TPG RE Finance Trust, Inc.
Investor Presentation
June 2026
Forward-Looking Statements and Other Disclosures
This presentation contains 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 (the "Exchange Act"), which reflect our current views with respect to, among other things, our operations and financial performance. You can identify these forward-looking statements by the use of words such as "outlook," "believe," "expect," "potential," "continue," "may," "should," "seek," "approximately," "predict," "intend," "will," "plan," "estimate," "anticipate," the negative version of these words, other comparable words or other statements that do not relate strictly to historical or factual matters. By their nature, forward-looking statements speak only as of the date they are made, are not statements of historical fact or guarantees of future performance and are subject to risks, uncertainties, assumptions or changes in circumstances that are difficult to predict or quantify. Our expectations, beliefs and projections are expressed in good faith, and we believe there is a reasonable basis for them. However, there can be no assurance that management's expectations, beliefs and projections will occur or be achieved, and actual results may vary materially from what is expressed in or indicated by the forward-looking statements.
There are a number of risks, uncertainties and other important factors that could cause our actual results to differ materially from the forward-looking statements contained in this presentation. Such risks, uncertainties and other important factors include, among others, the risks, uncertainties and factors set forth under the heading "Risk Factors" in our Form 10-K filed with the Securities and Exchange Commission (the "SEC") on February 17, 2026, as such risk factors may be updated from time to time in our periodic filings with the SEC, which are accessible on the SEC's website at https://www.sec.gov. Such risks, uncertainties and other factors include, but are not limited to, the following:
the general political, economic, regulatory, competitive and other conditions in the markets in which we invest;
fluctuations in interest rates and credit spreads have reduced and in the future could reduce our ability to generate income on our loans and other investments, which could lead to a significant decrease in our results of operations, cash flows and the market value of our investments and could materially impair our ability to pay distributions to our stockholders;
adverse changes in the real estate and real estate capital markets;
general volatility of the securities markets in which we participate;
changes in our business, investment strategies or target assets;
difficulty in obtaining financing or raising capital;
an inability to borrow incremental amounts or an obligation to repay amounts under our financing arrangements;
reductions in the yield on our investments and increases in the cost of our financing;
events giving rise to increases in our current expected credit loss reserve;
we have in the past and may in the future foreclose on certain of the loans we originate or acquire, which could result in losses that negatively impact our results of operations and financial condition;
as an owner of real estate through foreclosure or otherwise, we are subject to risks inherent in the ownership, operation, and development of real estate;
adverse legislative or regulatory developments, including with respect to tax laws, securities laws and the laws governing financing and lending institutions;
acts of God such as hurricanes, floods, earthquakes, droughts, wildfires, mudslides, volcanic eruptions, and other natural disasters, acts of war and/or terrorism or other hostilities and other events that may cause unanticipated and uninsured performance declines and/or losses to us or the owners and operators of the real estate securing our investments;
adverse economic trends and changes in economic conditions, including as a result of slower growth or recession, changes to fiscal and monetary policy, inflation, changing interest rates, tariffs and international trade policies and disputes, geopolitical conditions, structural shifts and regulatory changes to the commercial banking systems of the U.S. and Western Europe, labor shortages, currency fluctuations and challenges in global supply chains;
the failure of any banks with which we and/or our borrowers have a commercial relationship could adversely affect, among other things, our borrower's ability to access deposits or obtain financing on favorable terms or at all;
reduced demand for office space, including as a result of fully remote and/or hybrid work schedules which allow work from remote locations other than the employer's office premises;
adverse developments in the availability of desirable loan and other investment opportunities, whether due to competition, regulation or otherwise;
deterioration in the performance of properties securing our investments that may cause deterioration in the performance of our investments, adversely impact certain of our financing arrangements and our liquidity, and potentially expose us to principal losses on our investments;
defaults by borrowers in paying debt service or principal on outstanding indebtedness;
the adequacy of collateral securing our investments and declines in the fair value of our investments;
difficulties or delays in redeploying the proceeds from repayments of our existing investments;
increased competition from entities engaged in mortgage lending and/or investing in our target assets, including as a result of changes in the financial regulatory regime that could decrease the restrictions on banks and other financial institutions and allow them to compete with us for investment opportunities that were previously not available to, or otherwise pursued by, them;
difficulty in successfully managing our growth, including integrating new assets into our existing systems;
the cost of operating our platform, including, but not limited to, the cost of operating a real estate investment platform and the cost of operating as a publicly traded company;
the availability of qualified personnel and our relationship with our Manager;
conflicts with TPG and its affiliates, including our Manager, the personnel of TPG providing services to us, including our officers, and certain funds managed by TPG;
our ability to maintain our qualification as a real estate investment trust ("REIT") for U.S. federal income tax purposes and our ability to maintain our exemption or exclusion from registration under the Investment Company Act of 1940, as amended (the "Investment Company Act"); and
authoritative U.S. generally accepted accounting principles (or "GAAP") or policy changes from standard-setting bodies such as the Financial Accounting Standards Board ("FASB"), the SEC, the Internal Revenue Service ("IRS"), the New York Stock Exchange ("NYSE") and other authorities that we are subject to, as well as their counterparts in any foreign jurisdictions where we might do business.
Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. We caution you that the risks, uncertainties and other factors referenced above may not contain all of the risks, uncertainties and other factors that are important to you. In addition, we cannot assure you that we will realize the results, benefits or developments that we expect or anticipate or, even if substantially realized, that they will result in the consequences or affect us or our business in the way expected. All forward-looking statements in this presentation apply only as of the date made and are expressly qualified in their entirety by the cautionary statements included in this presentation and in other filings we make with the SEC. We undertake no obligation to publicly update or revise any forward-looking statements to reflect subsequent events or circumstances, except as required by law.
TRTX By the Numbers
Loan Portfolio1
Liquidity & Capitalization
Dividend & Earnings
$4.3 billion Loan Investment Portfolio | |
$86.3 million Average Loan Size | 100% Performing Portfolio |
3.0 Weighted Average Risk Rating3 | 7.10% 3.17% Weighted Weighted Average Average All-in Yield2 Credit Spread |
99.6% Floating Rate Portfolio | 65.5% Weighted Average LTV3 |
$172.8 million of Liquidity5 | |
77.9% Non-Mark-to-Market Financing | 3.1x Debt-to-Equity Ratio3 |
1.80% Weighted Average Cost of Funds4 | 83.6% Weighted Average Approved Advance Rate |
$1.5 billion Available Financing Capacity | |
$0.24 1Q26 Common Stock Dividend Declared | |
$0.19 1Q26 GAAP Income per Diluted Share6 | $0.25 1Q26 Distributable Earnings per Diluted Share7 |
11.4% Annualized Dividend Yield8 | 8.7% Dividend Yield on Book Value per Share at March 31, 2026 |
$11.06 Book Value per Share at March 31, 2026 | |
Includes one fixed rate contiguous mezzanine loan
In addition to credit spread, all-in yield includes the amortization of deferred origination fees, purchase price discount, and accrual of both extension and exit fees. All-in yield for the total portfolio assumes Term SOFR as of March 31, 2026 for weighted average calculations
See Appendix for definitions, including LTV, Debt-to-Equity ratio, and a description of the Company's Loan Risk Rating scale
Weighted average cost of funds excludes current index rate or index rate floor, as applicable
See page 9 for additional detail
Calculated on Net Income Attributable to Common Stockholders; refer to Appendix for reconciliation from GAAP Net Income to Net Income Attributable to Common Stockholders
Refer to Appendix for reconciliation from GAAP Net Income to Distributable Earnings
Represents an annualized dividend yield based on the May 29, 2026 closing share price of $8.40
Note: Data as of March 31, 2026 unless otherwise noted. Liquidity and capitalization information excludes REO related financings with the exception of the Company's Debt-to-Equity Ratio calculation, as defined
TRTX Relative Stock Performance
TRTX Relative Total Return Outperformance from January 2024 to May 20261
Current Common Stock Dividend Yield2
Current Price to Book Value Multiple3
11.4% | 15.0% | 13.7% | 11.1% | 10.3% | 9.1% | -% |
TRTX | KREF | GPMT | BRSP | BXMT | ARI | CMTG |
0.76x | |
TRTX | ARI BXMT BRSP KREF CMTG GPMT |
0.91x 0.90x
0.82x
0.56x
0.24x 0.21x
TRTX Relative Stock Performance from January 1, 2024 to May 29, 2026 based on total returns including reinvestment of common stock dividends during the period
Current common stock dividend yield is calculated as (i) annualized 1Q26 common stock dividend divided by (ii) the May 29, 2026 closing share price
Represents the Price per Common Share to Book Value per Common Share based on the May 29, 2026 closing common share price and the March 31, 2026 Book Value per Common Share
TPG - Premier Global Asset Manager
Platforms
Market
TPG Integration Drives
Competitive Advantage
Credit
AUM
$95B
Capital
Real Estate
$39B
Growth
$32B
Impact
$32B
Solutions
TPG is a global alternative investment manager operating an integrated platform with $306 billion of assets under management
$18B
$90B
TPG Credit Solutions
Products
TPG Direct Lending
TPG Asset Based Finance
TPG CLOs
TPG Multi-Asset Credit
TPG Capital
TPG
Healthcare Partners
TPG Asia
TPG RE
Finance Trust (TRTX)
TPG RE Credit Opportunities (TRECO)
TPG RE
Partners (TREP)
Thematic Advantage Core Plus (TAC+)
TPG AG U.S.
