UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

~~Washington~~WASHINGTON, D.C. 20549

FORM 10-K

(Mark One)

ý ☒ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

~~For~~FOR ~~the~~THE ~~fiscal~~FISCAL ~~year~~YEAR ~~ended~~ENDED ~~December~~ DECEMBER 31, ~~2016~~ 2018

orOR

o☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

~~For~~Commission ~~the~~File ~~transition~~Number: ~~period from to~~ 000-54671*

~~Commission~~N1 ~~File~~Liquidating ~~Number: 000-54671~~ Trust

NORTHSTAR REAL ESTATE INCOME TRUST, INC.

(Exact Name of Registrant as Specified in its Charter)

Maryland(State or Other Jurisdiction ofIncorporation or Organization) 26-4141646(IRS EmployerIdentification No.)



Maryland	32-6497467
(State or Other Jurisdiction of	(IRS Employer
Incorporation or Organization)	Identification No.)

~~399~~515 ~~Park~~S. ~~Avenue~~Flower St., ~~18th~~44th Floor, ~~New~~Los ~~York~~Angeles, NYCA ~~10022~~90071

(Address of Principal Executive Offices, Including Zip Code)

(~~212~~310) ~~547~~282-~~2600~~8820

(Registrant’s Telephone Number, Including Area Code)

Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934: None

Securities registered pursuant to Section 12(g) of the Securities Exchange Act of 1934: None

~~Common~~Indicate ~~Stock~~by check mark if the registrant is a well-known seasoned issuer, $0as defined in Rule 405 of the Securities Act.01 ~~par~~Yes ~~value~~o ~~per~~No ~~share~~x

Indicate by check mark if the registrant is anot ~~well-known~~required ~~seasoned~~to ~~issuer,~~file asreports ~~defined~~pursuant into ~~Rule~~Section ~~405~~13 or 15(d) of the ~~Securities~~ Act. * Yes o No ýo

Indicate by check mark ifwhether the registrant is(1) has ~~not~~filed all reports required to ~~file~~be ~~reports~~filed ~~pursuant~~by to Section 13 or 15(d) of the Securities Exchange Act. of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.* Yes o No ýo

Indicate by check mark whether the registrant ~~(1)~~ has ~~filed~~submitted ~~all~~electronically ~~reports~~every Interactive Data File required to be ~~filed~~submitted bypursuant ~~Section~~to 13Rule 405 ~~or 15(d)~~ of ~~the~~Regulation S-T ~~Securities~~(§232.405 ~~Exchange Act~~ of ~~1934~~this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to ~~file~~submit such ~~reports~~files)~~, and (2) has been subject to such filing requirements for the past 90 days~~. * Yes ýo No o

Indicate by check mark ~~whether~~if ~~the~~disclosure ~~registrant~~of ~~has~~delinquent ~~submitted~~filers ~~electronically~~pursuant ~~and~~to ~~posted~~Item 405 onof ~~its~~Regulation ~~corporate~~S-K ~~Web~~(§229.405 ~~site,~~of ifthis ~~any,~~chapter) ~~every~~is ~~Interactive~~not ~~Data~~contained ~~File~~herein, ~~required~~and towill not be ~~submitted~~contained, ~~and posted pursuant~~ to ~~Rule~~the ~~405~~best of ~~Regulation~~registrant’s ~~S-T~~knowledge, ~~(§232.405~~in ofdefinitive ~~this~~proxy ~~chapter)~~or ~~during~~information ~~the~~statements ~~preceding~~incorporated 12by ~~months~~reference ~~(or~~in ~~for~~Part III ~~such~~of ~~shorter~~this ~~period~~Annual ~~that~~Report ~~the~~on ~~registrant~~Form ~~was~~10-K ~~required~~or toany ~~submit~~amendment ~~and~~to ~~post~~this ~~such~~Annual ~~files).~~Report ~~Yes~~on ýForm No 10-K.* o

~~Indicate~~Table ~~by check mark if disclosure~~ of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Annual Report on Form 10-K or any amendment to this Annual Report on Form 10-K. oContents

~~Large~~Indicate by check mark whether the registrant is a large accelerated filer, oan ~~Accelerated~~accelerated filer, oa ~~Non~~non-accelerated filer, ýsmaller ~~(Do~~reporting ~~not~~company ~~check~~or ifan ~~asmaller~~emerging ~~reporting~~growth company). See ~~Smaller~~the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” oand “emerging growth company” in Rule 12b-2 of the Exchange Act.

~~Indicate~~Large byaccelerated ~~check~~filer ~~mark~~o ~~whether~~Accelerated ~~the~~filer ~~registrant~~o isNon-accelerated afiler ~~shell~~x ~~company~~Smaller ~~(as~~reporting ~~defined~~company inoEmerging ~~Rule 12b-2~~growth ofcompany ~~the Exchange Act). Yes~~ o ~~No ý~~

~~There~~If isan noemerging ~~established~~growth ~~trading~~company, ~~market~~indicate ~~for~~by check mark if the registrant’s ~~common~~has ~~stock,~~elected ~~and~~not ~~therefore~~to use the ~~aggregate~~extended ~~market~~transition ~~value~~period offor ~~the~~complying ~~registrant’s~~with ~~common~~any ~~stock~~new ~~held~~or byrevised ~~non-affiliates~~financial ~~cannot~~accounting bestandards ~~determined~~provided pursuant to Section 13(a) of the Exchange Act. o

Indicate ~~the~~by ~~number~~check ofmark ~~shares~~whether ~~outstanding~~the ofregistrant ~~each~~is ofa ~~the~~shell ~~registrant’s~~company ~~classes~~(as ofdefined ~~common~~in ~~stock,~~Rule as12b-2 of the ~~latest~~Exchange ~~practicable date:~~Act). Yes o No x

~~The~~State ~~Company~~the ~~has~~aggregate ~~one~~market ~~class~~value of the voting and non-voting common ~~stock,~~equity ~~$0.01~~held ~~par~~by ~~value~~non-affiliates ~~per~~computed ~~share,~~by ~~120~~reference to the price at which the common equity was last sold,~~003,412~~ ~~shares~~or ~~outstanding~~the average bid and asked price of such common equity, as of ~~March 10~~June 30, ~~2017~~2018. Not applicable.

As of March 28, 2019, there were 119,333,203 units of beneficial interest in N1 Liquidating Trust outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

~~NORTHSTAR REAL ESTATE INCOME TRUST, INC.~~None



*	N1 Liquidating Trust is the transferee of the assets and liabilities of NorthStar Real Estate Income Trust, Inc. and files reports under the Securities and Exchange Commission (the “SEC”) file number for NorthStar Real Estate Income Trust, Inc. NorthStar Real Estate Income Trust, Inc. filed a Form 15 on February 1, 2018, indicating its notice of termination of registration and filing requirements.

Table of Contents

N1 LIQUIDATING TRUST

FORM 10-K

TABLE OF CONTENTS

Index		Page
	PART I
Item 1.	Business	5
Item 1A.	Risk Factors	1610
Item 1B.	Unresolved Staff Comments	5417
Item 2.	Properties	5417
Item 3.	Legal Proceedings	5417
Item 4.	Mine Safety Disclosures	5417
	PART II
Item 5.	Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities	5518
Item 6.	Selected Financial Data	5819
Item 7.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	5820
Item 7A.	Quantitative and Qualitative Disclosures About Market Risk	8426
Item 8.	Financial Statements and Supplementary Data	8627
Item 9.	Changes in and Disagreements with Accountants on Accounting and Financial Disclosure	~~131~~35
Item 9A.	Controls and Procedures	~~131~~35
Item 9B.	Other Information	~~132~~35
	PART III
Item 10.	Directors, Executive Officers and Corporate Governance	~~133~~36
Item 11.	Executive Compensation	~~133~~38
Item 12.	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters	~~133~~39
Item 13.	Certain Relationships and Related Transactions and Director Independence	~~133~~39
Item 14.	Principal Accountant Fees and Services	~~133~~41
	PART IV
Item 15.	Exhibits and Financial Statement Schedules	~~134~~42
Item 16.	Form 10-K Summary	43

Table of Contents

FORWARD-LOOKING STATEMENTS

This Annual Report on Form 10-K contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, or Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or Exchange Act. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “may,” “will,” “should,” “potential,” “intend,” “expect,” “seek,” “anticipate,” “estimate,” “believe,” “could,” “project,” “predict,” “continue,” “future” or other similar words or expressions. Forward-looking statements are not guarantees of performance and are based on certain assumptions, discuss future expectations, describe plans and strategies, contain projections of results of operations or of financial condition or state other forward-looking information. Such statements include, but are not limited to, those relating to our ability to make distributions to our stockholders, our reliance on our advisor and our sponsor, the operating performance of our investments, our financing needs, the effects of our current strategies and investment activities and our ability to effectively deploy capital. Our ability to predict results or the actual effect of plans or strategies is inherently uncertain, particularly given the economic environment. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results and performance could differ materially from those set forth in the forward-looking statements and you should not unduly rely on these statements. These forward-looking statements involve risks, uncertainties and other factors that may cause our actual results in future periods to differ materially from those forward-looking statements. These factors include, but are not limited to:

• adverse economic conditions and the impact on the commercial real estate industry;

• our ability to deploy capital quickly and successfully;

• our dependence on the resources and personnel of our advisor, our sponsor and their affiliates, including our advisor’s ability to source and close on attractive investment opportunities on our behalf;

• the performance of our advisor, our sponsor and their affiliates;

• our liquidity and access to capital;

• our use of leverage;

• our ability to make distributions to our stockholders;

• the lack of a public trading market for our shares;

• the effect of economic conditions on the valuation of our investments;

• the effect of paying distributions to our stockholders from sources other than cash flow provided by operations;

• the impact of our sponsor’s recently completed merger with NorthStar Realty Finance Corp. and Colony Capital, Inc., and whether any of the anticipated benefits to our advisor’s and its affiliates’ platform will be realized in full or at all;

• our advisor’s and its affiliates’ ability to attract and retain qualified personnel to support our operations and potential changes to key personnel providing management services to us;

• our reliance on our advisor and its affiliates and sub-advisors/co-venturers in providing management services to us, the payment of substantial fees to our advisor, the allocation of investments by our advisor and its affiliates among us and the other sponsored or managed companies and strategic vehicles of our sponsor and its affiliates, and various potential conflicts of interest in our relationship with our sponsor;

• the impact of market and other conditions influencing the performance of our investments relative to our expectations and the impact on our actual return on invested equity, as well as the cash provided by these investments;

• changes in our business or investment strategy;

• the impact of economic conditions on borrowers of the debt we originate and acquire and the mortgage loans underlying the commercial mortgage backed securities in which we invest as well as on the tenants of the real property that we own;

• changes in the value of our portfolio;

• the impact of fluctuations in interest rates;

• our ability to realize current and expected returns over the life of our investments;

• any failure in our advisor’s and its affiliates’ due diligence to identify relevant facts during our underwriting process or otherwise;

Table of Contents

•FORWARD-LOOKING ~~illiquidity of debt investments, equity investments or properties in our portfolio;~~STATEMENTS

•This ~~our~~Annual ~~ability~~Report toon ~~finance~~Form ~~our~~10-K ~~assets~~contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, or Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or Exchange Act. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “may,” “will,” “should,” “potential,” “intend,” “expect,” “seek,” “anticipate,” “estimate,” “believe,” “could,” “project,” “predict,” “continue,” “future” or other similar words or expressions. Forward-looking statements are not guarantees of performance and are based on ~~terms~~certain assumptions, discuss future expectations, describe plans and strategies, contain projections of results of operations or of financial condition or state other forward-looking information. Although we believe that the expectations reflected in such forward-looking statements are ~~acceptable~~based toon usreasonable assumptions, ifour atactual ~~all~~results and performance could differ materially from those set forth in the forward-looking statements and you should not unduly rely on these statements. These forward-looking statements involve risks, ~~including~~uncertainties and other factors that may cause our ~~ability~~actual results in future periods to ~~complete~~differ ~~securitization~~materially ~~financing~~from ~~transactions;~~those forward-looking statements. These factors include, but are not limited to:

• ~~environmental~~the ~~compliance~~ability ~~costs~~to ~~and~~complete ~~liabilities~~our plan of liquidation, in the timeframe estimated or at all;

• ~~risks~~greater ~~associated~~than ~~with~~expected ~~our~~liquidation ~~joint~~costs ~~ventures~~or ~~and unconsolidated entities, including our lack of sole decision making authority and the financial condition of our joint venture partners~~liabilities;

• ~~increased~~our ~~rates~~ability ofto ~~loss~~make ordistributions ~~default~~to ~~and~~our ~~decreased~~beneficiaries ~~recovery~~prior onto ~~our~~a ~~investments~~liquidation or at all;

• the ~~degree~~lack ~~and~~of ~~nature~~a ofpublic trading market for our ~~competition~~units of the beneficial interests;

• the ~~effectiveness~~effect of ~~our~~economic ~~risk~~or ~~and~~market ~~portfolio~~conditions ~~management~~on ~~strategies~~the valuation of the collateral underlying the first mortgage loan in which a subsidiary of the Trust (as defined herein) holds the Junior Participation (as defined herein);

• the ~~potential~~impact ~~failure~~of toeconomic ~~maintain~~conditions ~~effective~~on ~~internal~~the ~~controls,~~first ~~disclosure~~mortgage ~~and~~loan ~~procedures~~in which a subsidiary of the Trust holds the Junior Participation;

• ~~regulatory~~borrower ~~requirements~~default ~~with~~or ~~respect to our business generally, as well as the related cost of compliance~~bankruptcy;

• ~~legislative~~the ~~and~~borrower’s ~~regulatory~~ability ~~changes,~~to ~~including~~sell ~~changes~~or todispose ~~laws~~of ~~governing~~all ~~the~~or ~~taxation~~portions of ~~real~~the ~~estate~~collateral ~~investment~~in ~~trusts,~~the timeframe anticipated or ~~REITs~~at all, and ~~changes~~any toresulting ~~laws~~impact ~~affecting~~on ~~non-traded~~proceeds ~~REITs~~available ~~and~~for ~~alternative~~distribution ~~investments~~to ~~generally~~unitholders;

• ~~our~~a ~~ability~~decrease toin ~~maintain~~the ~~our~~value ~~qualification~~of asthe aproperties ~~REIT~~securing ~~for~~the ~~federal~~first ~~income~~mortgage ~~tax~~loan ~~purposes~~in ~~and~~which ~~limitations~~a ~~imposed~~subsidiary onof ~~our~~the ~~business~~Trust byholds ~~our~~the ~~status~~Junior ~~as a REIT~~Participation;

• ~~the~~difficulties ~~loss~~in ofeconomic ~~our~~conditions ~~exemption~~in ~~from~~our ~~registration~~geographic ~~under~~markets ~~the~~and ~~Investment~~industry ~~Company Act of 1940, as amended~~sector;

• ~~general~~changes ~~volatility~~ in ~~capital~~our ~~markets~~management;

• the ~~adequacy~~failure to achieve the desired tax impact of ~~our~~the ~~cash~~transactions ~~reserves~~contemplated with respect to the Trust and ~~working~~resultant ~~capital~~tax treatment relating to, arising from or incurred in connection with such transactions; and

• ~~other risks associated with investing in our targeted investments, including~~ changes into ~~our~~U.S. ~~industry,~~generally ~~interest~~accepted ~~rates,~~accounting ~~the~~principles ~~securities markets, the general economy or the capital markets and real estate markets specifically~~(“GAAP”).

The foregoing list of factors is not exhaustive. All forward-looking statements included in this Annual Report on Form 10-K are based on information available to us on the date hereof, and we are under no duty to update any of the forward-looking statements after the date of this report to conform these statements to actual results.

Factors that could have a material adverse effect on our ~~operations~~liquidation ~~and~~value ~~future prospects~~ are set forth in our filings with the ~~U.S.~~United States Securities and Exchange Commission, or the SEC, including the “Risk Factors” in this Annual Report on Form 10-K beginning on page 1610. The risk factors set forth in our filings with the SEC could cause our actual results to differ significantly from those contained in any forward-looking statement contained in this report.

Table of Contents

PART I.

Item 1. Business

References to the “Trust,” “we,” “us” or “our” refer to ~~NorthStar~~N1 ~~Real~~Liquidating ~~Estate Income~~ Trust, ~~Inc.~~ and its ~~subsidiaries~~subsidiary, ~~in all cases acting through our external advisor,~~ unless context specifically requires otherwise.

Overview

WeN1 ~~were~~Liquidating ~~formed~~Trust towas ~~originate,~~formed ~~acquire~~on ~~and~~January ~~asset~~5, ~~manage~~2018 as a ~~diversified~~statutory ~~portfolio~~trust ofunder ~~commercial~~Maryland ~~real~~law ~~estate,~~to orhold ~~CRE, debt, select equity~~ and ~~securities~~liquidate ~~investments,~~a ~~predominantly in the United States. We may also invest in CRE investments internationally. CRE debt investments include~~ first mortgage ~~loans,~~loan ~~subordinate~~(the ~~mortgage~~“Loan”) ~~and~~previously ~~mezzanine~~held ~~loans~~by ~~and~~NorthStar ~~participations~~Real inEstate ~~such~~Income ~~loans~~Trust, ~~and preferred equity interests~~Inc. ~~Real~~ ~~estate~~(“NorthStar ~~equity investments include direct ownership in properties~~I”), which ~~may~~was beexcluded ~~structurally~~from ~~senior~~the tocombination a(the ~~third-party~~“Combination”) ~~partner’s~~of ~~equity,~~substantially asall ~~well as indirect interests in real estate through real estate private equity funds, or PE Investments. CRE securities primarily consist~~ of ~~commercial mortgage-backed securities, or CMBS, and may in~~ the ~~future~~assets ~~include~~of ~~unsecured~~NorthStar ~~real estate investment trust~~I, orNorthStar ~~REIT~~Real ~~debt,~~Estate ~~collateralized~~Income ~~debt obligation~~II, ~~or CDO, notes and other securities~~Inc. In ~~addition,~~(“NorthStar weII”) ~~may own investments through joint ventures. We were formed in January 2009 as a Maryland corporation~~ and ~~commenced operations in October 2010. We elected to be taxed as~~ a ~~REIT~~select ~~under~~portfolio ~~the~~of ~~Internal~~assets ~~Revenue Code~~ of ~~1986,~~Colony ~~as amended~~Capital, ~~commencing~~Inc. ~~with~~(“CLNY”) ~~the~~to ~~taxable~~create ~~year~~Colony ~~ended~~Credit ~~December~~Real 31Estate, ~~2010~~Inc. We, ~~conduct our operations so as to continue to qualify as~~ a ~~REIT~~publicly-traded ~~for~~real ~~U.S.~~estate ~~federal~~investment ~~income~~trust ~~tax purposes~~(“CLNC”).

~~We are externally managed and have no employees.~~ Prior to ~~January~~the 11Combination, ~~2017, we were managed by an affiliate of~~ NorthStar ~~Asset~~I, ~~Management~~a ~~Group~~Maryland ~~Inc.~~corporation ~~(NYSE:~~formed ~~NSAM),~~in ~~or NSAM. Effective~~ January 102009, ~~2017~~originated, ~~NSAM~~acquired ~~completed its previously announced merger with Colony Capital, Inc., or Colony, NorthStar Realty Finance Corp., or NorthStar Realty,~~ and ~~Colony~~asset ~~NorthStar,~~managed ~~Inc., or Colony NorthStar,~~ a ~~wholly-owned~~diversified ~~subsidiary~~portfolio of ~~NSAM,~~commercial ~~which~~real weestate ~~refer~~debt toand asselect ~~the~~equity ~~mergers, with Colony NorthStar surviving the mergers~~ and ~~succeeding~~securities ~~NSAM as our Sponsor~~investments. AsNorthStar aI ~~result~~operated ofand ~~the~~elected ~~mergers,~~to ~~our~~be ~~Sponsor~~treated ~~became~~as ~~an internally-managed equity REIT, with~~ a ~~diversified~~ real estate ~~and~~ investment ~~management~~trust ~~platform~~for ~~and publicly-traded on the NYSE under the ticker symbol “CLNS”~~U. InS. ~~addition,~~federal ~~following~~income ~~the~~tax ~~mergers~~purposes, ~~NSAM~~commencing ~~J-NSI~~with ~~Ltd,~~its antaxable ~~affiliate~~year ofended ~~NSAM,~~December ~~or our Advisor~~31, ~~became a subsidiary of Colony NorthStar~~2010. ~~Our Advisor manages our day-to-day operations pursuant to an advisory agreement. The mergers had no material impact on our operations.~~

~~Our~~On ~~Sponsor~~January ~~and~~31, ~~its~~2018, ~~affiliates~~the ~~also~~closing ~~provide~~date ~~asset~~of ~~management~~the Combination, NorthStar I completed its merger with and ~~other~~into ~~services~~CLNC to(the “NorthStar ~~Realty~~I ~~Europe Corp~~Merger”). At the effective time of the NorthStar I Merger (~~NYSE:~~the ~~NRE~~“NorthStar I Merger Effective Time”), ~~other~~each ~~sponsored~~share ~~public~~of ~~retail-focused~~NorthStar ~~companies,~~I’s ~~private~~common ~~funds~~stock, ~~and~~par ~~any~~value ~~other~~$0.01 ~~companies~~per ~~our~~share, ~~Sponsor~~issued and ~~its~~outstanding ~~affiliates~~immediately ~~may~~prior ~~manage~~to in the ~~future~~NorthStar I Merger Effective Time, orwas ~~collectively~~cancelled and converted into the ~~Managed~~right ~~Companies~~to receive 0.3532 shares of Class A common stock of CLNC, ~~both~~plus cash in lieu of any fractional shares (the ~~United~~“NorthStar ~~States~~I ~~and~~Merger ~~internationally~~Consideration”). AsIn ofaddition, ~~February~~prior 28to the NorthStar I Merger Effective Time, ~~2017~~NorthStar I distributed to its stockholders, ~~our~~as ~~Sponsor~~a ~~had~~special andividend, ~~aggregate~~all of ~~$56.0~~the ~~billion~~units of ~~assets~~beneficial ~~under~~interest ~~management~~in the Trust (the “Units”), ~~adjusted~~with ~~for~~each ~~commitments~~share toof ~~acquire~~NorthStar orI’s ~~sell~~common ~~certain~~stock ~~investments~~receiving byone ~~our~~Unit ~~Sponsor~~(plus ~~and~~a fractional portion of a Unit equal to any fractional shares) (the ~~Managed~~“Special ~~Companies~~Dividend”).

~~Previously,~~On weFebruary ~~were managed by an affiliate of NorthStar Realty until June 30~~1, ~~2014~~2018, ~~when~~NorthStar itI ~~spun-off~~filed ~~its~~a ~~asset~~Form ~~management~~15 ~~business into NSAM. Concurrent~~ with the ~~spin-off~~SEC ~~our Advisor agreed~~ to ~~manage~~terminate our day-to-day operations on terms substantially similar to those set forth in our prior advisory agreement with NS Real Estate Income Trust Advisor, LLC, or our Prior Advisor. References to our Prior Advisor herein refer to the ~~services~~registration ~~performed~~of byNorthStar ~~and~~I’s ~~fees~~common ~~paid~~stock ~~and~~under ~~accrued to our Prior Advisor during~~ the ~~period~~Exchange ~~prior to June 30~~Act, ~~2014. The~~at ~~spin-off~~which ofpoint NorthStar ~~Realty’s~~I ~~asset~~ceased ~~management~~filing ~~business~~reports ~~had~~under nothe ~~impact~~Exchange ~~on our operations~~Act.

~~Our~~The ~~primary investment types are as follows:~~Trust

•On ~~Commercial~~January ~~Real~~31, ~~Estate~~2018, ~~Debt~~in -accordance ~~Our~~with ~~CRE~~the ~~debt~~provisions ~~investments~~of ~~include~~the ~~first~~combination ~~mortgage~~agreement ~~loans~~(the “Combination Agreement”), ~~subordinate~~which provisions (together with the Liquidating Trust Agreement (as defined below)) we refer to herein as our “plan of liquidation,” NorthStar I, through a subsidiary, transferred the Loan to N1 Hendon Holdings, LLC, a Delaware limited liability company (the “Liquidating Company”), in exchange for all of the common equity interests ~~and~~in ~~mezzanine~~the ~~loans~~Liquidating Company. Following such transfer, the Liquidating Company entered into a participation agreement (the “Participation Agreement”) with CFI Hendon Holdings, LLC, a Delaware limited liability company and ~~participations~~subsidiary of CLNY (“CFI Holdings”), pursuant to which CFI Holdings purchased from the Liquidating Company a $65.0 million senior participation interest in ~~such~~the ~~loans~~Loan (the “Senior Participation”), asand ~~well~~the asLiquidating ~~preferred~~Company ~~equity~~retained ~~interests~~a $85.15 million junior participation interest in the Loan (the “Junior Participation”).

•Also ~~Commercial~~on ~~Real~~January ~~Estate~~31, ~~Equity~~2018, -Sujan ~~Our~~S. ~~CRE~~Patel, ~~equity~~James ~~investments~~J. ~~include~~Thomas ~~direct~~and ~~ownership~~Chris S. Westfahl, in ~~real~~their ~~estate,~~capacities ~~which~~as ~~may~~trustees beof ~~structurally~~the ~~senior~~Trust, toand aNorthStar ~~third-party~~I ~~partner’s~~entered ~~equity~~into an Agreement and ~~indirect~~Declaration of Trust (the “Liquidating Trust Agreement”). NorthStar I subsequently transferred all of its ownership interests in ~~real~~the ~~estate~~Liquidating ~~through~~Company PEto ~~Investments~~the ~~since~~Trust in exchange for 100% of the ~~underlying~~outstanding ~~collateral~~Units, which NorthStar I then distributed in the ~~funds~~Special isDividend ~~primarily~~to ~~real~~its ~~estate~~stockholders. Effective as of December 6, 2018, Sujan S. Patel resigned as a trustee of the Trust, and David Belford was concurrently appointed by the remaining trustees as Chairman and a trustee of the Trust.

•The ~~Commercial~~Trust ~~Real~~holds ~~Estate~~the ~~Securities~~Loan -through ~~Our~~its ~~CRE~~ownership ~~securities~~of ~~investments~~100% ~~may~~of ~~include~~the ~~CMBS,~~membership ~~unsecured~~interests ~~REIT~~in ~~debt~~the Liquidating Company, ~~CDO~~which ~~notes~~directly ~~and~~holds ~~other~~the ~~securities~~Loan. The Trust acts as the managing member of the Liquidating Company. The organizational structure of the Trust and its assets is as follows:

We believe that our targeted investment types are complementary to each other due to their overlapping sources of investment opportunities, common reliance on real estate fundamentals and ability to apply similar portfolio management and servicing skills to maximize value and to protect shareholder capital. We believe our Advisor’s platform and experience provide us the flexibility to invest across the real estate capital structure.

Table of Contents

~~Primary~~The ~~Offering~~beneficial ~~(including~~interests ~~7.6~~in ~~million~~the ~~shares~~Trust ~~reallocated~~are ~~from~~expressed ~~our~~in ~~DRP~~terms of units for ease of administration, orbut ~~our~~the ~~Total~~Units ~~Primary~~are ~~Offering)~~not ~~was~~certificated. ~~completed~~Each onUnit ~~July~~represents 1,ownership ~~2013~~of ~~and~~an undivided proportionate interest in all of the ~~shares~~assets ~~initially~~and ~~registered~~liabilities ~~for~~of ~~our~~the ~~Offering were issued~~Trust. AsSubject ato ~~result~~certain oflimited anexceptions ~~additional~~with ~~registration~~regard ~~statement~~ to ~~offer~~retirement upaccounts, toUnits ~~10.0~~may ~~million~~not ~~shares~~be ~~pursuant~~transferred toor ~~our~~assigned ~~DRP~~other than by will, weintestate ~~continue~~succession or operation of law, and except for certain limited transfers by a tax-qualified employee retirement plan or account to ~~offer~~the ~~DRP~~extent ~~shares~~required ~~beyond~~to ~~our~~satisfy ~~Total~~a ~~Primary~~required ~~Offering~~minimum distribution.

WeThe ~~have~~Liquidating ~~raised~~Trust ~~total~~Agreement ~~gross~~provides ~~proceeds~~that our trustees are responsible for overseeing the management and liquidation of ~~$1.1~~the ~~billion~~Trust’s inassets, including servicing through the ~~Offering. In~~maturity ~~addition~~or otherwise disposing of the Loan, ~~from~~and that our trustees have the ~~close~~discretion to make distributions of available cash to the ~~Primary~~beneficiaries ~~Offering~~as ~~through~~and ~~March 10~~when they deem such distributions to be in the best interests of the beneficiaries, ~~2017~~taking into account the administrative costs of making such distributions, weour ~~have~~anticipated ~~raised~~costs anand ~~additional~~expenses ~~$0.2~~and ~~billion~~such inother ~~gross~~factors ~~proceeds~~as ~~pursuant~~they tomay ~~our~~consider ~~DRP~~appropriate.

~~Our~~The ~~Investments~~Liquidating Trust Agreement further provides that the Trust will terminate upon the earlier of (i) the liquidation and distribution of the net proceeds of all the assets held by the Trust and its subsidiaries or (ii) three years from January 31, 2018. Notwithstanding the foregoing, the trustees may continue the existence of the Trust beyond the three-year term if the trustees reasonably determine that an extension is necessary to fulfill the purposes of the Trust. As a result of the Loan Modification discussed below, the Loan is scheduled to mature on December 9, 2020, with three, one-year extension options at the borrower group’s (the “Borrower”) option subject to satisfying certain conditions. To the extent that the Borrower meets the required conditions and exercises its options to extend the term of the Loan, the Trust expects to extend the term of the Trust accordingly.

~~The~~We ~~following~~currently ~~table~~operate ~~presents~~as ~~our~~one ~~investments~~reportable assegment comprised of ~~December 31,~~the ~~2016,~~Junior ~~adjusted~~Participation. ~~for~~Refer ~~acquisitions,~~to ~~dispositions~~Item 7, “Management’s Discussion and ~~commitments~~Analysis toof ~~purchase~~Financial Condition and ~~sell~~Results ~~through~~of ~~March 10,~~Operations” ~~2017~~and ~~(refer~~Item to8, ~~the~~“Financial ~~below~~Statements and ~~“Recent~~Supplementary ~~Developments~~Data,”) ~~(dollars~~for infurther ~~thousands):~~details concerning our financial information.

Investment Type:	Count	PrincipalAmount/Cost(1)		% of Total
CRE Debt	Loans
First mortgage loans(2)(3)	12	$	500,753	31.2	%
Mezzanine loans(2)	5	77,639		4.8	%
Preferred equity interests	1	78,591		4.9	%
Total CRE debt	18	656,983		40.9	%
Operating Real Estate(4)	Properties
Industrial	23	107,351		6.7	%
Multi-tenant office	14	319,414		19.9	%
Multifamily	2	120,249		7.5	%
Student Housing	3	68,436		4.3	%
Total Operating Real Estate	42	615,450		38.4	%
PE Investments(2)
PE Investment I	1	31,655		2.0	%
PE Investment IIA	1	67,680		4.2	%
PE Investment IIB	1	60,692		3.8	%
PE Investment III	1	16,236		1.0	%
Total PE Investments	4	176,263		11.0	%
CRE Securities
CMBS	14	155,194		9.7	%
Total CRE securities	14	155,194		9.7	%
Total	78	$	1,603,890	100.0	%

Advisor

~~___________________________________________________~~On January 31, 2018, the Trust, the Liquidating Company, and CNI NSI Advisors, LLC, a Delaware limited liability company (the “Advisor”), entered into a management services agreement (the “Management Services Agreement”) pursuant to which the Advisor was appointed to provide assistance in the management, sale, disposition and/or liquidation of the Trust’s assets, and to provide administrative services to the Trust, the Liquidating Company and their subsidiaries. The Advisor is an affiliate of CLNY and CFI Holdings, the holder of the Senior Participation.

(1) Based on principal amount for real estate debt and securities investments, fair value for our PE Investments and cost for real estate equity, which includes purchase price allocations related to net intangibles, deferred costs and other assets.

(2) Includes future funding commitments on CRE debt and the deferred purchase price for PE Investment IIA, PE Investment IIB and PE Investment III (as defined below).

(3) Excludes three senior participations in mortgage loans sold into a securitization financing transaction.

(4) Includes real estate owned, or REO, of $67.5 million.

For financial information regarding our reportable segments, refer to Note 14. “Segment Reporting” in our accompanying consolidated financial statements included in Part II, Item 8. “Financial Statements and Supplementary Data.”

Underwriting Process

We use a rigorous investment and underwriting process that has been developed and utilized by our Advisor’s and its affiliates’ senior management teams leveraging their extensive commercial real estate expertise over many years and real estate cycles which focuses on some or all of the following factors designed to ensure each investment is evaluated appropriately: (i) macroeconomic conditions that may influence operating performance; (ii) fundamental analysis of underlying real estate, including tenant rosters, lease terms, zoning, necessary licensing, operating costs and the asset’s overall competitive position in its market; (iii) real estate market factors that may influence the economic performance of the investment, including leasing conditions and overall competition; (iv) the operating expertise and financial strength and reputation of a tenant, operator, partner or borrower; (v) the cash flow in place and projected to be in place over the term of the investment and potential return; (vi) the appropriateness of the business plan and estimated costs associated with tenant buildout, repositioning or capital improvements; (vii) an internal and

Table of Contents

~~third-party~~Trust valuation of a property, investment basis relative to the competitive set and the ability to liquidate an investment through a sale or refinancing; (viii) review of third-party reports including appraisals, engineering and environmental reports; (ix) physical inspections of properties and markets; (x) the overall legal structure of the investment, contractual implications and the lenders’ rights; and (xi) the tax and accounting impact. Objectives

~~Consistent~~Our ~~with~~primary ~~our~~objective ~~investment~~is ~~strategy,~~to aprudently ~~majority~~manage ofthe ~~our~~Loan ~~diversified~~until ~~portfolio~~it is ~~comprised~~disposed of ~~CRE~~or ~~debt~~matures, ~~investments~~and to collect and ~~CRE~~distribute ~~securities~~the proceeds from the Trust’s assets to its beneficiaries as promptly as possible. The ~~remainder~~amount per Unit that would be paid in cash upon the final maturity date or sale of the ~~portfolio~~Loan ~~consists~~will be determined by, among other things, market conditions, the Borrower’s ability to repay the remaining principal balance of ~~operating~~the ~~real~~Loan, ~~estate~~the principal and PEinterest ~~investments~~then owed on the Senior Participation, the amount of time it takes to complete the liquidation and the potential costs associated with the liquidation. There can be no assurance regarding the amount of cash that ultimately will be distributed to the beneficiaries in connection with the Trust or the timing of the liquidation of the Trust.

The ~~following~~Loan ~~section describes the major CRE asset classes in which we may invest~~ and ~~actively~~Junior ~~manage to maximize value and to protect capital.~~ Participation

~~Commercial~~Our ~~Real~~sole ~~Estate~~asset ~~Debt~~is the Junior Participation, which has an outstanding principal balance of $85.2 million as of March 28, 2019. The Junior Participation represents a subordinated interest in the Loan, which is a first mortgage loan collateralized by certain retail properties in the Southeast United States. The terms of the Junior Participation are governed by the Participation Agreement with CFI Holdings, which owns the Senior Participation. The outstanding principal balance of the Senior Participation is $45.6 million as of March 28, 2019.

~~Overview~~In accordance with the Participation Agreement, we may generally receive payments of interest and principal made by the Borrower on the Loan, subject the following order of priority: first, to CFI Holdings for any unreimbursed costs and expenses it paid with respect to the Loan; second, with respect to interest payments received, to CFI Holdings in an amount equal to the accrued and unpaid interest on the principal balance of the Senior Participation at a rate equal to the modified interest rate (as described below); third, with respect to interest payments received, to the Liquidating Company in an amount equal to the accrued and unpaid interest on the principal balance of the Junior Participation at a rate equal to the modified interest rate; fourth, with respect to any principal payments received, to CFI Holdings until the principal balance of the Senior Participation has been reduced to zero and there are no outstanding obligations to CFI Holdings; fifth, with respect to any principal payments received, to the Liquidating Company until the principal balance of the Junior Participation has been reduced to zero and there are no outstanding obligations to Liquidating Company; and sixth, if any excess amount is available to be distributed in respect of the Loan, and not otherwise applied in accordance with the foregoing, any remaining amount shall be paid pro rata to CFI Holdings and Liquidating Company in accordance with their respective percentage interests.

~~Our~~If ~~CRE~~an ~~debt~~event ~~investment~~of ~~strategy~~default isoccurs ~~focused~~ on ~~originating~~the Loan, ~~acquiring~~pursuant ~~and~~to ~~asset~~the ~~managing~~Participation ~~CRE~~Agreement, ~~debt~~the ~~investments,~~order ~~including~~of priority of payments made on the Loan will change to reflect that CFI Holdings will first ~~mortgage~~receive ~~loans~~all interest and principal payments made on the Loan until CFI Holdings receives all of its unreimbursed costs and expenses, ~~subordinate~~and ~~mortgage~~accrued and ~~mezzanine~~unpaid ~~loans~~interest and ~~participations~~outstanding inprincipal ~~such~~on ~~loans~~the Senior Participation, before the Liquidating Company will receive any accrued and ~~preferred~~unpaid ~~equity~~interest ~~interests~~and outstanding principal on the Junior Participation.

WePursuant ~~emphasize~~to ~~direct~~the ~~origination~~Participation ofAgreement, ~~our~~the ~~debt~~Loan ~~investments~~is asserviced ~~this~~by ~~allows~~CFI usHoldings. aCFI ~~greater~~Holdings ~~degree~~provides the day-to-day management of ~~control~~the ~~over~~Loan, ~~how~~subject ~~they~~to ~~are~~our ~~underwritten~~consent ~~and~~for ~~structured~~certain ~~and~~major itdecisions, ~~provides~~including, usbut ~~the~~not ~~opportunity~~limited to, ~~syndicate~~a ~~all~~material ormodification ~~portions~~ of the ~~loan~~Loan (~~senior~~including orany ~~subordinate~~extension ~~interests)~~of the maturity date or change to ~~maximize~~the ~~returns,~~amount ifor ~~desired. Further,~~timing itof ~~facilitates~~principal and interest payments), a ~~more~~waiver ~~direct~~of ~~relationship~~an ~~with~~event ~~our~~of ~~borrowers~~default, ~~which~~a ~~helps~~transfer usor ~~maintain~~material aalteration ~~robust~~of ~~pipeline~~the ~~and~~retail ~~provides~~portfolio anserving ~~opportunity~~as collateral for usthe toLoan ~~earn~~(the ~~origination~~“Portfolio”), and ~~other~~the ~~fees~~approval of any additional lien on the property in the Portfolio.

~~Our~~In addition, we may not transfer the Junior Participation without CFI Holdings’ consent. Further, pursuant to the Participation Agreement, in the event that the Liquidating Company or its affiliate acquires title to any of the properties within the Portfolio on behalf of itself and CFI Holdings through foreclosure, delivery of a deed in lieu of foreclosure or otherwise, CFI Holdings has agreed to provide an additional $10 million loan to the Liquidating Company or its affiliate to fund the operations of any such properties acquired.

AsIn ofconnection ~~December 31,~~with ~~2016,~~the ~~adjusted~~Loan ~~for~~Modification ~~acquisitions,~~(as ~~dispositions~~described below), ~~and~~we ~~commitments~~recognized toan ~~purchase~~impairment ~~and~~charge ~~sell~~of ~~through March 10, 2017,~~ $~~657~~28.01 million, orin ~~40.9%~~the period ended December 31, of2018 ~~our~~on ~~assets~~the ~~were~~Junior ~~invested~~Participation. In addition, in ~~CRE~~accordance ~~debt,~~with ~~consisting~~liquidation ofbasis 18accounting ~~loans~~under ~~with~~GAAP, anwe ~~average~~recognized ~~investment~~aggregate ~~size~~losses of $369.5 million. relating to the exit fee waiver and the Modified Interest Rate ~~The~~(as ~~weighted~~described ~~average~~below) ~~extended~~as ~~maturity~~well as the additional management fees and other expenses that are expected to be incurred over the term of ~~our~~the ~~CRE~~Loan, ~~debt~~as ~~portfolio~~modified isby ~~4.4~~the ~~years~~Loan Modification.

~~The~~Loan ~~following~~Modification ~~table presents a summary of our CRE debt investments as of December 31, 2016, adjusted for acquisitions, dispositions,~~ and ~~commitments~~Amended ~~to purchase~~ and ~~sell~~Restated ~~through~~Participation ~~March 10, 2017 (dollars in thousands):~~Agreement

								Weighted Average						Floating Rateas % ofPrincipalAmount
Investment Type:	Count	PrincipalAmount(1)		CarryingValue		Allocation byInvestmentType(2)		Fixed Rate		SpreadoverLIBOR(3)		Total UnleveragedCurrentYield
First mortgage loans(4)	12	$	500,753	$	495,136	76.2	%	15.00	%	5.71	%	7.28	%	91.9	%
Mezzanine loans	5	77,639		77,621		11.8	%	12.16	%	11.00	%	12.12	%	36.7	%
Preferred equity interests(5)	1	78,591		79,008		12.0	%	10.00	%	—		10.00	%	—
Total/Weighted average	18	$	656,983	$	651,765	100.0	%	11.88	%	6.02	%	8.20	%	74.2	%

In February 2019, the Trust modified certain terms of the Loan (the “Loan Modification”) primarily by:

~~___________________________________________________~~(1) bifurcating the $150.15 million outstanding principal of the Loan into two tranches - a Tranche A and a Tranche B, with Tranche A equaling $65.6 million (reflecting a $19.4 million payment of Loan principal using a portion of the proceeds received from an insurance settlement agreement as described below) and continuing to bear interest at a rate of 620 basis

(1) Includes future funding commitments of $6.2 million.

(2) Based on principal amount.

(3) As of March 10, 2017, we had $450.4 million principal amount of floating-rate loans subject to a weighted average LIBOR floor of 0.34%.

(4) Excludes three senior participations in mortgage loans sold into a securitization financing transaction.

