 | 333,853 |
| Dividends payable | 16,092 | 17,178 |
| Accrued interest payable | 12,893 | 19,939 |
| Real estate owned liabilities, held for sale | 3,867 | 1,328 |
| Consolidated variable interest entity liabilities, CMBS trust, at fair value | 496,060 | — |
| Due to related parties | 6,506 | 5,919 |
| Other liabilities | 10,484 | 8,524 |
| Total Liabilities | 5,239,439 | 4,951,519 |
| Commitments and Contingencies | — | — |
| Equity | ||
| Preferred Stock, $0.01 par value, 50,000,000 shares authorized | ||
| Series A cumulative redeemable preferred stock, (13,110,000 shares issued and outstanding as of December 31, 2025 and December 31, 2024); liquidation preference of $327,750, or $25.00 per share | 131 | 131 |
| Common stock, $0.01 par value, 300,000,000 authorized (65,488,680 and 68,713,596 shares issued; 64,367,737 and 68,713,59 shares outstanding as of December 31, 2025 and December 31, 2024, respectively) | 644 | 686 |
| Additional paid-in capital | 1,687,168 | 1,714,684 |
| Accumulated deficit | (506,130) | (370,471) |
| Repurchased stock (1,120,943 shares repurchased as of December 31, 2025) | (9,263) | — |
| Total KKR Real Estate Finance Trust Inc. Stockholders' Equity | 1,172,550 | 1,345,030 |
| Noncontrolling interests in equity of consolidated joint ventures | 52,654 | 53,849 |
| Total Equity | 1,225,204 | 1,398,879 |
| Total Liabilities and Equity | $ 6,464,643 | $ 6,350,398 |
| (in thousands - except share and per share data) | December 31, 2025 | Per Diluted Share(1) | December 31, 2024 | Per Diluted Share(1) | December 31, 2023 | Per Diluted Share(1) |
|---|---|---|---|---|---|---|
| Net Income (Loss) Attributable to Common Stockholders | $ (69,885) | $ (1.05) | $ 13,071 | $ 0.19 | $ (53,919) | $ (0.78) |
| Adjustments | ||||||
| Non-cash equity compensation expense | 7,927 | 0.12 | 8,261 | 0.12 | 8,075 | 0.12 |
| Depreciation and amortization | 3,628 | 0.05 | 1,471 | 0.02 | — | — |
| Unrealized (gain) loss on investments | (5) | — | (545) | (0.01) | 1,859 | 0.03 |
| Unrealized (gain) loss on foreign currency translation | (1,190) | (0.02) | — | — | — | — |
| Unrealized (gain) loss on foreign currency forward contracts | 1,305 | 0.02 | — | — | — | — |
| Provision for credit losses, net | 119,372 | 1.79 | 80,605 | 1.16 | 175,116 | 2.53 |
| (Gain) loss on sale of investments | (1,192) | (0.02) | 615 | 0.01 | — | — |
| Non-cash convertible notes discount amortization | — | — | — | — | 133 | — |
| Distributable Earnings before realized gains and losses | $ 59,960 | $ 0.90 | $ 103,478 | $ 1.49 | $ 131,264 | $ 1.90 |
| Realized loss on loan write-offs, net | (34,828) | (0.52) | (173,546) | (2.50) | (73,706) | (1.07) |
| Realized gain (loss) on sale of investments | 1,192 | 0.02 | (615) | (0.01) | — | — |
| Distributable Earnings (Loss) | $ 26,324 | $ 0.39 | $ (70,683) | $ (1.02) | $ 57,558 | $ 0.83 |
| Diluted weighted average common shares outstanding | 66,807,432 | 69,396,890 | 69,180,039 |