Real Estate
TPG AG
Europe Real Estate
TPG Asia Real Estate
TPG Net Lease
TPG Growth
TPG Tech Adjacencies
TPG Life Sciences Innovation
TPG Emerging Companies Asia
TPG Sports
The Rise Funds
TPG Rise Climate
TRC Transition Infrastructure
TRC Global South Initiative
TPG NEXT
TPG GP
Enhanced investing capabilities powered by an expansive and scaled real estate investing platform
Solutions
TPG
NewQuest
Experienced team with a long history of collaborative investing through numerous credit and macroeconomic cycles
TPG
Peppertree
Established lending platform with strong capital markets capabilities and extensive financing relationships
TPG Private Equity Opportunities
Real Estate Credit
Integrated Real Estate Platform
Long standing relationships with repeat borrowers, developers, investors, national brokerage firms, and financial institutions
Real Estate Equity
TPG RE
Finance Trust (TRTX)
TPG RE Credit Opportunities (TRECO)
TPG RE
Partners (TREP)
Thematic Advantage Core Plus (TAC+)
TPG AG U.S.
Real Estate
TPG AG
Europe Real Estate
TPG Asia Real Estate
Data-driven investment philosophy for over 30 years
Deep knowledge of target markets, property types, and investable global trends
TPG Net Lease
Note: AUM as of March 31, 2026; Totals may not sum due to rounding. Reflects TPG's opinions and beliefs regarding general market activity and potential impacts of current market conditions. Such opinions and beliefs are subjective and do not represent a complete assessment of the market. Certain statements on this slide represent the subjective views of TPG and cannot be independently verified
Strength of TPG Real Estate Platform
TPG Real Estate TREP & TAC+ Equity Investing
AUM1 $14.1 Billion
Inception 2009
Equity Committed2 $17.7 Billion
TPG Real Estate Credit Investing
AUM1 $6.5 Billion
Inception 2014
Debt Investments3 $22.6 Billion
Publicly traded mortgage REIT focused on the origination of senior mortgages secured by institutional-quality commercial real estate
Opportunistic series focused on thematic investing in property-rich platforms and strategic portfolio aggregations
Core-plus series focused on thematic investing in high-quality properties and portfolios with potential for long-term value appreciation
Opportunistic credit strategy focused on real estate-related high yield senior and subordinate loans, and securities
Well-established real estate franchise with extensive portfolio and network creates significant advantages for TRTX in executing its lending strategy
As of March 31, 2026. Includes co-investment. Real estate equity AUM includes TREP and TAC+. Real estate credit AUM includes TRECO and TRTX.