(5) Excludes an $8.7 million proportionate interest in a preferred equity investment owned by a joint venture partner.

Table of Contents

~~The~~points, ~~following~~plus ~~presents~~the ~~our~~greater ~~CRE~~of ~~debt~~(a) ~~portfolio’s~~25 ~~diversity~~basis ~~across~~points ~~investment~~and ~~type,~~(b) ~~property~~the ~~type~~30-day ~~and~~London ~~geographic~~Interbank ~~location~~Offered ~~based~~Rate on(“LIBOR”), ~~principal~~but ~~amount~~not asto ofexceed ~~December 31,~~9% ~~2016,~~per ~~adjusted~~annum ~~for~~(the ~~acquisitions,~~“Modified ~~dispositions,~~Interest ~~and~~Rate”). The ~~commitments~~remaining to$65.15 ~~purchase~~million ~~and~~Tranche ~~sell~~B ~~through~~of ~~March 10,~~the ~~2017:~~Loan no longer bears interest;

~~Debt~~(2) ~~Investments~~requiring bya ~~Investments~~new ~~Type~~$5.5 million capital contribution from the Borrower to be used for capital expenditures and subordinated to Tranche A;

~~Debt~~(3) ~~Investments~~extending bythe ~~Property~~initial ~~Type~~maturity ~~Debt~~date ~~Investments~~of bythe ~~Geographic~~Loan ~~Location~~to December 9, 2020, with three, one-year extension options at the Borrower’s option subject to satisfying certain conditions, including, among others, sales of select properties within the Portfolio;

~~Operating~~(4) ~~Real~~providing ~~Estate~~the Borrower with (a) an option, not to be exercised prior to July 9, 2020, to sell to an affiliate of Borrower select properties within the Portfolio (the “Initial Portfolio Sale Option”) and (b) an option, not to be exercised prior to June 9, 2022, to sell to an affiliate of Borrower any enclosed mall within the Portfolio (the “Enclosed Mall Sale Option”); and

~~Our~~(5) ~~operating~~waiving ~~real~~the ~~estate~~1% ~~investment~~exit ~~strategy~~fee ~~focuses~~ on ~~direct~~the ~~ownership in commercial real estate with an emphasis on properties with stable cash flow, which may be structurally senior to a third-party partner’s equity~~Loan. In addition, we may own operating real estate investments through joint ventures with one or more partners. As part of our real estate properties strategy, we explore a variety of real estate investments including multi-tenant office, multifamily, student housing and industrial. These properties are typically well-located with strong operating partners and we believe offer both attractive cash flow and returns.

In addition, in accordance with the Loan Modification, and in consideration of the Borrower’s new capital contribution, the Borrower will be entitled to an 8% return on its new capital contribution funded from certain excess net operating income generated by the Portfolio (if any).

(i) 20% of proceeds from a sale of Portfolio properties or an exercise of the Initial Portfolio Sale Option, until the Borrower’s $5.5 million new capital contribution is repaid in full; and

(ii) subject to the Tranche A principal balance being paid in full, 30% of proceeds from a sale of Portfolio properties or an exercise of an Enclosed Mall Sale Option until the Borrower’s new capital contribution and original $40.2 million capital contribution, is repaid in full.

Following full repayment of Tranche A, Tranche B and the Borrower’s capital contributions as described above, any remaining proceeds from an Initial Portfolio Sale Option or Enclosed Mall Sale Option exercise will be distributed 90% to the Borrower and 10% to the lender. Any proceeds received by the lender of the Loan (whether in repayment of Tranche A, Tranche B or otherwise) will be applied to the Senior Participation and/or the Junior Participation, in accordance with the Participation Agreement.

Further, pursuant to the Loan Modification and subject to certain conditions, if the Borrower fails to pay the outstanding principal balance of the Loan at the final maturity date and the Liquidating Company acquires title of the remaining properties within the Portfolio, then for a period of up to 60 months (the “Tail Term”), the Borrower will have the right to participate in the net operating income and proceeds of any sales of such remaining properties within the Portfolio in the same manner as provided for in the Loan Modification Agreement with respect to distributions of net operating income and proceeds from an Initial Portfolio Sale Option or Enclosed Mall Sale Option, as applicable; provided that, if a sale of the remaining Portfolio does not occur within 36 months, then Borrower will be entitled to a 9% return on any outstanding New Capital Contribution for the remaining Tail Term.

In February 2019, concurrently with the Loan Modification, the Trust, through the Liquidating Company, amended and restated the Participation Agreement with CFI Holdings primarily to reflect the Loan Modification.

Further, CFI Holdings reaffirmed its obligation to provide an additional $10 million loan to the Liquidating Company or its affiliate in the event that the Liquidating Company or its affiliate acquires title to any of the properties within the Portfolio on behalf of itself and CFI Holdings through foreclosure, delivery of a deed in lieu of foreclosure or otherwise, in accordance with certain terms and conditions set forth in the Participation Agreement as amended and restated.

Insurance Settlement and Collateral Release

In October 2018, Hurricane Michael caused extensive damage to certain of the properties within the Portfolio (the “Affected Properties”). In February 2019, concurrently with the Loan Modification, in connection with an insurance settlement agreement related to the Affected Properties, the Borrower received $21.5 million in proceeds from an insurance provider, $19.4 million of which was used to paydown Loan principal of Senior Participation and the remaining $2.1 million was used to reimburse the Borrower for costs incurred in restoring and repairing the Affected Properties. In connection with such principal paydown, the Loan Modification released a portion of the Affected Properties (representing 17.6% of the Portfolio based on rentable square feet) from serving as collateral for the Loan.

Table of Contents

AsLiquidation of December 31, 2016, adjusted for acquisitions, dispositions, and commitments to purchase and sell through March 10, 2017, $615.5 million, or 38.4%, of our assets were invested in real estate properties and our portfolio was 92% occupied. The following table presents our real estate property investments as of December 31, 2016, adjusted for acquisitions, dispositions, and commitments to purchase and sell through March 10, 2017 (dollars in thousands):Update

Property Type	Number of Portfolios	Number of Properties	Capacity		Amount(1)
Industrial	1	23	2,077,743	square feet	$	107,351
Multi-tenant office(2)	3	14	1,878,968	square feet	319,414
Multifamily	2	2	1,422	units	120,249
Student Housing	1	3	2,166	beds	68,436
Total	7	42			$	615,450

As of the date of this report, the Loan is scheduled to mature on December 9, 2020, with three, one-year extension options at the Borrower’s option subject to satisfying certain conditions. We do not currently anticipate selling the Loan or the Junior Participation at any time prior to the Loan’s final maturity date. As a result, we do not anticipate completing a liquidation of the Trust’s assets, including the Junior Participation, prior to the final maturity date of the Loan. However, we can provide no assurance that we will be able to accomplish a liquidation on this anticipated timeframe.

~~_____________________________________________~~Tax Status and Treatment

~~(1)~~We ~~Based~~are treated as a grantor trust for income tax purposes and accordingly, are not subject to federal or state income tax on ~~cost~~any ~~which~~income ~~includes~~earned ~~purchase~~or ~~price~~gain ~~allocations~~recognized ~~related~~by us. We may recognize taxable income or loss, as the case may be, from our assets prior to ~~net~~their ~~intangibles~~disposition, ~~deferred~~and ~~costs~~taxable gain or loss as and ~~other~~when our assets are disposed of for an amount greater or less than the fair market value of such assets at the time of the initial distribution of the Units on January 31, 2018. Our beneficiaries will be treated as the owner of a pro rata portion of each remaining asset, including cash, received by and held by us and will be required to report on their federal and state income tax return their pro rata share of taxable income, including gains and losses recognized by us.

~~(2)~~We ~~Includes~~will ~~REO~~issue an annual information statement to our beneficiaries during the first quarter of ~~$67~~2019 with tax information for their tax returns for the year ended December 31, 2018.5 ~~million~~Beneficiaries are urged to consult with their tax advisors as to their own filing requirements and the appropriate tax reporting of this information on their returns.

~~Private~~Reports ~~Equity~~to ~~Investments~~Beneficiaries

~~Our~~The PETrust ~~Investments~~will ~~own~~file ~~limited~~with ~~partnership~~the ~~interests~~SEC inannual ~~real~~reports ~~estate~~under ~~private~~the ~~equity~~cover ~~funds~~of ~~acquired~~Form 10-K showing the net assets in liquidation of the ~~secondary~~Trust ~~market~~at the end of the applicable calendar year and ~~are~~the ~~managed~~receipts and disbursements of the Trust for such period covered by ~~institutional-quality~~the ~~sponsors~~report. Although not required under the Liquidating Trust Agreement, ~~which~~the wefinancial ~~refer~~statements toof asthe ~~fund~~Trust ~~interests~~will be audited by an independent registered public accounting firm. In ~~addition~~During the course of each fiscal year, wewhenever ~~may~~a ~~own~~material PEevent ~~Investments~~relating ~~through~~to ~~joint~~the ~~ventures~~Trust or its assets occurs, the Trust will file with ~~one~~the orSEC ~~more~~a ~~partners~~current report on Form 8-K describing such event.

AsConflicts of ~~December 31,~~Interest 2016, adjusted for acquisitions, dispositions, and commitments to purchase and sell through March 10, 2017, $176.3 million, or 11.0%, of our assets were invested in PE Investments through unconsolidated ventures.

					Underlying Fund Interests
PE Investment(1)	Number of Funds	Number of General Partners	Amount(2)		Assets, at Cost		Implied Underlying Leverage(3)		Expected Future Contributions
PE Investment I(4)	49	26	$	31,655	$	14,100,000	42.5	%	$	207
PE Investment IIA(5)(6)	24	15	67,680		17,500,000		35.7	%	—
PE Investment IIB(6)	—	—	60,692		—		—		—
PE Investment III(7)	2	1	16,236		951,564		—		—
Total	75	42	$	176,263	$	32,551,564			$	207

We are subject to various potential conflicts of interest that could arise out of our relationship with the Advisor and other affiliates and related parties, including: conflicts related to the compensation arrangements among the Advisor, certain affiliates and related parties, and us, and conflicts with respect to the allocation of the Advisor’s and its key personnel’s time. See Item 1A, “Risk Factors,” for additional detail. The independent trustees have an obligation to function on our behalf in all situations in which a conflict of interest may arise. The trustees are required to exercise their rights and powers in good faith and use the same degree of care and skill in their exercise as a prudent person would exercise or use under the circumstances in the conduct of their own affairs.

~~(1) Based on financial data reported by the underlying funds as of September 30, 2016, which is the most recent financial information from the underlying funds, except as otherwise noted.~~Employees

~~(2)~~We ~~Includes~~have no employees. Pursuant to the ~~deferred~~terms ~~purchase~~of ~~price~~the Management Services Agreement, the Advisor assumes principal responsibility for PEmanaging ~~Investment~~our ~~IIA~~affairs, PEand ~~Investment~~we ~~IIB~~compensate ~~and~~the PEAdvisor ~~Investment~~for ~~III~~these services.

(3) Represents implied leverage for funds with investment-level financing, calculated as the underlying borrowing divided by assets at fair value.

(4) We, together with our Sponsor (as successor to NorthStar Realty), have an ownership interest in PE Investment I of 51.0%, of which we own 29.5% and our Sponsor owns 70.5%.

(5) We, our Sponsor (as successor to NorthStar Realty) and funds managed by Goldman Sachs Asset Management each had an initial ownership interest in PE Investment IIA of 15.0%, 70.0% and 15.0%, respectively. PE Investment IIA paid an initial amount of $504.8 million and will pay the remaining $411.4 million, or 45.0% of the purchase price, or the Deferred Amount, by the last day of the fiscal quarter after the four year anniversary of the applicable closing date of each fund interest.

(6) In February 2016, we purchased an additional 14.0% of our Sponsor’s (as successor to NorthStar Realty) interest in PE Investment IIA. We acquired PE Investment IIB for $26.5 million based on a net asset value, or NAV, of $660.6 million as of September 30, 2015, adjusted for distributions and contributions. This add-on investment increased our total ownership in PE Investment II from 15.0% to 29.0% and as of December 31, 2016, PE Investment IIA and PE Investment IIB are collectively responsible for 29.0% of the Deferred Amount, or $85.7 million.

(7) In March 2016, we acquired PE Investment III for $15.1 million based on a NAV of March 31, 2015, adjusted for contributions and distributions from such date. At the time of closing, we paid $4.2 million, net of a $1.8 million deposit for a total of $6.0 million, or 40% of the purchase price adjusted for contributions and distributions. In December 2016, $4.5 million of the purchase price (the “Deferred Purchase Price”) was paid down. The remaining Deferred Purchase Price, or $4.5 million, will be paid in December 2017.

Table of Contents

	Our Proportionate Share of PE Investments
	Income		Return of Capital		Distributions		Contributions(1)		Net
PE Investment I
Year ended December 31, 2016	$	9,441	$	30,641	$	40,082	$	415	$	39,667
Year ended December 31, 2015	19,462		16,764		36,226		838		35,388
February 15, 2013 to December 31, 2016(1)	74,640		99,443		174,083		129,115		44,968
PE Investment IIA
Year ended December 31, 2016	$	5,974	$	18,923	$	24,897	$	8,842	$	16,055
Year ended December 31, 2015	10,757		23,505		34,262		9,201		25,061
July 3, 2013 to December 31, 2016(1)	34,207		73,476		107,683		98,727		8,956
PE Investment IIB
February 9, 2016 to December 31, 2016(2)	$	6,950	$	14,470	$	21,420	$	33,798	$	(12,378	)
PE Investment III
March 30, 2016 to December 31, 2016(2)	$	1,771	$	355	$	2,126	$	16,591	$	(14,465	)

Item 1A. Risk Factors

~~(1)~~The ~~Includes~~following ~~initial~~risk ~~investments,~~factors ~~before~~and ~~distribution~~other information included in this Annual Report on Form 10-K should be carefully considered. The risks and ~~contribution~~uncertainties ~~closing~~described ~~statement~~below ~~adjustments,~~are not the only ones we face. Additional risks and ~~subsequent~~uncertainties ~~contributions~~not presently known to us or that we currently deem immaterial also may adversely impact our business. If any of the following risks occur, ~~including~~our ~~deferred~~liquidation ~~purchase~~value ~~price~~could ~~fundings~~be materially adversely affected.

~~(2)~~The ~~Represents~~holders ~~activity~~of ~~from~~our ~~the~~Units ~~respective~~may ~~initial~~receive ~~closing~~less ~~date~~than ~~through~~expected ~~December~~or ~~31,~~nothing ~~2016~~from the Trust.

The ~~following~~value ~~presents~~of each Unit, the ~~underlying~~actual ~~fund~~amount ~~interests~~of inprincipal ~~our~~and PEinterest ~~Investments~~payments bythe ~~investment~~Trust ~~type~~will receive with respect to the Junior Participation, the net proceeds from any sale, transfer or other disposition of the Junior Participation and ~~geographic~~the ~~location~~amounts ~~based~~to onbe ~~NAV~~distributed asto holders of ~~September 30~~our Units are subject to various and significant uncertainties, ~~2016~~many ~~(the~~of ~~most~~which ~~recently~~are ~~available~~beyond ~~information):~~our control, and which could cause our actual liquidation value to differ materially from current expectations.

PEThe ~~Investments~~Junior byParticipation ~~Underlying~~is ~~Investment~~a ~~Type(1)~~subordinated PEinterest ~~Investments~~in bythe ~~Underlying~~Loan. ~~Geographic~~Our ~~Location(1)~~ability to make distributions to our beneficiaries depends on the amount and timing of principal and interest payments received with respect to the Loan, the amount of such payments owed on the Senior Participation, or the net proceeds from any sale, transfer or other disposition of the Junior Participation, in each case in excess of the expenses and other obligations of the Trust. The Trust has a term of three years, which began on January 31, 2018 and may be extended under certain circumstances. The Loan has an initial maturity date of December 9, 2020, but is subject to three extensions of one year each at the Borrower’s option, subject to the satisfaction of certain conditions. In addition, while the Loan is not presently in default, it is also possible that the Borrower will default on its obligations under the Loan and that the Trust will have to pursue enforcement of the Loan obligations or negotiate a work-out with the Borrower, the timing of which could be prolonged. Accordingly, the three-year term of the Trust may have to be extended and, while we do not anticipate completing a liquidation of the Trust’s assets, including the Junior Participation, prior to the final maturity date of the Loan, we cannot say with certainty how long it will take before a final distribution is made. Although we believe that principal and interest payments received with respect to the Junior Participation or proceeds of any sale, transfer or other disposition of the Junior Participation will ultimately lead to distributions to holders of our Units, we cannot assure you that the Trust will be able to collect significant principal and interest payments or any payments at all or sell, transfer or otherwise dispose of the Junior Participation for value. There is therefore no assurance of regular distributions, or any distributions at all, to our beneficiaries.

~~_________________________________~~There is no public market for our Units and the Units may not be transferred except by operation of law or upon the death of a beneficiary.

~~(1)~~Our ~~Based~~beneficiaries will not be able to transfer their Units other than in limited circumstances. The Units are not and will not be listed on ~~individual~~any ~~fund~~exchange, ~~financial~~quoted ~~statements~~by a securities broker or dealer, or admitted for trading in any market, including the over-the-counter market. Upon the consent of the Trust, the Trust’s beneficiaries may change the title of their beneficial interests from joint tenancy to sole ownership or from sole ownership to joint tenancy with a spouse or domestic partner. Otherwise, the Liquidating Trust Agreement prohibits all transfers of Units of beneficial interest, except by will, intestate succession or operation of law, and except for certain limited transfers by a tax-qualified employee retirement plan or account to the extent required to satisfy a required minimum distribution. Therefore, our Units are illiquid and our beneficiaries have no ability to dispose of them other than in limited circumstances.

~~Real~~If ~~Estate~~our ~~Securities~~liquidation costs or unpaid liabilities are greater than we expect, our liquidating distributions to our beneficiaries may be delayed or materially adversely impacted.

~~Our~~Before ~~CRE~~making ~~securities~~the ~~investments~~final ~~include~~liquidating ~~CMBS~~distribution to our beneficiaries, we will need to pay or arrange for the payment of all of our transaction costs in the liquidation, and all other costs and all valid claims of our creditors. Our trustees may also decide to acquire one or more insurance policies covering unknown or contingent claims against us, for which we would pay a premium which has not yet been determined. Our trustees may also decide to establish a reserve fund to pay these contingent claims. The total amount of transaction costs in the ~~future~~liquidation ~~include~~is ~~unsecured~~not ~~REIT~~yet ~~debt~~known, and ~~CDO~~may ~~notes~~materially ~~backed~~adversely ~~primarily~~impact bythe ~~CRE~~amount ~~securities~~of ~~and~~distributions ~~debt~~available to be paid to our beneficiaries upon a liquidation. ~~Substantially~~ ~~all~~In addition, if the claims of our ~~CRE~~creditors ~~securities~~are greater than we have ~~credit~~anticipated, ~~ratings~~or ~~assigned~~we bydecide atto ~~least~~acquire one ofor ~~the~~more ~~major~~insurance ~~rating~~policies ~~agencies~~covering ~~(Moody’s~~unknown ~~Investors~~or ~~Services,~~contingent ~~Standard~~claims &against ~~Poor’s,~~us ~~Fitch~~or ~~Ratings,~~to ~~Morningstar~~establish a reserve fund, ~~DBRS~~payment of liquidating distributions to our beneficiaries may be delayed and/or ~~Kroll)~~reduced.

AsThe ~~of December 31~~Loan, ~~2016,~~including ~~adjusted~~our ~~for~~Junior ~~acquisitions~~Participation, ~~dispositions,~~is ~~and~~subject ~~commitments~~ to ~~purchase~~the ~~and~~risks ~~sell~~typically ~~through~~associated ~~March 10,~~with ~~2017,~~retail ~~$155.2~~real ~~million~~estate, orwhich ~~9.7%,~~may ofmaterially ~~our~~adversely ~~assets~~affect ~~were~~our ~~invested~~ability into ~~CRE~~make ~~securities~~distributions ~~and consisted of 14 CMBS investments purchased at an aggregate $77.7 million, or 50.1%, discount~~ to ~~par and~~ our ~~average investment size was $11~~beneficiaries.~~1 million. As of March 10, 2017, the weighted average expected maturity of our CMBS was 7.4 years.~~

~~Financing~~The ~~Strategy~~Loan, including our Junior Participation, is collateralized by retail real estate in the Southeast United States. As a result of this concentration, we could be materially and adversely affected by conditions that materially and adversely affect the retail environment generally, including, without limitation:

We use asset-level financing as part of our investment strategy and we seek to match-fund our assets and liabilities by having similar maturities and like-kind interest rate benchmarks (fixed or floating) to manage refinancing and interest rate risk and utilize non-recourse liabilities whenever possible. Our Advisor is responsible for managing such refinancing and interest rate risk on our behalf. We intend to pursue a variety of financing arrangements such as securitization financing transactions, credit facilities,

Table of Contents

~~mortgage~~• ~~notes~~levels ~~and~~of ~~other~~consumer ~~term~~spending, ~~borrowings. We~~changes ~~continue~~in toconsumer ~~seek and prefer long-term~~confidence, ~~non-recourse~~income ~~financing~~levels, ~~including~~and ~~non~~fluctuations ~~mark-to-market~~in ~~financing~~seasonal ~~that~~spending ~~may~~in bethe ~~available~~Southeast ~~through~~United ~~securitization.~~ states;

~~Although~~• wethe ~~have~~impact ~~a limitation~~ on the ~~maximum~~Borrower’s ~~leverage~~retail ~~for~~tenants our portfolio, which approximates 75% of the aggregate cost of our investments, excluding indirect leverage held through our unconsolidated venture investments, before deducting loan loss reserves, other non-cash reserves and ~~depreciation,~~demand wefor doretail ~~not~~space ~~have~~at ~~a targeted debt-to-equity ratio on an asset-by-asset basis, as we believe~~ the ~~appropriate~~Borrower’s ~~leverage~~properties ~~for~~from the ~~particular~~increasing ~~assets~~use ~~we finance depends on the specific credit characteristics~~ of ~~each asset. We use leverage for~~ the ~~sole~~Internet ~~purpose~~by ofretailers ~~financing our investments~~ and ~~diversifying our equity and we do not employ leverage to speculate on changes in interest rates. Our current overall portfolio leverage is 45%.~~ consumers;

~~Borrowing~~• ~~levels~~local ~~for~~real ~~CRE~~estate ~~investments~~conditions, ~~may~~such ~~change~~as ~~depending~~an ~~upon~~oversupply ~~the nature~~ of ~~the~~or ~~assets~~a ~~and~~reduction ~~the~~in ~~related~~demand ~~financing. Our financing strategy~~ for ~~our~~space ~~CRE~~or ~~debt~~retail ~~and~~goods ~~securities~~in ~~investments~~an isarea, ~~dependent~~decreases onin ~~our~~rental ~~ability to obtain match-funded borrowings at~~ rates ~~that provide a positive net spread, generally using credit facilities~~ and ~~securitization~~declines ~~financing~~in ~~transactions. Our financing strategy for our~~ real estate ~~is typically to use long-term, non-recourse mortgage notes.~~values;

~~Our~~• ~~credit~~the ~~facilities~~creditworthiness ~~currently include three secured term loan facilities, or our Term Loan Facilities, that provide for an aggregate~~ of ~~up to $550.0 million to finance~~ the ~~origination~~Borrower’s ofretail ~~first~~tenants ~~mortgage loans~~ and ~~senior loan participations secured by commercial real estate and five CMBS Credit Facilities to finance~~ the ~~acquisition~~availability of ~~CMBS. In~~new ~~November~~creditworthy ~~2012~~tenants and ~~August~~the ~~2013,~~related weimpact ~~closed securitization financing transactions, which provide permanent, non-recourse, non-mark-to-market financing for our debt investments that were mainly previously financed~~ on ~~our Term Loan Facilities. In January 2015,~~ the ~~outstanding~~occupancy ~~obligations~~levels ~~with~~and ~~respect~~rental torevenues ~~one~~at of the ~~securitizations~~Borrower’s ~~were repaid in full. As of December 31, 2016, we had $39.8 million issued as part of Securitization 2013-1. In January 2017, Securitization 2013-1 was repaid in full.~~properties;

In• ~~November~~the ~~2016,~~willingness ~~we bifurcated three first mortgage loans with an aggregate principal amount~~ of ~~$44.4~~retailers ~~million~~to ~~into~~lease ~~senior~~space ~~participations~~ in ~~mortgage loans of $29.5 million and junior participations in~~ the ~~related~~Borrower’s ~~mortgage~~properties ~~loans~~at ofattractive ~~$14.9 million to facilitate the financing of our mortgage loans through a securitization financing transaction~~rents, or ~~secured borrowing, entered into by NorthStar Real Estate Income II, Inc. (“NorthStar Income II”), a company managed by an affiliate of our Sponsor. We sold three senior participations~~ at cost into the securitization transaction. We did not retain any legal interest in the senior participations and retained the junior participations on an unleveraged basis. As a result of U.S. GAAP requirements for transfers of financial assets, the senior participations transferred into the securitization financing transaction are accounted for as a secured borrowing and presented as loan collateral payable, net, related party on our consolidated balance sheets. Refer to Note 2, “Summary of Significant Accounting Policies” in our accompanying consolidated financial statements for additional information. As of December 31, 2016, the carrying value of CRE debt investments recorded in real estate debt investments, net was $23.7 million with an offsetting secured borrowing recorded in loan collateral payable, net, related party of $23.3 million. all;

As• ofsuccess ~~December 31, 2016, we had $227.0 million outstanding under our Term Loan Facilities and $22.2 million outstanding under our CMBS Credit Facilities. As~~ of ~~March 10,~~retail ~~2017,~~tenant ~~we have $323.0 million of available borrowing under our Term Loan Facilities.~~ businesses;

~~Refer~~• ability to ~~“Liquidity~~collect ~~and~~interest, ~~Capital~~loan ~~Resources”~~obligation ~~for~~and ~~further disclosure regarding our financing transactions.~~principal;

~~Portfolio~~• ~~Management~~property management decisions;

~~Our~~• ~~Advisor~~property ~~and its affiliates maintain a comprehensive portfolio management process that generally includes day-to-day oversight by the portfolio management and servicing team~~location, ~~regular~~condition ~~management meetings~~ and an exhaustive quarterly credit review process. These processes are designed to enable management to evaluate and proactively identify asset-specific credit issues and trends on a portfolio-wide basis. Nevertheless, we cannot be certain that our Advisor’s review will identify all issues within our portfolio due to, among other things, adverse economic conditions or events adversely affecting specific assetsdesign; therefore, potential future losses may also stem from investments that are not identified during these credit reviews. The portfolio management team, under the direction of our Advisor’s investment committee, uses many methods to actively manage our asset base to preserve our income and capital. Credit risk management is the ability to manage our assets in a manner that preserves principal/cost and income and minimizes credit losses that could decrease income and portfolio value. For CRE debt and real estate investments, frequent re-underwriting and dialogue with borrowers/tenants/partners and regular inspections of our collateral and owned properties have proven to be an effective process for identifying issues early. During the quarterly credit review, or more frequently as necessary, investments are put on highly-monitored status and identified for possible loan loss reserves/asset impairment, as appropriate, based upon several factors, including missed or late contractual payments, significant declines in collateral performance and other data which may indicate a potential issue in our ability to recover our invested capital from an investment. Our Advisor uses an experienced portfolio management and servicing team that monitors these factors on our behalf.

~~Our~~• ~~investments~~competition ~~are~~from ~~reviewed~~comparable ontypes ~~a quarterly basis, or more frequently as necessary, to assess whether there are any indicators that the value~~ of ~~our~~retail investments may be impaired or that its carrying value may not be recoverable. In conducting these reviews, we consider macroeconomic factors, including real estate sector conditions, together with asset and market specific circumstances among other factors. To the extent an impairment has occurred, the loss will be measured as compared to the carrying amount of properties;


•	changes in laws that increase operating expenses or limit rents that may be charged;


•	increased Borrower operating costs and capital expenditures, whether from redevelopments, replacing tenants or otherwise;


•	increases in interest rates, real estate tax rates and other operating expenses;


•	compliance with environmental laws, including costs of remediation and liabilities associated with environmental conditions affecting properties;


•	costs of remediation and liabilities associated with environmental conditions;


•	the potential for uninsured or underinsured property losses;


•	changes in governmental laws and regulations, including fiscal policies, zoning ordinances and environmental legislation and the related costs of compliance; and


•	acts of God, terrorist attacks, social unrest and civil disturbances.

The value of the Loan, and therefore the Junior Participation, is affected significantly by the Borrower’s ability to generate cash flow and net income, which in turn depends on the amount of rental or other income that can be generated net of expenses required to be incurred with respect to the management of the Borrower’s properties. Many expenses associated with properties (such as operating expenses and capital expenses) cannot be reduced when there is a reduction in income from the properties.

These factors may have a material adverse effect on the ability of our Borrower to pay the Loan and our ability to make distributions to our beneficiaries.

We have and may continue to experience a decline in the value of the Junior Participation resulting in us recording additional impairments, which may have a material adverse effect on our ability to make distributions to our beneficiaries.

In connection with the Loan Modification, we recognized an impairment charge of $28.1 million in the period ended December 31, 2018 on the Junior Participation Interest. In addition, in accordance with the liquidation basis of accounting under U.S. GAAP, the Trust recognized aggregate losses of $9.5 million relating to the exit fee waiver and the Modified Interest Rate as well as the additional management fees and other Trust expenses that are expected to be incurred over the term of the Loan, as modified by the Loan Modification. We may be required to recognize further impairments on the Junior Participation under U.S. GAAP, as our Borrower may be unable to remain current in payments on the Loan and declining property values weaken our collateral. The analysis of the value or income-producing ability of commercial retail property is highly subjective. Our estimates and judgments may not be correct, particularly during challenging economic environments when market volatility may make it difficult to determine the fair value of the collateral underlying the loan or the likelihood of repayment of the loan. Subsequent valuations and estimates, in light of factors then prevailing, may result in additional decreases in the values of the underlying collateral resulting in additional impairment charges or increases in loan loss provisions and therefore our ability to make distributions to our beneficiaries could be materially and adversely impacted.

Table of Contents

~~the~~The ~~investment. An~~Loan ~~allowance~~Modification ~~for~~may anot ~~doubtful~~result ~~account~~in ~~for~~any ~~a tenant receivable is established based on a periodic review~~ of ~~aged~~the ~~receivables~~anticipated ~~resulting~~benefits, ~~from~~which ~~estimated~~may ~~losses~~adversely ~~due~~affect toour ~~the~~ability ~~inability of tenants~~ to make ~~required~~distributions ~~rent~~to ~~and~~our ~~other payments contractually due~~beneficiaries. ~~Additionally, we establish, on a current basis, allowance for future tenant credit losses on unbilled rents receivable based upon an evaluation of the collectability of such amounts.~~

~~Each~~In ofFebruary ~~our~~2019, ~~debt~~we ~~investments~~entered isinto ~~secured~~a byLoan ~~CRE~~Modification, ~~collateral~~which ~~and~~had ~~requires~~the ~~customized~~effect ~~portfolio~~of ~~management~~reducing ~~and~~the ~~servicing~~amount ~~strategies~~of ~~for~~interest ~~dealing~~payable ~~with~~on ~~potential~~the ~~credit~~Junior ~~situations~~Participation. ~~The~~While ~~complexity~~the ofTrust, ~~each~~in ~~situation~~consultation ~~depends~~with ona ~~many~~third ~~factors~~party valuation firm, ~~including~~believes that the ~~number~~Loan Modification is in the best interest of ~~properties~~our beneficiaries, the ~~type~~anticipated benefits of ~~property,~~the ~~macro~~Loan ~~and~~Modification ~~local~~may ~~market~~not ~~conditions~~be ~~impacting~~realized ~~supply/demand~~fully, ~~cash~~in ~~flow~~the ~~and~~time anticipated or at all. The Loan Modification provides the ~~financial~~Borrower ~~condition~~with ofoptions ~~our~~during ~~collateral~~the ~~and~~term ~~our~~of ~~borrowers’/tenants’~~the ~~ability~~Loan to ~~further~~sell ~~support~~parts of the Loan collateral~~. Further,~~ ~~many~~in oforder ~~our~~to ~~investments~~pay ~~may~~down beLoan ~~considered~~principal ~~transitional~~prior into ~~nature~~the ~~because~~final ~~the~~maturity ~~business~~date. While ~~plan~~such isprincipal payments are expected to ~~re-position,~~be ~~re-develop~~first orapplied ~~otherwise~~to ~~lease-up~~the outstanding balance of the ~~property~~Senior inParticipation, ~~order~~any tosuch ~~improve~~principal ~~the~~paydowns ~~collateral. At~~will reduce the ~~time~~amount of ~~origination~~interest orand ~~acquisition,~~principal ~~the~~owed ~~underlying~~on ~~property~~the ~~revenues~~Senior ~~may~~Participation ~~not~~and betherefore ~~sufficient~~are expected to ~~support~~facilitate ~~debt~~payment ~~service,~~on ~~lease~~the ~~payments~~outstanding orprincipal ~~generate~~on ~~positive~~the ~~net~~Junior ~~operating~~Participation ~~income~~faster than the Loan originally contemplated. ~~The~~However, ~~business~~there ~~plan~~can ~~may~~be ~~necessitate~~no anassurances ~~interest~~that orthe ~~lease~~Borrower ~~reserve~~will orbe ~~other~~able ~~reserves,~~to ~~whether~~sell ~~through~~the ~~proceeds~~Loan ~~from~~collateral ~~our~~above ~~loans,~~or ~~borrowings~~at the agreed-upon prices, ~~offering~~within ~~proceeds~~the ortimeframe ~~otherwise,~~contemplated toby ~~support~~the ~~debt~~Loan ~~service~~Modification or ~~lease~~at ~~payments~~all. If ~~and~~the ~~capital~~Loan ~~expenditures~~Modification ~~during~~does ~~the~~not ~~implementation~~result in any of the ~~business~~anticipated ~~plan. There~~benefits, ~~may~~our ~~also~~ability beto afund ~~requirement~~our ~~for~~operating expenses through the ~~borrower,~~term ~~tenant,~~of ~~guarantor~~the orTrust ~~us,~~could tobe ~~refill~~materially ~~these~~adversely ~~reserves~~impacted, ~~should~~which ~~they~~would, ~~become~~in ~~deficient~~turn, ~~during~~materially adversely impact the ~~applicable~~amount ~~period~~of cash available for ~~any~~liquidating ~~reason~~distributions to our beneficiaries.

AsInsurance ofmay ~~December 31,~~not ~~2016,~~cover ~~each of our CRE debt investments was performing in accordance with the contractual terms of its governing documents in~~ all ~~material~~potential ~~respects. There~~losses ~~can~~on ~~be no assurance that our investments will continue to perform in accordance with~~ the ~~contractual~~collateral ~~terms~~underlying of the ~~governing~~Junior ~~documents~~Participation, orwhich ~~underwriting and we~~ may, inadversely ~~the~~affect ~~future,~~our ~~record~~ability ~~loan~~to ~~loss~~make ~~reserves/asset~~distributions ~~impairment,~~to asour ~~appropriate, if required~~beneficiaries.

~~Independent~~We ~~Directors’~~require ~~Review~~that the Borrower under the Loan retain comprehensive insurance covering the collateral, including liability, fire and extended coverage. However, there are certain types of ~~Our~~losses, ~~Policies~~generally of a catastrophic nature, such as earthquakes, floods and hurricanes, that may be uninsurable or not economically insurable. Inflation, changes in building codes and ordinances, environmental considerations and other factors might make it infeasible to use insurance proceeds to replace a property if it is damaged or destroyed. Further, it is possible that our Borrower could breach its obligation to us and not maintain sufficient insurance coverage. Under such circumstances, the insurance proceeds, if any, might not be adequate to restore the economic value of the property, which might decrease the value of the property and in turn impair the value of the Junior Participation.

AsWe ~~required~~depend byon ~~our~~the ~~charter,~~Borrower ~~our~~for ~~independent~~all ~~directors~~of ~~have reviewed~~ our ~~policies,~~revenue ~~including but not limited to our policies regarding investments~~and, ~~leverage~~accordingly, ~~conflicts~~our ofrevenue ~~interest~~ and ~~investment~~our ~~allocation,~~ability ~~and~~to ~~determined~~make ~~that~~distributions ~~they~~to ~~are~~beneficiaries inis ~~the~~dependent ~~best~~upon ~~interests~~the ofsuccess ~~our~~and ~~stockholders. Our~~economic ~~key~~viability ~~policies~~of ~~that provide~~ the ~~basis~~Borrower ~~for~~and ~~such~~its ~~determination are summarized herein~~tenants.

~~Regulation~~The value we derive from the Junior Participation solely depends on the financial stability of the Borrower and its tenants. Before making the Loan, NorthStar I conducted due diligence to assess the strength and skills of Borrower’s management and other factors that it believed were material to the performance of the Loan. There can be no assurance that these due diligence processes uncovered all relevant facts or that the investment will be successful. The inability of the Borrower or its tenants to meet their payment obligations could adversely affect our ability to make distributions to our beneficiaries.

WeThe ~~are~~leases ~~subject,~~at inthe ~~certain~~properties ~~circumstances,~~underlying tothe ~~supervision~~Loan ~~and~~may ~~regulation~~not bybe ~~state~~relet ~~and~~or ~~federal~~renewed ~~governmental~~on ~~authorities~~favorable ~~and~~terms, ~~are~~or ~~subject~~at toall, ~~various~~which ~~laws~~may ~~and~~materially ~~judicial~~adversely ~~and~~affect ~~administrative~~our ~~decisions~~ability ~~imposing~~to ~~various~~make ~~requirements~~distributions ~~and~~to ~~restrictions,~~our ~~which, among other things:~~beneficiaries.

•The ~~regulate~~performance of the Loan, and in particular the Junior Participation as it is subordinated to the Senior Participation, will be pressured if economic conditions and rental markets continue to be challenging. For instance, upon expiration or early termination of leases for space located at the properties underlying the Loan, the space may not be relet or, if relet, the terms of the renewal or reletting (including the cost of required renovations or concessions to tenants) may be less favorable than current lease terms. The Borrower may be receiving above or at market rental rates that will decrease upon renewal, which will adversely impact our ~~public~~ability ~~disclosures~~to collect principal and interest and could harm our ability to make distributions to our beneficiaries. Weak economic conditions would likely reduce tenants’ ability to make rent payments in accordance with the contractual terms of their leases and lead to early termination of leases. Furthermore, ~~reporting~~in ~~obligations~~the retail markets, space needs have and ~~capital~~may ~~raising~~continue ~~activity;~~to contract, resulting in lower lease renewal rates and longer releasing periods when leases are not renewed. Any of these situations may result in extended periods where there is a significant decline in revenues or no revenues generated by the properties underlying the Loan. Additionally, to the extent that market rental rates are reduced, property-level cash flow would likely be negatively affected as existing leases renew at lower rates. If the Borrower is unable to relet or renew leases for all or substantially all of the space at the underlying properties or if the rental rates upon such renewal or reletting are significantly lower than expected, the Borrower will experience a reduction in net income and our ability to make distributions to our beneficiaries may be materially adversely affected.

•The ~~require~~loss ~~compliance~~of ~~with~~anchor ~~applicable~~tenants ~~REIT~~in ~~rules;~~or adjacent to the retail properties that collateralize the Loan, or the bankruptcy of tenants, could materially and adversely affect the Borrower’s ability to make payments on the Loan and, in turn, our ability to make distributions to our beneficiaries.

•The ~~establish~~retail ~~loan~~properties ~~servicing~~collateralizing ~~standards;~~the Loan are typically anchored by department stores and other large nationally recognized tenants. Certain of those anchors and other tenants have ceased their operations, downsized their brick-and-mortar presence or failed to comply with their contractual obligations to the Borrower and others. If a department store or large nationally recognized tenant were to close its stores at or adjacent to the retail properties collateralizing the Loan, either as a result of bankruptcy or

• regulate credit granting activities;

• require disclosures to customers;

• govern secured transactions;

• set collection, taking title to collateral, repossession and claims-handling procedures and other trade practices;

• regulate land use and zoning;

• regulate the foreign ownership or management of real property or mortgages;

• regulate the ability of foreign persons or corporations to remove profits earned from activities within the country to the person’s or corporation’s country of origin;

• regulate tax treatment and accounting standards; and

• regulate use of derivative instruments and our ability to hedge our risks related to fluctuations in interest rates and exchange rates.

We elected to be taxed as a REIT under the Internal Revenue Code, commencing with our taxable year ended December 31, 2010. If we continue to qualify as a REIT for federal income tax purposes, we will generally not be subject to federal income tax on our taxable income that we distribute as dividends to our stockholders. If we fail to continue to qualify as a REIT in any taxable year after electing REIT status, we will be subject to federal income tax on our taxable income at regular corporate income tax rates and will generally not be permitted to qualify for treatment as a REIT for federal income tax purposes for four years following

Table of Contents

otherwise, the ~~year~~Borrower may experience difficulty and delay and incur significant expense in ~~which~~re-tenanting ~~our~~the ~~qualification~~space is(to ~~denied~~the extent owned by the Borrower), as well as in leasing spaces in areas adjacent to the vacant store, at attractive rates, or at all. ~~Such~~ anAdditionally, ~~event~~department ~~could~~store ~~materially~~or tenant closures may trigger co-tenancy provisions which may result in decreases in rental rates for other tenants and otherwise adversely affect ~~our~~ net income ~~and~~generated ~~cash~~at ~~available~~the ~~for~~retail ~~distribution~~property. ~~However~~Further, wesuch ~~believe~~tenant ~~that~~closures wemay ~~are~~result ~~organized~~in ~~and~~decreased ~~expect~~customer traffic, which could lead to ~~operate~~decreased insales aat ~~manner~~the ~~that~~Borrower’s ~~enables~~properties. usTenant toor ~~qualify~~anchor department store bankruptcies can exacerbate these challenges for ~~treatment~~the Borrower as awell ~~REIT~~as ~~for~~add ~~federal~~strain ~~income~~on ~~tax~~their ~~purposes~~resources. All of which could materially and weadversely ~~intend~~affect tothe ~~continue~~Borrower’s ability to ~~operate~~make sointerest asor toprincipal ~~remain~~payments ~~qualified~~on asthe aLoan ~~REIT~~when ~~for~~due, ~~federal~~which, ~~income~~in ~~tax~~turn, ~~purposes~~could ~~thereafter~~materially and adversely affect our ability to make distributions to our beneficiaries.

OnReal ~~December~~estate ~~18,~~valuation ~~2015,~~is ~~President~~inherently ~~Obama~~subjective signed into law the Consolidated Appropriations Act, 2016, an omnibus spending bill, with a provision referred to as the Protecting Americans From Tax Hikes Act of 2015, or the PATH Act. On June 7, 2016, the Internal Revenue Service, or the IRS, issued temporary Treasury Regulations under the PATH Act, finalized in part in Treasury Regulations issued on January 17, 2017. The PATH Act and ~~the accompanying Treasury Regulations change certain of the rules affecting REIT qualification and taxation of REITs and REIT stockholders described under the heading “U~~uncertain.S. Federal Income Tax Considerations” in our Prospectus included in our Registration Statement on Form S-3, filed with the SEC on July 2, 2013, relating to sales of our shares pursuant to the DRP. These changes are briefly summarized as follows:

•The ~~For~~valuation ~~taxable~~of ~~years~~real ~~beginning~~estate ~~after~~and ~~2017~~therefore the valuation of the collateral underlying the Loan is inherently subjective due to, among other factors, the ~~percentage~~individual nature of each property, its location, the expected future rental revenues from that particular property and the valuation methodology adopted. As a ~~REIT’s~~result, ~~total~~the valuations of the real estate assets underlying the Loan, including the Junior Participation, are subject to a large degree of uncertainty and are made on the basis of assumptions and methodologies that may not prove to be ~~represented~~accurate, byparticularly ~~securities~~in periods of ~~one~~volatility, orlow ~~more~~transaction ~~taxable~~flow ~~REIT~~or ~~subsidiaries,~~restricted ordebt ~~TRSs,~~availability isin ~~reduced~~the ~~from~~retail ~~25%~~real toestate ~~20%~~markets.

•If ~~For~~we ~~distributions~~were into ~~taxable~~foreclose ~~years~~on ~~beginning~~the ~~after 2014~~Loan, ~~the~~we ~~preferential~~may ~~dividend~~come ~~rules~~to noown ~~longer~~and ~~apply~~operate tothe usproperties assecuring athe ~~“publicly~~Loan, ~~offered~~which ~~REIT,”~~would asexpose ~~defined~~us into ~~new~~the ~~Internal~~risks ~~Revenue~~inherent ~~Code~~in ~~Section~~that ~~562(c)(2)~~activity.

•If ~~For~~we ~~taxable~~were ~~years~~to ~~beginning~~foreclose ~~after~~on ~~2015~~the Loan, ~~debt~~we ~~instruments~~may ~~issued~~take bytitle ~~publicly~~to ~~offered~~the ~~REITs~~properties ~~are~~securing ~~treated~~the asLoan, ~~real~~and ~~estate~~if ~~assets~~we ~~for~~do ~~purposes~~not ofor ~~the~~cannot ~~75%~~sell ~~asset~~the ~~test~~properties, ~~but~~we ~~interest~~would onthen ~~debt~~come ofto aown ~~publicly~~and ~~offered~~operate ~~REIT~~them ~~will~~as ~~not~~“real beestate ~~qualifying~~owned.” ~~income~~Owning ~~under~~and ~~the~~operating ~~75%~~real ~~gross~~property ~~income~~involves ~~test~~risks ~~unless~~that are different (and in many ways more significant) than the ~~debt~~risks isfaced in owning an asset secured by real property. ~~Under~~In addition, as a ~~new~~liquidating ~~asset~~trust, ~~test~~we are extremely limited in our ability to generate additional capital necessary to own and operate retail real estate properties, and while CFI Holdings has committed to providing us with a $10 million loan to the extent we end up taking title to these properties, such loan might not ~~more~~be ~~than~~sufficient ~~25%~~to ofmaintain the ~~value~~operations ofat the properties or otherwise operate them in a ~~REIT~~manner to preserve the properties’s ~~assets~~value. Further, we have not had experience owning real property directly. Accordingly, we or our Advisor may ~~consist~~not ofmanage ~~debt~~these ~~instruments~~properties ~~that~~as ~~are~~well ~~issued~~as they might be managed by ~~publicly~~another ~~offered~~owner, ~~REITs~~and our distributions to beneficiaries could suffer. If we foreclose on and ~~would~~come ~~not~~to ~~otherwise~~own beproperty, ~~treated~~our asability ~~qualifying~~to ~~real~~make ~~estate~~distributions ~~assets~~to our beneficiaries may be adversely affected.

•The ~~For~~retail ~~taxable~~properties ~~years~~underlying ~~beginning after 2015, to~~ the ~~extent~~Loan ~~rent~~may ~~attributable~~be tosubject ~~personal property is treated as rents from real property (because rent attributable~~ to ~~the~~unknown ~~personal~~liabilities ~~property~~that ~~for~~could ~~the~~affect ~~taxable year does not exceed 15% of~~ the ~~total~~value ~~rent for the taxable year for such real and personal property), the personal property will be treated as a real estate asset for purposes~~ of ~~the~~these ~~75%~~properties ~~asset test. Similarly, a debt obligation secured by a mortgage on both real~~ and ~~personal property will be treated~~ as a ~~real estate asset for purposes of the 75% asset test~~result, ~~and interest thereon will be treated as interest on an obligation secured by real property, if~~ the ~~fair market~~ value of the ~~personal~~Loan ~~property~~and ~~does not exceed 15% of~~ the ~~fair~~Junior ~~market value of all property securing the debt~~Participation.

•The ~~For~~retail ~~taxable~~properties ~~years~~underlying ~~beginning~~the ~~after~~Loan ~~2015,~~may abe ~~100%~~subject ~~excise~~to ~~tax~~unknown ~~will~~or ~~apply~~unquantifiable toliabilities ~~“redetermined~~that ~~services~~may ~~income,”~~adversely ~~i.e.,~~affect ~~non-arm’s-length~~the ~~income~~value of athe ~~REIT’s~~Loan. ~~TRS~~Such ~~attributable~~defects toor ~~services~~deficiencies ~~provided~~may toinclude title defects, title disputes, liens, servitudes or other encumbrances on ~~behalf~~the collateral properties. The discovery of such unknown defects, deficiencies and liabilities could affect the ~~REIT~~ability ~~(other~~of ~~than~~our ~~services~~Borrower ~~provided~~to make payments to ~~REIT~~us ~~tenants~~or could affect our ability to foreclose and sell the underlying properties, which ~~are~~could ~~potentially~~adversely ~~taxed~~affect asour ~~redetermined~~ability ~~rents)~~to make distributions to our beneficiaries.

•Furthermore, ~~For~~to ~~taxable~~the ~~years~~extent ~~beginning~~we ~~after~~foreclose ~~2014,~~on any of the ~~period~~properties ~~during~~underlying ~~which~~the ~~dispositions~~Loan, ofwe ~~properties~~may ~~with~~be ~~net~~subject ~~built-in~~to ~~gains~~environmental ~~acquired~~liabilities arising from Csuch ~~corporations~~foreclosed inproperties. ~~carry-over~~Under ~~basis~~various ~~transactions~~U.S. ~~will~~federal, ~~trigger~~state and local laws, an owner or operator of real property may become liable for the ~~built-in~~costs ~~gains~~of ~~tax~~removal isof ~~reduced~~certain ~~from~~hazardous ~~ten~~substances ~~years~~released on its property. These laws often impose liability without regard to ~~five~~whether ~~years~~the owner or operator knew of, or was responsible for, the release of such hazardous substances.

•If ~~REITs~~we ~~are~~foreclose ~~subject to a 100% tax~~ on ~~net~~any ~~income~~properties ~~from~~underlying ~~“prohibited~~the ~~transactions~~Loan,” ~~i.e.,~~the ~~sales~~presence of ~~dealer~~hazardous ~~property~~substances ~~(other~~on ~~than~~a ~~“foreclosure~~ property~~”).~~ ~~These~~may ~~rules~~adversely ~~also~~affect ~~contain~~our ~~safe~~ability ~~harbors~~to ~~under~~sell ~~which certain sales of real estate assets will not be treated as prohibited transactions. One of~~ the ~~requirements for the current safe harbors is that (I) the REIT does not make more than seven sales of~~ property ~~(subject to specified exceptions) during the taxable year at issue, or (II) the aggregate adjusted bases (as determined for purposes of computing earnings~~ and ~~profits)~~we ofmay ~~property~~incur ~~(other~~substantial ~~than~~remediation ~~excepted~~costs; ~~property) sold during the taxable year does not exceed 10% of the aggregate bases in the REIT’s assets as of the beginning of the taxable year~~therefore, ~~or (III)~~ the ~~fair~~discovery ~~market value~~ of ~~property~~material ~~(other~~environmental ~~than~~liabilities ~~excepted~~attached property) sold during the taxable year does not exceed 10% of the fair market value of the REIT’s total assets as of the beginning of the taxable year. If a REIT relies on clause (II) or (III), substantially all of the marketing and certain development expenditures with respect to ~~the~~such properties ~~sold~~could ~~must~~adversely beaffect ~~made~~our ~~through~~ability ~~an independent contractor. For taxable years beginning after December 18, 2015, clauses (II) and (III) are liberalized~~ to permit the REIT to sell properties with an aggregate adjusted basis (or fair market value) of up to 20% of the aggregate bases in (or fair market value of) the REIT’s assets as long as the 10% standard is satisfied on average over the three-year period comprised of the taxable year at issue and the two immediately preceding taxable years. In addition, for taxable years beginning after 2015, for REITs that rely on clauses (II) or (III), a TRS may make ~~the~~distributions ~~marketing and development expenditures that previously had~~ to beour ~~made by independent contractors~~beneficiaries.

•We Amay ~~number~~be ofsubject ~~changes~~to ~~applicable~~lender toliability ~~REITs~~claims, ~~are~~and ~~made~~if towe ~~the~~are ~~FIRPTA~~held ~~rules~~liable ~~for~~under ~~taxing~~such ~~non-US~~claims, ~~persons~~our onability ~~gains~~to ~~from~~make ~~sales~~distributions ofto USour ~~real~~beneficiaries ~~property~~may ~~interests,~~be oradversely ~~USRPIs:~~affected.

In recent years, a number of judicial decisions have upheld the right of borrowers to sue lending institutions on the basis of various evolving legal theories, collectively termed “lender liability.” Generally, lender liability is founded on the premise that a lender has either violated a duty, whether implied or contractual, of good faith and fair dealing owed to the borrower or has assumed a degree of control over the borrower resulting in the creation of a fiduciary duty owed to the borrower or its other creditors or stockholders. We cannot assure our beneficiaries that such claims will not arise or that we will not be subject to significant liability if a claim of this type did arise.

Table of Contents

◦Our ~~For~~Borrower ~~dispositions~~may ~~and~~be ~~distributions~~unable onto orrepay ~~after December 18, 2015,~~ the ~~stock~~remaining ~~ownership~~principal ~~thresholds~~balance ~~for~~of ~~exemption~~the ~~from~~Loan ~~FIRPTA taxation~~ on ~~sale~~the ofmaturity ~~stock of a publicly traded REIT and for recharacterizing capital gain dividends as ordinary dividends is increased from not more than 5% to not more than 10%~~date.

◦Our ~~Effective~~Borrower’s ~~December~~ability ~~18,~~to ~~2015,~~repay ~~new~~the ~~rules~~Loan ~~simplified~~on its stated maturity date typically will depend upon its ability either to refinance the ~~determination~~Loan ofor ~~whether~~to wesell ~~are~~the underlying retail properties at a ~~“domestically~~price ~~controlled~~sufficient ~~qualified~~to ~~investment~~permit ~~entity~~repayment.” Our Borrower’s ability to achieve either of these goals will be affected by a number of factors, including:

◦• ~~For~~the ~~dispositions~~availability ~~and distributions after December 18~~of, ~~2015, “qualified foreign pension funds” as defined in new Internal Revenue Code Section 897(l)(2)~~ and ~~entities~~competition ~~that~~for, ~~are~~credit ~~wholly~~for ~~owned~~retail byor acommercial ~~qualified~~real ~~foreign~~estate ~~pension~~projects, ~~fund~~which ~~are~~fluctuate ~~exempted~~over ~~from FIRPTA and FIRPTA withholding. New FIRPTA rules also apply to “qualified shareholders” as defined in new Internal Revenue Code Section 897(k)(3).~~time;

◦• ~~For sales of USRPIs occurring after February 16, 2016,~~ the ~~FIRPTA~~prevailing ~~withholding~~interest ~~rate for sales of USRPIs and certain distributions generally increases from 10% to 15%.~~rates;

We• ~~believe that we are not, and intend to conduct our operations so as not to become, regulated as an investment company under~~ the ~~Investment~~net ~~Company~~operating ~~Act~~income ofgenerated ~~1940,~~by ~~as amended, or~~ the ~~Investment~~underlying Company Act. We have relied, and intend to continue to rely, on current interpretations of the staff of the U.S. Securities and Exchange Commission, or SEC in an effort to continue to qualify for an exemption from registration under the Investment Company Act. For more information on the exemptions that we use refer to Item 1A. “Risk Factors-Maintenance of our Investment Company Act exemption imposes limits on our operations.” properties;

We• ~~are~~the ~~also~~fair ~~subject~~market tovalue regulation governing mortgage lending. Although most states do not regulate commercial real estate finance, certain states impose limitations on interest rates and other charges and on certain collection practices and creditor remedies and require licensing of ~~lenders and financiers and adequate disclosure of certain contract terms. We are also required to comply with certain provisions of~~ the ~~Equal~~underlying ~~Credit Opportunity Act that are applicable to CRE loans.~~properties;

~~Real~~• ~~estate~~our ~~properties~~Borrower’s ~~owned~~equity byin ~~us and~~ the ~~operations~~underlying ~~of such~~ properties are subject to various international, federal, state and local laws and regulations concerning the protection of the environment, including air and water quality, hazardous or toxic substances and health and safety. In addition, such properties are required to comply with the Americans with Disabilities Act of 1990, or the ADA, the Fair Housing Act, applicable fire and safety regulations, building codes and other land use regulations.;

In• ~~the judgment of management, while we do incur~~ significant ~~expense~~tenant ~~complying~~rollover ~~with~~at the ~~various~~underlying regulations to which we are subject, existing statutes and regulations have not had a material adverse effect on our business. However, it is not possible to forecast the nature of future legislation, regulations, judicial decisions, orders or interpretations, nor their impact upon our future business, financial condition, results of operations or prospects.properties;

~~For~~• ~~additional~~our ~~information~~Borrower’s ~~regarding~~financial ~~regulations applicable to us, refer to Item 1A. “Risk Factors.”~~condition;

~~Competition~~• the operating history and occupancy level of the underlying properties;

~~Although~~• wereductions ~~have completed our Offering and continue to see a robust pipeline of opportunities to invest any capital we may have, we are subject to increased competition~~ in ~~seeking~~applicable ~~CRE~~government ~~investments. We~~assistance/rent ~~compete~~subsidy with many third parties engaged in real estate investment activities including publicly-traded REITs, non-traded REITs, insurance companies, commercial and investment banking firms, private equity funds and other investors. Some of these competitors, including other REITs and private real estate companies and funds, have substantially greater financial resources than we do. Such competitors may also enjoy significant competitive advantages that result from, among other things, a lower cost of capital and enhanced operating efficiencies. programs;

~~Future~~• ~~competition~~changes ~~from new market entrants may limit the number of suitable investment opportunities offered to us. It may also result~~ in ~~higher~~zoning ~~prices, lower yields and a narrower spread over our borrowing costs, making it more difficult for us to originate~~ or ~~acquire~~tax ~~new investments on attractive terms.~~laws;

~~Employees~~• changes in competition in the relevant location;

As• ofchanges ~~December 31,~~in ~~2016,~~rental werates ~~had~~in nothe ~~employees. Our~~relevant ~~Advisor or its affiliates provide management, acquisition, advisory, marketing, investor relations and certain administrative services for us.~~location;

~~Corporate~~• ~~Governance~~changes in government regulation and ~~Internet~~fiscal ~~Address~~policy;

We• ~~emphasize~~ the ~~importance~~state of ~~professional~~fixed ~~business~~income ~~conduct~~ and ~~ethics~~mortgage through our corporate governance initiatives. Our board of directors consists of a majority of independent directors. The audit committee of our board of directors is composed exclusively of independent directors. We have adopted corporate governance guidelines and a code of ethics, which delineate our standards for our officers and directors. markets;


•	the availability of credit for multi-family and commercial properties; and


•	prevailing general and regional economic conditions.

If our Borrower defaults on the Loan and the underlying collateral value is less than the amount due, our ability to make distributions to our beneficiaries will be materially adversely affected.

If the Borrower defaults on the Loan, we will only have recourse to the properties collateralizing the Loan. In addition, the Junior Participation that we hold is subordinated in priority of payments of principal and interest to the Senior Participation. Further, if the Borrower defaults, pursuant to the Participation Agreement, the Senior Participation is entitled to receive all amounts available for payment on the Loan (including any proceeds of a sale of the underlying properties) until all of the interest, principal and unreimbursed expenses owed to CFI Holdings is paid in full, before the Junior Participation is able to receive any Loan proceeds. As a result, if the underlying collateral value is less than the Loan amount, we will suffer a loss and such loss may be material. We may lack control over the underlying assets collateralizing the loan or the underlying assets of the Borrower before a default, and, as a result, the value of the collateral may be reduced by acts or omissions by owners or managers of the assets. In addition, the value of the underlying real estate may be adversely affected by some or all of the risks referenced above with respect to real estate assets generally.

If the value of collateral underlying the Loan declines further or interest rates increase during the term of the Loan, the Borrower may not be able to obtain the necessary funds to repay the Loan at maturity through refinancing because the underlying property revenue cannot satisfy the debt service coverage requirements necessary to obtain new financing.

We are subject to risks, including conflicts of interest, associated with CFI Holdings’ Senior Participation in the Loan.

As a result of our Junior Participation in the Loan, we share the rights, obligations and benefits of the Loan with CFI Holdings, the holder of the Senior Participation and an affiliate of our Advisor. We may need the consent of CFI Holdings to exercise our rights under the Loan, including rights with respect to amendment of the loan documentation, a sale or transfer of the Junior Participation, enforcement proceedings upon a default and the institution of, and control over, foreclosure proceedings. Similarly, CFI Holdings may be able to take actions to which we object but to which we will be bound because our participation interest represents a junior interest. We may be adversely affected by this lack of control. In addition, CFI Holdings is an affiliate of our Advisor, which may incentivize either CFI Holdings or our Advisor to make decisions or recommendations to us that are in either of their best interests and not in our best interest. Upon liquidation of the Trust, after payment is made to the holder of the Senior

Table of Contents

~~Our~~Participation, ~~internet~~there ~~address~~may ~~is www.northstarsecurities.com/income. The information on our website is~~ not ~~incorporated~~be bysufficient ~~reference~~funds inremaining ~~this~~for ~~Annual~~the ~~Report~~Junior onParticipation ~~Form~~to ~~10-K. We~~be ~~make~~paid ~~available,~~in ~~free~~full ~~of charge through a link on our website, our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K~~ and ~~amendments to such reports, if any,~~ as ~~filed~~a ~~or furnished with the SEC~~result, ~~as soon as reasonably practicable after such filing or furnishing. Our site also contains our code of ethics, corporate governance guidelines and our audit committee charter. Within~~ the ~~time~~amount ~~period required by the rules~~ of ~~the~~distributions ~~SEC,~~available wefor ~~will post on~~ our ~~website~~beneficiaries ~~any~~may ~~amendment~~be tomaterially ~~our~~adversely ~~code of ethics as defined in the code of ethics~~impacted.

The duration of the Trust is uncertain as the trustees may continue the existence of the Trust beyond the initial three-year term if necessary to fulfill the purposes of the Trust. As a result, liquidating distributions to our beneficiaries may be delayed or reduced.

The Liquidating Trust Agreement currently provides that the Trust will terminate upon the earlier of (i) the liquidation and distribution of the net proceeds of all of the assets of the Trust and its subsidiaries and (ii) the expiration of a period of three years from January 31, 2018. However, the trustees may continue the existence of the Trust beyond the three-year term if the trustees reasonably determine that an extension is necessary to fulfill the purposes of the Trust.

Our sole asset is the Junior Participation in the Loan, which has an initial maturity date of December 9, 2020 and, subject to the exercise of the Borrower’s options to extend, a fully extended maturity date of December 9, 2023. As a result, the maturity date of the Loan may extend beyond the current term of the Trust, which currently ends on January 31, 2021. To the extent that the Borrower meets the required conditions and exercises its options to extend the term of the Loan, the Trust expects to extend the term of the Trust accordingly and, as a result, payment of liquidating distributions to our beneficiaries will be delayed.

In addition, in connection with an extension of the Trust’s term, the Trust will continue to incur expenses, such as the management fee payable to its Advisor. The more expenses the Trust incurs over its term could also reduce the amount of liquidating distributions available for our beneficiaries. Moreover, in connection with an extension of the term of the Trust, the Trust has undertaken to request and obtain additional no-action assurances from the SEC to continue having reduced reporting obligations under the rules and regulations of the Exchange Act. There can be no assurances that the Staff will grant such additional no-action assurances regarding any extension. To the extent that the Staff does not grant no-action assurances or other form of relief, the Trust would need to incur substantial additional expense to comply with the full reporting obligations under the Exchange Act, which could materially reduce the amount of liquidating distributions available for our beneficiaries.

Further, we cannot guarantee that the trustees will determine to extend the term of the Trust in connection with the Borrower’s exercise of an extension option or at all. If the term of the Trust is not extended, we may be forced to sell our Junior Participation, or foreclose on the Loan and sell the collateral, both in a fire sale, or take other measures that could substantially reduce the amount of liquidating distributions available for our beneficiaries.

The Trust has and will continue to incur the expenses of complying with certain public company reporting requirements until the termination of the Trust following the liquidation and distribution of the net proceeds from the sale of the Junior Participation.

Until the Trust completes a liquidation of its assets and dissolves, the Trust will continue to have an obligation to comply with certain of the applicable reporting requirements of the Exchange Act, even if compliance with these reporting requirements is economically burdensome. In order to curtail expenses, we sought and obtained relief from the SEC from certain reporting requirements under the Exchange Act. Given this grant of such relief, the Trust will continue to file an annual report under the cover of Form 10-K and current reports on Form 8-K to disclose material events relating to the Trust, along with any other reports that the SEC may require, but we are not required to file quarterly reports on Form 10-Q or proxy statements. Even with the SEC’s grant of the requested reporting relief, the Trust expects to incur substantial expenses associated with such reporting obligations and other expenses associated with the conduct of its operations, including the management fee payable to the Advisor, costs of servicing the Junior Participation, and other matters. Any expenses the Trust incurs will reduce the amount of distributions the Trust is able to pay to its beneficiaries.

In addition, if the trustees determine to extend the term of the Trust, the Trust will need to obtain additional relief from the SEC to continue having reduced reporting obligations for the extended term. There can be no assurances that the Staff will grant such additional relief. To the extent that the Staff does not grant no-action assurances or other form of relief, the Trust would need to incur substantial additional expense to comply with the full reporting obligations under the Exchange Act, which could materially reduce the amount of liquidating distributions available for our beneficiaries.

Payment of fees and expense reimbursements to our Advisor and its affiliates reduces the amount of cash available for liquidating distributions to our beneficiaries.

Our Advisor and its affiliates perform services for us in connection with the management of our assets and operations. We pay them substantial fees for these services, which results in immediate dilution to the value of the Units held by our beneficiaries. Our Advisor is entitled to receive these fees regardless of the performance of the Trust’s assets. The Trust also is obligated, subject to certain limitations, to reimburse the Trust Advisor for certain costs incurred by the Trust Advisor or its affiliates, such as personnel and other expenses, in connection with the services provided to the Trust under the Management Services Agreement. The payment

Table of Contents

~~Item~~of 1Athese fees and expense reimbursements to our Advisor will reduce the amount of cash available for liquidating distributions to our beneficiaries. ~~Risk~~ ~~Factors~~

The ~~following~~Advisor ~~risk factors~~ and ~~other~~its ~~information~~affiliates ~~included~~and inrelated ~~this~~parties, ~~Annual~~including ~~Report~~our onofficers ~~Form 10-K should be carefully considered. The risks~~ and ~~uncertainties~~certain ~~described~~of ~~below~~our ~~are~~trustees, ~~not the only ones we~~ face~~. Additional~~ ~~risks~~conflicts ~~and~~of ~~uncertainties~~interest ~~not~~caused ~~presently~~by ~~known~~compensation toarrangements with us, orwhich ~~that~~could weresult ~~currently~~in ~~deem~~actions ~~immaterial or~~ that ~~generally~~are ~~apply~~not toin ~~all businesses also may adversely impact~~ our ~~business. If~~beneficiaries’ ~~any~~best ~~of the following risks occur, our business, financial condition, operating results, cash flow and liquidity could be materially adversely affected~~interests.

~~Risks~~The ~~Related~~Advisor and its affiliates and related parties and our officers and certain of our trustees, indirectly through their relationships with the Advisor, receive substantial fees from us in return for their services and these fees could influence the Advisor’s advice to ~~Our~~us. The ~~Business~~Trust pays to the Advisor a monthly management fee equal to one-twelfth of 1.25% of the fair market value of the Trust’s net assets as compensation for the management and disposition of the Trust’s assets under the Management Services Agreement. These fees may incentivize the Advisor to recommend courses of action with respect to disposition transactions that may not be in our best interests at the time. In addition, an affiliate of the Advisor holds the Senior Participation, which has priority over our Junior Participation in terms of payments made on the Loan. As a result, the Advisor may be incentivized to recommend courses of action regarding the Loan or underlying collateral that may benefit the Senior Participation to our detriment. Considerations relating to compensation from us to the Advisor and its affiliates or related parties, or the Senior Participation, could result in decisions that are not in our or our beneficiaries’ best interests, which could hurt our ability to pay them distributions.

~~Adverse~~The ~~changes~~Advisor’s inmanagement ~~general~~personnel, ~~economic~~other ~~conditions~~employees ~~could~~and ~~adversely~~affiliates ~~impact~~face ~~our~~conflicts ~~business~~of interest relating to time management and, ~~financial~~accordingly, ~~condition~~may not be able to devote adequate time to the Trust, and ~~results~~the ofAdvisor ~~operations~~may not be able to hire or retain adequate additional employees.

~~Our~~All ~~success~~of isthe ~~dependent~~Advisor’s ~~upon~~management ~~general~~personnel, ~~economic~~other ~~conditions~~personnel, inaffiliates and related parties may also provide services to other entities affiliated with CLNY and related parties. We are not able to estimate the ~~United~~amount ~~States~~of time that such management personnel, other personnel, affiliates and inrelated parties will devote to the ~~international~~Trust. ~~geographic~~In ~~areas~~addition, ~~where~~we may only terminate our ~~investments~~management ~~are~~services ~~located~~agreement with the Advisor for misconduct by the Advisor or material breach of the Management Services Agreement by the Advisor. ~~Adverse~~ ~~changes~~As ina ~~economic~~result, ~~conditions~~the Advisor’s management personnel, other personnel, affiliates and related parties may have conflicts of interest in allocating their time between the ~~United~~Trust ~~States~~and ortheir other activities. During times of significant activity in these ~~countries~~other orpursuits, ~~regions~~the ~~would~~time ~~likely~~they ~~have~~devote to the Trust may decline. Accordingly, there is a ~~negative~~risk ~~impact~~that onthe ~~real~~Advisor’s ~~estate~~affiliates ~~values~~and related parties may not devote adequate time to the Trust’s activities and the Advisor may not be able to hire adequate additional personnel. Moreover, ~~accordingly~~if the Advisor were to lose the benefit of the experience, ~~our~~efforts ~~financial~~and ~~performance~~abilities of one or more of these individuals through their resignation, ~~the~~retirement, ~~market~~or ~~prices~~due to an internalization transaction effected by another investment sponsored by CLNY or its affiliates, or due to such individual or individuals becoming otherwise unavailable because of ~~our~~other ~~securities~~activities on behalf of CLNY or its affiliates, we may be adversely affected and our ~~ability~~liquidating distributions to ~~pay~~our ~~dividends~~beneficiaries could be reduced or delayed.

~~Our~~We ~~business~~have isand ~~also~~may ~~closely~~continue ~~tied~~ to ~~general~~enter ~~economic~~into ~~conditions~~transactions inwith the ~~real~~Advisor ~~estate~~or ~~industry. As~~affiliates aor ~~result,~~other ~~our economic performance, the value of our real estate and real estate~~ related ~~investments,~~entities and our ability to implement our business strategies may be significantly and adversely affected by changes in economic conditions in the United States and in the international geographic areas where a substantial number of ~~our investments are located. The condition of~~ the ~~real~~Advisor; ~~estate markets in which we operate is cyclical and depends on the condition of the economy in the United States, Europe, China and elsewhere~~ as a ~~whole and to the perceptions of investors of the overall economic outlook. Rising interest rates~~result, ~~declining~~in ~~employment~~any ~~levels,~~such ~~declining demand for real estate~~transaction, ~~declining~~we ~~real~~may ~~estate~~not ~~values~~have orthe ~~periods~~benefit of ~~general~~arm’s ~~economic~~length ~~slowdown~~negotiations ~~or recession, increasing political instability or uncertainty, or the perception that any~~ of ~~these events may occur have negatively impacted~~ the ~~real~~type ~~estate~~normally ~~market~~conducted inbetween ~~the~~unrelated ~~past~~parties and ~~may in the future negatively impact our operating performance. In addition, the economic condition of each local market where~~ we ~~operate~~ may ~~depend~~incur onadditional ~~one or more key industries within that market, which, in turn, makes our business sensitive to the performance of those industries~~expenses.

We have ~~only~~and amay ~~limited~~continue ~~ability~~ to ~~change~~enter ~~our~~into ~~portfolio~~transactions ~~promptly~~with inthe ~~response~~Advisor toor ~~economic~~its affiliates or other ~~conditions~~related entities of the Advisor. ~~Certain~~For ~~significant expenditures~~example, ~~such~~we asmay ~~debt~~sell ~~service~~our ~~costs,~~assets ~~real~~to ~~estate~~affiliates ~~taxes,~~or ~~and~~other ~~operating~~related entities of the Advisor. The Advisor and/or ~~maintenance~~its ~~costs,~~management ~~are~~team ~~generally~~could ~~not~~experience ~~reduced~~a ~~when~~conflict ~~market~~in ~~conditions~~representing ~~are~~our ~~poor. These~~interests ~~factors~~in ~~impede~~such ustransactions. ~~from~~In ~~responding~~any ~~quickly~~such totransaction, ~~changes~~we inmay not have the ~~performance~~benefit of ~~our~~arm’s ~~investments~~length negotiations of the type normally conducted between unrelated parties and ~~could~~may ~~adversely~~receive ~~impact~~terms ~~our~~that ~~business~~are less beneficial to us than if such transactions were with a third party, ~~financial~~which ~~condition~~could ~~and~~have ~~results~~an ofadverse ~~operations~~effect on our liquidation value.

~~Risks~~Our ~~Related~~Advisor is subject to ~~Our~~extensive ~~Advisor~~regulation, including as an investment adviser in the United States, which could adversely affect its ability to manage our business.

~~Colony~~Certain ~~NorthStar~~of our Advisor’s affiliates, including our ~~Sponsor~~Advisor, are subject to regulation as investment advisers and/or fund managers by various regulatory authorities that are charged with protecting the ~~parent~~interests ~~company~~of the companies, funds and vehicles they manage, including us. Instances of ~~our~~criminal activity and fraud by participants in the investment management industry and disclosures of trading and other abuses by participants in the financial services industry have led the U.S. government and regulators in foreign jurisdictions to consider increasing the rules and regulations governing, and oversight of, the financial system. This activity is expected to result in continued changes to the laws and regulations governing the investment management industry and more aggressive enforcement of the existing laws and regulations. Our Advisor could be subject to civil liability, ~~recently~~criminal ~~completed~~liability, or sanction, including revocation of its ~~previously~~registration ~~announced~~as ~~mergers~~an ~~with~~investment ~~Colony~~adviser ~~and~~in ~~NorthStar~~the ~~Realty~~United States, ~~which~~revocation ~~could~~of the licenses of its employees, censures, fines or temporary suspension or permanent bar from conducting business if it is found to have anviolated ~~adverse~~any ~~impact~~of onthese laws or regulations. Any such liability or sanction could adversely affect its ability to manage our business.

In ~~January 2017~~addition, ~~Colony~~the ~~NorthStar,~~Advisor’s ~~our~~compliance ~~Sponsor~~with ~~and~~these ~~the~~substantial ~~parent~~regulations ~~company~~may ofcause ~~our~~us ~~Advisor,~~to ~~completed~~incur ~~its~~additional ~~mergers~~expenses ~~with~~that ~~Colony~~we ~~and~~may ~~NorthStar~~not ~~Realty,~~otherwise ~~becoming~~incur ~~publicly-traded~~if ~~and~~our ~~the~~Advisor ~~successor~~was tonot ~~NSAM. As~~ a ~~result~~registered ofinvestment ~~the~~adviser. For ~~mergers~~example, ~~Colony~~while ~~NorthStar~~our ~~became~~SEC anrelief ~~internally-managed~~would ~~equity~~allow ~~REIT,~~us ~~with~~to aavoid ~~diversified~~obtaining ~~real~~an ~~estate~~annual ~~and~~audit ~~investment~~of ~~management~~our ~~platform. In~~financial ~~addition~~statements, aswe avoluntarily ~~result~~obtained ofan ~~the~~audit ~~mergers,~~of our ~~Advisor~~financial ~~became~~statements afor ~~subsidiary~~the ~~of Colony NorthStar.~~

Uncertainty about the effect of the mergers on employees, clients and business of Colony NorthStar may have an adverse effect on Colony NorthStar and subsequently, us and the other Managed Companies following the mergers. These uncertainties could disrupt Colony NorthStar’s business and impair its ability to attract, retain and motivate key personnel, and cause clients and others that deal with Colony NorthStar to seek to change existing business relationships, cease doing business with Colony NorthStar or cause potential new clients to delay doing business with Colony NorthStar. Retention and motivation of certain employees may be challenging due to the uncertainty and difficulty of integration or a desire not to remain with Colony NorthStar. As a result of the foregoing, management of our company may be adversely affected. Further, the completion of the mergers may give rise to additional conflicts of interest and competition for investment opportunities among Colony NorthStar, us and other companies managed by Colony NorthStar and its affiliates.

Our Advisor may not be successful, or there may be delays, in locating suitable investments, which could limit our ability to make distributions and lower the overall return on stockholders’ investment.

We rely upon our Advisor or its affiliates’ investment professionals, including Messrs. Thomas J. Barrack, David T. Hamamoto, Richard B. Saltzman, Mark M. Hedstrom, Kevin P. Traenkle, Daniel R. Gilbert, Sujan S. Patel and Robert C. Gatenio, to identify suitable investments. The other Managed Companies also rely on such investment professionals for investment opportunities. Our Advisor may not be successful in locating suitable investments on financially attractive terms, and we may not achieve our objectives. If we, through our Advisor, are unable to find suitable investments promptly, we may hold the funds available for

Table of Contents

~~investment~~period inended anDecember ~~interest-bearing account or invest the proceeds in short-term assets. We expect that the income we earn on these temporary investments will not be substantial. Further~~31, we2018 ~~may use the principal amount of these investments,~~ and ~~any~~expect ~~returns~~to ~~generated~~continue ~~on these investments,~~ to ~~pay~~annually ~~for~~audit ~~fees and expenses in connection with~~ our ~~distributions. Therefore,~~financial ~~delays~~statements in ~~investing~~part ~~proceeds~~because ~~we receive from payoffs or sales of~~ our ~~assets~~Advisor ~~could~~would ~~impact~~otherwise ~~our~~need ~~ability~~ to ~~generate~~comply ~~cash~~with ~~flow~~certain ~~for~~custodial ~~distributions or to achieve our investment objectives~~rules.

Our Advisor ~~may~~must ~~acquire~~continually ~~assets~~address onconflicts ~~our~~between ~~behalf~~its ~~where~~interests ~~the~~and ~~returns~~those ~~are~~of ~~substantially~~its ~~below~~managed ~~expectations~~companies, orfunds ~~which~~and ~~result~~vehicles, inincluding ~~net losses~~us. In ~~the event we are unable to timely locate suitable investments~~addition, wethe ~~may~~SEC ~~be unable or limited in our ability to pay distributions~~ and weother ~~may~~regulators ~~not~~have beincreased ~~able~~their toscrutiny ~~meet~~of ~~our~~potential ~~investment~~conflicts ~~objectives~~of interest. ~~Our~~ ~~Advisor or its affiliates’ investment professionals face competing demands upon their time~~However, ~~including~~appropriately indealing ~~instances~~with ~~when~~conflicts weof ~~have~~interest ~~capital~~is ~~ready~~complex ~~for~~and ~~investment~~difficult and ~~consequently~~if weour ~~may~~Advisor ~~face delays in execution. Further~~fails, ~~the~~or ~~more~~appears ~~money~~to ~~we have available for investment~~fail, ~~the more difficult it will be~~ to ~~invest~~deal ~~the~~appropriately ~~funds~~with ~~promptly~~conflicts ~~and~~of oninterest, ~~attractive~~it ~~terms. Delays~~could weface ~~encounter~~litigation inor ~~the~~regulatory ~~selection~~proceedings ~~and origination~~ or ~~acquisition~~penalties, any of ~~investments~~which ~~would~~could ~~likely~~adversely ~~limit~~affect ~~our~~its ability to ~~pay~~manage ~~distributions~~our ~~to stockholders and lower their overall return~~business.

Our ~~ability~~board toof ~~achieve~~trustees ~~our~~generally ~~investment~~has ~~objectives~~full ~~and~~discretion to ~~pay~~manage ~~distributions~~our ~~depends~~assets, inwhich ~~substantial~~increases ~~part upon~~ the ~~performance~~uncertainties offaced by our ~~Advisor and third-party servicers~~beneficiaries.

Our ~~ability~~board toof ~~achieve~~trustees ~~our~~generally ~~investment~~has ~~objectives~~full ~~and~~discretion to ~~pay~~manage ~~distributions~~our ~~depends~~assets, inincluding ~~substantial~~determining ~~part~~our ~~upon~~policies ~~the~~regarding ~~performance~~modifications ofto ~~our Advisor in~~ the ~~origination~~Loan and ~~acquisition~~Participation ofAgreement ~~our~~with ~~investments~~CFI Holdings, ~~including~~dispositions ~~the~~and ~~determination~~distributions. ofOur ~~any~~board ~~financing~~of ~~arrangements,~~trustees asmay ~~well~~amend asor ~~the~~revise ~~performance~~these ofand ~~the~~other ~~third-party~~policies ~~servicers~~without ofproviding ~~our~~notice ~~real~~to ~~estate~~or ~~debt~~obtaining ~~investments. Stockholders~~the ~~must~~consent ~~rely~~of ~~entirely~~our onbeneficiaries. ~~the~~Under ~~management~~our ~~abilities~~Management ofServices ~~our~~Agreement ~~Advisor~~ and the ~~oversight~~Liquidating ofTrust Agreement, our ~~board~~beneficiaries ofhave ~~directors,~~a ~~along~~right ~~with~~to ~~those~~vote ofonly ~~our~~on ~~third-party~~limited ~~servicers~~matters. Our ~~Advisor~~board ~~and~~of ~~its~~trustees’ ~~affiliates~~broad ~~receive~~discretion ~~fees~~ in ~~connection~~managing ~~with~~our ~~transactions~~assets ~~involving~~and ~~the~~setting ~~origination,~~policies ~~acquisition, management~~ and ~~sale of~~ our ~~investments~~beneficiaries’ ~~regardless~~inability ofto ~~their~~exert ~~quality~~control orover ~~performance~~those orpolicies increases the ~~services~~uncertainty ~~provided. As~~and arisks ~~result,~~ our ~~Advisor~~beneficiaries ~~may~~face, beespecially ~~incentivized~~if toour ~~allocate~~board ~~investments~~of ~~that~~trustees ~~have~~and abeneficiaries ~~greater~~disagree ~~cost~~as to ~~increase~~what ~~the~~course ~~amount~~ of ~~fees~~action ~~payable~~is toin ~~them~~our beneficiaries’ best interests.

WeOur ~~and~~organizational ~~our~~documents ~~Advisor~~limit ~~have adopted an investment allocation policy with the intent of eliminating the impact of any conflict that~~ our ~~Advisor or its affiliates~~beneficiaries’ ~~investment~~rights professionals might encounter in allocating investment opportunities among us, our Sponsor and any other Managed Company, however, there is no assurance that the investment allocation policy will continue or successfully eliminate the impact of any such conflicts. Further, following the merger of our Sponsor with Colony and NorthStar Realty, our Sponsor became an internally-managed REIT and, as a result, may compete with us for certain real estate debt investments. In addition, we may be more likely to ~~co-invest~~bring inclaims ~~any~~against ~~such opportunities with~~ our ~~Sponsor. If~~officers ~~our Advisor performs poorly~~ and as a result is unable to originate and acquire our investments successfully, we may be unable to achieve our investment objectives or to pay distributions to stockholders at presently contemplated levels, if at alltrustees. ~~Similarly, if our third-party servicers perform poorly, we may be unable to realize all cash flow associated with our real estate debt investments.~~

~~Because~~The Liquidating Trust Agreement provides that, subject to the applicable limitations set forth therein or under Maryland law, no trustee or officer will be liable to us or our beneficiary for monetary damages. The Liquidating Trust Agreement also provides that we ~~are~~will ~~dependent~~generally ~~upon~~indemnify and advance payment for expenses to our trustees, our officers, the Trust Advisor and its affiliates tofor ~~conduct~~losses ~~our~~they ~~operations~~may incur by reason of their service in those capacities, ~~any~~subject ~~adverse~~to ~~changes~~limitations described in the ~~financial~~Liquidating ~~health~~Trust ofAgreement. ~~these~~Moreover, ~~entities~~we orhave ~~our~~entered ~~relationship~~into ~~with~~separate ~~them~~indemnification ~~could~~agreements ~~hinder~~with each of our ~~operating~~officers ~~performance~~and trustees. As a result, we and our beneficiaries have more limited rights against these persons than might otherwise exist under common law. In addition, we are obligated to fund the ~~return~~defense oncosts ~~stockholders’~~incurred ~~investment~~by these persons in some cases.