Equity committed for TREP and TAC+ related funds only as of April 2026 and includes pending investments; there can be no assurance pending investments will close. Excludes unrealized bridge loans
As of March 31, 2026
Note: Reflects TPG's opinions and beliefs regarding general market activity and potential impacts of current market conditions. Such opinions and beliefs are subjective and do not represent a complete assessment of the market. Certain statements on this slide represent the subjective views of TPG and cannot be independently verified
TRTX CRE Mortgage Lending & Investing Platform
TRTX OverviewEstablished National Lending Program
Highly Experienced Dedicated Leadership
Leading Capital Markets Platform
TRTX's national lending platform has originated $18.9 billion of loan investments since inception consistent with its strategy
Focus on large loans with institutional-quality sponsors and properties
Top 25 and top 10 markets accounted for 58.2% and 35.8% of total loan commitments, respectively, as of March 31, 20261
TRTX has a strong track record of loan repayments, with over
$13.5 billion of commitments retired since inception
TRTX is externally managed by TPG RE Finance Trust Management, L.P. ("TRTX Manager"), an affiliate of TPG
Senior management have comprehensive real estate credit investment experience, including origination, underwriting, credit, capital markets, and portfolio and asset management
TRTX Manager uses investment infrastructure, capital markets and network benefits of TPG and TPG Real Estate to execute its investment strategy
TRTX 2025-FL7 is the eighth CRE CLO issued by TRTX and its seventh broadly marketed CRE CLO transaction
TRTX's previous broadly marketed CRE CLO transactions total $7.7 billion
Over $5.1 billion of bonds amortized, zero realized losses on offered bonds, five CLOs fully redeemed
In May 2026, closed a $400M Term Loan B and a $100M Corporate Revolving Credit Facility
1.Top 25 markets determined by US Census. Portfolio loans with collateral properties that are located in different MSAs are classified in the market designation with over 50% of underlying loan collateral by unpaid principal balance
$0.25
Distributable Earnings per Diluted Share2
$0.19
GAAP Income per Diluted Share1
1Q26 Operating Results
($ in millions) | Net Income Attributable to Common Stockholders1 | Adjustments | Distributable Earnings2 | Distributable Earnings per Common Share, Diluted |
Interest Income | $74.2 | $- | $74.2 | $0.94 |
Interest Expense | (48.5) | - | (48.5) | (0.61) |
Net Interest Income | $25.7 | $- | $25.7 | $0.33 |
Management and Incentive Fees | (5.3) | - | (5.3) | (0.07) |
Stock Compensation Expense | (2.1) | 2.1 | - | - |
Revenue and Expense from REO operations, net | 0.0 | 2.6 | 2.6 | 0.03 |
Other Income & Expenses3 | 0.3 - | 0.3 | 0.00 | |
Preferred Stock Dividends & Participating Securities' Share in Earnings | (3.8) | - | (3.8) | (0.05) |
Net Income Before Credit Loss Benefit | $14.9 | $4.6 | $19.5 | $0.25 |
Credit Loss Benefit | 0.3 | (0.3) | - | - |
Total | $15.2 | $4.3 | $19.5 | $0.25 |
Per Common Share, Diluted | $0.19 | $0.06 | $0.25 | |
QoQ Change in Book Value
$0.02
$0.24
$0.02
$0.00
$11.06
$11.07
($0.04)
($0.24)
($0.01)
$0.99
$0.99
CECL Reserve
per Share
CECL Reserve
per Share
Book Value | Retired | Issuance of | Net Income, | Dividends on | Dividends on | Equity | Credit Loss | Book Value |
12/31/25 | Common Stock 4 | Common Stock | Excluding Credit | Common | Preferred | Compensation | Benefit | 3/31/26 |
Loss Benefit | Shares | Shares |
Refer to Appendix for reconciliation from GAAP Net Income to Net Income Attributable to Common Stockholders
Refer to Appendix for reconciliation from GAAP Net Income to Distributable Earnings
Includes the following income statement line items: Other Income, Professional Fees, General and Administrative, Servicing and Asset Management Fees, Income Tax Expense
Represents repurchases of the Company's common stock during the quarter
Note: Totals may not sum due to rounding