~~We are dependent on our Advisor and its affiliates to manage our operations and our portfolio.~~ Our ~~Advisor~~beneficiaries ~~and~~may ~~its~~recognize ~~affiliates~~taxable ~~depend~~income ~~upon~~as ~~the~~a ~~fees~~result ~~and other compensation or reimbursement~~ of ~~costs that they receive from us and other Managed Companies in connection with the origination, acquisition, management and sale of assets to conduct~~ their ~~operations. Any~~ownership ~~adverse changes in the financial condition~~ of our Advisor or its affiliates or our relationship with them could hinder their ability to successfully support our business and growth, which could have a material adverse effect on our financial condition and results of operationsUnits.

The Trust is intended to be treated as a grantor trust for federal income tax purposes. Accordingly, each Unit will represent ownership of an undivided proportionate interest in all of the assets and liabilities of the Trust, and each unitholder will be treated for federal income tax purposes as receiving or paying directly a pro rata portion of all income, gain, loss, deduction and credit of the Trust. The long-term or short-term character of any capital gain or loss recognized in connection with the ~~inability~~sale toof ~~obtain~~the ~~key~~Trust’s ~~investment~~assets ~~professionals~~will be determined based upon a holding period commencing at ~~our~~the ~~Sponsor~~time of the acquisition by each unitholder of his or her Units. If the Trust fails to qualify as a grantor trust, its ~~affiliates~~treatment ~~could~~will ~~delay~~depend, oramong ~~hinder~~other ~~implementation~~things, ofupon ~~our~~the ~~investment~~reasons ~~strategies~~for its failure to so qualify. In such case, the Trust could be taxable as a corporation, which could ~~limit~~mean ~~our~~that ~~ability~~any income generated by the Trust would be subject to ~~make~~double ~~distributions~~taxation (i.e., taxed first at the Trust level and ~~decrease~~then a second time at the ~~value~~unitholder oflevel ~~stockholders’~~upon ~~investments~~any distribution by the Trust).

Our success depends to a significant degree upon the contributions of key personnel at our Sponsor or its affiliates, such as Messrs. Barrack, Hamamoto, Saltzman, Hedstrom, Traenkle, Gilbert, Darren J. Tangen, Ronald M. Sanders, Patel, Gatenio and Frank V. Saracino and Jenny B. Neslin, among others, each of whom would be difficult to replace. We cannot assure stockholders that they will continue to be associated with our Sponsor or its affiliates in the future. If any of these persons were to cease their association with us or our Sponsor or its affiliates, our operating results could suffer. We do not intend to maintain key person life insurance on any person. We believe that our future success depends, in large part, upon our Sponsor and its affiliates’ ability to hire and retain highly-skilled managerial, operational and marketing professionals. Competition for such professionals is intense, and our Sponsor and its affiliates may be unsuccessful in attracting and retaining such skilled individuals. If our Sponsor loses or is unable to obtain the services of highly-skilled professionals, our ability to implement our investment strategies could be delayed or hindered and the value of our common stock may decline.

Table of Contents

Our Sponsor may determine not to provide assistance, personnel support or other resources to our Advisor or us, which could impact our ability to achieve our investment objectives and pay distributions.

We rely on our Sponsor and its affiliates’ personnel and other support for the purposes of originating, acquiring and managing our investment portfolio. Our Sponsor, however, may determine not to provide assistance to our Advisor or us. Consequently, if our Sponsor and its professionals determine not to provide our Advisor or us with any assistance or other resources, we may not achieve the same success that we would expect to achieve with such assistance, personnel support and resources. Further, in connection with the mergers in order to achieve anticipated synergies or otherwise during periods of economic retraction, our Sponsor and/or our Advisor may be incented to reduce its personnel and costs, which could have an adverse effect on us.

Our Advisor’s platform may not be as scalable as we anticipate and we could face difficulties growing our business without significant new investment in personnel and infrastructure from our Advisor.

If our business grows substantially, our Advisor may need to make significant new investments in personnel and infrastructure to support that growth. In addition, service providers to whom our Advisor may delegate certain functions may also be strained by our growth. Our Advisor may be unable to make significant investments on a timely basis or at reasonable costs and its failure in this regard could disrupt our business and operations.

Risks Related to Our Investments

Our CRE debt, select equity and securities investments are subject to the risks typically associated with CRE.

Our CRE debt, select equity and securities investments are subject to the risks typically associated with real estate, including:

• local, state, national or international economic conditions, including market disruptions caused by regional concerns, political upheaval, the sovereign debt crisis and other factors;

• real estate conditions, such as an oversupply of or a reduction in demand for real estate space in an area;

• lack of liquidity inherent in the nature of the assets;

• tenant/operator mix and the success of the tenant/operator business;

• the ability and willingness of tenants/operators/managers to maintain the financial strength and liquidity to satisfy their obligations to us and to third parties;

• reliance on tenants/operators/managers to operate their business in a sufficient manner and in compliance with their contractual arrangements with us;

• ability and cost to replace a tenant/operator/manager upon default;

• property management decisions;

• property location and conditions;

• property operating costs, including insurance premiums, real estate taxes and maintenance costs;

• the perceptions of the quality, convenience, attractiveness and safety of the properties;

• branding, marketing and operational strategies;

• competition from comparable properties;

• the occupancy rate of, and the rental rates charged at, the properties;

• the ability to collect on a timely basis all rent;

• the effects of any bankruptcies or insolvencies;

• the expense of leasing, renovation or construction;

• changes in interest rates and in the availability, cost and terms of mortgage financing;

• unknown liens being placed on the properties;

• bad acts of third parties;

• the ability to refinance mortgage notes payable related to the real estate on favorable terms, if at all;

Table of Contents

• changes in governmental rules, regulations and fiscal policies;

• tax implications;

• changes in laws, including laws that increase operating expenses or limit rents that may be charged;

• the impact of present or future environmental legislation and compliance with environmental laws, including costs of remediation and liabilities associated with environmental conditions affecting properties;

• cost of compliance with the ADA;

• adverse changes in governmental rules and fiscal policies;

• social unrest and civil disturbances;

• acts of nature, including earthquakes, hurricanes and other natural disasters;

• terrorism;

• the potential for uninsured or underinsured property losses;

• adverse changes in state and local laws, including zoning laws; and

• other factors which are beyond our control.

The value of each property is affected significantly by its ability to generate cash flow and net income, which in turn depends on the amount of rental or other income that can be generated net of expenses required to be incurred with respect to the property. Many expenses associated with properties (such as operating expenses and capital expenses) cannot be reduced when there is a reduction in income from the properties.

These factors may have a material adverse effect on the value and the return that we can realize from our assets, as well as the ability of our borrowers to pay their loans and the ability of the borrowers on the underlying loans securing our securities to pay their loans.

A prolonged economic slowdown, a lengthy or severe recession or declining real estate values could harm our investments.

Many of our investments may be susceptible to economic slowdowns or recessions, which could lead to financial losses and a decrease in revenues, earnings and assets. An economic slowdown or recession, in addition to other non-economic factors such as an excess supply of properties, could have a material negative impact on the values of our investments. Declining real estate values will likely reduce our level of new loan originations, since borrowers often use increases in the value of their existing properties to support the purchase or investment in additional properties. Borrowers may also be less likely to achieve their business plans and be able to pay principal and interest on our CRE debt investments if the economy weakens and property values decline. Further, declining real estate values significantly increase the likelihood that we will incur losses on our investments in the event of a default because the value of our collateral may be insufficient to cover our cost. In addition, declining real estate values will reduce the value of any of our properties, as well as ability to refinance properties and use the value of existing properties to support the purchase or investment in additional properties. Slower than expected economic growth pressured by a strained labor market, along with overall financial uncertainty, could result in lower occupancy rates and lower lease rates across many property types and may create obstacles for us to achieve our business plans. We may also be less able to pay principal and interest on our borrowings, which could cause us to lose title to properties securing our borrowings. Any sustained period of increased payment delinquencies, taking title to collateral or losses could adversely affect both our CRE investments as well as our ability to originate, sell and securitize loans, which would significantly harm our revenues, results of operations, financial condition, business prospects and our ability to make distributions to stockholders.

We are subject to significant competition and we may not be able to compete successfully for investments.

We are subject to significant competition for attractive investment opportunities from other real estate investors, some of which have greater financial resources than us, including publicly-traded REITs, non-traded REITs, insurance companies, commercial and investment banking firms, private institutional funds, hedge funds, private equity funds and other investors. We have observed increased competition in recent years and expect that to continue into 2017. We may not be able to compete successfully for investments. In addition, the number of entities and the amount of funds competing for suitable investments may increase. If we pay higher prices for investments or originate loans on less advantageous terms to us, our returns may be lower and the value of our assets may not increase or may decrease significantly below the amount we paid for such assets. As we reinvest capital, we may not realize risk adjusted returns that are as attractive as those we have realized in the past. If such events occur, we may experience lower returns on our investments.

Table of Contents

We have no established investment criteria limiting the geographic or industry concentration or investment type of our investments. If our investments are concentrated in a particular region or asset class that experiences adverse economic conditions, our investments may lose value and we may experience losses.

Certain of our investments may be secured by a single property or properties in one geographic location or asset class. Additionally, properties that we may acquire may be concentrated in a geographic location or in a particular asset class. These investments carry the risks associated with significant geographical or industry concentration. We have not established and do not plan to establish any investment criteria to limit our exposure to these risks for future investments. As a result, our properties and/or properties underlying our investments may be overly concentrated in certain geographic areas or industries or asset classes and we may experience losses as a result. For example, one of our debt investments representing more than 10% of our interest income in 2016 is secured by shopping malls. A worsening of economic conditions, a natural disaster or civil disruptions in a geographic area in which such investment or our other investments may be concentrated or economic upheaval with respect to a particular asset class could have an adverse effect on our business, including reducing the demand for new financings, limiting the ability of borrowers to pay financed amounts and impairing the value of our collateral or the properties we may acquire, which may in turn limit our ability to make required payments under our financings or refinance such borrowings.

We have no established investment criteria limiting the size of each investment we make in CRE debt, select equity and securities investments. If we have an investment that represents a material percentage of our assets and that investment experiences a loss, the value of stockholders’ investment in us could be significantly diminished.

We are not limited in the size of any single investment we may make and certain of our CRE debt, select equity and securities investments may represent a significant percentage of our assets. Any such investment may carry the risk associated with a significant asset concentration. Should any investment representing a material percentage of our assets experience a loss on all or a portion of the investment, we could experience a material adverse effect, which would result in the value of stockholders’ investment in us being diminished.

We may not be effective in originating and managing our investments.

We, through our Advisor, originate and generally manage our investments. Our origination capabilities depend on our ability to leverage our relationships in the market and deploy capital to borrowers and tenants that hold properties meeting our underwriting standards. Managing these investments requires significant resources, adherence to internal policies and attention to detail. Managing investments may also require significant judgment and, despite our expectations, we may make decisions that result in losses. If we are unable to successfully originate investments on favorable terms, or at all, and if we are ineffective in managing those investments, our business, financial condition and results of operations could be materially adversely affected.

The CRE debt we originate and invest in and mortgage loans underlying the CRE securities we invest in are subject to risks of delinquency, taking title to collateral, loss and bankruptcy of the borrower under the loan. If the borrower defaults, it may result in losses to us.

Our CRE debt investments are secured by commercial real estate and are subject to risks of delinquency, loss, taking title to collateral and bankruptcy of the borrower. The ability of a borrower to repay a loan secured by commercial real estate is typically dependent primarily upon the successful operation of such property rather than upon the existence of independent income or assets of the borrower. If the net operating income of the property is reduced or is not increased, depending on the borrower’s business plan, the borrower’s ability to repay the loan may be impaired. If a borrower defaults or declares bankruptcy and the underlying asset value is less than the loan amount, we will suffer a loss. In this manner, real estate values could impact the value of our CRE debt and securities investments. Therefore, our CRE debt and securities will be subject to the risks typically associated with real estate.

Additionally, we may suffer losses for a number of reasons, including the following, which could have a material adverse effect on our financial performance:

• If the value of real property or other assets securing our CRE debt deteriorates. The majority of our CRE debt investments are fully or substantially non-recourse. In the event of a default by a borrower on a non-recourse loan, we will only have recourse to the real estate-related assets (including escrowed funds and reserves, if any) collateralizing the debt. There can be no assurance that the value of the assets securing our CRE debt investments will not deteriorate over time due to factors beyond our control, as was the case during the credit crisis and as a result of the recent economic recession. Further, we may not know whether the value of these properties has declined below levels existing on the dates of origination. If the value of the properties drop, our risk will increase because of the lower value of the collateral and reduction in borrower equity associated with the related CRE debt. If a borrower defaults on our CRE debt and the mortgaged real estate or other borrower assets collateralizing our CRE debt are insufficient to satisfy the loan, we may suffer a loss of principal or interest.

Table of Contents

• If a borrower or guarantor defaults on recourse obligations under a CRE debt investment. We sometimes obtain personal or corporate guarantees from borrowers or their affiliates. These guarantees are often triggered only upon the occurrence of certain trigger, or “bad boy,” events. In cases where guarantees are not fully or partially secured, we will typically rely on financial covenants from borrowers and guarantors which are designed to require the borrower or guarantor to maintain certain levels of creditworthiness. As a result of challenging economic and market conditions, many borrowers and guarantors faced, and continue to face, financial difficulties and were unable, and may continue to be unable, to comply with their financial covenants. If the economy does not strengthen, our borrowers could experience additional financial stress. Where we do not have recourse to specific collateral pledged to satisfy such guarantees or recourse loans, we will only have recourse as an unsecured creditor to the general assets of the borrower or guarantor, some or all of which may be pledged to satisfy other lenders. There can be no assurance that a borrower or guarantor will comply with its financial covenants or that sufficient assets will be available to pay amounts owed to us under our CRE debt and related guarantees.

• Our due diligence may not reveal all of a borrower’s liabilities and may not reveal other weaknesses in its business. Before making a loan to a borrower, we assess the strength and skills of an entity’s management and other factors that we believe are material to the performance of the investment. This underwriting process is particularly important and subjective with respect to newly-organized entities because there may be little or no information publicly available about the entities. In making the assessment and otherwise conducting customary due diligence, we rely on the resources available to us and, in some cases, an investigation by third parties. There can be no assurance that our due diligence processes will uncover all relevant facts or that any investment will be successful. Furthermore, historic performance evaluated in connection with our underwriting process may not be indicative of future performance.

• Delays in liquidating defaulted CRE debt investments could reduce our investment returns. The occurrence of a default on a CRE debt investment could result in our taking title to collateral. However, we may not be able to take title to and sell the collateral securing the loan quickly. Taking title to collateral can be an expensive and lengthy process that could have a negative effect on the return on our investment. Borrowers often resist when lenders, such as us, seek to take title to collateral by asserting numerous claims, counterclaims and defenses, including but not limited to lender liability claims, in an effort to prolong the foreclosure action. In some states, taking title to collateral can take several years or more to resolve. At any time during a foreclosure proceeding, for instance, the borrower may file for bankruptcy, which would have the effect of staying the foreclosure action and further delaying the foreclosure process. The resulting time delay could reduce the value of our investment in the defaulted loans. Furthermore, an action to take title to collateral securing a loan is regulated by state statutes and regulations and is subject to the delays and expenses associated with lawsuits if the borrower raises defenses, counterclaims or files for bankruptcy. In the event of default by a borrower, these restrictions, among other things, may impede our ability to take title to and sell the collateral securing the loan or to obtain proceeds sufficient to repay all amounts due to us on the loan. In addition, we may be forced to operate any collateral for which we take title for a substantial period of time, which could be a distraction for our management team and may require us to pay significant costs associated with such collateral. We may not recover any of our investment even if we take title to collateral.

We may make certain CRE debt and securities investments that involve high risks.

We may make investments in certain assets that involve greater risks, such as transitional assets, non-performing assets and construction or development assets. These types of investments may involve greater risks than investments in stabilized, performing assets and make our future performance more difficult to predict. For example:

• Transitional properties are often associated with floating-rate loans and increases in a borrower’s monthly payment as a result of an increase in prevailing market interest rates may make it more difficult for the borrowers with floating-rate loans to repay the loan and could increase the risk of default of their obligations under the loan.

• Non-performing real estate assets are challenging to evaluate as they do not have a consistent stream of cash flow to support normalized debt service, lack stabilized occupancy rates and may require significant capital for repositioning. Further, strategies available to create value in a non-performing real estate investment, including development, redevelopment or lease-up of a property or negotiating a reduced payoff, may not be successful.

• Construction loans have the potential for cost overruns, the developer’s failing to meet a project delivery schedule, market downturns and the inability of a developer to sell or refinance the project at completion in accordance with its business plan and repay our CRE debt.

In addition, we may invest in subordinate, unrated or distressed mortgage loans or unrated or non-investment grade CRE securities, which typically result from increased leverage, lack of strong operating history, borrowers’ credit history, underlying cash flow

Table of Contents

from the properties and other factors. As a result, these investments typically have higher risk of default and loss, particularly during economic downturns.

We may be subject to risks associated with future advance or capital expenditure obligations, such as declining real estate values and operating performance.

Our CRE debt investments may require us to advance future funds. We may also need to fund capital expenditures and other significant expenses for our real estate property investments. Future funding obligations subject us to significant risks, such as a decline in value of the property, cost overruns and the borrower and tenant may be unable to generate enough cash flow and execute its business plan, or sell or refinance the property, in order to repay its obligations to us. We could determine that we need to fund more money than we originally anticipated in order to maximize the value of our investment even though there is no assurance additional funding would be the best course of action. Further, future funding obligations may require us to maintain higher liquidity than we might otherwise maintain and this could reduce the overall return on our investments. We could also find ourselves in a position with insufficient liquidity to fund future obligations.

We may be unable to restructure our investments in a manner that we believe maximizes value, particularly if we are one of multiple creditors in a large capital structure.

In order to maximize value, we may be more likely to extend and work out an investment rather than pursue other remedies such as taking title to collateral. However, in situations where there are multiple creditors in large capital structures, it can be particularly difficult to assess the most likely course of action that a lender group or the borrower may take and it may also be difficult to achieve consensus among the lender group as to major decisions. Consequently, there could be a wide range of potential principal recovery outcomes, the timing of which can be unpredictable, based on the strategy pursued by a lender group or other applicable parties. These multiple creditor situations tend to be associated with larger loans. If we are one of a group of lenders, we may not independently control the decision making. Consequently, we may be unable to restructure an investment in a manner that we believe would maximize value.

CRE debt restructurings may reduce our net interest income.

While the U.S. economy is stronger today, a return to weak economic conditions in the future may cause our borrowers to be at increased risk of default and we, or a third party, may need to restructure loans if our borrowers are unable to meet their obligations to us and we believe restructuring is the best way to maximize value. In order to preserve long-term value, we may determine to lower the interest rate on loans in connection with a restructuring, which will have an adverse impact on our net interest income. We may also determine to extend the maturity and make other concessions with the goal of increasing overall value, however, there is no assurance that the results of our restructurings will be favorable to us. Restructuring an investment may ultimately result in us receiving less than had we not restructured the investment. We may lose some or all of our investment even if we restructure in an effort to increase value.

Our CRE debt and securities investments may be adversely affected by changes in credit spreads.

Our CRE debt we originate or acquire and securities investments we invest in are subject to changes in credit spreads. When credit spreads widen, the economic value of our investments decrease even if such investment is performing in accordance with its terms and the underlying collateral has not changed.

Provision for loan losses are difficult to estimate, particularly in a challenging economic environment.

In a challenging economic environment, we may experience an increase in provisions for loan losses and asset impairment charges, as borrowers may be unable to remain current in payments on loans and declining property values weaken our collateral. Our determination of provision for loan losses requires us to make certain estimates and judgments, which may be difficult to determine, particularly in a challenging economic environment. Our estimates and judgments are based on a number of factors, including projected cash flow from the collateral securing our CRE debt, structure, including the availability of reserves and recourse guarantees, likelihood of repayment in full at the maturity of a loan, potential for refinancing and expected market discount rates for varying property types, all of which remain uncertain and are subjective. Our estimates and judgments may not be correct, particularly during challenging economic environments, and therefore our results of operations and financial condition could be severely impacted.

Both our borrowers’ and tenants’ forms of entities may cause special risks or hinder our recovery.

Most of the borrowers for our CRE debt investments and our tenants in the real estate that we own, as well as borrowers underlying our CRE securities, are legal entities rather than individuals. The obligations these entities will owe us are typically non-recourse so we can only look to our collateral, and at times, the assets of the entity may not be sufficient to recover our investment. As a result, our risk of loss may be greater than for leases with or originators of loans made to individuals. Unlike individuals involved in bankruptcies, these legal entities will generally not have personal assets and creditworthiness at stake. As a result, the default

Table of Contents

or bankruptcy of one of our borrowers or tenants, or a general partner or managing member of that borrower or tenant may impair our ability to enforce our rights and remedies under the related mortgage or the terms of the lease agreement, respectively.

The subordinate CRE debt we originate and invest in may be subject to risks relating to the structure and terms of the related transactions, as well as subordination in bankruptcy, and there may not be sufficient funds or assets remaining to satisfy our investments, which may result in losses to us.

We originate, structure and acquire subordinate CRE debt investments secured primarily by commercial properties, which may include subordinate mortgage loans, mezzanine loans and participations in such loans and preferred equity interests in borrowers who own such properties. We have not placed any limits on the percentage of our portfolio that may be comprised of these types of investments, which may involve a higher degree of risk than the type of assets that we expect will constitute the majority of our debt investments, namely first mortgage loans secured by real property. These investments may be subordinate to other debt on commercial property and are secured by subordinate rights to the commercial property or by equity interests in the borrower. In addition, real properties with subordinate debt may have higher loan-to-value ratios than conventional debt, resulting in less equity in the real property and increasing the risk of loss of principal and interest. If a borrower defaults or declares bankruptcy, after senior obligations are met, there may not be sufficient funds or assets remaining to satisfy our subordinate interests. Because each transaction is privately negotiated, subordinate investments can vary in their structural characteristics and lender rights. Our rights to control the default or bankruptcy process following a default will vary from transaction to transaction. The subordinate investments that we originate and invest in may not give us the right to demand taking title to collateral as a subordinate real estate debt holder. Furthermore, the presence of intercreditor agreements may limit our ability to amend our loan documents, assign our loans, accept prepayments, exercise our remedies and control decisions made in bankruptcy proceedings relating to borrowers. Similarly, a majority of the participating lenders may be able to take actions to which we object, but by which we will be bound. Even if we have control, we may be unable to prevent a default or bankruptcy and we could suffer substantial losses. Certain transactions that we originate and invest in could be particularly difficult, time consuming and costly to work out because of their complicated structure and the diverging interests of all the various classes of debt in the capital structure of a given asset.

We may make investments in assets with lower credit quality, which will increase our risk of losses.

We may invest in unrated or non-investment grade CRE securities, enter into leases with unrated tenants or participate in subordinate, unrated or distressed mortgage loans. The non-investment grade ratings for these assets typically result from the overall leverage of the loans, the lack of a strong operating history for the properties underlying the loans or securities, the borrowers’ credit history, the properties’ underlying cash flow or other factors. Because the ability of obligors of properties and mortgages, including mortgage loans underlying CMBS, to make rent or principal and interest payments may be impaired during an economic downturn, prices of lower credit quality investments and CRE securities may decline. As a result, these investments may have a higher risk of default and loss than investment grade rated assets. The existing credit support in the securitization structure may be insufficient to protect us against loss of our principal on these investments. Any loss we incur may be significant and may reduce distributions to stockholders and may adversely affect the value of our common stock.

Investments in non-performing real estate assets involve greater risks than investments in stabilized, performing assets and make our future performance more difficult to predict.

We may make investments in non-performing real estate assets in which the operating cash flow generated from the underlying property is insufficient to support current debt service payments. Traditional performance metrics of real estate assets are generally not as reliable for non-performing real estate assets as they are for performing real estate assets. Non-performing properties, for instance, do not have stabilized occupancy rates and may require significant capital for repositioning. Similarly, non-performing loans do not have a consistent stream of cash flow to support normalized debt service. In addition, for non-performing loans, often there is greater uncertainty as to the amount or timeliness of principal repayment. Borrowers will typically try to create value in a non-performing real estate investment, including by development, redevelopment or lease-up of a property. However, none of these strategies may be effective and the subject properties may never generate sufficient cash flow to support debt service payments. If this occurs, we may negotiate a reduced payoff, restructure the terms of the loan or enforce rights as lender and take title to collateral securing the loan with respect to CRE debt investments. It is challenging to evaluate non-performing investments, which increases the risks associated with such investments. We may suffer significant losses with respect to these investments which would negatively impact our operating performance and our ability to make distributions to stockholders.

Floating-rate CRE debt, which is often associated with transitional assets, may entail greater risks of default to us than fixed-rate CRE debt.

Floating-rate loans are often, but not always, associated with transitional properties as opposed to those with highly stabilized cash flow. Floating-rate CRE debt may have higher delinquency rates than fixed-rate loans. Borrowers with floating-rate loans may be exposed to increased monthly payments if the related interest rate adjusts upward from the initial fixed rate in effect during the initial period of the loan to the rate calculated in accordance with the applicable index and margin. Increases in a borrower’s

Table of Contents

monthly payment as a result of an increase in prevailing market interest rates may make it more difficult for the borrowers with floating-rate loans to repay the loan and could increase the risk of default of their obligations under the loan.

We may be subject to risks associated with construction lending, such as declining real estate values, cost overruns and delays in completion.

Our CRE debt investments may include loans made to developers to construct prospective projects, which may include ground-up construction or repositioning an existing asset. The primary risks to us of construction loans are the potential for cost overruns, the developer’s failing to meet a project delivery schedule, market downturns and the inability of a developer to sell or refinance the project at completion in accordance with its business plan and repay our CRE debt. These risks could cause us to have to fund more money than we originally anticipated in order to complete the project.

Insurance may not cover all potential losses on CRE investments, which may impair the value of our assets.

We generally require that each of the borrowers under our CRE debt investments obtain comprehensive insurance covering the collateral, including liability, fire and extended coverage. We also generally obtain insurance directly on any property we acquire. However, there are certain types of losses, generally of a catastrophic nature, such as earthquakes, floods and hurricanes that may be uninsurable or not economically insurable. We may not obtain, or require borrowers to obtain, certain types of insurance if it is deemed commercially unreasonable. Inflation, changes in building codes and ordinances, environmental considerations and other factors also might make it infeasible to use insurance proceeds to replace a property if it is damaged or destroyed. Further, it is possible that our borrowers could breach their obligations to us and not maintain sufficient insurance coverage. Under such circumstances, the insurance proceeds, if any, might not be adequate to restore the economic value of the property, which might decrease the value of the property and in turn impair our investment.

We may obtain only limited warranties when we purchase a property, which will increase the risk that we may lose some or all of our invested capital in the property or rental income from the property which, in turn, could materially adversely affect our business, financial condition and results from operations and our ability to make distributions to stockholders.

The seller of a property often sells such property in an “as is” condition on a “where is” basis and “with all faults,” without any warranties of merchantability or fitness for a particular use or purpose. In addition, the related real estate purchase and sale agreements may contain only limited warranties, representations and indemnifications that will only survive for a limited period after the closing. Despite our efforts, we may fail to uncover all material risks during our diligence process. The purchase of properties with limited warranties increases the risk that we may lose some or all of our invested capital in the property, as well as the loss of rental income from that property if an issue should arise that decreases the value of that property and is not covered by the limited warranties. If any of these results occur, it may have a material adverse effect on our business, financial condition and results of operations and our ability to make distributions to stockholders.

We depend on borrowers and tenants for a substantial portion of our revenue and, accordingly, our revenue and our ability to make distributions to stockholders will be dependent upon the success and economic viability of such borrowers and tenants.

The success of our origination or acquisition of investments significantly depends on the financial stability of the borrowers and tenants underlying such investments. The inability of a single major borrower or tenant, or a number of smaller borrowers or tenants, to meet their payment obligations could result in reduced revenue or losses. In particular, for the year ended December 31, 2016, two of our debt investments each accounted for more than 10% of our interest income during that period. A failure of the borrowers to make required interest payments to us could materially reduce our revenues and result in losses.

If we overestimate the value or income-producing ability or incorrectly price the risks of our investments, we may experience losses.

Analysis of the value or income-producing ability of a commercial property is highly subjective and may be subject to error. We value our potential investments based on yields and risks, taking into account estimated future losses on the CRE loans and the properties included in the securitization’s pools or select CRE equity investments and the estimated impact of these losses on expected future cash flow and returns. In the event that we underestimate the risks relative to the price we pay for a particular investment, we may experience losses with respect to such investment.

Lease defaults, terminations or landlord-tenant disputes may reduce our income from our real estate investments.

The creditworthiness of tenants in our real estate investments has been, or could become, negatively impacted as a result of challenging economic conditions or otherwise, which could result in their inability to meet the terms of their leases. Lease defaults or terminations by one or more tenants may reduce our revenues unless a default is cured or a suitable replacement tenant is found promptly. In addition, disputes may arise between the landlord and tenant that result in the tenant withholding rent payments, possibly for an extended period. These disputes may lead to litigation or other legal procedures to secure payment of the rent withheld or to evict the tenant. Upon a lease default, we may have limited remedies, be unable to accelerate lease payments and

Table of Contents

have limited or no recourse against a guarantor. Tenants as well as guarantors may have limited or no ability to satisfy any judgments we may obtain. We may also have duties to mitigate our losses and we may not be successful in that regard. Any of these situations may result in extended periods during which there is a significant decline in revenues or no revenues generated by a property. If this occurred, it could adversely affect our results of operations.

A significant portion of our leases may expire in the same year.

A significant portion of the leases for our real estate investments may expire in the same year. For certain of our properties, such as multifamily and student housing, leases are short term in nature and therefore subject to heightened lease turnover risk. As a result, we could be subject to a sudden and material change in value of our real estate investments and available cash flow from such investments in the event that these leases are not renewed or in the event that we are not able to extend or refinance the mortgage notes payable on the properties that are subject to these leases.

We may not be able to relet or renew leases at the properties underlying CRE debt investments or the properties held by us on favorable terms, or at all.

Our investments in real estate will be pressured if economic conditions and rental markets continue to be challenging. For instance, upon expiration or early termination of leases for space located at our properties, the space may not be relet or, if relet, the terms of the renewal or reletting (including the cost of required renovations or concessions to tenants) may be less favorable than current lease terms. We may be receiving above market rental rates which will decrease upon renewal, which will adversely impact our income and could harm our ability to service our debt and operate successfully. Weak economic conditions would likely reduce tenants’ ability to make rent payments in accordance with the contractual terms of their leases and lead to early termination of leases. Furthermore, commercial space needs may contract, resulting in lower lease renewal rates and longer releasing periods when leases are not renewed. Any of these situations may result in extended periods where there is a significant decline in revenues or no revenues generated by a property. Additionally, to the extent that market rental rates are reduced, property-level cash flow would likely be negatively affected as existing leases renew at lower rates. If we are unable to relet or renew leases for all or substantially all of the space at these properties, if the rental rates upon such renewal or reletting are significantly lower than expected, or if our reserves for these purposes prove inadequate, we will experience a reduction in net income and may be required to reduce or eliminate cash distributions to stockholders.

The bankruptcy, insolvency or financial deterioration of any of our tenants could significantly delay our ability to collect unpaid rents or require us to find new tenants.

Our financial position and our ability to make distributions to stockholders may be adversely affected by financial difficulties experienced by any of our major tenants, including bankruptcy, insolvency or a general downturn in the business, or in the event any of our major tenants do not renew or extend their relationship with us as their lease terms expire.

We are exposed to the risk that our tenants may not be able to meet their obligations to us or other third parties, which may result in their bankruptcy or insolvency. Although our leases and loans permit us to evict a tenant, demand immediate repayment and pursue other remedies, bankruptcy laws afford certain rights to a party that has filed for bankruptcy or reorganization. A tenant in bankruptcy may be able to restrict our ability to collect unpaid rents or interest during the bankruptcy proceeding. Furthermore, dealing with a tenants’ bankruptcy or other default may divert management’s attention and cause us to incur substantial legal and other costs.

Bankruptcy laws provide that a debtor has the option to assume or reject an unexpired lease within a certain period of time of filing for bankruptcy, but generally requires such assumption or rejection to be made in its entirety. Thus, a debtor cannot choose to keep the beneficial provisions of a contract while rejecting the burdensome ones; the contract must be assumed or rejected as a whole. However, where under applicable law a contract (even though it is contained in a single document) is determined to be divisible or severable into different agreements, or similarly, where a collection of documents is determined to constitute separate agreements instead of a single, integrated contract, then in those circumstances a debtor/trustee may be allowed to assume some of the divisible or separate agreements while rejecting the others. If the debtor has the ability, and chooses, to assume some of the divisible agreement while rejecting the other divisible agreements, or if a non-debtor tenant is unable to comply with the terms of an agreement, we may be forced to modify the agreements in ways that are unfavorable to us.

Because real estate investments are relatively illiquid, we may not be able to vary our portfolio in response to changes in economic and other conditions, which may result in losses to us.

Many of our investments are illiquid. A variety of factors could make it difficult for us to dispose of any of our assets on acceptable terms even if a disposition is in the best interests of stockholders. We cannot predict whether we will be able to sell any property for the price or on the terms set by us or whether any price or other terms offered by a prospective purchaser would be acceptable to us. We also cannot predict the length of time needed to find a willing purchaser and to close the sale of a property. Certain properties may also be subject to transfer restrictions that materially restrict us from selling that property for a period of time or

Table of Contents

impose other restrictions, such as a limitation on the amount of financing that can be placed or repaid on that property. We may be required to expend cash to correct defects or to make improvements before a property can be sold, and we cannot assure that we will have cash available to correct those defects or to make those improvements. The Internal Revenue Code also places limits on our ability to sell certain properties held for fewer than two years.

Borrowers under certain of our CRE debt investments may give their tenants or other persons similar rights with respect to the collateral. Similarly, we may also determine to give our tenants a right of first refusal or similar options. Such rights could negatively affect the residual value or marketability of the property and impede our ability to sell the collateral or the property.

As a result, our ability to sell investments in response to changes in economic and other conditions could be limited. To the extent we are unable to sell any property for its book value or at all, we may be required to take a non-cash impairment charge or loss on the sale, either of which would reduce our earnings. Limitations on our ability to respond to adverse changes in the performance of our investments may have a material adverse effect on our business, financial condition and results of operations and our ability to make distributions to stockholders.

To the extent capital improvements are not undertaken, the ability of our tenants to manage our properties effectively and on favorable terms may be affected, which in turn could materially adversely affect our business, financial conditions and results of operations and our ability to make distributions to stockholders.

To the extent capital improvements are not undertaken or are deferred, occupancy rates and the amount of rental and reimbursement income generated by the property may decline, which would negatively impact the overall value of the affected property. We may be forced to incur unexpected significant expense to maintain properties that are net leased. Any of these events could have a material adverse effect on our business, financial condition and results of operations and our ability to make distributions to stockholders.

Environmental compliance costs and liabilities associated with our properties or our real estate-related investments may materially impair the value of our investments and expose us to liability.

Under various federal, state and local environmental laws, ordinances and regulations, a current or previous owner of real property, such as us and our tenants, may be liable in certain circumstances for the costs of investigation, removal or remediation of, or related releases of, certain hazardous or toxic substances, including materials containing asbestos, at, under or disposed of in connection with such property, as well as certain other potential costs relating to hazardous or toxic substances, including government fines and damages for injuries to persons and adjacent property. In addition, some environmental laws create a lien on the contaminated site in favor of the government for damages and the costs it incurs in connection with the contamination. These laws often impose liability without regard to whether the owner knew of, or was responsible for, the presence or disposal of such substances and liability may be imposed on the owner in connection with the activities of a tenant at the property. The presence of contamination or the failure to remediate contamination may adversely affect our or our tenants’ ability to sell or lease real estate, or to borrow using the real estate as collateral, which, in turn, could reduce our revenues. We, or our tenants, as owner of a site, including if we take ownership through foreclosure, may be liable under common law or otherwise to third parties for damages and injuries resulting from environmental contamination emanating from the site. The cost of any required investigation, remediation, removal, fines or personal or property damages and our or our tenants’ liability could significantly exceed the value of the property without any limits.

The scope of the indemnification our tenants have agreed to provide us may be limited. For instance, some of our agreements with our tenants do not require them to indemnify us for environmental liabilities arising before the tenant took possession of the premises. Further, we cannot assure stockholders that any such tenant would be able to fulfill its indemnification obligations. If we were deemed liable for any such environmental liabilities and were unable to seek recovery against our tenant, our business, financial condition and results of operations could be materially and adversely affected.

Furthermore, we may invest in real estate, or mortgage loans secured by real estate, with environmental problems that materially impair the value of the real estate. Even as a lender, if we take title to collateral with environmental problems or if other circumstances arise, we could be subject to environmental liability. There are substantial risks associated with such an investment.

Our joint venture partners could take actions that decrease the value of an investment to us and lower our overall return.

We currently have, and may in the future enter into, joint ventures with third parties, affiliates of our Advisor and other Managed Companies to make investments. We may also make investments in partnerships or other co-ownership arrangements or participations. Such investments may involve risks not otherwise present with other methods of investment, including, for instance, the following risks:

• our joint venture partner in an investment could become insolvent or bankrupt;

• fraud or other misconduct by our joint venture partners;

Table of Contents

• we may share decision-making authority with our joint venture partner regarding certain major decisions affecting the ownership of the joint venture and the joint venture property, such as the sale of the property or the making of additional capital contributions for the benefit of the property, which may prevent us from taking actions that are opposed by our joint venture partner;

• such joint venture partner may at any time have economic or business interests or goals that are or that become in conflict with our business interests or goals, including for example the operation of the properties;

• such joint venture partner may be in a position to take action contrary to our instructions or requests or contrary to our policies or objectives;

• our joint venture partners may be structured differently than us for tax purposes and this could create conflicts of interest and risk to our REIT status;

• we may rely upon our joint venture partners to manage the day-to-day operations of the joint venture and underlying assets, as well as to prepare financial information for the joint venture and any failure to perform these obligations may have a negative impact our performance and results of operations;

• our joint venture partner may experience a change of control, which could result in new management of our joint venture partner with less experience or conflicting interests to ours and be disruptive to our business;

• the terms of our joint ventures could restrict our ability to sell or transfer our interest to a third party when we desire on advantageous terms, which could result in reduced liquidity;

• our joint venture partners may not have sufficient personnel or appropriate levels of expertise to adequately support our initiatives; and

• to the extent we partner with other Managed Companies, our Sponsor may have conflicts of interest that may not be resolved in our favor.

Any of the above might subject us to liabilities and thus reduce our returns on our investment with that joint venture partner. In addition, disagreements or disputes between us and our joint venture partner could result in litigation, which could increase our expenses and potentially limit the time and effort our officers and directors are able to devote to our business.

Further, in some instances, we and/or our partner may have the right to trigger a buy-sell arrangement, which could cause us to sell our interest, or acquire our partner’s interest, at a time when we otherwise would not have initiated such a transaction. Our ability to acquire our partner’s interest may be limited if we do not have sufficient cash, available borrowing capacity or other capital resources. In such event, we may be forced to sell our interest in the joint venture when we would otherwise prefer to retain it.

We have in the past and expect to continue to make opportunistic investments that may involve asset classes and structures with which we have less familiarity, thereby increasing our risk of loss.

We have in the past and may continue to make opportunistic investments that may involve asset classes and structures with which we have less familiarity. When investing in asset classes with which we have limited or no prior experience, we may not be successful in our diligence and underwriting efforts. We may also be unsuccessful in preserving value, especially if conditions deteriorate, and we may expose ourselves to unknown substantial risks. Furthermore, these assets could require additional management time and attention relative to assets with which we are more familiar. All of these factors increase our risk of loss.

We have significant investments in joint ventures owning real estate private equity funds and there is no assurance these investments will achieve the returns expected upon initial execution of the respective investments.

As of December 31, 2016, $176.3 million of our assets were invested in PE Investments. The success of our PE Investments in general is subject to a variety of risks, including, without limitation, risks related to: (i) the quality of the management of the portfolio funds in which we invest and the ability of such management to successfully select investment opportunities; (ii) general economic conditions; and (iii) the ability of the portfolio funds and, if applicable, us, to liquidate investments on favorable terms or at all. Factors that could cause actual results to differ materially from our expectations include, but are not limited to, the possibility that: (a) the agreed upon NAV does not necessarily reflect the fair value of the fund interests on such date and the current fair value could be materially different; (b) the actual amount of future capital commitments underlying all of the fund interests that will be called and funded by us could vary materially from our expectations; and (c) because, among other matters, the sponsors of the private equity funds, rather than us, will control the investments in those funds, we could lose some or all of our investment. Furthermore, the timing in which we will realize proceeds, if any, from our PE Investments could differ materially from expectations and our actual yield could be substantially lower than our assumed yield. There can be no assurance that the

Table of Contents

management team of a portfolio fund or any successor will be able to operate the portfolio fund in accordance with our expectations or that we will be able to recover on our investments. In addition, investments in a real estate private equity fund generally will entail the payment of certain expenses, plus management fees and carried interest to the general partner or investment manager of the fund, which are in addition to the fees and expenses incurred directly by us. In certain cases, as a result of our Sponsor’s recently completed merger with Colony, the general partner or investment manager of the fund may be our Sponsor. Such fees and expenses reduce our returns. Furthermore, we have and may continue to acquire PE Investments as co-investments with our Sponsor or other Managed Companies, which increases the likelihood that our Advisor could have conflicts of interest with that company.

Our acquisitions of PE Investments in Secondary Transactions (as defined below) are based on available information and assumptions.

We generally will acquire PE Investments from one or more sellers who is/are existing limited partners in the portfolio funds in one or more transactions on the secondary market, or Secondary Transactions. The overall performance of PE Investments acquired in a Secondary Transaction will depend largely on the acquisition price paid for such PE Investments, which may be negotiated based on incomplete or imperfect information, including valuations provided by the portfolio fund managers, which may be based on interim unaudited financial statements, research, market data or other information available to the manager. Such information may prove to be incomplete or imperfect, which could adversely affect the performance of the PE Investments. Additionally, in determining the acquisition price, we will be relying on certain assumptions with respect to the investments held by the portfolio funds, projected exit dates, future operating results, market conditions, the timing and manner of dispositions and other similar considerations. Actual realized returns on PE Investments will depend on various factors, including future operating results, market conditions at the time of disposition, legal and contractual restrictions on transfer that may limit liquidity, any related transaction costs, and the timing and manner of disposition, all of which may materially differ from the assumptions on which we relied in negotiating the acquisition price.

We may agree to a deferred component of the purchase price for the acquisition of a PE Investment, which increases our leverage and may create additional risks.

We may agree with a seller for all or a portion of the purchase price for a PE Investment acquired in a Secondary Transaction to be paid by over a period of time, or a Deferred Purchase Price Acquisition, which increases our leverage by the amount of the deferred payment obligation. In addition, the terms of any Deferred Purchase Price Acquisition may require us to pay all or a portion of cash flows received from the portfolio funds to the seller to reduce the unpaid purchase price. Therefore, there may be little or no near term cash flow available to us following the PE Investment.

PE Investments acquired in Secondary Transactions may include a pool of portfolio funds that are acquired on an “all or nothing” basis.

We may have the opportunity to acquire a portfolio of portfolio funds from a seller on an "all or nothing" basis. Certain of the portfolio funds in the portfolio may be less attractive (for commercial, tax, legal or other reasons) than others, and certain of the sponsors of such portfolio funds may be more familiar to us than others, or may be more experienced or highly regarded than others. In such cases, it may not be possible for us to carve out from such purchases those investments which we consider (for commercial, tax, legal or other reasons) less attractive. In addition, because the purchaser in a Secondary Transaction generally will step into the position of the seller, we generally will not have the ability to modify or amend a portfolio fund’s constituent documents (e.g. limited partnership agreement) or otherwise negotiate the legal or economic terms of the interests being acquired. Additionally, our acquisition of portfolio funds in a Secondary Transaction will generally be subject to the consent of each portfolio fund manager and may, in some cases, be subject to rights of first refusal or similar rights by existing portfolio fund investors. In the event a portfolio fund manager withholds its consent to a transfer to us or the investors in a portfolio fund exercise any rights of first refusal to acquire all or a portion of the interests to be transferred to us, it could adversely impact the performance of the PE Investment portfolio and us.

PE Investments are short-lived assets and we may not be able to reinvest capital in comparable investments.

As of December 31, 2016, our PE Investments have a weighted average life of approximately 1.6 years based on our projections and assumptions. Because these PE Investments are short-lived, we may be unable to reinvest the distributions received from the portfolio funds in investments with similar returns, which could adversely impact our performance.

We invest in CRE securities, including CMBS and other subordinate securities, which entail certain heightened risks.

We invest in a variety of CRE securities, including CMBS and other subordinate securities, subject to the first risk of loss if any losses are realized on the underlying mortgage loans. CMBS entitle the holders thereof to receive payments that depend primarily on the cash flow from a specified pool of commercial or multifamily mortgage loans. Consequently, CMBS and other CRE securities will be adversely affected by payment defaults, delinquencies and losses on the underlying mortgage loans, which

Table of Contents

increase during times of economic stress and uncertainty. Furthermore, if the rental and leasing markets deteriorate, including by decreasing occupancy rates and decreasing market rental rates, it could reduce cash flow from the mortgage loan pools underlying our CMBS investments. The market for CRE securities is dependent upon liquidity for refinancing and may be negatively impacted by a slowdown in new issuance.

Additionally, CRE securities such as CMBS may be subject to particular risks, including lack of standardized terms and payment of all or substantially all of the principal only at maturity rather than regular amortization of principal. The value of CRE securities may change due to shifts in the market’s perception of issuers and regulatory or tax changes adversely affecting the CRE debt market as a whole. Additional risks may be presented by the type and use of a particular commercial property, as well as the general risks relating to the net operating income from and value of any commercial property. The exercise of remedies and successful realization of liquidation proceeds relating to CRE securities may be highly dependent upon the performance of the servicer or special servicer. Expenses of enforcing the underlying mortgage loan (including litigation expenses) and expenses of protecting the properties securing the loan may be substantial. Consequently, in the event of a default or loss on one or more loans contained in a securitization, we may not recover a portion or all of our investment. Ratings for CRE securities can also adversely affect their value.

We may change our targeted investments and investment guidelines without stockholder consent and make riskier investments.

Our board of directors may change our targeted investments and investment guidelines at any time without the consent of stockholders, which could result in our making investments that are different from, and possibly riskier than, the investments described in this Annual Report on Form 10-K. A change in our targeted investments or investment guidelines may increase our exposure to interest rate risk, default risk and real estate market fluctuations, all of which could adversely affect the value of our common stock and our ability to make distributions to stockholders.

We may invest in CDO notes, which may involve significant risks.

We may invest in CDO notes which are multiple class securities secured by pools of assets, such as CMBS, mortgage loans, subordinate mortgage and mezzanine loans and REIT debt. Like typical securitization structures, in a CDO, the assets are pledged to a trustee for the benefit of the holders of the CDO bonds. Like CMBS, CDO notes are affected by payments, defaults, delinquencies and losses on the underlying loans or securities. CDOs often have reinvestment periods that typically last for five years during which proceeds from the sale of a collateral asset may be invested in substitute collateral. Upon termination of the reinvestment period, the static pool functions very similarly to a CMBS where repayment of principal allows for redemption of bonds sequentially. To the extent we may invest in the equity interest of a CDO, we will be entitled to all of the income generated by the CDO after the CDO pays all of the interest due on the senior securities and its expenses. However, there may be little or no income or principal available to the holders of CDO equity interests if defaults or losses on the underlying collateral exceed a certain amount. In that event, the value of our investment in any equity interest of a CDO could decrease substantially. In addition, the equity interests of CDOs are illiquid and often must be held by a REIT and because they represent a leveraged investment in the CDO’s assets, the value of the equity interests will generally have greater fluctuations than the value of the underlying collateral. Moreover, CDO notes generally do not qualify as real estate assets for purposes of the gross asset and income requirements that apply to REITs, which could adversely affect our ability to qualify for tax treatment as a REIT.

Some of our investments are carried at estimated fair value as determined by us and, as a result, there may be uncertainty as to the value of these investments.

Some of our investments are recorded at fair value but have limited liquidity or are not publicly traded. The fair value of these investments that have limited liquidity or are not publicly traded may not be readily determinable. We estimate the fair value of these investments on a quarterly basis. Because such valuations are inherently uncertain, may fluctuate over short periods of time and may be based on numerous estimates and assumptions, our determinations of fair value may differ materially from the values that would have been used if a readily available market for these securities existed. If our determination regarding the fair value of these investments are materially different than the values that we ultimately realize upon their disposal, this could have a material adverse effect on our business, financial condition and results of operations and our ability to make distributions to stockholders.

The price we pay for acquisitions of real property and the terms of our debt investments will be based on our projections of market demand, occupancy and rental income, as well as on market factors, and our return on our investment may be lower than expected if any of our projections are inaccurate.

The price we pay for real property investments and the terms of our debt investments will be based on our projections of market demand, occupancy levels, rental income, the costs of any development, redevelopment or renovation of a property, borrower expertise and other factors. In addition, as the real estate market continues to strengthen with the improvement of the U.S. economy, we will face increased competition, which may drive up prices for real estate assets or make loan origination terms less favorable to us. If any of our projections are inaccurate or we ascribe a higher value to assets and their value subsequently drops or fails to rise because of market factors, returns on our investment may be lower than expected and could experience losses.

Table of Contents

Risks Related to Our Financing Strategy

We may not be able to access financing sources on attractive terms, if at all, which could adversely affect our ability to execute our business plan.

We require outside capital to fund and grow our business. Our business may be adversely affected by disruptions in the debt and equity capital markets and institutional lending market, including the lack of access to capital or prohibitively high costs of obtaining or replacing capital. A primary source of liquidity for us has been the debt and equity capital markets. Access to the capital markets and other sources of liquidity were severely disrupted during the recession that began in 2008. While there have been improvements from that recession, increasing concerns over diminished economic growth, inflation and worldwide economic conditions have recently resulted in a significant deterioration in the markets, and our access to the capital markets could be limited in the future. We cannot assure stockholders that financing will be available on acceptable terms, if at all, or that we will be able to satisfy the conditions precedent required to use our credit facilities, which could reduce the number, or alter the type, of investments that we would make otherwise. This may reduce our income. To the extent that financing proves to be unavailable when needed, we may be compelled to modify our investment strategy to optimize the performance of our portfolio. If we cannot obtain sufficient debt and equity capital on acceptable terms, our ability to grow our business, operate and make distributions to stockholders could be severely impacted.

Our portfolio is highly leveraged, which may adversely affect our return on our investments and may reduce cash available for distribution.

We leverage our portfolio generally through the use of securitization financing transactions and our credit facilities. The type and percentage of financing varies depending on our ability to obtain credit and the lender’s estimate of the stability of the portfolio’s cash flow. High leverage can, particularly during difficult economic times, increase our risk of loss and harm our liquidity. Moreover, we may have to incur more recourse borrowings, including recourse borrowings that are subject to mark-to-market risk, in order to obtain financing for our business.

We may not successfully align the maturities of our liabilities with the maturities on our assets, which could harm our operating results and financial condition.

Our general financing strategy is focused on the use of “match-funded” structures. This means that we seek to align the maturities of our liabilities with the maturities on our assets in order to manage the risks of being forced to refinance our liabilities prior to the maturities of our assets. In addition, we plan to match interest rates on our assets with like-kind borrowings, so fixed-rate investments are financed with fixed-rate borrowings and floating-rate assets are financed with floating-rate borrowings, directly or indirectly through the use of interest rate swaps, caps and other financial instruments or through a combination of these strategies. We may fail to appropriately employ match-funded structures on favorable terms, or at all. We may also determine not to pursue a fully match-funded strategy with respect to a portion of our financings for a variety of reasons. If we fail to appropriately employ match-funded strategies or determine not to pursue such a strategy, our exposure to interest rate volatility and exposure to matching liabilities prior to the maturity of the corresponding asset may increase substantially, which could harm our operating results, liquidity and financial condition.

Our performance can be negatively affected by fluctuations in interest rates and shifts in the yield curve may cause losses.

Our financial performance is influenced by changes in interest rates, in particular, as such changes may affect our CRE securities, floating-rate borrowings and CRE debt to the extent such debt does not float as a result of floors or otherwise. Changes in interest rates, including changes in expected interest rates or “yield curves,” affect our business in a number of ways. Changes in the general level of interest rates can affect our net interest income, which is the difference between the interest income earned on our interest-earning assets and the interest expense incurred in connection with our interest-bearing borrowings and hedges. Changes in the level of interest rates also can affect, among other things, our ability to acquire CRE securities, acquire or originate CRE debt at attractive prices and enter into hedging transactions. Also, if market interest rates increase, the interest rate on any variable rate borrowings will increase and will create higher debt service requirements, which would adversely affect our cash flow and could adversely impact our results of operations. Interest rates are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political conditions and other factors beyond our control.

Interest rate changes may also impact our net book value as our CRE securities and hedge derivatives are recorded at fair value each quarter. Generally, as interest rates increase, the value of our fixed rate securities decreases, which will decrease the book value of our equity.

Furthermore, shifts in the U.S. Treasury yield curve reflecting an increase in interest rates would also affect the yield required on our CRE securities and therefore their value. For instance, increasing interest rates would reduce the value of the fixed rate assets we hold at the time because the higher yields required by increased interest rates result in lower market prices on existing fixed

Table of Contents

rate assets in order to adjust the yield upward to meet the market and vice versa. This would have similar effects on our CRE securities portfolio and our financial position and operations as a change in interest rates generally.

In a period of rising interest rates, our interest expense could increase while the interest we earn on our fixed-rate assets or LIBOR capped floating rate assets would not change, which would adversely affect our profitability.

Our operating results depend in large part on differences between the income from our assets less our operating costs, reduced by any credit losses and financing costs. Income from our assets may respond more slowly to interest rate fluctuations than the cost of our borrowings. Consequently, changes in interest rates, particularly short-term interest rates, may adversely influence our net income. Increases in these rates may decrease our net income. Interest rate fluctuations resulting in our interest expense exceeding the income from our assets would result in operating losses for us and may limit our ability to make distributions to stockholders. In addition, if we need to repay existing borrowings during periods of rising interest rates, we could be required to liquidate one or more of our investments at times that may not permit realization of the maximum return on those investments, which would adversely affect our profitability.

Hedging against interest rate and currency exposure may adversely affect our earnings, limit our gains or result in losses, which could adversely affect cash available for distribution to stockholders.

We may enter into swap, cap or floor agreements or pursue other interest rate or currency hedging strategies. Our hedging activity will vary in scope based on interest rate levels, currency exposure, the type of investments held and other changing market conditions. Interest rate and/or currency hedging may fail to protect or could adversely affect us because, among other things:

• interest rate and/or currency hedging can be expensive, particularly during periods of rising and volatile interest rates;

• available interest rate and/or currency hedging may not correspond directly with the interest rate risk for which protection is sought;

• the duration of the hedge may not match the duration of the related liability or asset;

• our hedging opportunities may be limited by the treatment of income from hedging transactions under the rules determining REIT qualification;

• the credit quality of the party owing money on the hedge may be downgraded to such an extent that it impairs our ability to sell or assign our side of the hedging transaction;

• the counterparties with which we trade may cease making markets and quoting prices in such instruments, which may render us unable to enter into an offsetting transaction with respect to an open position;

• the party owing money in the hedging transaction may default on its obligation to pay; and

• we may purchase a hedge that turns out not to be necessary, i.e., a hedge that is out of the money.

Any hedging activity we engage in may adversely affect our earnings, which could adversely affect cash available for distribution to stockholders. Therefore, while we may enter into such transactions to seek to reduce interest rate and/or currency risks, unanticipated changes in interest rates or exchange rates may result in poorer overall investment performance than if we had not engaged in any such hedging transactions. In addition, the degree of correlation between price movements of the instruments used in a hedging strategy and price movements in the portfolio positions being hedged or liabilities being hedged may vary materially. Moreover, for a variety of reasons, we may not be able to establish a perfect correlation between hedging instruments and the investments being hedged. Any such imperfect correlation may prevent us from achieving the intended hedge and expose us to risk of loss. We may also be exposed to liquidity issues as a result of margin calls or settlement of derivative hedges. Our hedging activities, if not undertaken in compliance with certain federal income tax requirements, could also adversely affect our ability to qualify for taxation as a REIT.

Hedging instruments often are not traded on regulated exchanges, guaranteed by an exchange or its clearinghouse or regulated by any U.S. or foreign governmental authorities and involve risks and costs.

The cost of using hedging instruments increases as the period covered by the instrument lengthens and during periods of rising and volatile interest rates. We may increase our hedging activity and thus increase our hedging costs during periods when interest rates are volatile or rising and hedging costs have increased. In addition, hedging instruments involve risk since they often are not traded on regulated exchanges, guaranteed by an exchange or its clearing house, or regulated by any U.S. or foreign governmental authorities. Consequently, there are no regulatory or statutory requirements with respect to record keeping, financial responsibility or segregation of customer funds and positions. Furthermore, the enforceability of agreements underlying derivative transactions may depend on compliance with applicable statutory, commodity and other regulatory requirements and, depending on the identity of the counterparty, applicable international requirements. The business failure of a hedging counterparty with whom we enter

Table of Contents

into a hedging transaction will most likely result in a default. Default by a party with whom we enter into a hedging transaction may result in the loss of unrealized profits and force us to cover our resale commitments, if any, at the then current market price. It may not always be possible to dispose of or close out a hedging position without the consent of the hedging counterparty and we may not be able to enter into an offsetting contract in order to cover our risk. We cannot assure stockholders that a liquid secondary market will exist for hedging instruments purchased or sold, and we may be required to maintain a position until exercise or expiration, which could result in losses.

Refer to the below risk factor “The direct or indirect effects of the Dodd-Frank Act, enacted in July 2010 for the purpose of stabilizing or reforming the financial markets, may have an adverse effect on our interest rate hedging activities” for a discussion of how the Dodd-Frank Wall Street Reform Act, or the Dodd-Frank Act, may affect the use of hedging instruments.

We use short-term borrowings to finance our investments and we may need to use such borrowings for extended periods of time to the extent we are unable to access long-term financing. This may expose us to increased risks associated with decreases in the fair value of the underlying collateral, which could have an adverse impact on our results of operations.

While we have and may continue to seek non-recourse, non-mark-to-market, long-term financing through securitization financing transactions or other structures, such financing may be unavailable to us on favorable terms or at all. Consequently, we may be dependent on short-term financing arrangements that are not matched in duration to our financial assets. Short-term borrowing through repurchase arrangements, credit facilities and other types of borrowings may put our assets and financial condition at risk. Furthermore, the cost of borrowings may increase substantially if lenders view us as having increased credit risk during periods of market distress. Any such short-term financing may also be recourse to us, which will increase the risk of our investments. We currently have three Term Loan Facilities that provide for an aggregate of up to $550.0 million to finance loan originations and three CMBS Credit Facilities to finance the acquisition of CMBS. As of December 31, 2016, we have $323.0 million of available borrowings under our Term Loan Facilities and $22.2 million borrowings outstanding under our CMBS Credit Facilities. We may obtain additional facilities and increase our lines of credit on existing facilities in the future.

In addition, the value of assets underlying any such short-term financing may be marked-to-market periodically by the lender, including on a daily basis. To the extent these financing arrangements contain mark-to-market provisions, if the market value of the investments pledged by us declines due to credit quality deterioration, we may be required by our lenders to provide additional collateral or pay down a portion of our borrowings. In a weakening economic environment, we would generally expect credit quality and the value of the investment that serves as collateral for our financing arrangements to decline, and in such a scenario, it is likely that the terms of our financing arrangements would require partial repayment from us, which could be substantial.

These facilities may also be restricted to financing certain types of assets, such as first mortgage loans, which could impact our asset allocation. In addition, such short-term borrowing facilities may limit the length of time that any given asset may be used as eligible collateral. As a result, we may not be able to leverage our assets as fully as we would choose, which could reduce our return on assets. Further, such borrowings may require us to maintain a certain amount of cash reserves or to set aside unleveraged assets sufficient to maintain a specified liquidity position that would allow us to satisfy our collateral obligations. Currently, our Term Loan Facilities provide for an unrestricted cash covenant of at least $3.75 million and a maximum of $22.5 million. In the event that we are unable to meet the collateral obligations for our short-term borrowings, our financial condition could deteriorate rapidly.

We use leverage in connection with our investments, which increases the risk of loss associated with our investments and may significantly impact our liquidity position.

We use a variety of structures to finance our investments. We finance the origination and acquisition of a portion of our investments with our credit facilities, securitization financing transactions and other term borrowings, including repurchase agreements. Although the use of leverage may enhance returns and increase the number of investments that we can make, it may also substantially increase the risk of loss. Our ability to execute this strategy depends on various conditions in the financing markets that are beyond our control, including liquidity and credit spreads. We may be unable to obtain additional financing on favorable terms or, with respect to our investments, on terms that parallel the maturities of the debt originated or acquired, if we are able to obtain additional financing at all. If our strategy is not viable, we will have to find alternative forms of long-term financing for our assets, as secured revolving credit facilities and repurchase agreements may not accommodate long-term financing. This could subject us to more restrictive recourse borrowings and the risk that debt service on less efficient forms of financing would require a larger portion of our cash flow, thereby reducing cash available for distribution to stockholders, for our operations and for future business opportunities.

We may also seek securitization financing transactions with respect to some of our investments, but we may be unable to do so on favorable terms, if at all. If alternative financing is not available on favorable terms, or at all, we may have to liquidate assets at unfavorable prices to pay off such financing. Our return on our investments and cash available for distribution to stockholders

Table of Contents

may be reduced to the extent that changes in market conditions cause the cost of our financing to increase relative to the earnings that we can derive from the assets we originate or acquire.

Further, short-term borrowing through repurchase agreements, credit facilities and other borrowings may put our assets and financial condition at risk. Repurchase agreements economically resemble short-term, floating-rate financing and usually require the maintenance of specific loan-to-collateral value ratios. Posting additional collateral to support our financing arrangements could significantly reduce our liquidity and limit our ability to leverage our assets. In the event we do not have sufficient liquidity to meet such requirements, our lenders can accelerate our borrowings, which could have a material adverse effect on our business and operations.

Some of our credit facilities contain recourse obligations and any default could materially adversely affect our business, liquidity and financial condition.

We finance certain of our CRE investments through the use of repurchase agreements with one or more financial institutions. Obligations under certain repurchase agreements could be recourse obligations to us and any default thereunder could result in margin calls and further force a liquidation of assets at times when the pricing may be unfavorable to us. Our default under such repurchase agreements could negatively impact our business, liquidity and financial condition.

Lenders may require us to enter into restrictive covenants relating to our operations, which could limit our ability to make distributions to stockholders.

When providing financing, a lender may impose restrictions on us that affect our distribution and operating policies and our ability to incur additional borrowings. Financing arrangements that we may enter into may contain covenants that limit our ability to further incur borrowings and restrict distributions to stockholders or that prohibit us from discontinuing insurance coverage or replacing our Advisor. Our credit facilities contain financial covenants, including a minimum unrestricted cash covenant. These or other limitations would decrease our operating flexibility and our ability to achieve our operating objectives, including making distributions to stockholders.

We are subject to risks associated with obtaining mortgage financing on our real estate, which could materially adversely affect our business, financial condition and results of operations and our ability to make distributions to stockholders.

As of December 31, 2016, our real estate portfolio had $396.6 million of total mortgage financing. We are subject to risks normally associated with financing, including the risks that our cash flow is insufficient to make timely payments of interest or principal, that we may be unable to refinance existing borrowings or support collateral obligations and that the terms of refinancing may not be as favorable as the terms of existing borrowing. If we are unable to refinance or extend principal payments due at maturity or pay them with proceeds from other capital transactions or the sale of the underlying property, our cash flow may not be sufficient in all years to make distributions to stockholders and to repay all maturing borrowings. Furthermore, if prevailing interest rates or other factors at the time of refinancing result in higher interest rates upon refinancing, the interest expense relating to that refinanced borrowing would increase, which could reduce our profitability, result in losses and negatively impact the amount of distributions we are able to pay to stockholders. Moreover, additional financing increases the amount of our leverage, which could negatively affect our ability to obtain additional financing in the future or make us more vulnerable in a downturn in our results of operations or the economy generally.

We have broad authority to use leverage and high levels of leverage could hinder our ability to make distributions and decrease the value of stockholders’ investment.

Our charter does not limit us from utilizing financing until our borrowings exceed 300% of our net assets, which is generally expected to approximate 75% of the aggregate cost of our investments, before deducting loan loss reserves, other non-cash reserves and depreciation. Further, we can incur financings in excess of this limitation with the approval of a majority of the stockholders who vote on the proposal. High leverage levels would cause us to incur higher interest charges and higher debt service payments and the agreements governing our borrowings may also include restrictive covenants. These factors could limit the amount of cash we have available to distribute to stockholders and could result in a decline in the value of stockholders’ investment.

We may be unable to complete additional securitization financing transactions due to, among other things, a decrease in liquidity in the CRE market.

We historically accessed the securitization markets to finance our CRE debt investments with non-recourse, non-mark to market, permanent financing which were structured as a CMBS. In November 2012, August 2013 and November 2016, we entered into or participated in securitization financing transactions, however, we may be unable to complete similar transactions in the future due to several factors, including decreased liquidity in the CRE market. If we are unsuccessful in accessing this market, we may be exposed to less favorable financing terms, if any, which could adversely affect our business.

Table of Contents

If we breach representations or warranties that we made in our securitization financing transaction, our financial condition could be harmed.

In November 2016, we entered into a securitization financing transaction, in which a subsidiary of ours made certain customary representations, warranties and covenants. If there is a breach of those representations and warranties or a defect in the documentation of any of the contributed assets, which breach or defect materially and adversely affects the value of the subject contributed asset, then we will be required to either cure the breach, repurchase the affected contributed asset from the issuing entity, replace the affected contributed asset with another asset or make a loss of value payment, as the case may be. Any such loss could be material and have an adverse effect on our financial condition.

We may enter into similar transactions in the future and those transactions could likely entail similar and other substantial risks.

Risks Related to Our Company

Any adverse changes in our Sponsor’s financial health, the public perception of our Sponsor, or our relationship with our Sponsor or its affiliates could hinder our operating performance and the return on stockholders’ investment.

We have engaged our Advisor to manage our operations and our investments. Our ability to achieve our investment objectives and to pay distributions is dependent upon the performance of our Sponsor and its affiliates as well as our Sponsor’s investment professionals in the identification and origination or acquisition of investments, the determination of any financing arrangement, the management of our assets and operation of our day-to-day activities.

Because our Sponsor is a publicly-traded company, any negative reaction by the stock market reflected in its stock price or deterioration in the public perception of our Sponsor or other Managed Companies that are publicly traded, such as NorthStar Realty Europe Corp. (NYSE: NRE), could result in an adverse effect on our ability to acquire assets and obtain financing from third parties on favorable terms or at all. Recently, our Sponsor completed a merger which combined NSAM, Colony Capital and NorthStar Realty into Colony NorthStar, and a failure to achieve the anticipated benefits of the merger or integrate effectively may disrupt our operations and potentially harm our business. Any adverse changes in our Sponsor’s financial condition or our relationship with our Sponsor, our Advisor and their respective affiliates could hinder our Advisor’s ability to successfully manage our operations and our portfolio of investments.

We do not own the NorthStar name, but were granted a license by our Sponsor to use the NorthStar name. Use of the name by other parties or the termination of our license may materially adversely affect our business, financial condition and results of operations and our ability to make distributions to stockholders.

Pursuant to our advisory agreement, we were granted a non-exclusive, royalty-free license to use the name “NorthStar.” Under this license, we have a right to use the “NorthStar” name as long as our Advisor continues to advise us. Our Sponsor will retain the right to continue using the “NorthStar” name. We are unable to preclude our Sponsor from licensing or transferring the ownership of the “NorthStar” name to third parties, some of whom may compete against us. Consequently, we will be unable to prevent any damage to the goodwill associated with our name that may occur as a result of the activities of our Sponsor or others related to the use of our name. In addition, in the event the license is terminated, we will be required to change our name and cease using the “NorthStar” name. Furthermore, “NorthStar” is commonly used and our Sponsor’s right to use the name could be challenged, which could be expensive and disruptive with an uncertain outcome. Any of these events could disrupt our recognition in the market place, damage any goodwill we may have generated and may materially adversely affect our business, financial condition and results of operations and our ability to make distributions to stockholders.

Stockholders may be more likely to sustain a loss on their investment because our Sponsor does not have as strong an economic incentive to avoid losses as do sponsors who have made significant equity investments in their companies.

While our Sponsor has incurred substantial costs and devoted significant resources to support our business, our Sponsor has not purchased any shares of our common stock and has no obligation to do so in the future. In addition, as of December 31, 2016, our Sponsor has only invested $5.8 million in us through the purchase by its subsidiary (previously a subsidiary of NorthStar Realty) of 645,847 shares of our common stock including amounts related to its obligation under the distribution support agreement with us that terminated in connection with the completion of our initial public offering. As a result, our Sponsor has minimal exposure to loss in the value of our shares. Without greater exposure, stockholders may be at a greater risk of loss because our Sponsor does not have as much to lose from a decrease in the value of our shares as do those sponsors who make more significant equity investments in their sponsored companies.

If our Advisor’s portfolio management systems are ineffective, we may be exposed to material unanticipated losses.

Our Advisor refines its portfolio management techniques, strategies and assessment methods. However, our Advisor’s portfolio management techniques and strategies may not fully mitigate the risk exposure of our operations in all economic or market environments, or against all types of risk, including risks that we might fail to identify or anticipate. Any failures in our Advisor’s

Table of Contents

portfolio management techniques and strategies to accurately quantify such risk exposure could limit our ability to manage risks in our operations or to seek adequate risk adjusted returns and could result in losses.

We are highly dependent on information systems and systems failures could significantly disrupt our business.

As a diversified CRE company, our business is highly dependent on information technology systems, including systems provided by our Sponsor and third parties for which we have no control. Various measures have been implemented to manage our risks related to the information technology systems, but any failure or interruption of our systems could cause delays or other problems in our activities, which could have a material adverse effect on our financial performance. Potential sources for disruption, damage or failure of our information technology systems include, without limitation, computer viruses, security breaches, human error, cyber attacks, natural disasters and defects in design.

Failure to implement effective information and cyber security policies, procedures and capabilities could disrupt our business and harm our results of operations.

We are dependent on the effectiveness of our information and cyber security policies, procedures and capabilities to protect our computer and telecommunications systems and the data that resides on or is transmitted through them. An externally caused information security incident, such as a hacker attack, virus or worm, or an internally caused issue, such as failure to control access to sensitive systems, could materially interrupt business operations or cause disclosure or modification of sensitive or confidential information and could result in material financial loss, loss of competitive position, regulatory actions, breach of contracts, reputational harm or legal liability.

The use of estimates and valuations may be different from actual results, which could have a material effect on our consolidated financial statements.

We make various estimates that affect reported amounts and disclosures. Broadly, those estimates are used in measuring the fair value of certain financial instruments, establishing provision for loan losses and potential litigation liability. Market volatility may make it difficult to determine the fair value for certain of our assets and liabilities. Subsequent valuations, in light of factors then prevailing, may result in significant changes in the values of these financial instruments in future periods. In addition, at the time of any sales and settlements of these assets and liabilities, the price we ultimately realize will depend on the demand and liquidity in the market at that time for that particular type of asset and may be materially lower than our estimate of their current fair value. Estimates are based on available information and judgment. Therefore, actual values and results could differ from our estimates and that difference could have a material adverse effect on our consolidated financial statements.

We provide stockholders with information using funds from operations attributable to our common stockholders, or FFO, and modified funds from operations attributable to our common stockholders, or MFFO, which are non-GAAP financial measures that may not be meaningful for comparing the performances of different REITs and that have certain other limitations.

We provide stockholders with information using FFO and MFFO which are non-GAAP measures, as additional measures of our operating performance. We compute FFO in accordance with the standards established by National Association of Real Estate Investment Trusts, or NAREIT. We compute MFFO in accordance with the definition established by the Investment Program Association, or the IPA, and adjust for certain items, such as accretion of a discount and amortization of a premium on borrowings and related deferred financing costs, as such adjustments are comparable to adjustments for debt investments and will be helpful in assessing our operating performance. We also adjust MFFO for deferred tax benefit or expense, as applicable, as such items are not indicative of our operating performance. However, our computation of FFO and MFFO may not be comparable to other REITs that do not calculate FFO or MFFO using these definitions without further adjustments.

Neither FFO nor MFFO is equivalent to net income or cash generated from operating activities determined in accordance with U.S. GAAP and should not be considered as an alternative to net income, as an indicator of our operating performance or as an alternative to cash flow from operating activities as a measure of our liquidity.

Our distribution policy is subject to change.

Our board of directors determines an appropriate common stock distribution based upon numerous factors, including our targeted distribution rate, REIT qualification requirements, the amount of cash flow generated from operations, availability of existing cash balances, borrowing capacity under existing credit agreements, access to cash in the capital markets and other financing sources, our view of our ability to realize gains in the future through appreciation in the value of our assets, general economic conditions and economic conditions that more specifically impact our business or prospects. Future distribution levels are subject to adjustment based upon any one or more of the risk factors set forth in this Annual Report on Form 10-K, as well as other factors that our board of directors may, from time-to-time, deem relevant to consider when determining an appropriate common stock distribution.

Table of Contents

We may not be able to make distributions in the future.

Our ability to generate income and to make distributions may be adversely affected by the risks described in this Annual Report on Form 10-K and any document we file with the SEC. All distributions are made at the discretion of our board of directors, subject to applicable law, and depend on our earnings, our financial condition, maintenance of our REIT qualification and such other factors as our board of directors may deem relevant from time-to-time. We may not be able to make distributions in the future.

Our ability to make distributions is limited by the requirements of Maryland law.

Our ability to make distributions on our common stock is limited by the laws of Maryland. Under applicable Maryland law, a Maryland corporation may not make a distribution if, after giving effect to the distribution, the corporation would not be able to pay its liabilities as the liabilities become due in the usual course of business, or generally if the corporation’s total assets would be less than the sum of its total liabilities plus the amount that would be needed if the corporation were dissolved at the time of the distribution, to satisfy the preferential rights upon dissolution of the stockholders whose preferential rights are superior to those receiving the distribution. Accordingly, we may not make a distribution on our common stock if, after giving effect to the distribution, we would not be able to pay our liabilities as they become due in the usual course of business or generally if our total assets would be less than the sum of our total liabilities plus the amount that would be needed to satisfy the preferential rights upon dissolution of the holders of shares of any class or series of preferred stock then outstanding, if any, with preferences senior to those of our common stock.

Stockholders have limited control over changes in our policies and operations, which increases the uncertainty and risks they face as stockholders.

Our board of directors determines our major policies, including our policies regarding growth, REIT qualification and distributions. Our board of directors may amend or revise these and other policies without a vote of the stockholders. We may change our investment policies without stockholder notice or consent, which could result in investments that are different than, or in different proportion than, those described in this Annual Report on Form 10-K. Under the Maryland General Corporation Law, or MGCL, and our charter, stockholders have a right to vote only on limited matters. Our board of directors’ broad discretion in setting policies and stockholders’ inability to exert control over those policies increases the uncertainty and risks stockholders face. Under MGCL and our charter, stockholders have a right to vote only on:

• the election or removal of directors;

• amendment of our charter, except that our board of directors may amend our charter without stockholder approval to (i) increase or decrease the aggregate number of our shares of stock of any class or series that we have the authority to issue; (ii) effect certain reverse stock splits; and (iii) change our name or the name or other designation or the par value of any class or series of our stock and the aggregate par value of our stock;

• our liquidation or dissolution;

• certain reorganizations of our company, as provided in our charter; and

• certain mergers, consolidations or sales or other dispositions of all or substantially all our assets, as provided in our charter.

Pursuant to Maryland law, all matters other than the election or removal of a director must be declared advisable by our board of directors prior to a stockholder vote. Our board of directors’ broad discretion in setting policies and stockholders’ inability to exert control over those policies increases the uncertainty and risks stockholders face.

Our board of directors’ broad discretion in setting policies and stockholders’ inability to exert control over those policies increases the uncertainty and risks stockholders face.

If stockholders fail to meet the fiduciary and other standards under the Employment Retirement Income Security Act, or ERISA, or the Internal Revenue Code as a result of an investment in our stock, stockholders could be subject to criminal and civil penalties.

Special considerations apply to the purchase of shares by employee benefit plans subject to the fiduciary rules of Title I of ERISA, including pension or profit sharing plans and entities that hold assets of such plans, or ERISA Plans, and plans and accounts that are not subject to ERISA, but are subject to the prohibited transaction rules of Section 4975 of the Internal Revenue Code, including IRAs, Keogh Plans, and medical savings accounts (collectively, we refer to ERISA Plans and plans subject to Section 4975 of the Internal Revenue Code as “Benefit Plans”). If stockholders are investing the assets of any Benefit Plan, stockholders should consult with their own counsel and satisfy themselves that:

Table of Contents

• their investment is consistent with the fiduciary obligations under ERISA and the Internal Revenue Code or any other applicable governing authority in the case of a government plan;

• their investment is made in accordance with the documents and instruments governing the Benefit Plan, including the Benefit Plan’s investment policy;

• their investment satisfies the prudence and diversification requirements of Sections 404(a)(1)(B) and 404(a)(1)(C) of ERISA, if applicable and other applicable provisions of ERISA and the Internal Revenue Code;

• their investment will not impair the liquidity of the Benefit Plan;

• their investment will not unintentionally produce unrelated business taxable income for the Benefit Plan;

• stockholders will be able to value the assets of the Benefit Plan annually in accordance with the applicable provisions of ERISA and the Internal Revenue Code; and

• their investment will not constitute a non-exempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Internal Revenue Code.

Fiduciaries may be held personally liable under ERISA for losses as a result of failure to satisfy the fiduciary standards of conduct and other applicable requirements of ERISA. In addition, if an investment in our shares constitutes a non-exempt prohibited transaction under ERISA or the Internal Revenue Code, the fiduciary of the Benefit Plan who authorized or directed the investment may be subject to imposition of excise taxes with respect to the amount invested and an IRA investment in our shares may lose its tax-exempt status.

Governmental plans, church plans and foreign plans that are not subject to ERISA or the prohibited transaction rules of the Internal Revenue Code may be subject to similar restrictions under other laws. A plan fiduciary making an investment in our shares on behalf of such a plan should satisfy themselves that an investment in our shares satisfies both applicable law and is permitted by the governing plan documents.

We expect that our common stock qualifies as publicly offered securities such that investments in shares of our common stock will not result in our assets being deemed to constitute “plan assets” of any Benefit Plan investor. If, however, we were deemed to hold “plan assets” of Benefit Plan investors: (i) ERISA’s fiduciary standards may apply to us and might materially affect our operations, and (ii) any transaction with us could be deemed a transaction with each Benefit Plan investor and may cause transactions into which we might enter in the ordinary course of business to constitute prohibited transactions under ERISA and/or Section 4975 of the Internal Revenue Code.

Stockholders’ interest in us will be diluted if we issue additional shares, which could reduce the overall value of stockholders’ investment.

Stockholders do not have preemptive rights to any shares we issue in the future. Our charter authorizes us to issue a total of 450,000,000 shares of capital stock, of which 400,000,000 shares are classified as common stock and 50,000,000 shares are classified as preferred stock. Our board of directors may amend our charter from time to time to increase or decrease the number of authorized shares of capital stock or the number of shares of stock of any class or series that we have authority to issue without stockholder approval. Our board of directors may elect to: (i) sell additional shares in one or more future public offerings; (ii) issue equity interests in private offerings; (iii) issue shares to our Advisor, or its successors or assigns, in payment of an outstanding fee obligation; (iv) issue shares of our common stock to sellers of assets we acquire in connection with an exchange of limited partnership interests of our operating partnership; or (v) issue shares of our common stock to pay distributions to existing stockholders. To the extent we issue additional equity interests, including additional shares issued pursuant to our DRP, stockholders’ percentage ownership interest in us will be diluted, unless they participate in these stock issuances. In addition, depending upon the terms and pricing of any additional offerings and the value of our investments, stockholders may also experience dilution in the book value and fair value of their shares.

Our charter permits our board of directors to issue stock with terms that may subordinate the rights of our common stockholders or discourage a third party from acquiring us in a manner that could result in a premium price to stockholders.

Our board of directors may classify or reclassify any unissued common stock or preferred stock into other classes or series of stock and establish the preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends or other distributions, qualifications and terms and conditions of redemption of any such stock. Thus, our board of directors could authorize the issuance of preferred stock with priority as to distributions and amounts payable upon liquidation over the rights of the holders of our common stock. Such preferred stock could also have the effect of delaying, deferring or preventing a change in control of us, including an extraordinary transaction (such as a merger, tender offer or sale of all or substantially all of our assets) that might provide a premium price to holders of our common stock. Our board of directors may determine to issue different classes of stock

Table of Contents

that have different fees and commissions from those being paid with respect to the shares sold in our Offering. Additionally, our board of directors may amend our charter from time to time to increase or decrease the aggregate number of authorized shares of stock or the number of authorized shares of any class or series of stock without stockholder approval.

Our umbrella partnership real estate investment trust, or UPREIT, structure may result in potential conflicts of interest with limited partners in our operating partnership whose interests may not be aligned with those of stockholders.

Limited partners in our operating partnership have the right to vote on certain amendments to the partnership agreement, as well as on certain other matters. Persons holding such voting rights may exercise them in a manner that conflicts with the interests of stockholders. As general partner of our operating partnership, we are obligated to act in a manner that is in the best interest of our operating partnership. Circumstances may arise in the future when the interests of limited partners in our operating partnership may conflict with the interests of stockholders. These conflicts may be resolved in a manner stockholders do not believe are in their best interests.

In addition, NorthStar OP Holdings, LLC, or the Special Unit Holder, is an affiliate of our Advisor and, as the special limited partner in our operating partnership may be entitled to: (i) certain cash distributions upon the disposition of certain of our operating partnership’s assets; or (ii) a one-time payment in the form of cash or shares in connection with the redemption of the special units upon the occurrence of a listing of our shares on a national stock exchange or certain events that result in the termination or non-renewal of our advisory agreement. The Special Unit Holder will only become entitled to the compensation after stockholders have received, or are deemed to receive, in the aggregate, cumulative distributions equal to their invested capital plus an 8.0% cumulative, non-compounded annual pre-tax return on such invested capital. This potential obligation to make substantial payments to the holder of the special units would reduce the overall return to stockholders to the extent such return exceeds 8.0%.

Stockholders are limited in their ability to sell their shares of common stock pursuant to our share repurchase program, or our Share Repurchase Program. Stockholders may not be able to sell any of their shares of common stock back to us, and if they do sell their shares, they may not receive the price they paid upon subscription.

Our Share Repurchase Program may provide stockholders with an opportunity to have their shares of common stock repurchased by us after stockholders have held them for one year. We anticipate that shares of our common stock may be repurchased on a quarterly basis. However, our Share Repurchase Program contains certain restrictions and limitations, including those relating to the number of shares of our common stock that we can repurchase at any given time and limiting the repurchase price. Specifically, we presently intend to limit the number of shares to be repurchased during any calendar year to no more than: (i) 5% of the weighted average of the number of shares of our common stock outstanding during the prior calendar year; and (ii) those that could be funded from the net proceeds from the sale of shares under our DRP in the prior calendar year plus such additional cash as may be reserved for that purpose by our board of directors. In addition, our board of directors reserves the right to reject any repurchase request for any reason or no reason or to amend or terminate our Share Repurchase Program at any time upon ten-days’ notice except that changes in the number of shares that can be repurchased during any calendar year will only take effect upon ten business days prior written notice. Therefore, stockholders may not have the opportunity to make a repurchase request prior to a potential termination of our Share Repurchase Program and stockholders may not be able to sell any of their shares of common stock back to us pursuant to our Share Repurchase Program. Moreover, if stockholders do sell their shares of common stock back to us pursuant to our Share Repurchase Program, they may not receive the same price they paid for any shares of our common stock being repurchased.