Liquidity and Leverage
Available Liquidity as a Percentage of Total Assets
Leverage Ratios4,5
$ millions
Covenant Cash1 Undrawn Capacity2
Cash
CLO Reinvestment Cash3
Debt-to-Equity Ratio
Total Leverage Ratio$236.4 / 6%
$51.4
$15.0
$68.8
$44.2
$78.6
$41.2
$145.1
$39.7
$77.2
$72.6
$77.0
$20.7
$16.4
$15.0
$1.8
18%
3.02x 3.02x
3.10x 3.10x
2.63x 2.63x
2.64x 2.64x
$216.4 / 5%
$172.8 / 4%
$143.0 / 3%
$4.0
6/30/2025 9/30/2025 12/31/2025 3/31/2026
Cash held to satisfy liquidity covenants under secured credit agreements
Available for Eligible Collateral, as defined in relevant loan portfolio financing arrangements
As of March 31, 2026, includes amounts held at the Company's servicer
See Appendix for definitions of Debt-to-Equity Ratio and Total Leverage Ratio
See Appendix for a description of covenant requirements applicable to TRTX Note: Totals may not sum due to rounding
6/30/2025 9/30/2025 12/31/2025 3/31/2026
Light Transitional 25.1%
Bridge 55.2%
Moderate Transitional 19.7%
Loan Category4,5
Loan Portfolio
Portfolio Metrics | ||
Total Loan Commitments | $4.3B | |
Outstanding Principal Balance | $4.1B | |
MSA Concentrations (Top 25 / Top 10)1 | 58.2% / 35.8% | |
Weighted Average All-in Yield2 | 7.10% | |
Weighted Average Credit Spread | 3.17% | |
Weighted Average Interest Rate Floor | 2.69% | |
Weighted Average Borrower Interest Rate Cap3 | 4.52% | |
% Floating Rate Loans4 | 99.6% | |
Loan Exposure by State4
Loan Exposure by Region4,5
East 27.7%
Midwest 8.4%
Southwest 11.5%
Southeast 13.9%
West 38.5%
Top 25 markets determined by US Census. Portfolio loans with collateral properties that are located in different MSAs are classified in the market designation with over 50% of underlying loan collateral by unpaid principal balance
In addition to credit spread, all-in yield includes the amortization of deferred origination fees, purchase price discount, and accrual of both extension and exit fees; All-in yield for the total portfolio assumes Term SOFR as of March 31, 2026 for weighted average calculations
Weighted Average Borrower Interest Rate Cap Strike Rate required by substantially all in-place loan agreements as of March 31, 2026, based on outstanding principal balances
By total loan commitment at March 31, 2026
See Appendix for definitions
Note: Data as of March 31, 2026. Totals may not sum due to rounding
Loan Portfolio Composition
1Q26 total loan originations of $148.4 million, with a weighted average interest rate of Term SOFR + 2.73% and as-is LTV of 63.0%
1Q26 total loan repayments of $123.6 million, including full repayments of $92.7 million and partial repayments of $30.9 million
Investments1
45.4% $148.4M 54.6%
63.0%
Weighted Average LTV
Full Repayments
46.6%
$92.7M53.4%
65.4%
Weighted Average LTV
Weighted Average As-is LTV
66.1% 65.7% 65.5%
4.9% | 2.0% | 18.8% | 1.6% | 19.5% | ||
2.3% | ||||||
10.9% | ||||||
10.3% | ||||||
7.8% | 7.7% | |||||
52.3% | 6.0% | 5.0% | ||||
53.4% | 53.8% | |||||
17.3% | ||||||
10.6% | 10.6% |
1.6%
1.8%
298%
Increase in Industrial Exposure
1.8%
29%
Decrease in Life Science Exposure
39%
Decrease in Office Exposure
1. By total loan commitment
Mar 31, 2025 Dec 31, 2025 Mar 31, 2026
Office
Multifamily Hotel Life Science Mixed-Use Industrial Self StorageNote: Data as of March 31, 2026 unless otherwise noted. Full repayments include loans held for investment (loan sales and REO conversions as applicable are not included)
Loan Portfolio Evolution
New investment activity has included over $2.5 billion in loans since 2023 backed by multifamily and industrial properties, which we believe are supported by strong sector tailwinds
Office Exposure
Multifamily & Industrial Exposure
($ in millions)
55.2%
$2,755
Office
% of Total Portfolio($ in millions)
Multifamily
Industrial % of Total Portfolio74.7%
$3,152
$2,320
$832
17.1%
93%
Reduction
$459
$196
4.7%
10.6%
271%
Increase
$850
3/31/2021 3/31/2026 Pro Forma
3/31/20261
3/31/2021 Pro Forma
3/31/20261
Note: Amounts shown based on total loan commitments.
Pro Forma 3/31/2026 includes loan origination and repayment activity through April 2026
Loan Portfolio Walk
TTM Loan Originations of $1.9 billion Drive Net Asset Growth of 26%Total Loan Commitments1
Unpaid Principal Balance
Deferred Fundings and New Loan Originations2
$843.0
Repayments/Sales/ REO Conversion
Unfunded Loan Commitments
$3,385.9
$109.8
$8.8
$670.5
($172.3)
$3,899.3
$116.4
$8.3
$265.3
($415.8) $3,747.3
$106.8
$11.9
($378.3)
$4,290.6
$173.6
$14.6
$135.5
($123.6)
$4,316.9
$173.5
$3,276.6
$3,783.6
$3,641.4
$4,118.1
$4,144.6
3/31/2025 Deferred
Fundings
Originations Repayments 6/30/2025 Deferred
Fundings
Originations Repayments 9/30/2025 Deferred
Fundings
Originations Repayments 12/31/2025 Deferred
Fundings
Originations Repayments 3/31/2026
Loan commitments exclude PIK interest of $1.2 million as of March 31, 2026, $1.0 million as of December 31, 2025, $0.9 million as of September 30, 2025, $0.7 million as of June 30, 2025, and $0.5 million as of March 31, 2025
New loan investments include initial funding amount funded on the closing date; all subsequent loan fundings are included in deferred fundings
Loan Risk Ratings & CECL Reserve
Dispersion of Risk Ratings1
by Amortized Cost ($ in millions)
March 31, 2026 December 31, 2025
$3,797.1 $3,773.8
1Q 2026 Loan Count: 50
4Q 2025 Loan Count: 50
44 44
$171.5
$169.2 $161.4 $159.9
$- $- 3
3 3 3
$-
$-
1
2
3 4
5
CECL Reserve as bps of Total Loan Commitments2
General Reserve
Specifically Identified Loans
176
176
180 179
176
176
180 179
6/30/2025
9/30/2025
12/31/2025 3/31/2026
1Q26
4Q25
1Q26
4Q25
1Q26
4Q25
1Q26
4Q25
1Q26
4Q25
1Q26
4Q25
1Q26
4Q25
1
2
3
4
5
Migration of Weighted Average Risk Ratings, by Property Type1
by Amortized Cost
4.0
4.0
3.1
3.1
3.0
3.0
2.7
2.8
3.0
3.0
3.0
3.0
3.0
3.0
Office Multifamily Hotel Life Science Mixed-Use Industrial Self Storage
See Appendix for definitions, including Risk Ratings.
Represents the total CECL reserve expressed in basis points for the Company's loan portfolio measured by commitments. The CECL reserve for non-specifically identified loans at March 31, 2026 is 179 bps, measured by the related CECL reserve (in dollars) divided by the related
commitment (in dollars)
Loan Financing
78% Non-MTM Financing1
22.1%
1.8%
76.1%
Non-MTM 77.9%
Total Financing Capacity $4.9B
Outstanding Principal Balance $3.4B
Sources of Financing 10
Non-Mark-to-Market 77.9%
Weighted Average Credit Spread 1.80%
Weighted Average Approved Advance Rate 83.6%
Secured Credit Agreements (Credit MTM)Asset-Specific Financing
Secured Revolving Credit Facility
Collateralized Loan Obligations
Non-MTM Financing
Expected Debt Maturities2,3
$ in millions
$1,400
$1,200
$1,000
$800
$600
$400
$200
$0
MTM Financing (credit only) Non-MTM Financing2026 2027 2028 2029 2030 Thereafter
Calculated on outstanding balance as of March 31, 2026
Based on extended maturity dates where ability to extend is at Company's option
Maturity of collateralized loan obligation liabilities are based on the fully extended maturity of underlying mortgage loan collateral, considering the reinvestment window of each collateralized loan obligation Note: Data as of March 31, 2026
Real Estate Owned
Real Estate Owned portfolio with a total acquisition date fair value of $247.9 million, current carrying value of $236.4 million, and net book equity of $205.2 million as of March 31, 2026
($ in thousands) | Office | Office | Total Office | Multifamily | Multifamily1 | Multifamily | Total Multifamily |
Acquisition Date | April 2023 | December 2023 | December 2023 November 2024 December 2024 | ||||
Location | Houston, TX | Manhattan, NY | Arlington Heights, IL | San Antonio, TX | Chicago, IL | ||
NRSF / Units | 375,440 Sq. Ft. | 121,238 Sq. Ft. | 263 Units | 600 Units | 149 Units | ||