Our board of directors determined an estimated value per share of $9.87 for our shares of common stock as of December 31, 2015. You should not rely on the estimated value per share as being an accurate measure of the current value of our shares of common stock or in making an investment decision.

In April 2016, our board of directors approved and established an estimated value per share of $9.87 for our common stock as of December 31, 2015. Our board of directors’ objective in determining the estimated value per share was to arrive at a value, based on the most recent data available, that it believed was reasonable. However, the market for commercial real estate assets can fluctuate quickly and substantially and values are expected to change in the future and may decrease. Also, our board of directors did not consider certain other factors, such as a liquidity discount. In connection with its determination of the estimated value of our shares of common stock, our board of directors also determined that, effective April 1, 2016, distributions may be reinvested in shares of our common stock pursuant to the DRP at a price of $9.87 per share, which is equal to the estimated value per share, and the price paid for shares redeemed under the Share Repurchase Program will be $9.87 per share.

As with any valuation methodology, the methodologies used to determine the estimated value per share are based upon a number of estimates and assumptions that may prove later to be inaccurate or incomplete. Further, different market participants using different assumptions and estimates could derive different estimated values. The estimated value per share may also not represent the price that the shares of our common stock would trade at on a national securities exchange, the amount realized in a sale, merger or liquidation or the amount a stockholder would realize in a private sale of shares.

Table of Contents

The estimated value per share of our common stock was calculated as of a specific date and is expected to fluctuate over time in response to future events, including but not limited to, changes in market interest rates for commercial real estate debt investments, changes to commercial real estate values, changes in capitalization rates, rental and growth rates, returns on competing investments, changes in administrative expenses and other costs, the amount of distributions on our common stock, repurchases of our common stock, changes in the number of shares of our common stock outstanding, the proceeds obtained for any common stock transactions, local and national economic factors and the factors specified these risk factors. There is no assurance that the methodologies used to estimate value per share would be acceptable to the Financial Industry Regulatory Authority, Inc., or FINRA, or in compliance with ERISA guidelines with respect to their reporting requirements.

The terms of our Share Repurchase Program require us to repurchase shares at a price of $9.87 per share, which is equal to the estimated value per share of our common stock as of December 31, 2015. If the actual NAV of our shares is less than the price paid for the shares to be repurchased, any repurchases made would be immediately dilutive to our remaining stockholders.

The terms of our Share Repurchase Program require us to repurchase shares at a price of $9.87 per share, which is equal to the estimated value per share of our common stock as of December 31, 2015. The estimated value per share of our common stock was calculated as of a specific date and is expected to fluctuate over time in response to future events. However, we anticipate only determining an estimated value per share annually. In the event that the value of our shares decrease due to market or other conditions, the price at which we repurchase our shares pursuant to our Share Repurchase Program might reflect a premium to NAV. If the actual NAV of our shares is less than the price paid for the shares to be repurchased, any repurchases made would be immediately dilutive to our remaining stockholders.

The current price for shares under our DRP may exceed the book value of our shares.

We are currently issuing shares in our DRP at a purchase price of $9.87 per share, which is equal to the estimated value per share of our common stock as of December 31, 2015. The estimated value per share of our common stock was calculated as of a specific date and is expected to fluctuate over time in response to future events. However, we anticipate only determining an estimated value per share annually. In the event that the value of our shares increases due to market or other conditions, the price at which we sell in our DRP might reflect a premium to book value. If the actual book value of our shares is less than the price paid to purchase shares in our DRP, such purchases would be immediately dilutive for DRP participants.

Payment of fees to our Advisor and its affiliates reduces cash available for investment and distribution and increases the risk that stockholders will not be able to recover the amount of their investment in our shares.

Our Advisor and its affiliates perform services for us in connection with the selection, acquisition, origination, management and administration of our investments. We pay them substantial fees for these services, which results in immediate dilution to the value of stockholders’ investment and reduces the value of cash available for investment or distribution to stockholders. We may increase the compensation we pay to our Advisor subject to approval by our board of directors and other limitations in our charter, which would further dilute stockholders’ investment and the amount of cash available for investment or distribution to stockholders.

Affiliates of our Advisor could also receive significant payments even without our reaching the investment-return thresholds should we seek to become self-managed. Due to the apparent preference of the public markets for self-managed companies, a decision to list our shares on a national securities exchange might well be preceded by a decision to become self-managed. Given our Advisor’s familiarity with our assets and operations, we might prefer to become self-managed by acquiring entities affiliated with our Advisor. Such an internalization transaction could result in significant payments to affiliates of our Advisor irrespective of whether stockholders received the returns on which we have conditioned incentive compensation.

Therefore, these fees increase the risk that the amount available for distribution to common stockholders upon a liquidation of our portfolio would be less than the purchase price of the shares in our Offering. These substantial fees and other payments also increase the risk that stockholders will not be able to resell their shares at a profit, even if our shares are listed on a national securities exchange.

If we terminate our advisory agreement with our Advisor, we may be required to pay significant fees to an affiliate of our Sponsor, which will reduce cash available for distribution to stockholders.

Upon termination of our advisory agreement for any reason, including for cause, our Advisor will be paid all accrued and unpaid fees and expense reimbursements earned prior to the date of termination and the Special Unit Holder may be entitled to a one-time payment upon redemption of the special units (based on an appraisal or valuation of our portfolio) in the event that the Special Unit Holder would have been entitled to a subordinated distribution had the portfolio been liquidated on the termination date. If special units are redeemed pursuant to the termination of our advisory agreement, there may not be cash from the disposition of assets to make a redemption payment; therefore, we may need to use cash from operations, borrowings or other sources to make the payment, which will reduce cash available for distribution to stockholders.

Table of Contents

No public trading market for our shares currently exists, and as a result, it will be difficult for stockholders to sell their shares and, if stockholders are able to sell their shares, stockholders will likely sell them at a substantial discount to the price paid for those shares.

Our charter does not require our board of directors to seek stockholder approval to liquidate our assets by a specified date, nor does our charter require us to list our shares for trading on a national securities exchange by a specified date or otherwise pursue a transaction to provide liquidity to stockholders. There is no public market for our shares and we currently have no plans to list our shares on a national securities exchange. Until our shares are listed, if ever, stockholders may not sell their shares unless the buyer meets the applicable suitability and minimum purchase standards. In addition, our charter prohibits the ownership of more than 9.8% in value of the aggregate of the outstanding shares of our stock of any class or series or more than 9.8% in value or number of shares, whichever is more restrictive, of the aggregate of the outstanding shares of our common stock, unless exempted by our board of directors, which may inhibit large investors from purchasing stockholders’ shares. We have adopted our Share Repurchase Program that may enable stockholders to sell their shares to us in limited circumstances. Share repurchases will be made at the sole discretion of our board of directors. In its sole discretion, our board of directors could amend, suspend or terminate our Share Repurchase Program upon ten-days prior written notice to stockholders except that changes in the number of shares that can be redeemed during any calendar year will only take effect upon ten-business days prior written notice. Further, our Share Repurchase Program includes numerous restrictions that would limit stockholders’ ability to sell their shares. Therefore, it will be difficult for stockholders to sell their shares promptly or at all. If stockholders are able to sell their shares, stockholders would likely have to sell them at a substantial discount to the public Offering price paid for those shares. It is also likely that stockholders’ shares would not be accepted as the primary collateral for a loan. Because of the illiquid nature of our shares, stockholders should purchase our shares only as a long-term investment and be prepared to hold them for an indefinite period of time.

We have paid, and may continue to pay, distributions from sources other than our cash flow from operations, therefore we will have less cash available for investments and stockholders’ overall return may be reduced.

Our organizational documents permit us to pay distributions from any source, including offering proceeds, borrowings or sales of assets. We have not established a limit on the amount of proceeds we may use to fund distributions and we may not generate sufficient cash flow from operations to fund distributions. For the year ended December 31, 2016, we declared distributions of $96.7 million compared to cash flow provided by operations of $60.8 million, representing approximately 63% of such distributions declared. During this period, the remaining 37% of distributions declared were paid using proceeds from our DRP. During our initial public offering, pursuant to a distribution support agreement, in certain circumstances where our cash distributions exceeded our MFFO, an affiliate of our Sponsor (previously a subsidiary of NorthStar Realty) purchased $4.6 million of shares of our common stock at $9.00 per share to provide additional cash to support distributions to stockholders. The sale of these shares resulted in the dilution of the ownership interests of our public stockholders. Our distribution support agreement expired in July 2013. We may not have sufficient cash available to pay distributions at the rate we had paid during preceding periods or at all. If we pay distributions from sources other than our cash flow provided by operations, we will have less cash available for investments, we may have to reduce our distribution rate, our NAV may be negatively impacted and stockholders’ overall return may be reduced.

Our rights and the rights of stockholders to recover claims against our independent directors are limited, which could reduce stockholders’ and our recovery against them if they negligently cause us to incur losses.

Maryland law provides that a director has no liability in that capacity if he or she performs his or her duties in good faith, in a manner he or she reasonably believes to be in our best interests and with the care that an ordinarily prudent person in a like position would use under similar circumstances. Our charter generally provides that: (i) no director shall be liable to us or stockholders for monetary damages (provided that such director satisfies certain applicable criteria); (ii) we will generally indemnify non-independent directors for losses unless they are negligent or engage in misconduct; and (iii) we will indemnify independent directors for losses unless they are grossly negligent or engage in willful misconduct. As a result, stockholders and we may have more limited rights against our independent directors than might otherwise exist under common law, which could reduce stockholders’ and our recovery from these persons if they act in a negligent manner. In addition, we may be obligated to fund the defense costs incurred by our independent directors (as well as by our other directors, officers, employees (if we ever have employees) and agents) in some cases, which would decrease the cash otherwise available for distribution to stockholders.

If we do not successfully implement a liquidity transaction, stockholders may have to hold their investments for an indefinite period.

Our charter does not require our board of directors to pursue a transaction providing liquidity to stockholders. If our board of directors determines to pursue a liquidity transaction, we would be under no obligation to conclude the process within a set time. If we adopt a plan of liquidation, the timing of the sale of assets will depend on real estate and financial markets, economic conditions in areas in which our investments are located and federal income tax effects on stockholders that may prevail in the future. We cannot guarantee that we will be able to liquidate all of our assets on favorable terms, if at all. In addition, we are not restricted from effecting a liquidity transaction with a Managed Company, which may result in certain conflicts of interest. After

Table of Contents

we adopt a plan of liquidation, we would likely remain in existence until all our investments are liquidated. If we do not pursue a liquidity transaction or delay such a transaction due to market conditions, our common stock may continue to be illiquid and stockholders may, for an indefinite period of time, be unable to convert stockholders’ shares to cash easily, if at all, and could suffer losses on their investment in our shares.

If we internalize our management functions, stockholders’ interests in us could be diluted and we could incur other significant costs associated with being self-managed.

Our board of directors may decide in the future to internalize our management functions. If we do so, we may elect to negotiate to acquire our Advisor’s assets and/or to directly employ the personnel of our Advisor or its affiliates used to perform services for us.

Additionally, while we would no longer bear the costs of the various fees and expenses we expect to pay to our Advisor under our advisory agreement, our additional direct expenses would include general and administrative costs, including certain legal, accounting and other expenses related to corporate governance, SEC reporting and compliance matters that are borne by our Advisor. We would also be required to employ personnel and would be subject to potential liabilities commonly faced by employers, such as workers disability and compensation claims, potential labor disputes and other employee-related liabilities and grievances, as well as incur the compensation and benefits costs of our officers and other employees and consultants that are paid by our Advisor or its affiliates. We may issue equity awards to officers, employees and consultants, which awards would decrease net income and MFFO and may further dilute stockholders’ investments. We cannot reasonably estimate the amount of fees to our Advisor we would save or the costs we would incur if we became self-managed. If the expenses we assume as a result of an internalization are higher than the expenses we avoid paying to our Advisor, our net income and MFFO would be lower as a result of the internalization than it otherwise would have been, potentially decreasing the amount of cash available to distribute to stockholders and the value of our shares.

Internalization transactions involving the acquisition of advisors affiliated with entity sponsors have also, in some cases, been the subject of litigation. We could be forced to spend significant amounts of money defending claims which would reduce the amount of funds available for us to invest and cash available to pay distributions.

If we internalize our management functions, we could have difficulty integrating these functions as a stand-alone entity. Currently, our Advisor and its affiliates perform asset management and general and administrative functions, including accounting and financial reporting, for multiple entities. These personnel have substantial know-how and experience which provides us with economies of scale. We may fail to properly identify the appropriate mix of personnel and capital needs to operate as a stand-alone entity. Certain key employees may not become employees of our Advisor but may instead remain employees of our Sponsor or its affiliates. An inability to manage an internalization transaction effectively could thus result in our incurring excess costs and suffering deficiencies in our disclosure controls and procedures or our internal control over financial reporting. Such deficiencies could cause us to incur additional costs and our management’s attention could be diverted from most effectively managing our investments.

We depend on third-party contractors and vendors and our results of operations and the success of our business could suffer if our third-party contractors and vendors fail to perform or if we fail to manage them properly.

We use third-party contractors and vendors including, but not limited to, our external legal counsel, auditors, research firms, property managers, appraisers, insurance brokers, environmental engineering consultants, construction consultants, financial printers, proxy solicitation firms and transfer agent. If our third-party contractors and vendors fail to successfully perform the tasks for which they have been engaged to complete, either as a result of their own negligence or fault, or due to our failure to properly supervise any such contractors or vendors, we could incur liabilities as a result and our results of operations and financial condition could be negatively impacted.

Risks Related to Conflicts of Interest

The fees we pay to our Advisor and its affiliates in connection with the origination, acquisition and management of our investments were not determined on an arm’s length basis; therefore, we do not have the benefit of arm’s length negotiations of the type normally conducted between unrelated parties.

The fees to be paid to our Advisor and its affiliates for services they provide for us were not determined on an arm’s length basis. As a result, the fees have been determined without the benefit of arm’s length negotiations of the type normally conducted between unrelated parties and may be in excess of amounts that we would otherwise pay to third parties for such services.

Table of Contents

Our organizational documents do not prevent us from buying assets from or selling assets to the Sponsor or another Managed Company or from paying our Advisor an acquisition fee or a disposition fee related to such a purchase or sale.

If we buy an asset from or sell an asset to the Sponsor or another Managed Company, our organizational documents would not prohibit us from paying our Advisor an acquisition fee or a disposition fee, as applicable. As a result, our Advisor may not have an incentive to pursue an independent third-party buyer, rather than us or the Sponsor or one of the other Managed Companies. Our charter does not require that such transaction be the most favorable transaction available or provide any other restrictions on our Advisor recommending a purchase or sale of assets among the Sponsor or the Managed Companies. As a result, our Advisor may earn an acquisition or disposition fee despite the transaction not being the most favorable to us or stockholders.

Our executive officers and our Advisor or its affiliates’ key professionals face conflicts of interest caused by their compensation arrangements with us, which could result in actions that are not in the long-term best interests of our company.

Our executive officers and the key investment professionals relied upon by our Advisor are also officers, directors and managers of certain of our Sponsor’s other managed companies. Our Advisor and its affiliates receive substantial fees from us. These fees could influence the advice given to us by the key personnel of our Advisor and its affiliates, including our Advisor’s investment committee. Among other matters, these compensation arrangements could affect their judgment with respect to:

• the continuation, renewal or enforcement of our agreements with our Advisor and its affiliates, including our advisory agreement;

• future public offerings of equity by us, which may entitle the Dealer Manager to dealer manager fees and will likely entitle our Advisor to increased acquisition fees and asset management fees;

• originations and acquisitions of investments, which entitle our Advisor to acquisition fees and asset management fees and, in the case of acquisitions of investments from the other Managed Companies, might entitle affiliates of our Advisor to disposition fees in connection with services for the seller;

• sales of investments, which entitle our Advisor to disposition fees;

• borrowings to originate or acquire CRE debt or securities investments, which borrowings will increase the acquisition fees and asset management fees payable to our Advisor, as well as increase the amount of allocable expenses that may be reimbursed by us;

• whether and when we seek to list our common stock on a national securities exchange, which listing could entitle the Special Unit Holder to have its interest in our operating partnership redeemed;

• whether we seek approval to internalize our management, which may entail acquiring assets from our Sponsor (such as office space, furnishings and technology costs) and employing our Advisor or its affiliates’ professionals performing services for us for consideration that would be negotiated at that time and may result in these investment professionals receiving more compensation from us than they currently receive from our Advisor or its affiliates; and

• whether and when we seek to sell our company or its assets, which would entitle the Special Unit Holder to a subordinated distribution.

The fees our Advisor receives in connection with transactions involving the origination or acquisition of an asset are based on the cost of the investment, and not based on the quality of the investment or the quality of the services rendered to us. In addition, the Special Unit Holder, an affiliate of our Advisor, may be entitled to certain distributions subject to our stockholders receiving an 8.0% cumulative, non-compounded annual pre-tax return. This may influence our Advisor and its affiliates’ key professionals to recommend riskier transactions to us.

In addition to the management fees we pay to our Advisor, we reimburse our Advisor for costs and expenses incurred on our behalf, including indirect personnel and employment costs of our Advisor and its affiliates and these costs and expenses may be substantial.

We pay our Advisor substantial fees for the services it provides to us and we also have an obligation to reimburse our Advisor for costs and expenses it incurs and pays on our behalf. Subject to certain limitations and exceptions, we reimburse our Advisor for both direct expenses as well as indirect costs, including personnel and employment costs of our Advisor and its affiliates, which may include certain executive officers of our Advisor and its affiliates, as well as rental and occupancy, technology, office supplies, travel and entertainment and other general and administrative costs and expenses. The costs and expenses our Advisor incurs on our behalf, including the compensatory costs incurred by our Advisor and its affiliates can be substantial. However, there is no reimbursement for personnel costs related to executive officers, although there may be reimbursement for certain executive officers of our Advisor. There are conflicts of interest that arise when our Advisor makes allocation determinations. For the year ended

Table of Contents

December 31, 2016, our Advisor allocated $12.7 million in costs and expenses to us. Our Advisor could allocate costs and expenses to us in excess of what we anticipate and such costs and expenses could have an adverse effect on our financial performance and ability to make cash distributions to our stockholders.

Professionals acting on behalf of our Advisor face competing demands relating to their time and this may cause our operations and stockholders’ investment to suffer.

Professionals acting on behalf of our Advisor that perform services for us, including Messrs. Barrack, Hamamoto, Saltzman, Hedstrom, Traenkle, Gilbert, Tangen, Sanders, Patel, Gatenio and Saracino and Ms. Neslin are also executive officers of our Sponsor and/or certain other Managed Companies. As a result of their interests in other Colony NorthStar entities and the fact that they engage in and they continue to engage in other business activities on behalf of themselves and others, these individuals face conflicts of interest in allocating their time among us, our Advisor and its affiliates, the other Managed Companies and other business activities in which they are involved. These conflicts of interest could result in less effective execution of our business plan as well as declines in the returns on our investments and the value of stockholders’ investment.

Our executive officers and our Advisor’s and its affiliates’ key investment professionals who perform services for us face conflicts of interest related to their positions and interests in our Advisor and its affiliates which could hinder our ability to implement our business strategy and to generate returns to stockholders.

Our executive officers and the key investment professionals of our Advisor and its affiliates, including members of our Advisor’s investment committee, who perform services for us may also be executive officers, directors and managers of our Advisor and its affiliates. As a result, they owe duties to each of these entities, their members and limited partners and investors, which duties may from time-to-time conflict with the fiduciary duties that they owe to us and stockholders. In addition, our Sponsor may grant equity interests in our Advisor and the Special Unit Holder to certain management personnel performing services for our Advisor. The loyalties of these individuals to other entities and investors could result in action or inaction that is detrimental to our business, which could harm the implementation of our business strategy and our investment opportunities. If we do not successfully implement our business strategy, we may be unable to generate the cash needed to make distributions to stockholders and to maintain or increase the value of our assets.

Our Advisor faces conflicts of interest relating to performing services on our behalf and such conflicts may not be resolved in our favor, meaning that we could invest in less attractive assets, which could limit our ability to make distributions and reduce stockholders’ overall investment.

We rely on our Advisor’s or its affiliates’ investment professionals to identify suitable investment opportunities for our company as well as the other Managed Companies. Our investment strategy may be similar to that of, and may overlap with, the investment strategies of the other Managed Companies, as well as other companies, funds or vehicles that may be co-sponsored, co-branded and co-founded by, or subject to a strategic relationship between, our Sponsor or one of its affiliates, on the one hand, and a strategic or joint venture partner of our Sponsor, or a partner, on the other, which we refer to collectively as the Strategic Vehicles. Therefore, many investment opportunities sourced by our Advisor or its affiliates or one or more of the partners that are suitable for us may also be suitable for other Managed Companies and/or Strategic Vehicles.

Our Advisor and its affiliates may allocate investment opportunities sourced by a partner directly to the associated Strategic Vehicle or, as applicable, among multiple associated Strategic Vehicles on a rotating basis, which we refer to as a Special Allocation. For all investment opportunities other than Special Allocations, our Advisor and its affiliates will allocate, in their sole discretion, each investment opportunity to one or more of the Managed Companies, including us, and, as applicable, Strategic Vehicles or our Sponsor, for which such investment opportunity is most suitable. When determining the entity for which an investment opportunity would be the most suitable, the factors that our Advisor and its affiliates may consider include, without limitation, the following:

• investment objectives, strategy and criteria;

• cash requirements;

• effect of the investment on the diversification of the portfolio, including by geography, size of investment, type of investment and risk of investment;

• leverage policy and the availability of financing for the investment by each entity;

• anticipated cash flow of the asset to be acquired;

• income tax effects of the purchase;

• the size of the investment;

• the amount of funds available;

Table of Contents

• cost of capital;

• risk return profiles;

• targeted distribution rates;

• anticipated future pipeline of suitable investments;

• the expected holding period of the investment and the remaining term of the Managed Company, if applicable;

• affiliate and/or related party considerations; and

• whether a Strategic Vehicle has received a Special Allocation.

A dedicated mandate may cause certain Managed Companies to have priority over other Managed Companies (including us) with respect to specific investment opportunities. A priority right may result in fewer of such investment opportunities being made available to us to the extent they are within our investment strategy.

If, after consideration of the relevant factors, our Advisor and its affiliates determine that an investment is equally suitable for more than one company, the investment will be allocated on a rotating basis. If, after an investment has been allocated to a particular company, including us, a subsequent event or development, such as delays in structuring or closing on the investment, makes it, in the opinion of our Advisor and its affiliates, more appropriate for a different entity to fund the investment, our Advisor and its affiliates may determine to place the investment with the more appropriate entity while still giving credit to the original allocation. In certain situations, our Advisor and its affiliates may determine to allow more than one Managed Company, including us, and/or a Strategic Vehicle to co-invest in a particular investment. In discharging their duties under the investment allocation, our Advisor and its affiliates endeavor to allocate all investment opportunities among the Managed Companies, the Strategic Vehicles and our Sponsor in a manner that is fair and equitable over time.

While these are the current procedures for allocating investment opportunities, our Sponsor or its affiliates may sponsor or co-sponsor, co-brand or co-found additional investment vehicles in the future and, in connection with the creation of such investment vehicles or otherwise, our Advisor and its affiliates may revise the investment allocation policy. The result of such a revision to the investment allocation policy may, among other things, be to increase the number of parties who have the right to participate in investment opportunities sourced by our Advisor and its affiliates and/or its partners, thereby reducing the number of investment opportunities available to us. Changes to the investment allocation policy that could adversely impact the allocation of investment opportunities to us in any material respect may be proposed by our Advisor and must be approved by our board of directors.

The decision of how any potential investment should be allocated among us and other Managed Companies or Strategic Vehicles for which such investment may be most suitable may, in many cases, be a matter of highly subjective judgment which will be made by our Advisor and its affiliates in their sole discretion. Stockholders may not agree with the determination and such determination could have an adverse effect on our investment strategy. Our right to participate in the investment allocation process described above will terminate once we are no longer advised by our Advisor or its affiliates.

In addition, subject to compliance with Investment Advisers Act of 1940 rules, we may enter into principal transactions with our Advisor or its affiliates or cross-transactions with other Managed Companies or Strategic Vehicles. For certain cross-transactions, our Advisor may receive a fee from us or another Managed Company and conflicts may exist. There is no guarantee that any such transactions will be favorable to us. Because our interests and the interests of Sponsor and our Advisor may not be aligned, we may face conflicts of interest that result in action or inaction that is detrimental to us.

Further, there are conflicts of interest that arise when our Advisor makes expense allocation determinations, as well as in connection with any fees payable between us and our Advisor. These fees and allocation determinations are sometimes based on estimates or judgments, which may not be correct and could result in our Advisor’s failure to allocate certain fees and costs to us appropriately.

Our ability to operate our business successfully would be harmed if key personnel terminate their employment with our Sponsor.

Our future success depends, to a significant extent, upon the continued services of key personnel of our Sponsor, such as Messrs. Barrack, Hamamoto, Saltzman, Hedstrom, Traenkle, Gilbert, Tangen, Sanders, Patel, Gatenio and Saracino, and Ms. Neslin. We do not have employment agreements with any of our executive officers. If the management agreement with our Advisor were to be terminated, we may lose the services of our executive officers and other of our Sponsor’s investment professionals acting on our behalf. Furthermore, if any of our executive officers ceased to be employed by our Sponsor, such individual may also no longer serve as one of our executive officers. Any change in our Sponsor’s relationship with any of our executive officers may be disruptive to our business and hinder our ability to implement our business strategy. For instance, the extent and nature of the experience of our executive officers and the nature of the relationships they have developed with real estate professionals

Table of Contents

and financial institutions are critical to the success of our business. We cannot assure stockholders of their continued employment with our Sponsor. The loss of services of certain of our executive officers could harm our business and our prospects.

Risks Related to Regulatory Matters and Our REIT Tax Status

We are subject to substantial regulation, numerous contractual obligations and extensive internal policies and failure to comply with these matters could have a material adverse effect on our business, financial condition and results of operations.

We and our subsidiaries are subject to substantial regulation, numerous contractual obligations and extensive internal policies. Given our organizational structure, we are subject to regulation by the SEC, FINRA, the Internal Revenue Service, or the IRS, and other federal, state and local governmental bodies and agencies and state blue sky laws. These regulations are extensive, complex and require substantial management time and attention. If we fail to comply with any of the regulations that apply to our business, we could be subjected to extensive investigations as well as substantial penalties and our business and operations could be materially adversely affected. Our lack of compliance with applicable law could result in, among other penalties, our ineligibility to contract with and receive revenue from the federal government or other governmental authorities and agencies. We also expect to have numerous contractual obligations that we must adhere to on a continuous basis to operate our business, the default of which could have a material adverse effect on our business and financial condition. Our internal policies may not be effective in all regards and, further, if we fail to comply with our internal policies, we could be subjected to additional risk and liability.

The direct or indirect effects of the Dodd-Frank Act enacted in July 2010 for the purpose of stabilizing or reforming the financial markets, may have an adverse effect on our interest rate hedging activities.

In July 2010, the Dodd-Frank Act became law in the United States. Title VII of the Dodd-Frank Act provided for significantly increased regulation of and restrictions on derivatives markets and transactions that could affect our interest rate hedging or other risk management activities, including: (i) regulatory reporting for swaps; (ii) mandated clearing through central counterparties and execution through regulated exchanges or electronic facilities for certain swaps; and (iii) margin and collateral requirements. While the U.S. Commodity Futures Trading Commission, or CFTC, has finalized many of these Dodd-Frank Act requirements, many other requirements have not yet taken effect. Interest rate swaps are subject to a mandatory clearing order, which could significantly increase margin requirements, which may undermine the benefit of such hedging because of the increased costs. Additionally, it is currently unknown what impact, if any, the new U.S. Administration will have on the existing rules and regulations of the CFTC or on the Dodd-Frank Act. An inability to efficiently hedge our interest rate risk may have an adverse effect on our business.

Maintenance of our Investment Company Act exemption imposes limits on our operations.

Neither we, nor our operating partnership, nor any of the subsidiaries of our operating partnership intend to register as an investment company under the Investment Company Act. We intend to make investments and conduct our operations so that we are not required to register as an investment company. If we were obligated to register as an investment company, we would have to comply with a variety of substantive requirements under the Investment Company Act that impose, among other things:

• limitations on capital structure;

• restrictions on specified investments;

• prohibitions on transactions with affiliates; and

• compliance with reporting, recordkeeping, voting, proxy disclosure and other rules and regulations that would significantly increase our operating expenses.

Section 3(a)(1)(A) of the Investment Company Act defines an investment company as any issuer that is or holds itself out as being engaged primarily in the business of investing, reinvesting or trading in securities. Section 3(a)(1)(C) of the Investment Company Act defines an investment company as any issuer that is engaged or proposes to engage in the business of investing, reinvesting, owning, holding or trading in securities and owns or proposes to acquire investment securities having a value exceeding 40% of the value of the issuer’s total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis, which we refer to as the 40% test. Excluded from the term “investment securities,” among other things, are U.S. government securities and securities issued by majority-owned subsidiaries that are not themselves investment companies and are not relying on the exception from the definition of investment company set forth in Section 3(c)(1) or Section 3(c)(7) of the Investment Company Act. Moreover, we take the position that general partnership interests in joint ventures structured as general partnerships are not considered securities at all and thus are not investment securities.

Because we are a holding company that conducts its businesses through subsidiaries, the securities issued by our subsidiaries that rely on the exception from the definition of “investment company” in Section 3(c)(1) or 3(c)(7) of the Investment Company Act,

Table of Contents

together with any other investment securities we may own directly, may not have a combined value in excess of 40% of the value of our total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis. This requirement limits the types of businesses in which we may engage through these subsidiaries.

We must monitor our holdings and those of our operating partnership to ensure that they comply with the 40% test. Through our operating partnership’s wholly-owned or majority-owned subsidiaries, we and our operating partnership will be primarily engaged in the non-investment company businesses of these subsidiaries, namely the business of purchasing real estate properties or otherwise originating or acquiring mortgages and other interests in real estate.

Most of these subsidiaries will rely on the exclusion from the definition of an investment company under Section 3(c)(5)(C) of the Investment Company Act, which is available for entities “primarily engaged in [the business of] purchasing or otherwise acquiring mortgages and other liens on and interests in real estate.” This exclusion generally requires that at least 55% of a subsidiary’s portfolio must be comprised of qualifying real estate assets and at least 80% of its portfolio must be comprised of qualifying real estate assets and real estate-related assets (and no more than 20% comprised of miscellaneous assets). Qualification for exclusion from registration under the Investment Company Act will limit our ability to acquire or sell certain assets and also could restrict the time at which we may acquire or sell assets. For purposes of the exclusion provided by Section 3(c)(5)(C), we will classify our investments based in large measure on no-action letters issued by the SEC staff and other SEC interpretive guidance and, in the absence of SEC guidance, on our view of what constitutes a qualifying real estate asset and a real estate related asset. These no-action positions were issued in accordance with factual situations that may be substantially different from the factual situations we may face and a number of these no-action positions were issued more than twenty years ago. In August 2011, the SEC issued a concept release in which it asked for comments on various aspects of Section 3(c)(5)(C), and, accordingly, the SEC or its staff may issue further guidance in the future. Future revisions to the Investment Company Act or further guidance from the SEC or its staff may force us to re-evaluate our portfolio and our investment strategy.

We may in the future organize special purpose subsidiaries of the operating partnership that will borrow under or participate in government sponsored incentive programs to the extent they exist. We expect that some of these subsidiaries will rely on Section 3(c)(7) for their Investment Company Act exclusion and, therefore, our operating partnership’s interest in each of these subsidiaries would constitute an “investment security” for purposes of determining whether the operating partnership passes the 40% test. Also, we may in the future organize one or more subsidiaries that seek to rely on the Investment Company Act exclusion provided to certain structured financing vehicles by Rule 3a-7. Any such subsidiary would need to be structured to comply with any guidance that may be issued by the SEC staff on the restrictions contained in Rule 3a-7. In certain circumstances, compliance with Rule 3a-7 may require, among other things, that the indenture governing the subsidiary include limitations on the types of assets the subsidiary may sell or acquire out of the proceeds of assets that mature, are refinanced or otherwise sold, on the period of time during which such transactions may occur, and on the amount of transactions that may occur.

The loss of our Investment Company Act exclusion could require us to register as an investment company or substantially change the way we conduct our business, either of which may have an adverse effect on us and the value of our common stock.

On August 31, 2011, the SEC published a concept release (Release No. 29778, File No. S7-34-11, Companies Engaged in the Business of Acquiring Mortgages and Mortgage Related Instruments), pursuant to which it is reviewing whether certain companies that invest in mortgage-backed securities and rely on the exclusion from registration under Section 3(c)(5)(C) of the Investment Company Act, such as us, should continue to be allowed to rely on such an exclusion from registration. If the SEC or its staff takes action with respect to this exclusion, these changes could mean that certain of our subsidiaries could no longer rely on the Section 3(c)(5)(C) exclusion, and would have to rely on Section 3(c)(1) or 3(c)(7), which would mean that our investment in those subsidiaries would be investment securities. This could result in our failure to maintain our exclusion from registration as an investment company.

If we fail to maintain an exclusion from registration as an investment company, either because of SEC interpretational changes or otherwise, we could, among other things, be required either: (i) to substantially change the manner in which we conduct our operations to avoid being required to register as an investment company; or (ii) to register as an investment company, either of which could have an adverse effect on us and the value of our common stock. If we are required to register as an investment company under the Investment Company Act, we would become subject to substantial regulation with respect to our capital structure (including our ability to use leverage), management, operations, transactions with affiliated persons (as defined in the Investment Company Act), portfolio composition, including restrictions with respect to diversification and industry concentration and other matters.

Our Advisor is subject to extensive regulation, including as an investment adviser in the United States, as a fund services business in the Bailiwick of Jersey, which could adversely affect its ability to manage our business.

Certain of our Sponsor’s affiliates, including our Advisor, are subject to regulation as investment advisers and/or fund managers by various regulatory authorities that are charged with protecting the interests of the Managed Companies, including us. Instances

Table of Contents

of criminal activity and fraud by participants in the investment management industry and disclosures of trading and other abuses by participants in the financial services industry have led the U.S. government and regulators in foreign jurisdictions to consider increasing the rules and regulations governing, and oversight of, the financial system. This activity is expected to result in continued changes to the laws and regulations governing the investment management industry and more aggressive enforcement of the existing laws and regulations. Our Advisor could be subject to civil liability, criminal liability, or sanction, including revocation of its registration as an investment adviser in the United States or its registration in the Bailiwick of Jersey, revocation of the licenses of its employees, censures, fines or temporary suspension or permanent bar from conducting business if it is found to have violated any of these laws or regulations. Any such liability or sanction could adversely affect its ability to manage our business.

Our Advisor must continually address conflicts between its interests and those of its managed companies, including us. In addition, the SEC, the Jersey Financial Services Commission and other regulators have increased their scrutiny of potential conflicts of interest. However, appropriately dealing with conflicts of interest is complex and difficult and if our Advisor fails, or appears to fail, to deal appropriately with conflicts of interest, it could face litigation or regulatory proceedings or penalties, any of which could adversely affect its ability to manage our business.

Certain provisions of Maryland law may limit the ability of a third party to acquire control of us.

Certain provisions of the MGCL may have the effect of inhibiting a third-party from acquiring us or of impeding a change of control under circumstances that otherwise could provide our stockholders with the opportunity to realize a premium over the then-prevailing market price of such shares, including:

• “business combination” provisions that, subject to limitations, prohibit certain business combinations between an “interested stockholder” (defined generally as any person who beneficially owns, directly or indirectly, 10% or more of the voting power of our outstanding shares of voting stock or an affiliate or associate of the corporation who, at any time within the two-year period immediately prior to the date in question, was the beneficial owner, directly or indirectly, of 10% or more of the voting power of the then outstanding stock of the corporation) or an affiliate of any interested stockholder and us for five years after the most recent date on which the stockholder becomes an interested stockholder, and thereafter imposes two super-majority stockholder voting requirements on these combinations; and

• “control share” provisions that provide that holders of “control shares” of our company (defined as voting shares of stock that, if aggregated with all other shares of stock owned or controlled by the acquirer, would entitle the acquirer to exercise one of three increasing ranges of voting power in electing directors) acquired in a “control share acquisition” (defined as the direct or indirect acquisition of issued and outstanding “control shares”) have no voting rights except to the extent approved by stockholders by the affirmative vote of at least two-thirds of all of the votes entitled to be cast on the matter, excluding all interested shares.

Pursuant to the Maryland Business Combination Act, our board of directors has by resolution opted out of the business combination provisions. Our bylaws contain a provision exempting from the Maryland Control Share Acquisition Act any and all acquisitions by any person of shares of our stock. There can be no assurance that these resolutions or exemptions will not be amended or eliminated at any time in the future.

Our charter includes a provision that may discourage a person from launching a mini-tender offer for our shares.

Our charter provides that any tender offer made by a person, including any “mini-tender offer,” must comply with most provisions of Regulation 14D of the Exchange Act. A “mini-tender offer” is a public, open offer to all stockholders to buy their stock during a specified period of time that will result in the bidder owning less than 5% of the class of securities upon completion of the mini-tender offer process. Absent such a provision in our charter, mini-tender offers for shares of our common stock would not be subject to Regulation 14D of the Exchange Act. Tender offers, by contrast, result in the bidder owning more than 5% of the class of securities and are automatically subject to Regulation 14D of the Exchange Act. Pursuant to our charter, the offeror must provide our company notice of such tender offer at least ten business days before initiating the tender offer. If the offeror does not comply with these requirements, our company will have the right to redeem the offeror’s shares, including any shares acquired in the tender offer. In addition, the noncomplying offeror shall be responsible for all of our company’s expenses in connection with that offeror’s noncompliance and no stockholder may transfer any shares to such noncomplying offeror without first offering the shares to us at the tender offer price offered by such noncomplying offeror. This provision of our charter may discourage a person from initiating a mini-tender offer for our shares and prevent stockholders from receiving a premium price for their shares in such a transaction.

Table of Contents

Our failure to continue to qualify as a REIT would subject us to federal income tax and reduce cash available for distribution to stockholders.

We elected to be taxed as a REIT under the Internal Revenue Code commencing with the taxable year ended December 31, 2010. We intend to continue to operate in a manner so as to continue to qualify as a REIT for federal income tax purposes. Qualification as a REIT involves the application of highly technical and complex Internal Revenue Code provisions for which only a limited number of judicial and administrative interpretations exist. Even an inadvertent or technical mistake could jeopardize our REIT status. Our continued qualification as a REIT will depend on our satisfaction of certain asset, income, organizational, distribution, stockholder ownership and other requirements on a continuing basis. Moreover, new tax legislation, administrative guidance or court decisions, in each instance potentially with retroactive effect, could make it more difficult or impossible for us to continue to qualify as a REIT. If we fail to continue to qualify as a REIT in any taxable year, we would be subject to federal and applicable state and local income tax on our taxable income at corporate rates, in which case we might be required to borrow or liquidate some investments in order to pay the applicable tax. Losing our REIT status would reduce our net income available for investment or distribution to stockholders because of the additional tax liability. In addition, distributions to stockholders would no longer qualify for the dividends-paid deduction and we would no longer be required to make distributions. Furthermore, if we fail to qualify as a REIT in any taxable year for which we have elected to be taxed as a REIT, we would generally be unable to elect REIT status for the four taxable years following the year in which our REIT status is lost.

Complying with REIT requirements may force us to borrow funds to make distributions to stockholders or otherwise depend on external sources of capital to fund such distributions.

To continue to qualify as a REIT, we are required to distribute annually at least 90% of our taxable income, subject to certain adjustments, to stockholders. To the extent that we satisfy the distribution requirement, but distribute less than 100% of our taxable income, we will be subject to federal corporate income tax on our undistributed taxable income. In addition, we may elect to retain and pay income tax on our net long-term capital gain. In that case, if we so elect, a stockholder would be taxed on its proportionate share of our undistributed long-term gain and would receive a credit or refund for its proportionate share of the tax we paid. A stockholder, including a tax-exempt or foreign stockholder, would have to file a federal income tax return to claim that credit or refund. Furthermore, we will be subject to a 4% nondeductible excise tax if the actual amount that we distribute to stockholders in a calendar year is less than a minimum amount specified under federal tax laws.

From time-to-time, we may generate taxable income greater than our net income (loss) for U.S. GAAP, due to among other things, amortization of capitalized purchase premiums, fair value adjustments and reserves. In addition, our taxable income may be greater than our cash flow available for distribution to stockholders as a result of, among other things, investments in assets that generate taxable income in advance of the corresponding cash flow from the assets (for instance, if a borrower defers the payment of interest in cash pursuant to a contractual right or otherwise).

If we do not have other funds available in the situations described in the preceding paragraphs, we could be required to borrow funds on unfavorable terms, sell investments at disadvantageous prices or find another alternative source of funds to make distributions sufficient to enable us to distribute enough of our taxable income to satisfy the REIT distribution requirement and to avoid corporate income tax and the 4% excise tax in a particular year. These alternatives could increase our costs or reduce our equity.

Because of the distribution requirement, it is unlikely that we will be able to fund all future capital needs, including capital needs in connection with investments, from cash retained from operations. As a result, to fund future capital needs, we likely will have to rely on third-party sources of capital, including both debt and equity financing, which may or may not be available on favorable terms or at all. Our access to third-party sources of capital will depend upon a number of factors, including our current and potential future earnings and cash distributions.

We could fail to continue to qualify as a REIT if the IRS successfully challenges our treatment of our mezzanine loans or repurchase agreements.