Fair Value at Acquisition2 | $46,000 | $40,041 | $86,041 | $72,000 | $52,546 | $37,358 | $161,904 |
Carrying Value3 | $45,519 | $35,690 | $81,209 | $65,537 | $53,913 | $35,691 | $155,141 |
Mortgage Debt Outstanding | $31,200 | $- | $31,200 | $- | $- | $- | $- |
Net Book Equity | $14,319 | $35,690 | $50,009 | $65,537 | $53,913 | $35,691 | $155,141 |
Total Portfolio |
$247,945 |
$236,350 |
$31,200 |
$205,150 |
Property Photos
1 Includes two properties
Excludes assumed working capital of $2.6 million
Carrying Value includes the impact of capital expenditures and depreciation and amortization recorded from acquisition to the reporting date
Note: Carrying Value, Mortgage Debt Outstanding and Net Book Equity as of March 31, 2026
Impact of Changing Rates
Portfolio Net Interest Income Sensitivity ($ Impact per Share per Quarter)10.03
0.02
$0.02
Index Rate at March 31, 2026
Term SOFR: 3.66%
$0.02
0.01
$0.01
0.00
$0.00
(0.01)
($0.01)
(0.02)
- 1.00% - 0.50% 0.00% + 0.50% + 1.00%
Change in Index Rate
1. Static analysis based on loan portfolio composition as of March 31, 2026
Appendix
TPG RE Finance Trust, Inc.| 4Q 2022
TRTX Loan Portfolio
$ Millions
Loan Name | TRTX Loan Commitment1 | TRTX Loan Balance2 | Interest Rate | Extended Maturity | Location | Property Type | Commitment Per Sq. ft. / Unit | LTV3 | Risk Rating3 |
Loan 14 | $285.0 | $269.6 | S + 2.6% | 4.7 years | New York City, NY | Multifamily | $602,537 / Unit | 69.5% | 3 |
Loan 25 | $256.3 | $254.0 | S + 3.6% | 1.4 years | San Jose, CA | Multifamily | $444,646 / Unit | 72.6% | 3 |
Loan 3 | $227.1 | $227.1 | S + 3.0% | 0.4 years | New York, NY | Office | $448 Sq. ft. | 65.2% 6 | 3 |
Loan 4 | $194.5 | $194.5 | S + 3.4% | 2.1 years | Daly City, CA | Life Science | $492 Sq. ft. | 63.1% | 3 |
Loan 5 | $173.0 | $162.9 | S + 2.7% | 4.3 years | Los Angeles, CA | Multifamily | $364,211 / Unit | 72.1% | 3 |
Loan 67 | $169.1 | $163.5 | S + 3.2% | 4.3 years | Various, Various | Industrial | $94 Sq. ft. | 62.8% | 3 |
Loan 7 | $129.0 | $116.3 | S + 3.4% | 3.8 years | Various, Various | Industrial | $215 Sq. ft. | 55.3% | 3 |
Loan 8 | $113.0 | $110.0 | S + 3.3% | 3.7 years | Various, Various | Multifamily | $112,214 / Unit | 64.6% | 3 |
Loan 9 | $106.0 | $106.0 | S + 3.5% | 0.4 years | Various, NJ | Multifamily | $117,796 / Unit | 71.3% | 3 |
Loan 10 | $101.5 | $101.5 | S + 3.8% | 4.4 years | Nashville, TN | Hotel | $331,699 / Unit | 67.7% | 3 |
Loans 11 - 50 | $2,562.4 | $2,439.2 | S + 3.2% | 3.1 years | 64.5% | 3.0 | |||
Total Loans | $4,316.9 | $4,144.6 | S +3.2% | 3.0 years | 65.5% | 3.0 |
Represents TRTX's potential maximum loan commitment/balance
Represents TRTX's current loan balance and excludes third party pari passu and junior positions in the same capital structure, if any
See Appendix for a description of the Company's Loan Risk Rating scale and definitions, including definition of LTV
Comprised of a first mortgage loan of $180.0 million and a contiguous mezzanine loan of $105.0 million, both of which we own. Each loan carries the same interest rate.
Comprised of a first mortgage loan of $245.0 million and a contiguous mezzanine loan of $11.3 million, of which we own both. The first mortgage loan has an interest rate of S+3.40% and the mezzanine loan has a fixed 8.0% PIK interest rate
Calculated as the ratio of unpaid principal balance as of March 31, 2026 to the as-is appraised value at origination, to reflect the sale by us in August 2020 of the contiguous mezzanine loan with an unpaid principal balance of $46.4 million and a commitment amount of $50.0 million as of sale date
Represents a 56.7% pari passu participation interest in a first mortgage loan, that was co-originated by the Company and a third-party.
Note: As of March 31, 2026; Not all TRTX investments have or will have similar experiences or results, and there can be no assurance that the investments listed above will continue to perform in accordance with historical levels of performance
Per Share Calculations
Three Months Ended (unaudited)
Mar 31, 2026
Dec 31, 2025
Sep 30, 2025
Jun 30, 2025
Net Income
$18,939
$3,976
$21,993
$20,631
Preferred Stock Dividends1
(3,148)
(3,148)
(3,148)
(3,148)
Participating Securities' Share in Earnings
(625)
(639)
(396)
(602)
Net Income Attributable to Common Stockholders
$15,166
$189
$18,449
$16,881
Weighted-Average Common Shares Outstanding, Basic
78,252,513
78,269,283
78,515,639
79,474,862
Weighted-Average Common Shares Outstanding, Diluted
79,063,393
78,445,515
78,813,809
80,208,877
Earnings Per Common Share, Basic
$0.19
$0.00
$0.23
$0.21
Earnings Per Common Share, Diluted
$0.19
$0.00
$0.23
$0.21
Non-Cash Stock Compensation Expense
2,056
4,402
1,389
1,997
Depreciation and Amortization
2,577
2,595
2,712
3,423
Credit Loss (Benefit) Expense
(286)
11,277
(2,608)
1,778
GAAP Gain on sale of real estate owned, net2
-
-
-
(6,970)
Adjusted Gain on sale of real estate owned, net for purposes of Distributable Earnings2
-
-
-
1,869
Distributable earnings before realized losses from loan sales and other loan resolutions
$19,513
$18,463
$19,942
$18,978
Realized loss on loan write-offs related to loan sales and REO conversions
-
-
-
-
The following tables provide a reconciliation of GAAP net income to GAAP Net Income Attributable to Common Stockholders and Distributable Earnings (in thousands, except share and per share data):
Distributable Earnings | $19,513 | $18,463 | $19,942 | $18,978 | ||
Weighted-Average Common Shares Outstanding, Basic | 78,252,513 | 78,269,283 | 78,515,639 | 79,474,862 | ||
Weighted-Average Common Shares Outstanding, Diluted | 79,063,393 | 78,445,515 | 78,813,809 | 80,208,877 | ||
Distributable earnings before realized losses from loan sales and other loan resolutions per Common Share, Basic | $0.25 | $0.24 | $0.25 | $0.24 | ||
Distributable earnings before realized losses from loan sales and | ||||||
other loan resolutions per Common Share, Diluted | $0.25 | $0.24 | $0.25 | $0.24 | ||
Distributable Earnings per Common Share, Basic | $0.25 | $0.24 | $0.25 | $0.24 | ||
Distributable Earnings per Common Share, Diluted | $0.25 | $0.24 | $0.25 | $0.24 | ||
Book Value Per Common Share
As of the Period Ended | ||||
Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | |
Total Stockholders' Equity | $1,062,134 | $1,068,023 | $1,082,530 | $1,090,837 |
Series C Preferred Stock ($201,250 aggregate liquidation preference) | (201,250) | (201,250) | (201,250) | (201,250) |
Series A Preferred Stock ($125 aggregate liquidation preference) | (125) | (125) | (125) | (125) |
Stockholders' Equity, Net of Preferred Stock | $860,759 | $866,648 | $881,155 | $889,462 |
Number of Common Shares Outstanding at Period End | 77,801,209 | 78,318,722 | 78,306,713 | 79,420,606 |
Book Value per Common Share | $11.06 | $11.07 | $11.25 | $11.20 |
Includes preferred stock dividends declared and paid for Series A preferred stock and Series C Preferred Stock
GAAP Gain on sale of real estate owned, net includes the impact of $5.1 million of depreciation and amortization expense recognized in previous quarters. For purposes of Distributable Earnings, depreciation and amortization expense on real estate owned is an add back in the quarter recognized. Accordingly, in the reporting period sold, the GAAP Gain on sale of real estate owned, net must be reduced by the accumulated depreciation and amortization expense previously recognized.