We intend to continue to operate in a manner so as to continue to qualify as a REIT for federal income tax purposes. However, qualification as a REIT involves the application of highly technical and complex Internal Revenue Code provisions for which only a limited number of judicial and administrative interpretations exist. If the IRS disagrees with the application of these provisions to our assets or transactions, including assets we have owned and past transactions, our REIT qualification could be jeopardized. For instance, IRS Revenue Procedure 2003-65 provides a safe harbor pursuant to which a mezzanine loan, if it meets each of the requirements contained therein, will be treated by the IRS as a real estate asset for purposes of the REIT asset tests and interest derived from it will be treated as qualifying mortgage interest for purposes of the 75% income test. Although Revenue Procedure 2003-65 provides a safe harbor on which taxpayers may rely, it does not prescribe rules of substantive tax law. While mezzanine loans in which we invest may not meet all of the requirements for reliance on this safe harbor, we expect to invest in mezzanine loans in a manner that we believe will enable us to continue to satisfy the REIT gross income and asset tests.

Table of Contents

In addition, we have entered into sale and repurchase agreements under which we nominally sold certain of our mortgage assets to a counterparty and simultaneously entered into an agreement to repurchase the sold assets. We believe that we will be treated for federal income tax purposes as the owner of the mortgage assets that are the subject of any such sale and repurchase agreement notwithstanding that we transferred record ownership of the assets to the counterparty during the term of the agreement. It is possible, however, that the IRS could assert that we did not own the mortgage assets during the term of the sale and repurchase agreement, in which case our ability to continue to qualify as a REIT could be adversely affected.

Even if the IRS were to disagree with one or more of our interpretations and we were treated as having failed to satisfy one of the REIT qualification requirements, we could maintain our REIT qualification if our failure was excused under certain statutory savings provisions. However, there can be no guarantee that we would be entitled to benefit from those statutory savings provisions if we failed to satisfy one of the REIT qualification requirements, and even if we were entitled to benefit from those statutory savings provisions, we could be required to pay a penalty tax.

Despite our qualification for taxation as a REIT for federal income tax purposes, we may be subject to other tax liabilities that reduce our cash flow and our ability to make distributions to stockholders.

Despite our qualification for taxation as a REIT for federal income tax purposes, we may be subject to certain federal, state and local taxes on our income and assets, including taxes on any undistributed income or property. Any of these taxes would decrease cash available for distribution to stockholders. For instance:

• In order to continue to qualify as a REIT, we must distribute annually at least 90% of our REIT taxable income (which is determined without regard to the dividends paid deduction or net capital gain for this purpose) to stockholders. To the extent that we satisfy the distribution requirement but distribute less than 100% of our REIT taxable income, we will be subject to federal corporate income tax on the undistributed income.

• We will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions we pay in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years.

• If we have net income from the sale of foreclosure property that we hold primarily for sale to customers in the ordinary course of business or other non-qualifying income from foreclosure property, we must pay a tax on that income at the highest corporate income tax rate.

• If we sell an asset, other than foreclosure property, that we hold primarily for sale to customers in the ordinary course of business and do not qualify for a safe harbor in the Internal Revenue Code, our gain would be subject to the 100% “prohibited transaction” tax.

• Any domestic TRS of ours will be subject to federal corporate income tax on its income, and on any non-arm’s-length transactions between us and any TRS, for instance, excessive rents charged to a TRS could be subject to a 100% tax.

• We may be subject to tax on income from certain activities conducted as a result of taking title to collateral.

• We may be subject to state or local income, property and transfer taxes, such as mortgage recording taxes.

Complying with REIT requirements may cause us to forego otherwise attractive opportunities or liquidate otherwise attractive investments.

To continue to qualify as a REIT for federal income tax purposes, we must continually satisfy tests concerning, among other things, the sources of our income, the nature and diversification of our assets, the amounts we distribute to stockholders and the ownership of our stock. As discussed above, we may be required to make distributions to stockholders at disadvantageous times or when we do not have funds readily available for distribution. Additionally, we may be unable to pursue investments that would be otherwise attractive to us in order to satisfy the requirements for qualifying as a REIT.

We must also ensure that at the end of each calendar quarter, at least 75% of the value of our assets consists of cash, cash items, government securities and qualified real estate assets, including certain mortgage loans and mortgage-backed securities. The remainder of our investment in securities (other than government securities and qualified real estate assets) generally cannot include more than 10% of the outstanding voting securities of any one issuer or more than 10% of the total value of the outstanding securities of any one issuer. In addition, in general, no more than 5% of the value of our assets can consist of the securities of any one issuer (other than government securities and qualified real estate assets) and no more than 25% (20% after 2017) of the value of our gross assets may be represented by securities of one or more TRSs. Finally, for the taxable years after 2015, no more than 25% of our assets may consist of debt investments that are issued by “publicly offered REITs” and would not otherwise be treated as qualifying real estate assets. If we fail to comply with these requirements at the end of any calendar quarter, we must correct such failure within 30 days after the end of the calendar quarter to avoid losing our REIT status and suffering adverse tax

Table of Contents

consequences, unless certain relief provisions apply. As a result, compliance with the REIT requirements may hinder our ability to operate solely on the basis of profit maximization and may require us to liquidate investments from our portfolio, or refrain from making, otherwise attractive investments. These actions could have the effect of reducing our income and amounts available for distribution to stockholders.

Modification of the terms of our CRE debt investments and mortgage loans underlying our CMBS in conjunction with reductions in the value of the real property securing such loans could cause us to fail to continue to qualify as a REIT.

Our CRE debt and securities investments may be materially affected by a weak real estate market and economy in general. As a result, many of the terms of our CRE debt and the mortgage loans underlying our CRE securities may be modified to avoid taking title to a property. Under Treasury Regulations, if the terms of a loan are modified in a manner constituting a “significant modification,” such modification triggers a deemed exchange of the original loan for the modified loan. In general, under applicable Treasury Regulations, or the Loan-to-Value Regulation, if a loan is secured by real property and other property and the highest principal amount of the loan outstanding during a taxable year exceeds the fair market value of the real property securing the loan determined as of the date we agreed to acquire the loan or the date we significantly modified the loan, a portion of the interest income from such loan will not be qualifying income for purposes of the 75% gross income test although it may nevertheless be qualifying income for purposes of the 95% gross income test. Although the law is not entirely clear, a portion of the loan will likely be a non-qualifying asset for purposes of the 75% asset test. The non-qualifying portion of such a loan would be subject to, among other requirements, the requirement that a REIT not hold securities representing more than 10% of the total value of the outstanding securities of any one issuer, or the 10% Value Test. For taxable years beginning after 2015, debt obligations secured by a mortgage on both real and personal property will be treated as a real estate asset for purposes of the 75% asset test, and interest thereon will be treated as interest on an obligation secured by real property, if the fair market value of the personal property does not exceed 15% of the fair market value of all property securing the debt.

IRS Revenue Procedure 2014-51 provides a safe harbor pursuant to which we will not be required to redetermine the fair market value of the real property securing a loan for purposes of the gross income and asset tests discussed above in connection with a loan modification that is: (i) occasioned by a borrower default; or (ii) made at a time when we reasonably believe that the modification to the loan will substantially reduce a significant risk of default on the original loan. No assurance can be provided that all of our loan modifications have or will qualify for the safe harbor in Revenue Procedure 2014-51. To the extent we significantly modify loans in a manner that does not qualify for that safe harbor, we will be required to redetermine the value of the real property securing the loan at the time it was significantly modified. In determining the value of the real property securing such a loan, we generally will not obtain third-party appraisals, but rather will rely on internal valuations. No assurance can be provided that the IRS will not successfully challenge our internal valuations. If the terms of our debt investments and mortgage loans underlying our CMBS are “significantly modified” in a manner that does not qualify for the safe harbor in Revenue Procedure 2014-51 and the fair market value of the real property securing such loans has decreased significantly, we could fail the 75% gross income test, the 75% asset test and/or the 10% Value Test. Unless we qualified for relief under certain Internal Revenue Code cure provisions, such failures could cause us to fail to continue to qualify as a REIT.

Our acquisition of debt or securities investments may cause us to recognize income for federal income tax purposes even though no cash payments have been received on the debt investments.

We may acquire debt or securities investments in the secondary market for less than their face amount. The amount of such discount will generally be treated as a “market discount” for federal income tax purposes. If these debt or securities investments provide for “payment-in-kind” interest, we may recognize “original issue discount,” or OID, for federal income tax purposes. Moreover, we may acquire distressed debt investments that are subsequently modified by agreement with the borrower. If the amendments to the outstanding debt constitute “significant modifications” under the applicable Treasury Regulations, the modified debt may be considered to have been reissued to us in a debt-for-debt exchange with the borrower. In that event, if the debt is considered to be “publicly-traded” for federal income tax purposes, the modified debt in our hands may be considered to have been issued with OID to the extent the fair market value of the modified debt is less than the principal amount of the outstanding debt. In the event the debt is not considered to be “publicly traded” for federal income tax purposes, we may be required to recognize taxable income to the extent that the principal amount of the modified debt exceeds our cost of purchasing it. Also, certain loans that we originate and later modify and certain previously modified debt we acquire in the secondary market may be considered to have been issued with the OID at the time it was modified.

In general, we will be required to accrue OID on a debt instrument as taxable income in accordance with applicable federal income tax rules even though no cash payments may be received on such debt instrument on a current basis.

In the event a borrower with respect to a particular debt instrument encounters financial difficulty rendering it unable to pay stated interest as due, we may nonetheless be required to continue to recognize the unpaid interest as taxable income. Similarly, we may be required to accrue interest income with respect to subordinate mortgage-backed securities at the stated rate regardless of when their corresponding cash payments are received.

Table of Contents

In order to meet the REIT distribution requirements, it might be necessary for us to arrange for short-term, or possibly long-term borrowings, or to pay distributions in the form of our shares or other taxable in-kind distributions of property. We may need to borrow funds at times when the market conditions are unfavorable. Such borrowings could increase our costs and reduce the value of a stockholders’ investment. In the event in-kind distributions are made, a stockholder’s tax liabilities associated with an investment in our common stock for a given year may exceed the amount of cash we distribute to stockholders during such year.

Complying with REIT requirements may limit our ability to hedge effectively.

The REIT provisions of the Internal Revenue Code may limit our ability to hedge our operations effectively. Our aggregate gross income from non-qualifying hedges, fees and certain other non-qualifying sources cannot exceed 5% of our annual gross income. As a result, we might have to limit our use of advantageous hedging techniques or implement those hedges through a TRS. Any hedging income earned by a TRS would be subject to federal, state and local income tax at regular corporate rates. This could increase the cost of our hedging activities or expose us to greater risks associated with interest rate or other changes than we would otherwise incur.

Liquidation of assets may jeopardize our REIT qualification.

To continue to qualify as a REIT, we must comply with requirements regarding our assets and our sources of income. If we are compelled to liquidate our investments to satisfy our obligations to our lenders, we may be unable to comply with these requirements, ultimately jeopardizing our qualification as a REIT, or we may be subject to a 100% prohibited transaction tax on any resulting gain if we sell assets that are treated as dealer property or inventory.

The prohibited transactions tax may limit our ability to engage in transactions, including disposition of assets and certain methods of securitizing loans, which would be treated as sales for federal income tax purposes.

A REIT’s net income from prohibited transactions is subject to a 100% tax. In general, prohibited transactions are sales or other dispositions of dealer property, other than foreclosure property, but including loans held primarily for sale to customers in the ordinary course of business. We might be subject to the prohibited transaction tax if we were to dispose of or securitize loans in a manner that is treated as a sale of the loans, for federal income tax purposes. Therefore, in order to avoid the prohibited transactions tax, we may choose not to engage in certain sales of loans and may limit the structures that we use for any securitization financing transactions, even though such sales or structures might otherwise be beneficial to us. Additionally, we may be subject to the prohibited transaction tax upon a disposition of real property. Although a safe-harbor exception to prohibited transaction treatment is available, we cannot assure stockholders that we can comply with such safe harbor or that we will avoid owning property that may be characterized as held primarily for sale to customers in the ordinary course of our trade or business. Consequently, we may choose not to engage in certain sales of real property or may conduct such sales through a TRS.

It may be possible to reduce the impact of the prohibited transaction tax by conducting certain activities through a TRS. However, to the extent that we engage in such activities through a TRS, the income associated with such activities will be subject to a corporate income tax.

We also may not be able to use secured financing structures that would create taxable mortgage pools, other than in a TRS or through a subsidiary REIT.

We may recognize substantial amounts of REIT taxable income, which we would be required to distribute to stockholders, in a year in which we are not profitable under U.S. GAAP or other economic measures.

We may recognize substantial amounts of REIT taxable income in years in which we are not profitable under U.S. GAAP or other economic measures as a result of the differences between U.S. GAAP and tax accounting methods. For instance, certain of our assets have been marked-to-market for U.S. GAAP purposes but not for tax purposes, which could result in losses for U.S. GAAP purposes that are not recognized in computing our REIT taxable income. Additionally, we may deduct our capital losses only to the extent of our capital gains in computing our REIT taxable income for a given taxable year. Consequently, we could recognize substantial amounts of REIT taxable income and would be required to distribute such income to stockholders, in a year in which we are not profitable under U.S. GAAP or other economic measures.

We may distribute our common stock in a taxable distribution, in which case stockholders may sell shares of our common stock to pay tax on such distributions, and stockholders may receive less in cash than the amount of the dividend that is taxable.

We may make taxable distributions that are payable in cash and common stock. The IRS has issued private letter rulings to other REITs treating certain distributions that are paid partly in cash and partly in stock as taxable distributions that would satisfy the REIT annual distribution requirement and qualify for the dividends paid deduction for federal income tax purposes. Those rulings may be relied upon only by taxpayers to whom they were issued, but we could request a similar ruling from the IRS. Accordingly, it is unclear whether and to what extent we will be able to make taxable distributions payable in cash and common stock. If we made a taxable dividend payable in cash and common stock, taxable stockholders receiving such distributions will be required to

Table of Contents

include the dividend, as taxable income to the extent of our current and accumulated earnings and profits, as determined for federal income tax purposes. As a result, stockholders may be required to pay income tax with respect to such distributions in excess of the cash distributions received. If a U.S. stockholder sells the common stock that it receives as a dividend in order to pay this tax, the sales proceeds may be less than the amount recorded in earnings with respect to the dividend, depending on the market price of our common stock at the time of the sale. Furthermore, with respect to certain non-U.S. stockholders, we may be required to withhold U.S. federal income tax with respect to such dividends, including in respect of all or a portion of such dividend that is payable in common stock.

REIT distribution requirements could adversely affect our ability to execute our business plan.

We generally must distribute annually at least 90% of our REIT taxable income (which is determined without regard to the dividends-paid deduction or net capital gain for this purpose) in order to continue to qualify as a REIT. We intend to make distributions to stockholders to comply with the REIT requirements of the Internal Revenue Code and to avoid corporate income tax and the 4% excise tax. We may be required to make distributions to stockholders at times when it would be more advantageous to reinvest cash in our business or when we do not have funds readily available for distribution. Thus, compliance with the REIT requirements may hinder our ability to operate solely on the basis of maximizing profits.

Distributions paid by REITs do not qualify for the reduced tax rates that apply to other corporate distributions.

The maximum tax rate for “qualified dividends” paid by corporations to non-corporate stockholders is currently 20%. Distributions paid by REITs, however, generally are taxed at ordinary income rates (subject to a maximum rate of 39.6% for non-corporate stockholders), rather than the preferential rate applicable to qualified dividends. The more favorable rates applicable to regular corporate distributions could cause potential investors who are individuals to perceive investments in REITs to be relatively less attractive than investments in the stocks of non-REIT corporations that pay qualified distributions, which could adversely affect the value of the stock of REITs, including our common stock.

Our qualification as a REIT could be jeopardized as a result of our interest in joint ventures or investment funds.

We may hold certain limited partner or non-managing member interests in partnerships and limited liability companies that are joint ventures or investment funds. If a partnership or limited liability company in which we own an interest takes or expects to take actions that could jeopardize our qualification as a REIT or require us to pay tax, we may be forced to dispose of our interest in such entity. In addition, it is possible that a partnership or limited liability company could take an action which could cause us to fail a REIT gross income or asset test, and that we would not become aware of such action in time to dispose of our interest in the partnership or limited liability company or take other corrective action on a timely basis. In that case, we could fail to continue to qualify as a REIT unless we are able to qualify for a statutory REIT savings provision, which may require us to pay a significant penalty tax to maintain our REIT qualification.

Our qualification as a REIT may depend upon the accuracy of legal opinions or advice rendered or given or statements by the issuers of assets we acquire.

When purchasing securities, we may rely on opinions or advice of counsel for the issuer of such securities, or statements made in related offering documents, for purposes of determining, among other things, whether such securities represent debt or equity securities for U.S. federal income tax purposes, the value of such securities, and also to what extent those securities constitute qualified real estate assets for purposes of the REIT asset tests and produce qualified income for purposes of the 75% gross income test. The inaccuracy of any such opinions, advice or statements may adversely affect our ability to qualify as a REIT and result in significant corporate-level tax.

Our charter limits the number of shares a person may own, which may discourage a takeover that could otherwise result in a premium price paid to stockholders.

Our charter, with certain exceptions, authorizes our board of directors to take such actions as are necessary and desirable to preserve our qualification as a REIT. To help us comply with the REIT ownership requirements of the Internal Revenue Code, among other purposes, our charter prohibits a person from directly or constructively owning more than 9.8% in value of the aggregate of the outstanding shares of our stock of any class or series or more than 9.8% in value or number of shares, whichever is more restrictive, of the aggregate of the outstanding shares of our common stock, unless exempted (prospectively or retroactively) by our board of directors. This restriction may have the effect of delaying, deferring or preventing a change in control of us, including an extraordinary transaction (such as a merger, tender offer or sale of all or substantially all of our assets) that might otherwise provide a premium price for holders of our shares of common stock.

Table of Contents

Legislative or regulatory tax changes could adversely affect us or stockholders.

At any time, the federal income tax laws can change. Laws and rules governing REITs or the administrative interpretations of those laws may be amended. Any of those new laws or interpretations may take effect retroactively and could adversely affect us or stockholders.

Table of Contents

Item 1B. Unresolved Staff Comments

None.

Item 2. Properties

~~Our real estate property investments are part of our real estate equity segment and are described under Item 1~~None. ~~“Business.” The following table presents information with respect to our real estate investments as of December 31, 2016 (dollars in thousands):~~

Location City, State	Square Feet	Number of Properties	Percentage Occupied	Ownership Interest	Type	Lease Expiration Date(1)	Gross Carrying Value(2)		Borrowings Carrying Value
Clemson, SC	204,612	1	98%	80%	Student Housing	Various	$	20,036	$	12,644
Columbia, SC	234,800	1	99%	80%	Student Housing	Various	23,780		24,485
Farmington Hills, MI	702,130	1	98%	90%	Multifamily	Various	59,666		42,440
Kalamazoo, MI	278,412	1	94%	80%	Student Housing	Various	22,825		15,774
New Orleans, LA	354,988	1	93%	85%	Multifamily	Various	55,508		42,967
St. Louis, MO	892,306	7	89%	95%	Office	Feb-21	116,607		108,595
Warrendale, PA	554,474	5	100%	89%	Office	Sep-23	94,184		77,535
Columbus, OH	2,077,743	23	94%	88%	Industrial	Mar-20	85,870		68,970
Vienna, VA	432,188	2	56%	100%	Office	Jun-20	52,783		—
Total / weighted average	5,731,653	42	92%				$	531,259	$	393,410

__________________________________________________________

(1) All leases for multifamily and student housing properties are short term in nature. For office properties, based on initial term and represents the weighted average lease expiration date if more than one lease.

(2) Represents operating real estate before accumulated depreciation as presented in our consolidated financial statements. Refer to “Note 4. Operating Real Estate” of Part II, Item 8. “Financial Statements and Supplementary Data.”

As of December 31, 2016, we had no properties with a carrying value equal to or greater than 10% of our total assets. For the year ended December 31, 2016, we had two properties with gross revenues equal to or greater than 10% of our total revenues.

Item 3. Legal Proceedings

We may be involved in various litigation matters arising in the ordinary course of our business. Although we are unable to predict with certainty the eventual outcome of any litigation, in the opinion of management, any ~~current~~ legal proceedings are not expected to have a material adverse effect on our ~~financial~~net ~~position or results of operations~~assets.

Item 4. Mine Safety Disclosures

~~None~~Not applicable.

5417

Table of Contents

PART II.

Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Market Information

There is no ~~established~~ public trading market for ~~our~~the ~~shares~~Units. ofThe ~~common~~Units ~~stock. We~~are do not ~~expect~~and ~~that our shares~~ will not be listed ~~for trading~~ on aany ~~national~~exchange, ~~securities~~quoted ~~exchange~~by ina ~~the~~securities ~~near~~broker ~~future~~or dealer, ifnor ~~ever. Our~~admitted ~~board~~for oftrading ~~directors~~in ~~will~~any ~~determine when~~market, ~~and~~including ~~if,~~the toover-the-counter ~~apply~~market. toUpon ~~have~~the ~~shares~~consent of ~~our~~the ~~common~~Trust, ~~stock~~the ~~listed~~Trust’s ~~for~~beneficiaries ~~trading~~may onchange athe ~~national~~title ~~securities~~of ~~exchange,~~their ~~subject~~beneficial tointerests ~~satisfying~~from ~~existing~~joint ~~listing~~tenancy ~~requirements. Our~~to ~~board~~sole ofownership ~~directors~~or ~~does~~from ~~not~~sole ~~have~~ownership ato ~~stated~~joint ~~term~~tenancy ~~for~~with ~~evaluating~~ a ~~listing~~spouse onor adomestic ~~national~~partner. ~~securities~~Otherwise, ~~exchange~~the asLiquidating weTrust ~~believe~~Agreement ~~setting~~prohibits aall ~~finite~~transfers ~~date~~of ~~for~~Units, aexcept ~~possible~~by will, ~~but~~intestate ~~uncertain~~succession ~~future~~or ~~liquidity~~operation ~~transaction~~of ~~may~~law, ~~result~~and inexcept ~~actions~~for ~~that~~certain ~~are~~limited ~~not~~transfers ~~necessarily~~by ina ~~the~~tax-qualified ~~best~~employee ~~interest~~retirement plan or ~~within~~account to the ~~expectations~~extent ofrequired ~~our~~to ~~stockholders~~satisfy a required minimum distribution.

WeAt ~~provide~~the antime of the Combination in January 2018, we estimated ~~value~~that, ~~per~~assuming ~~share~~(i) the unpaid principal balance (including a 1% exit fee) of ~~our~~the ~~common~~Loan ~~stock~~remained inapproximately ~~each~~$151.65 ~~annual~~million ~~report~~and ~~distributed~~(ii) tothe ~~our~~Senior ~~stockholders~~Participation, ~~the~~having ~~method~~a by$65.0 ~~which~~million itprincipal balance, was ~~developed~~sold for $65.0 million, and the ~~date~~Trust’s sole asset would consist of the ~~data~~Junior ~~used~~Participation, having an approximately $86.65 million principal balance, approximately $0.73 would be attributable to ~~develop~~each outstanding unit of the ~~estimated~~Trust’s ~~value~~beneficial tointerest. The ~~assist~~foregoing ~~broker-dealers~~estimate inalso ~~connection~~assumed ~~with~~that all contractual interest and fees are paid by the ~~obligations~~Borrower ~~under~~group ~~FINRA~~with ~~Rule~~respect ~~5110~~to ~~and~~the Loan (prior to ~~assist~~the ~~fiduciaries~~Loan ofModification) ~~retirement~~would ~~plans~~generate ~~subject~~sufficient cash to pay interest and fees to which the ~~annual~~Senior ~~reporting~~Participation ~~requirements~~will ofbe ~~ERISA~~entitled inand certain administrative expenses and other costs associated with the ~~preparation~~Trust, ofwith ~~their~~any ~~reports~~remaining ~~relating~~interest and fees distributed to anholders ~~investment~~of inthe ~~our~~Trust ~~shares~~units offrom ~~common~~time ~~stock~~to time. On ~~April~~In 7,conjunction ~~2016,~~with ~~upon~~the impairment taken for the ~~recommendation~~period ofended December 31, 2018 based on the ~~audit~~Loan ~~committee~~Modification ofin February 2019, our board of ~~directors,~~trustees reviewed our ~~board~~original ofvaluation ~~directors~~estimates, ~~including~~with ~~all~~the ofinput ~~our~~and ~~independent~~assistance ~~directors~~of management, ~~approved~~to ~~and~~determine ~~established~~that an estimated ~~value~~$0.46 per ~~share~~unit of ~~our~~beneficial ~~common~~interest ~~stock~~would ofbe ~~$9.87~~paid asin ofcash ~~December 31,~~upon ~~2015,~~payment orby the ~~Valuation~~Borrower ~~Date. The~~of ~~estimated~~the ~~value~~outstanding ~~per~~interest ~~share~~and isprincipal ~~based~~balance ~~upon~~on the ~~estimated~~Loan ~~value~~at ofthe ~~our~~fully ~~assets~~extended ~~less~~maturity ~~the~~date (net of estimated ~~value~~expenses of ~~our~~$6.8 ~~liabilities~~million asexpected ofto be incurred over the ~~Valuation~~remaining ~~Date. As~~term of the ~~Valuation~~Loan ~~Date,~~following ~~(1)~~ the ~~estimated~~Loan ~~value~~Modification). ofThis ~~our~~is ~~CRE~~the ~~debt~~amount ~~investments~~that ~~was~~we ~~$1.14~~expect ~~billion,~~will ~~compared~~be ~~with~~reflected anin ~~aggregate~~the ~~outstanding~~annual ~~principal~~account ~~balance~~statements of $1each beneficiary for December 31, 2018.10 This ~~billion;~~amount ~~(2)~~was based on management’s estimates of the ~~estimated~~future ~~value~~net operating income of ~~our~~the ~~CRE~~properties ~~equity~~collateralizing ~~investments~~the Loan, ~~including~~ the ~~value~~Trust’s ofongoing ~~our~~expenses ~~equity-like~~and ~~participations~~certain orliquidation ~~other~~expenses. ~~ownership~~The ~~interests~~actual ~~associated~~amounts ~~with~~ultimately ~~certain~~distributed ofby ~~our~~us ~~CRE~~will ~~debt~~likely ~~investments~~differ, ~~was~~ ~~$590.6~~perhaps ~~million~~materially, ~~compared~~from ~~with~~this anestimate ~~aggregate~~based ~~initial~~on, ~~purchase~~among ~~price~~other things, ~~including~~the ~~subsequent~~Borrower’s ~~capital~~ability ~~expenditures,~~to ofpay ~~$429.1~~the ~~million;~~outstanding ~~(3)~~principal at the ~~estimated~~maturity ~~value~~date, ofthe ~~our~~ability PEof ~~Investments~~the ~~was~~Trust ~~$114.0~~to ~~million,~~sell ~~compared~~its ~~with~~Junior aParticipation ~~carrying~~or, ~~value~~in ofa ~~$98.8~~foreclosure ~~million;~~scenario, ~~and~~the ~~(4)~~properties ~~the~~serving ~~estimated~~as ~~value~~collateral offor ~~our~~the ~~CRE~~Loan, ~~securities~~the ~~was~~amount ~~$86.9~~of ~~million,~~time ~~compared~~it takes to acomplete ~~carrying~~the ~~value~~liquidation ofand ~~$83.6~~the ~~million. For~~potential ~~additional~~costs ~~information~~associated onwith the ~~methodology~~liquidation. ~~used~~There incan ~~calculating~~be ~~our~~no ~~estimated~~assurance ~~value~~regarding ~~per~~the ~~share,~~amount ~~refer~~of tocash ~~our~~that ~~Current~~ultimately ~~Report~~will onbe ~~Form~~distributed ~~8-K~~to ~~filed~~beneficiaries ~~with~~or the ~~SEC~~timing onof ~~April~~our ~~8, 2016~~liquidation.

In April 2016, the DRP was amended and restated to provide that, effective on ten days’ notice, the price per share purchased pursuant to the DRP was $9.87, which is equal to the estimated value per share of our common stock as of December 31, 2015, until such time as we establish a new estimated per share value, at which time the purchase price will adjust to 100% of such estimated value per share. Prior to the April 2016 amendment, shares issued pursuant to the DRP were priced at 95.0% of our estimated value per share as of October 31, 2014, or $9.52. Prior to 2015, shares issued pursuant to the DRP were priced at $9.50 per share.Beneficiaries

~~The~~As ~~board~~ of ~~directors~~March ~~currently~~28, ~~expects~~2019, ~~that~~we ~~our~~had ~~next estimated value per share will be based upon our assets and liabilities as of December 31~~23,343 ~~2016 and such value will be included in a Current Report on Form 8-K or such other filing with the SEC~~beneficiaries. ~~We intend to continue to publish updated estimated values per share annually.~~

Stockholders

As of March 10, 2017, we had 23,549 stockholders of record.

Table of Contents

Distributions

~~The~~As ~~following~~of ~~table~~the ~~summarizes~~date ~~distributions~~of this report, we have not declared ~~for~~or paid any distributions to our beneficiaries. Our trustees have the ~~years~~discretion ~~ended~~to ~~December 31,~~make ~~2016~~distributions of available cash to the beneficiaries as and when they deem such distributions to be in the best interests of the beneficiaries, ~~2015~~taking into account the administrative costs of making such distributions, our anticipated costs and ~~2014~~expenses ~~(dollars~~and insuch ~~thousands):~~other factors as they may consider appropriate.

	Distributions(1)
Period	Cash		DRP		Total
2016
First Quarter	$	13,052	$	10,987	$	24,039
Second Quarter	13,184		10,864		24,048
Third Quarter	13,482		10,858		24,340
Fourth Quarter	13,690		10,628		24,318
Total	$	53,408	$	43,337	$	96,745
2015
First Quarter	$	12,640	$	10,720	$	23,360
Second Quarter	12,910		10,882		23,792
Third Quarter	13,107		11,095		24,202
Fourth Quarter	13,169		11,145		24,314
Total	$	51,826	$	43,842	$	95,668
2014
First Quarter	$	12,369	$	10,338	$	22,707
Second Quarter	12,492		10,650		23,142
Third Quarter	12,674		10,885		23,559
Fourth Quarter	12,717		10,997		23,714
Total	$	50,252	$	42,870	$	93,122

Equity Compensation Plan Information

~~________________________________________________________~~We do not have an equity compensation plan currently in place as we do not have any employees. In keeping with our plan of liquidation, we do not expect to adopt any equity compensation plans.

~~(1) Represents distributions declared for such period, even though such distributions are actually paid to stockholders the month following such period.~~18

Distribution Reinvestment Plan

We adopted our DRP through which common stockholders may elect to reinvest an amount equal to the distributions declared on their shares in additional shares of our common stock in lieu of receiving cash distributions. The initial purchase price per share under our DRP was $9.50. In connection with its determination of the estimated value of our shares of common stock, and pursuant to our DRP, the board of directors determined that, effective April 1, 2016, distributions may be reinvested in shares of our common stock at a price of $9.87 per share, which is equal to the estimated value per share as of the Valuation Date.

No selling commissions or dealer manager fees are paid on shares issued pursuant to our DRP. Our board of directors may amend or terminate our DRP for any reason upon ten days’ notice to participants, except that we may not amend our DRP to eliminate a participant’s ability to withdraw from our DRP.

For the period from October 18, 2010 through December 31, 2016, we issued 18.2 million shares totaling $174.5 million of gross offering proceeds pursuant to our DRP.

Purchases of Equity Securities by the Issuer and Affiliated Purchasers

We adopted our Share Repurchase Program effective July 19, 2010, which enables stockholders to sell their shares to us in limited circumstances. We may not repurchase shares unless a stockholder has held shares for one year. However, we may repurchase shares held for less than one year in connection with a stockholder’s death or disability, if the disability is deemed qualifying by our board of directors, in their sole discretion, and after receiving written notice from the stockholder or the stockholder’s estate. We are not obligated to repurchase shares under our Share Repurchase Program. We fund repurchase requests received during a quarter with proceeds set aside for that purpose which are not expected to exceed proceeds received from our DRP. However, to the extent that the aggregate DRP proceeds are not sufficient to fund repurchase requests, our board of directors may, in its sole discretion, choose to use other sources of funds. Our board of directors may, in its sole discretion, amend, suspend or terminate our Share Repurchase Program at any time upon ten days’ notice except that changes in the number of shares that can be repurchased during any calendar year will take effect only upon ten business days’ prior written notice. In addition, our Share Repurchase

Table of Contents

Program will continue until a secondary market develops for our shares or our shares are listed on a national exchange or included for quotation in a national securities market.

For the year ended December 31, 2016, we repurchased shares of our common stock as follows:

Period	Total Number ofShares Purchased	Average PricePaid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plan or Program	Maximum ApproximateDollar Value of Sharesthat May Yet Be PurchasedUnder the Plan or Program
January 1 to January 31	972,951	$	9.57	972,951	(1)
February 1 to February 29	—	—		—
March 1 to March 31	—	—		—
April 1 to April 30	1,169,310	9.57		1,169,310	(1)
May 1 to May 31	—	—		—
June 1 to June 30	—	—		—
July 1 to July 31	897,473	9.50		897,473	(1)
August 1 to August 31	—	—		—
September 1 to September 30	—	—		—
October 1 to October 31	—	—		—
November 1 to November 30	1,309,444	9.49		1,309,444	(1)
December 1 to December 31	—	—		—
Total	4,349,178			4,349,178

__________________________________________________________

(1) Subject to funds being available, we will limit the number of shares redeemed pursuant to our Share Repurchase Program to: (i) 5.0% of the weighted average number of shares of our common stock outstanding during the prior calendar year; and (ii) those that could be funded from the net DRP proceeds in the prior calendar year plus such additional funds as may be reserved for that purpose by our board of directors; provided, however, that the above volume limitations shall not apply to repurchases requested within two years after the death or qualifying disability of a stockholder.

As of December 31, 2016, we had no unfulfilled repurchase requests.

Unregistered Sales of Equity Securities

During the three months ended December 31, 2016, we did not issue any equity securities that were not registered under the Securities Act. All prior sales of unregistered securities have been previously reported on quarterly reports on Form 10-Q or annual reports on Form 10-K.

Table of Contents

Item 6. Selected Financial Data

The information below should be read in conjunction with “Forward-Looking Statements,” Part I, Item 1A. “Risk Factors,” Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our consolidated financial statements and the related notes thereto included in Part II, Item 8. “Financial Statements and Supplementary Data,” included in this Annual Report on Form 10-K.

	Years Ended December 31,
(in thousands)		As of December 31, 2018(1)
	2016			2015		2014		2013		2012
Statement of Net Assets in Liquidation:
Operating Data:	(Dollars in thousands, except per share data)
Total assets		$	62,263
Net interest income	$	60,983		$	75,132	$	81,597	$	62,374	$	21,302
Total liabilities		6,828
Rental and other income	78,602			60,394		29,342		1,970		—
Net assets in liquidation		55,435
Expenses	125,942			112,733		70,341		31,355		6,569
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense)	10,211			10,685		52,759		32,989		15,304
Net income (loss)	32,207			45,591		88,953		61,017		15,304
Net income (loss) per share of common stock, basic/diluted	$	0.26		$	0.38	$	0.77	$	0.63	$	0.44
Distributions declared per share of common stock	$	0.80		$	0.80	$	0.80	$	0.80	$	0.80

	As of December 31,
(in thousands)		For the Period from January 31, 2018 to December 31, 2018(1)
	2016				2015		2014		2013		2012
Statement of Changes in Net Assets in Liquidation:
Balance Sheet Data:	(Dollars in thousands)
Net assets in liquidation, beginning of period		$	93,401
Cash and cash equivalents	$	153,039			$	127,890	$	35,755	$	119,595	$	213,727
Change in net assets in liquidation		(37,966		)
Real estate debt investments, net	745,323				997,836		1,250,023		1,074,773		514,058
Net assets in liquidation, end of period		$	55,435
Operating real estate, net	488,839				365,327		403,347		125,168		—
Investments in unconsolidated ventures	90,579				157,843		195,860		156,616		—
Real estate securities, available for sale	93,975				83,622		79,636		66,450		29,582
Total assets	$	1,768,480			$	1,947,516	$	2,188,021	$	1,831,104	$	859,938
Total borrowings	682,328				819,716		996,178		637,752		250,812
Total liabilities	799,355				915,505		1,125,324		825,879		342,192
Total equity	969,125				1,032,011		1,062,697		1,005,225		517,746

	Years Ended December 31,
	2016			2015			2014			2013			2012
Other Data:	(Dollars in thousands)
Cash flow provided by (used in):
Operating activities	$	60,836		$	84,995		$	93,392		$	66,600		$	13,367
Investing activities	173,931			257,731			(504,087		)	(913,785		)	(444,395		)
Financing activities	(209,618		)	(250,591		)	326,855			753,053			590,896

______________


(1)	In accordance with the provisions of the Combination Agreement, our net assets were contributed by NorthStar I to us on January 31, 2018.

Table of Contents

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with our consolidated financial statements and notes thereto included in Item 8. “Financial Statements and ~~Supplemental~~Supplementary Data” and risk factors included in Part I, Item 1A. “Risk Factors” of this report. References to the “Trust,” “we,’’ “us,’’ or “our’’ refer to ~~NorthStar~~N1 ~~Real~~Liquidating ~~Estate Income~~ Trust, ~~Inc.~~ and its ~~subsidiaries~~subsidiary unless the context specifically requires otherwise.

~~Introduction~~Overview

WeN1 ~~were~~Liquidating ~~formed~~Trust towas ~~originate,~~formed ~~acquire~~on ~~and~~January ~~asset manage a diversified portfolio of CRE~~5, ~~debt,~~2018 ~~select~~as ~~equity~~a ~~and~~statutory ~~securities~~trust ~~investments,~~under ~~predominantly~~Maryland inlaw ~~the~~to ~~United~~hold ~~States. We may also invest in CRE investments internationally. CRE debt investments include first mortgage loans, subordinate mortgage~~ and ~~mezzanine~~liquidate ~~loans~~the ~~and~~Loan ~~participations~~previously inheld ~~such~~by ~~loans~~NorthStar ~~and preferred equity interests. Real estate equity investments include direct ownership in properties~~I, which ~~may~~was beexcluded ~~structurally~~from ~~senior~~the toCombination aof ~~third-party~~substantially ~~partner’s~~all ~~equity,~~of asthe ~~well~~assets asof ~~indirect~~NorthStar ~~interests in real estate through real estate private equity funds~~I, orNorthStar PEII ~~Investments. CRE~~and ~~securities~~a ~~primarily~~select ~~consist~~portfolio of ~~CMBS,~~assets ~~and~~of ~~may~~CLNY into ~~the~~create ~~future include unsecured REIT debt, CDO, notes and other securities~~CLNC. ~~In addition, we may own~~

58Prior to the Combination, NorthStar I, a Maryland corporation formed in January 2009, originated, acquired and asset managed a diversified portfolio of commercial real estate debt and select equity and securities investments. NorthStar I operated and elected to be treated as a real estate investment trust for U.S. federal income tax purposes, commencing with its taxable year ended December 31, 2010.

On January 31, 2018, the closing date of the Combination, NorthStar I completed the NorthStar I Merger. At the NorthStar I Merger Effective Time, each share of NorthStar I’s common stock, par value $0.01 per share, issued and outstanding immediately prior to the NorthStar I Merger Effective Time, was cancelled and converted into the right to receive NorthStar I Merger Consideration. In addition, prior to the NorthStar I Merger Effective Time, NorthStar I distributed to its stockholders, as a special dividend, all of the Units, with each share of NorthStar I’s common stock receiving the Special Dividend.

On February 1, 2018, NorthStar I filed a Form 15 with the SEC to terminate the registration of NorthStar I’s common stock under the Exchange Act, at which point NorthStar I ceased filing reports under the Exchange Act.

The Trust

On January 31, 2018, in accordance with the provisions of the Combination Agreement, which provisions (together with the Liquidating Trust Agreement) we refer to herein as our “plan of liquidation,” NorthStar I, through a subsidiary, transferred the Loan to the Liquidating Company, in exchange for all of the common equity interests in the Liquidating Company. Following such transfer, the Liquidating Company entered into the Participation Agreement with CFI Holdings, pursuant to which CFI Holdings purchased from the Liquidating Company the Senior Participation, and the Liquidating Company retained the Junior Participation.

Also on January 31, 2018, Sujan S. Patel, James J. Thomas and Chris S. Westfahl, in their capacities as trustees of the Trust, and NorthStar I entered into the Liquidating Trust Agreement. NorthStar I subsequently transferred all of its ownership interests in the Liquidating Company to the Trust in exchange for 100% of the outstanding Units, which NorthStar I then distributed in the Special Dividend to its stockholders. Effective as of December 6, 2018, Sujan S. Patel resigned as a trustee of the Trust, and David Belford was concurrently appointed by the remaining trustees as Chairman and a trustee of the Trust.

The Trust holds its Loan through its ownership of 100% of the membership interests in the Liquidating Company, which directly holds the Loan. The Trust acts as the managing member of the Liquidating Company. The organizational structure of the Trust and its assets is as follows:

Table of Contents

~~investments~~The ~~through~~beneficial ~~joint~~interests ~~ventures. We~~in ~~were~~the ~~formed~~Trust are expressed in ~~January~~terms ~~2009~~of asUnits afor ~~Maryland~~ease ~~corporation~~of ~~and~~administration, ~~commenced~~but ~~operations~~the inUnits ~~October~~are ~~2010~~not certificated. We ~~elected~~Each toUnit berepresents ~~taxed~~ownership asof aan ~~REIT~~undivided ~~under~~proportionate interest in all of the ~~Internal~~assets ~~Revenue~~and ~~Code~~liabilities of ~~1986,~~the asTrust. Subject ~~amended,~~to ~~commencing~~certain ~~with~~limited ~~the~~exceptions ~~taxable~~with ~~year~~regard ~~ended~~to ~~December~~retirement 31accounts, ~~2010. We~~Units ~~conduct~~may ~~our~~not ~~operations~~be sotransferred asor toassigned ~~continue~~other tothan ~~qualify~~by aswill, aintestate ~~REIT~~succession or operation of law, and except for ~~U.S.~~certain ~~federal~~limited ~~income~~transfers by a tax-qualified ~~purposes~~employee retirement plan or account to the extent required to satisfy a required minimum distribution.

WeThe ~~are~~Liquidating ~~externally~~Trust ~~managed~~Agreement ~~and~~provides ~~have~~that noour ~~employees. Prior~~trustees toare ~~January~~responsible ~~11,~~for ~~2017,~~overseeing wethe ~~were~~management ~~managed~~and byliquidation ~~an affiliate~~ of ~~NorthStar~~the ~~Asset~~Trust’s ~~Management Group Inc. (NYSE: NSAM)~~assets, orincluding ~~NSAM. Effective~~servicing ~~January~~through ~~10,~~the ~~2017,~~maturity ~~NSAM completed its previously announced merger with Colony Capital, Inc.,~~ or ~~Colony,~~otherwise ~~NorthStar~~disposing ~~Realty~~of ~~Finance~~the ~~Corp.,~~Trust’s ~~or NorthStar Realty~~Loan, and ~~Colony~~that ~~NorthStar,~~our ~~Inc.,~~trustees orhave ~~Colony~~the ~~NorthStar,~~discretion ato ~~wholly-owned~~make ~~subsidiary~~distributions of ~~NSAM,~~available ~~which~~cash ~~we refer~~ to as the ~~mergers,~~beneficiaries ~~with Colony NorthStar surviving the mergers and succeeding NSAM~~ as ~~our Sponsor. As a result of the mergers, our Sponsor became an internally-managed equity REIT, with a diversified real estate~~ and ~~investment~~when ~~management~~they ~~platform~~deem ~~and~~such ~~publicly-traded~~distributions onto ~~the~~be ~~NYSE~~in ~~under~~ the ~~ticker~~best ~~symbol~~interests ~~“CLNS”. In~~of ~~addition, following~~ the ~~mergers~~beneficiaries, ~~NSAM~~taking ~~J-NSI~~into ~~Ltd,~~account anthe ~~affiliate~~administrative costs of ~~NSAM,~~making orsuch ~~our Advisor~~distributions, ~~became a subsidiary of Colony NorthStar. Our Advisor manages~~ our ~~day-to-day~~anticipated ~~operations~~costs ~~pursuant~~and toexpenses anand ~~advisory~~such ~~agreement. The~~other ~~mergers~~factors ~~had~~as nothey ~~material~~may ~~impact~~consider ~~on our operations~~appropriate.

~~Our~~The ~~Sponsor~~Liquidating ~~and~~Trust ~~its~~Agreement ~~affiliates~~further ~~also~~provides ~~provide~~that ~~asset~~the ~~management~~Trust ~~and~~will ~~other~~terminate ~~services~~upon tothe ~~NorthStar~~earlier ~~Realty~~of ~~Europe~~(i) ~~Corp.~~the ~~(NYSE:~~liquidation ~~NRE),~~and ~~other~~distribution ~~sponsored~~of ~~public~~the ~~retail-focused~~net ~~companies,~~proceeds ~~private~~of ~~funds~~all ~~and~~the ~~any~~assets ~~other~~held ~~companies~~by ~~our~~the ~~Sponsor~~Trust and its ~~affiliates~~subsidiaries ~~may~~or ~~manage~~(ii) inthree years from January 31, 2018. Notwithstanding the ~~future~~foregoing, orour ~~collectively~~trustees may continue the ~~Managed~~existence ~~Companies,~~of ~~both~~the inTrust beyond the ~~United~~three-year ~~States~~term ~~and~~if ~~internationally~~our trustees reasonably determine that an extension is necessary to fulfill the purposes of the Trust. As a result of ~~February~~the ~~28,~~Loan ~~2017~~Modification discussed below, ~~our~~the ~~Sponsor~~Loan ~~had~~is anscheduled ~~aggregate~~to ofmature ~~$56.0~~on ~~billion~~December of9, ~~assets~~2020, ~~under~~with ~~management~~three, ~~adjusted~~one-year ~~for~~extension ~~commitments~~options toat ~~acquire~~the orBorrower’s ~~sell~~option subject to satisfying certain ~~investments~~conditions. To bythe ~~our~~extent ~~Sponsor~~that ~~and~~the borrower meets the ~~Managed~~required ~~Companies~~conditions for such extensions, the Trust expects to extend the term of the Trust accordingly.

~~Previously,~~We wecurrently ~~were~~operate ~~managed~~as byone anreportable ~~affiliate~~segment comprised of ~~NorthStar~~the ~~Realty~~Junior ~~until June 30, 2014, when it spun-off its asset management business into NSAM~~Participation. ~~Concurrent~~ ~~with~~Refer ~~the spin-off our Advisor agreed~~ to ~~manage~~Item ~~our~~7, ~~day-to-day~~“Management’s ~~operations~~Discussion onand ~~terms~~Analysis ~~substantially~~of ~~similar~~Financial toCondition ~~those~~and ~~set~~Results ~~forth~~of inOperations” ~~our~~and ~~prior~~Item ~~advisory agreement with NS Real Estate Income Trust Advisor~~8, ~~LLC,~~“Financial orStatements ~~our Prior Advisor. References to our Prior Advisor herein refer to the services performed by~~ and ~~fees~~Supplementary ~~paid and accrued to our Prior Advisor during the period prior to June 30~~Data,” ~~2014. The~~for ~~spin-off~~further ofdetails ~~NorthStar~~concerning ~~Realty’s asset management business had no impact on~~ our ~~operations~~financial information.

~~Our primary investment types are as follows:~~Advisor

•On ~~Commercial~~January ~~Real~~31, ~~Estate~~2018, ~~Debt~~the -Trust, ~~Our~~the ~~CRE~~Liquidating ~~debt~~Company, ~~investments~~and ~~include~~the ~~first~~Advisor, ~~mortgage~~entered ~~loans~~into the Management Services Agreement pursuant to which the Advisor was appointed to provide assistance in the management, ~~subordinate~~sale, ~~interests~~disposition and/or ~~mezzanine~~liquidation ~~loans~~of the Trust’s assets, and ~~participations~~to inprovide ~~such~~administrative ~~loans~~services to the Trust, asthe ~~well~~Liquidating asCompany ~~preferred~~and ~~equity~~their ~~interests~~subsidiaries. The Advisor is an affiliate of CLNY and CFI Holdings, the holder of the Senior Participation.

• Commercial Real Estate Equity - Our CRE equity investments include direct ownership in real estate, which may be structurally senior to a third-party partner’s equity and indirect interests in real estate through PE Investments since the underlying collateral in the funds is primarily real estate.21

• Commercial Real Estate Securities - Our CRE securities investments may include CMBS, unsecured REIT debt, CDO notes and other securities.

We initially registered to offer up to 100,000,000 shares pursuant to our primary offering to the public, or our Primary Offering, and up to 10,526,315 shares pursuant to our distribution reinvestment plan, or DRP, which we refer to collectively as the Offering. In April 2013, our board of directors authorized the reallocation of shares available under our DRP to our Primary Offering. Our Primary Offering (including 7.6 million shares reallocated from our DRP, or our Total Primary Offering) was completed on July 1, 2013 and all of the shares initially registered for our Offering were issued. As a result of an additional registration statement to offer up to 10.0 million shares pursuant to our DRP, we continue to offer DRP shares beyond our Total Primary Offering.

We have raised total gross proceeds of $1.1 billion in the Offering. In addition, from the close of the Primary Offering through March 10, 2017, we have raised an additional $0.2 billion in gross proceeds pursuant to our DRP.

Sources of Operating Revenues and Cash Flows

We primarily generate revenue from net interest income on our CRE debt and securities investments and net rental and other operating income from our real estate properties. Additionally, we record equity in earnings of unconsolidated ventures, including from PE Investments. Our income is primarily derived through the difference between net revenue and the cost at which we are able to finance our investments. We may also acquire investments which generate attractive returns without any leverage.

Table of Contents

~~Profitability~~Trust ~~and Performance Metrics~~Objectives

WeOur ~~calculate~~primary ~~Funds~~objective ~~from~~is ~~Operations,~~to prudently manage the Loan until it is disposed of or ~~FFO~~matures, and ~~Modified~~to ~~Funds~~collect and distribute the proceeds from ~~Operations,~~the Trust’s assets to its beneficiaries as promptly as possible. The amount per Unit that would be paid in cash upon the final maturity date or ~~MFFO~~sale of the Loan will be determined by, ~~(see~~among ~~“Non-GAAP~~other ~~Financial~~things, ~~Measures-Funds~~market ~~from~~conditions, ~~Operations~~the ~~and~~Borrower’s ~~Modified~~ability ~~Funds~~to ~~from~~repay ~~Operations”~~the ~~for~~remaining aprincipal ~~description~~balance of ~~these~~the ~~metrics)~~Loan, the principal and interest then owed on the Senior Participation, the amount of time it takes to ~~evaluate~~complete the ~~profitability~~liquidation and ~~performance~~the potential costs associated with the liquidation. There can be no assurance regarding the amount of ~~our~~cash ~~business~~that ultimately will be distributed to the beneficiaries in connection with the Trust or the timing of the liquidation of the Trust.

~~Outlook~~Loan Modification and ~~Recent~~Amended ~~Trends~~and Restated Participation Agreement

~~The~~In ~~U.S.~~February ~~economy continues to demonstrate positive underlying fundamentals~~2019, ~~with~~the ~~moderate~~Trust ~~gross~~entered ~~domestic~~into ~~product,~~the orLoan ~~GDP~~Modification, ~~growth~~which ~~and~~modified ~~improving~~certain ~~employment~~terms ~~conditions during 2016, leading to increased levels~~ of ~~consumer confidence early in 2017. Although 2016 GDP growth of 1.6% remained below historical levels,~~ the unemployment rate declined to 4.7% in December and wage levels are experiencing their first significant increases since 2009. Improved macroeconomic conditions have prompted the Federal Reserve to pursue measured interest rates increasesLoan, ~~including~~primarily the second rate increase in nine years in December 2016. The Federal Reserve has indicated that three additional interest rate increases are expected during 2017, further demonstrating its confidence in overall economic conditions. by:

~~Despite~~(1) ~~initial~~bifurcating ~~market~~the ~~volatility~~$150.15 ~~and~~million ~~uncertainty~~outstanding ~~following~~principal ~~the results~~ of the ~~non-binding~~Loan ~~referendum~~into ~~passed~~two intranches ~~the~~- ~~United~~a ~~Kingdom~~Tranche ~~supporting~~A ~~the exit from the European Union~~ and ~~the~~a ~~U.S.~~Tranche ~~Presidential election~~B, ~~the U.S. and global financial markets have since rebounded,~~ with ~~major~~Tranche ~~market~~A ~~indices~~equaling ~~continuing~~$65.6 tomillion ~~achieve~~(reflecting ~~record~~a ~~levels,~~$19.4 ~~including~~million ~~the~~payment ~~Dow~~of ~~Jones~~Loan ~~Industrial~~principal ~~Average~~using ~~surpassing~~a ~~21,000~~portion ~~for~~of the ~~first~~proceeds ~~time~~received ~~ever. In~~from ~~addition,~~an ~~benchmark~~insurance ~~10-year~~settlement ~~interest~~agreement ~~rates~~as indescribed ~~several~~below) ~~key global economies, including England, Germany~~ and ~~Japan,~~continuing ~~have recently trended~~ to ~~positive~~bear ~~territory, signaling normalized market conditions following periods of negative~~ interest ~~rates. While~~at ~~many global central banks continue to ease monetary policy to combat low inflation and economic stagnation, increased growth expectations in~~ the ~~United~~Modified ~~States~~Interest ~~may result in rising price levels and additional pressure to raise interest rates~~Rate. The ~~pace~~remaining ~~of these changes may create volatility in global debt and equity markets as the Federal Reserve seeks to reduce its large balance sheet holdings acquired in response to the financial crisis~~$65. In15 ~~addition,~~million ~~the~~Tranche ~~impact~~B of ~~potentially significant fiscal and regulatory policy changes, including potential infrastructure spending, healthcare reform and new trade policies, may also have a considerable impact on~~ the ~~trajectory~~Loan ofno ~~the~~longer ~~U.S.~~bears ~~and global economies during 2017.~~ interest;

~~CRE~~(2) ~~fundamentals~~requiring remain relatively healthy across U.S. property types. Investor demand in 2016 for income-producing properties drove increased transaction activity, with rent levels, vacancy levels and property prices improving across most property sectors. Private real estate investment remained strong throughout early 2016 as many key markets and property types approached or surpassed their 2007 valuation peaks. Transaction activity slowed in late 2016, however, resulting in a ~~flattening~~new of price appreciation and concern that certain markets may be entering the late stage of the current real estate cycle. In addition, large amounts of ten-year debt originated during 2007 is set to mature in 2017, and these maturities may contribute to periodic volatility in the commercial real estate market. With CMBS issuance declining 25% in 2016, from $~~101~~5.05 ~~billion~~million ~~in 2015 to $76.0 billion in 2016, traditional~~ capital ~~sources~~contribution ~~such~~from ~~as banks and CMBS lenders may lack sufficient lending capacity to absorb~~ the ~~high~~Borrower ~~refinancing demand. As regulatory uncertainty continues~~ to ~~limit~~be ~~CMBS~~used ~~issuance, these developments may provide attractive lending opportunities~~ for ~~new~~capital ~~market~~expenditures ~~participants such as alternative investment platforms, REITs~~ and ~~insurance~~subordinated ~~companies. Industry experts estimate a projected total origination volume of approximately $55 billion for 2017, with the shift~~ to ~~non-traditional~~Tranche ~~lenders resulting in higher underwriting standards that may support market stability and a protracted environment of increasing commercial real estate values.~~A;

~~Non-traded~~(3) ~~REIT~~extending ~~capital raising was down approximately 55% year-over-year in 2016, with approximately $4.5 billion in equity raised in direct real estate programs. In April 2016,~~ the ~~retail~~initial ~~industry~~maturity ~~experienced~~date ~~the implementation~~ of ~~FINRA 15-02 related to disclosure on broker-dealer account statements and~~ the ~~final~~Loan ~~ruling of the U.S. Department of Labor’s “fiduciary” standard for retirement accounts. Although the final fiduciary rule was more favorable~~ to ~~both~~December ~~sponsors and broker-dealers in the retail industry than initial proposals~~9, ~~the impact of both of these events has been a sharp decline overall capital raising activity. With the new administration in place~~2020, ~~additional uncertainty exists~~ with ~~the~~three, ~~delay~~one-year ofextension ~~the~~options ~~implementation~~at of the ~~U.S. Department of Labor~~Borrower’s ~~rule~~option ~~and~~subject ~~speculation of a partial or full repeal of the regulation’s orders. Our Sponsor and other market participants continue~~ to ~~develop~~satisfying ~~new~~certain ~~products~~conditions, ~~and~~including, ~~compensation~~among ~~structures~~others, tosales ~~reflect~~of ~~the~~select ~~changing~~properties ~~regulatory~~within ~~landscape and our Sponsor remains focused on broadening~~ the potential market for its retail offerings. We anticipate 2017 to be a transitional year for the non-traded markets, but expect the overall market and opportunity for retail products to improve as it adapts to these changes.Portfolio;

~~Our~~(4) ~~Strategy~~providing the Borrower with (a) an Initial Portfolio Sale Option, not to be exercised prior to July 9, 2020, to sell to an affiliate of Borrower select properties within the Portfolio and (b) an Enclosed Mall Sale Option, not to be exercised prior to June 9, 2022, to sell to an affiliate of Borrower any enclosed mall within the Portfolio; and

~~Our~~(5) ~~primary~~waiving ~~business~~the ~~objectives~~1% ~~are~~exit tofee ~~originate and acquire real estate-related investments, with a focus~~ on CRE debt that we expect will generate attractive risk-adjusted returns, stable cash flow for distributions and provide downside protection to our stockholders. Some of our CRE debt investments may be considered transitional in nature because the borrower or owner may have a business plan to improve the collateral and, as a result, we generally require the borrower to fund interest or other reserves, whether through loan proceeds or otherwise, to support debt service payments and capital expendituresLoan. ~~We, our borrower or owner, and possibly a guarantor, may be required to refill these reserves should they become deficient during the applicable period~~

60In addition, in accordance with the Loan Modification, and in consideration of the Borrower’s new capital contribution, the Borrower will be entitled to an 8% return on its new capital contribution funded from certain excess net operating income generated by the Portfolio (if any).

In general, proceeds resulting from sales of select properties within the Portfolio or an exercise of the Initial Portfolio Sale Option and Enclosed Mall Sale Option will be applied to repay the Tranche A and Tranche B principal balances then outstanding; however, the Borrower will be entitled to receive (i) 20% of any proceeds resulting from a sale of Portfolio properties or an exercise of the Initial Portfolio Sale Option until the New Capital Contribution is repaid in full and (ii) subject to the Tranche A principal balance being paid in full, 30% of any proceeds resulting from a sale of Portfolio properties or an exercise of the Enclosed Mall Sale Option until the new capital contribution and the Borrower's original $40.2 million capital contribution is repaid in full. Following full repayment of Tranche A, Tranche B and the Borrower’s capital contributions, any remaining proceeds from an Initial Portfolio Sale Option or Enclosed Mall Sale Option exercise will be distributed 90% to the Borrower and 10% to the lender. Further, pursuant to the Loan Modification and subject to certain conditions, if the Borrower fails to pay the outstanding principal balance of the Loan at the final maturity date and the Liquidating Company acquires title of the remaining properties within the Portfolio, then for the Tail Term, the Borrower will have the right to participate in the net operating income and proceeds of any sales of such remaining properties within the Portfolio in the same manner as provided for in the Loan Modification Agreement with respect to distributions of net operating income and proceeds from an Initial Portfolio Sale Option or Enclosed Mall Sale Option, as applicable; provided that, if a sale of the remaining Portfolio does not occur within 36 months, then Borrower will be entitled to a 9% return on any of its outstanding new capital contribution for the remaining Tail Term.

In February 2019, concurrently with the Loan Modification, the Trust, through the Liquidating Company, amended and restated its Participation Agreement with CFI Holdings primarily to reflect the Loan Modification.

Insurance Settlement and Collateral Release

Table of Contents

~~for~~which ~~any~~was ~~reason. We~~used ~~will also seek~~ to ~~realize~~paydown ~~growth~~Loan inprincipal ~~the value of our real estate equity investments through appreciation~~ and~~/or~~ bythe ~~opportunistic~~remaining ~~sales to maximize value~~$2. We1 ~~believe~~million ~~that~~was ~~our~~used ~~Advisor,~~to ~~and~~reimburse ~~its affiliates, have a platform that derives a potential competitive advantage from~~ the ~~combination~~Borrower offor ~~experience,~~costs ~~proven~~incurred ~~track~~in ~~record~~restoring ~~of successfully managing public companies, deep industry relationships~~ and ~~market-leading~~repairing ~~CRE~~the ~~credit~~Affected ~~underwriting and capital markets expertise which enables us to manage credit risk across our investments as well as to structure and finance our assets efficiently~~Properties. In ~~addition,~~connection wewith ~~believe that~~ such ~~platform,~~principal ~~and our Advisor’s and its affiliates’ capabilities~~paydown, ~~will~~the beLoan ~~strengthened~~Modification ~~and~~released ~~enhanced as~~ a ~~result~~portion of the ~~mergers~~Affected ofProperties ~~our~~(representing ~~Sponsor, Colony and NorthStar Realty as discussed above~~17. We6% ~~believe that our targeted investment types are complementary to each other due to their overlapping sources~~ of ~~investment~~the ~~opportunities,~~Portfolio ~~common~~based ~~reliance~~ on ~~CRE~~rentable ~~fundamentals~~square ~~and~~feet) ~~ability~~from toserving ~~apply~~as ~~similar~~collateral ~~portfolio~~for ~~management and servicing skills to maximize value and to protect capital. We use~~ the ~~proceeds from our DRP and other financing sources to carry out our primary business objectives of originating and acquiring real estate-related investments~~Loan.

WeLiquidation began raising capital in late 2010 and completed our Total Primary Offering on July 1, 2013. Since the successful completion of our Total Primary Offering, we have only been raising new equity through our DRP. We also entered into term loan facilities that provide up to an aggregate of $550.0 million to finance the origination of CRE first mortgage loans, or our Term Loan Facilities, and our CMBS facilities to make new investments in CMBS, or our CMBS Credit Facilities, and collectively our Credit Facilities. In November 2012 and August 2013, we closed two securitization financing transactions to finance debt investments on a permanent, non-recourse, non-mark-to-market basis. The debt investments had previously been financed on our Term Loan Facilities. Our real estate portfolio is financed with long-term, non-recourse mortgage notes. Update

~~The~~As ~~following~~of ~~table~~the ~~presents~~date ~~our~~of ~~investment~~this ~~activity~~report, ~~for~~ the ~~year~~Loan ~~ended~~is scheduled to mature on December 31 9, ~~2016~~2020, ~~and~~with ~~from~~three, ~~inception~~one-year ~~through~~extension ~~December 31~~options at the Borrower’s option subject to satisfying certain conditions. We do not currently anticipate selling the Loan or the Junior Participation at any time prior to the Loan’s final maturity date. As a result, ~~2016~~we do not anticipate completing a liquidation of the Trust’s assets, ~~adjusted~~including ~~for~~the ~~our~~Junior ~~acquisitions~~Participation, ~~and~~prior ~~commitments~~to ~~through~~the ~~March 10~~final maturity date of the Loan. However, ~~2017~~we ~~(dollars~~can inprovide ~~thousands):~~no assurance that we will be able to accomplish a liquidation on this anticipated timeframe.

	Year Ended			From Inception Through
	December 31, 2016			March 10, 2017
Investment Type:	Count	Principal Amount/Cost		Count	Principal Amount/Cost(1)
CRE debt	6	$	142,350	52	$	1,945,305
Operating Real Estate(2)	25	174,844		42	615,450
PE Investments(3)	2	98,224		4	353,684
CRE securities	4	33,664		19	204,625
Total	37	$	449,082	117	$	3,119,064

____________________________________________________________

(1) Represents principal amount for real estate debt and securities and cost for real estate equity investments, which includes net purchase price allocation related to net intangibles, deferred costs and other assets.

(2) Includes REO for which we took title in May 2016.

(3) Excludes contributions related to future funding commitments.

Critical Accounting Policies

~~Principles~~Certain accounting policies are considered to be critical accounting policies. Critical accounting policies are those that are most important to our financial statements and require subjective and complex judgments, and for which the impact of ~~Consolidation~~changes in estimates and assumptions could have a material effect on our financial statements.

~~Our~~Liquidation ~~consolidated~~Basis ~~financial statements include the accounts~~ of us, our operating partnership, or Operating Partnership, and our consolidated subsidiaries. We consolidate variable interest entities, or VIEs, if any, where we are the primary beneficiary and voting interest entities which are generally majority owned or otherwise controlled by us. All significant intercompany balances are eliminated in consolidation. Accounting

~~Variable~~Under ~~Interest~~the ~~Entities~~liquidation basis of accounting, all assets are adjusted to the estimated fair value (on an undiscounted basis), and liabilities, including estimated costs associated with implementing our plan of liquidation, are measured in accordance with U.S. GAAP that otherwise applied to those liabilities. The measurement of the Junior Participation is based on cash flow projections of principal expected to be collected, which includes consideration of operating results of the underlying collateral. Actual amounts realized for the asset may differ materially from the amounts estimated. Estimated future cash flows from operations are made based on the anticipated liquidation date of the asset. Due to the uncertainty in the timing of the liquidation date and the cash flows therefrom, operations may differ materially from amounts estimated. These estimated amounts are presented in the accompanying consolidated statement of net assets in liquidation included in the consolidated financial statements. The net assets represent the estimated liquidation value of all of our assets available to its beneficiaries upon liquidation. The actual settlement amounts realized for assets and settlement of liabilities may differ materially, perhaps in adverse ways, from the amounts estimated.

A VIE is an entity that lacks one or more of the characteristics of a voting interest entity. A VIE is defined as an entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. The determination of whether an entity is a VIE includes both a qualitative and quantitative analysis. We base the qualitative analysis on our review of the design of the entity, its organizational structure including decision-making ability and relevant financial agreements and the quantitative analysis on the forecasted cash flow of the entity. We reassess the initial evaluation of an entity as a VIE upon the occurrence of certain reconsideration events.

Table of Contents

and characteristics of its investment; the obligation or likelihood for us or other interests to provide financial support; consideration of the VIE’s purpose and design, including the risks the VIE was designed to create and pass through to its variable interest holders and the similarity with and significance to our business activities and the other interests. We reassess the determination of whether we are the primary beneficiary of a VIE each reporting period. Significant judgments related to these determinations include estimates about the current and future fair value and performance of investments held by these VIEs and general market conditions.

We evaluate our investments and financings, including investments in unconsolidated ventures and securitization financing transactions, if any, to determine whether each investment or financing is a VIE. We analyze new investments and financings, as well as reconsideration events for existing investments and financings, which vary depending on type of investment or financing.

Voting Interest Entities

A voting interest entity is an entity in which the total equity investment at risk is sufficient to enable it to finance its activities independently and the equity holders have the power to direct the activities of the entity that most significantly impact its economic performance, the obligation to absorb the losses of the entity and the right to receive the residual returns of the entity. The usual condition for a controlling financial interest in a voting interest entity is ownership of a majority voting interest. If we have a majority voting interest in a voting interest entity, the entity will generally be consolidated. We do not consolidate a voting interest entity if there are substantive participating rights by other parties and/or kick-out rights by a single party or a simple majority vote.

We perform on-going reassessments of whether entities previously evaluated under the voting interest framework have become VIEs, based on certain events, and therefore subject to the VIE consolidation framework.

Investments in Unconsolidated Ventures

A non-controlling, unconsolidated ownership interest in an entity may be accounted for using the equity method, at fair value or the cost method.

Under the equity method, the investment is adjusted each period for capital contributions and distributions and its share of the entity’s net income (loss). Capital contributions, distributions and net income (loss) of such entities are recorded in accordance with the terms of the governing documents. An allocation of net income (loss) may differ from the stated ownership percentage interest in such entity as a result of preferred returns and allocation formulas, if any, as described in such governing documents. Equity method investments are recognized using a cost accumulation model in which the investment is recognized based on the cost to the investor, which includes acquisition fees. We record as an expense certain acquisition costs and fees associated with consolidated investments deemed to be business combinations and capitalizes these costs for investments deemed to be acquisitions of an asset, including an equity method investment.

We may account for an investment in an unconsolidated entity at fair value by electing the fair value option. We elected the fair value option for PE Investments. We record the change in fair value for our share of the projected future cash flow of such investments from one period to another in equity in earnings (losses) of unconsolidated ventures in the consolidated statements of operations. Any change in fair value attributed to market related assumptions is considered unrealized gain (loss).

We may account for an investment that does not qualify for equity method accounting or for which the fair value option was not elected using the cost method if we determine the investment in the unconsolidated entity is insignificant. Under the cost method, equity in earnings is recorded as dividends are received to the extent they are not considered a return of capital, which is recorded as a reduction of cost of the investment.

Fair Value Option

The fair value option provides an election that allows a company to irrevocably elect to record certain financial assets and liabilities at fair value on an instrument-by-instrument basis at initial recognition. We will generally not elect the fair value option for our assets and liabilities. However, we have elected the fair value option for PE Investments. Any change in fair value for assets and liabilities for which the election is made is recognized in earnings.

Real Estate Debt Investments

CRE debt investments are generally intended to be held to maturity and, accordingly, are carried at cost, net of unamortized loan fees, premium and discount. CRE debt investments that are deemed to be impaired are carried at amortized cost less a loan loss reserve, if deemed appropriate, which approximates fair value. CRE debt investments where we do not have the intent to hold the loan for the foreseeable future or until its expected payoff are classified as held for sale and recorded at the lower of cost or estimated value.

Table of Contents

We may syndicate a portion of the CRE debt investments that we originate or sell the CRE debt investments individually. When a transaction meets the criteria for sale accounting, we will no longer recognize the CRE debt investment sold as an asset and will recognize gain or loss based on the difference between the sales price and the carrying value of the CRE debt investment sold. Any related unamortized deferred origination fees, original issue discounts, loan origination costs, discounts or premiums at the time of sale are recognized as an adjustment to the gain or loss on sale, which is included in interest income on the consolidated statement of operations. Any fees received at the time of sale or syndication are recognized as part of interest income.

Operating Real Estate

Operating real estate is carried at historical cost less accumulated depreciation. Ordinary repairs and maintenance are expensed as incurred. Major replacements and betterments which improve or extend the life of the asset are capitalized and depreciated over their useful life. We account for purchases of operating real estate that qualify as business combinations using the acquisition method, where the purchase price is allocated to tangible assets such as land, building, improvements and other identified intangibles. Costs directly related to an acquisition deemed to be a business combination are expensed and included in transaction costs in our consolidated statements of operations.

We refer to real estate acquired in connection with a foreclosure, deed in lieu of foreclosure or a consensual modification of a loan as REO. We evaluate whether an REO, herein collectively referred to as taking title to collateral, constitutes a business and whether business combination accounting is appropriate. Any excess upon taking title to collateral between the carrying value of a loan over the estimated fair value of the property is charged to provision for loan losses.

Real Estate Securities

We classify our CRE securities investments as available for sale on the acquisition date, which are carried at fair value. Unrealized gains (losses) are recorded as a component of accumulated other comprehensive income, or OCI, in our consolidated statements of equity.

Fair Value Measurement

The fair value of financial instruments is categorized based on the priority of the inputs to the valuation technique and categorized into a three-level fair value hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure the financial instruments fall within different levels of the hierarchy, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.

Financial assets and liabilities recorded at fair value on our consolidated balance sheets are categorized based on the inputs to the valuation techniques as follows:

Level 1. Quoted prices for identical assets or liabilities in an active market.

Level 2. Financial assets and liabilities whose values are based on the following:

a) Quoted prices for similar assets or liabilities in active markets.

b) Quoted prices for identical or similar assets or liabilities in non-active markets.

c) Pricing models whose inputs are observable for substantially the full term of the asset or liability.

d) Pricing models whose inputs are derived principally from or corroborated by observable market data for substantially the full term of the asset or liability.

Level 3. Prices or valuation techniques based on inputs that are both unobservable and significant to the overall fair value measurement.

Financial assets and liabilities recorded at fair value on a recurring basis are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.

Management determines the prices are representative of fair value through a review of available data, including observable inputs, recent transactions as well as our knowledge and experience of the market.

With respect to valuation for CRE securities, we generally obtain at least one quote from a pricing service or broker. Furthermore, we may use internal pricing models to establish arm’s length prices. Generally, the quote from the pricing service is used to determine fair value for the securities. The quotes are not adjusted. The pricing service uses market-based measurements based on valuation techniques that reflect market participants’ assumptions and maximize the use of relevant observable inputs including prices for similar assets, benchmark yield curves and market corroborated inputs such as contractual terms, discount rates for

Table of Contents

similar securities and credit (such as credit support and delinquency rates). We believe such broker quote is generally based on a market transaction of comparable securities.

To determine the fair value of CRE securities, we maintain a comprehensive quarterly process that includes a valuation committee comprised of senior members of the investment and accounting teams that is designed to enable management to ensure the prices used are representative of fair value and the instruments are properly classified pursuant to the fair value hierarchy.

Initially, a member of the investment team on the valuation committee reviews the prices at quarter end to ensure current market conditions are fairly presented. The investment team is able to assess these values because they are actively engaged in the market, reviewing bid lists, recent sales and frequently have discussions with various banks and other financial institutions regarding the state of the market. We then perform a variety of analyses to ensure the quotes are in a range which we believe to be representative of fair value and to validate the quotes obtained and used in determining the ultimate value used in the financial statements. At the portfolio level, we evaluate the overall change in fair value versus the overall change in the market. We review significant changes in fair value for individual instruments, both positive and negative, from the prior period. We perform back testing on any securities sold to validate the quotes used for the prior quarter. Where multiple quotes are available, we evaluate any large variance between the high and low price. We obtain any available market data that provides insight into the price through recent or comparable security trades, multiple broker bids and other pertinent information. This data may be available through the pricing service or based on data directly available to us. If as part of any of these processes, we are aware of data which we believe better supports the fair value, we challenge the quote provided by either the pricing service or broker. Any discrepancy identified from our processes are reviewed and resolved. The valuation committee approves the final prices. We believe these procedures are designed to enable us to estimate fair value.

Once we determine fair value of CRE securities, we review to ensure the instrument is properly classified pursuant to the fair value hierarchy consistent with accounting principles generally accepted in the United States, or U.S. GAAP, through our understanding of the valuation methodologies used by the pricing service via discussion with representatives of the pricing service and review of any documentation describing its valuation methodology.

Generally, when fair value is based on the pricing service or multiple broker quotes, we believe, based on our analysis, such quotes are based on observable inputs and are therefore classified as Level 2. Where the price is based on either a single broker quote or an internal pricing model, we generally consider such price to be based on less observable data and therefore classify such instruments as Level 3.

Revenue Recognition

Real Estate Debt Investments

Interest income is recognized on an accrual basis and any related premium, discount, origination costs and fees are amortized over the life of the investment using the effective interest method. The amortization is reflected as an adjustment to interest income in our consolidated statements of operations. The amortization of a premium or accretion of a discount is discontinued if such loan is reclassified to held for sale.

Operating Real Estate

Rental and other income from operating real estate is derived from the leasing of space to various types of tenants. Rental revenue recognition commences when the tenant takes legal possession of the leased space and the leased space is substantially ready for its intended use. The leases are for fixed terms of varying length and generally provide for annual rentals and expense reimbursements to be paid in monthly installments. Rental income from leases is recognized on a straight-line basis over the term of the respective leases. The excess of rent recognized over the amount contractually due pursuant to the underlying leases is included in receivables on our consolidated balance sheets. We amortize any tenant inducements as a reduction of revenue utilizing the straight-line method over the term of the lease. Other income represents revenue from tenant/operator leases which provide for the recovery of all or a portion of the operating expenses and real estate taxes paid by us on behalf of the respective property. This revenue is recognized in the same period as the expenses are incurred.

In a situation in which a lease(s) associated with a significant tenant have been, or are expected to be, terminated early, we evaluate the remaining useful life of depreciable or amortizable assets in the asset group related to the lease that will be terminated (i.e., tenant improvements, above- and below-market lease intangibles, in-place lease value and deferred leasing costs). Based upon consideration of the facts and circumstances surrounding the termination, we may write-off or accelerate the depreciation and amortization associated with the asset group. Such amounts are included within rental and other income for above- and below-market lease intangibles and depreciation and amortization for the remaining lease related asset groups in the consolidated statements of operations. As of December 31, 2016, 2015, and 2014, the total amount of accelerated amortization within rental and other income and depreciation and amortization expense was de minimis.

Table of Contents

Real Estate Securities

Interest income is recognized using the effective interest method with any premium or discount amortized or accreted through earnings based on expected cash flow through the expected maturity date of the security. Changes to expected cash flow may result in a change to the yield which is then applied retrospectively for high-credit quality securities that cannot be prepaid or otherwise settled in such a way that the holder would not recover substantially all of the investment or prospectively for all other securities to recognize interest income.

Credit Losses and Impairment on Investments

Real Estate Debt Investments

Loans are considered impaired when, based on current information and events, it is probable that we will not be able to collect all principal and interest amounts due according to the contractual terms. We assess the credit quality of the portfolio and adequacy of loan loss reserves on a quarterly basis or more frequently as necessary. Significant judgment of management is required in this analysis. We consider the estimated net recoverable value of the loan as well as other factors, including but not limited to the fair value of any collateral, the amount and the status of any senior debt, the quality and financial condition of the borrower and the competitive situation of the area where the underlying collateral is located. Because this determination is based on projections of future economic events, which are inherently subjective, the amount ultimately realized may differ materially from the carrying value as of the balance sheet date. If upon completion of the assessment, the estimated fair value of the underlying collateral is less than the net carrying value of the loan, a loan loss reserve is recorded with a corresponding charge to provision for loan losses. The loan loss reserve for each loan is maintained at a level that is determined to be adequate by management to absorb probable losses.

Income recognition is suspended for a loan at the earlier of the date at which payments become 90-days past due or when, in the opinion of management, a full recovery of income and principal becomes doubtful. When the ultimate collectability of the principal of an impaired loan is in doubt, all payments are applied to principal under the cost recovery method. When the ultimate collectability of the principal of an impaired loan is not in doubt, contractual interest is recorded as interest income when received, under the cash basis method until an accrual is resumed when the loan becomes contractually current and performance is demonstrated to be resumed. Interest accrued and not collected will be reversed against interest income. A loan is written off when it is no longer realizable and/or legally discharged. As of December 31, 2016, we did not have any impaired CRE debt investments.

Operating Real Estate

Our real estate portfolio is reviewed on a quarterly basis, or more frequently as necessary, to assess whether there are any indicators that the value of our operating real estate may be impaired or that its carrying value may not be recoverable. A property’s value is considered impaired if management’s estimate of the aggregate expected future undiscounted cash flow generated by the property is less than the carrying value. In conducting this review, management considers U.S. macroeconomic factors, real estate sector conditions and asset specific and other factors. To the extent an impairment has occurred, the loss is measured as the excess of the carrying value of the property over the estimated fair value and recorded in impairment on operating real estate in our consolidated statements of operations. As of December 31, 2016, we did not have any impaired operating real estate.

An allowance for a doubtful account for a tenant receivable is established based on a periodic review of aged receivables resulting from estimated losses due to the inability of tenants to make required rent and other payments contractually due. Additionally, we establish, on a current basis, an allowance for future tenant credit losses on unbilled rent receivable based on an evaluation of the collectability of such amounts.

Investments in Unconsolidated Ventures

We review our investments in unconsolidated ventures for which we did not elect the fair value option on a quarterly basis, or more frequently as necessary, to assess whether there are any indicators that the value may be impaired or that its carrying value may not be recoverable. An investment is considered impaired if the projected net recoverable amount over the expected holding period is less than the carrying value. In conducting this review, management considers U.S. macroeconomic factors, including real estate sector conditions, together with investment specific and other factors. To the extent an impairment has occurred and is considered to be other than temporary, the loss is measured as the excess of the carrying value of the investment over the estimated fair value and recorded in equity in earnings (losses) of unconsolidated ventures in our consolidated statements of operations. As of December 31, 2016, we did not have any impaired investments in unconsolidated ventures.

Real Estate Securities

CRE securities for which the fair value option is elected are not evaluated for other-than-temporary impairment, or OTTI, as any change in fair value is recorded in our consolidated statements of operations. Realized losses on such securities are reclassified to realized gain (loss) on investments and other as losses occur.

Table of Contents

CRE securities for which the fair value option is not elected are evaluated for OTTI quarterly. Impairment of a security is considered to be other-than-temporary when: (i) the holder has the intent to sell the impaired security; (ii) it is more likely than not the holder will be required to sell the security; or (iii) the holder does not expect to recover the entire amortized cost of the security. When a CRE security has been deemed to be other-than-temporarily impaired due to (i) or (ii), the security is written down to its fair value and an OTTI is recognized in our consolidated statements of operations. In the case of (iii), the security is written down to its fair value and the amount of OTTI is then bifurcated into: (a) the amount related to expected credit losses; and (b) the amount related to fair value adjustments in excess of expected credit losses. The portion of OTTI related to expected credit losses is recognized in our consolidated statements of operations. The remaining OTTI related to the valuation adjustment is recognized as a component of accumulated OCI in our consolidated statements of equity. CRE securities which are not high-credit quality are considered to have an OTTI if the security has an unrealized loss and there has been an adverse change in expected cash flow. The amount of OTTI is then bifurcated as discussed above. As of December 31, 2016, we did not have any OTTI recorded on our CRE securities.

Recent Accounting Pronouncements

InRecent ~~May 2014, the Financial Accounting Standards Board or FASB issued an~~ accounting ~~update~~updates ~~requiring~~are aincluded ~~company to recognize as revenue the amount of consideration it expects to be entitled to~~ in ~~connection~~Note ~~with~~3, ~~the~~“Summary ~~transfer~~ of ~~promised~~Significant ~~goods~~Accounting orPolicies” ~~services~~ to ~~customers. The~~Part ~~accounting standard update will replace most of the existing revenue recognition guidance currently promulgated by U.S. GAAP. In July 2015~~II, ~~the~~Item ~~FASB decided to delay the effective date of the new revenue standard by one year. The effective date of the new revenue standard for us will be January 1~~8, ~~2018. Leases~~“Financial ~~are~~Statements ~~specifically excluded from this guidance~~ and ~~will~~Supplementary beData” ~~governed~~in ~~by the applicable lease codification; however,~~ this ~~update~~Annual ~~may~~Report ~~have implications in certain variable payment terms included in lease agreements and in sale and leaseback transactions. We are currently assessing the potential effect of the adoption~~ on ~~our~~Form ~~consolidated financial statements and related disclosures, as applicable~~10-K.

InChange February 2015, the FASB issued updated guidance that changes the rules regarding consolidation. The pronouncement eliminates specialized guidance for limited partnerships and similar legal entities and removes the indefinite deferral for certain investment funds. The new guidance is effective for annual periods and interim periods within those annual periods beginning after December 15, 2015. We adopted this guidance in ~~the~~Net ~~first~~Assets quarter 2016 and determined our Operating Partnership is considered a VIE. We are the primary beneficiary of the VIE, the VIE’s assets can be used for purposes other than the settlement of the VIE’s obligations and our partnership interest is considered a majority voting interest. As such, this standard resulted in ~~the identification of additional VIEs, however it did not have a material impact on our consolidated financial position or results of operations.~~Liquidation

In January 2016, the FASB issued an accounting update that addressed certain aspects of accounting and disclosure requirements of financial instruments, including the requirement that equity investments with readily determinable fair value be measured at fair value with changes in fair value recognized in results of operations. The new guidance is effective for fiscal years, and interim periods within those years, beginning after December 15, 2017. We do not have any equity investments with readily determinable fair value recorded as available-for-sale. We do not believe that this guidance will have a material impact on our consolidated financial statements and related disclosures.



	For the Period from January 31, 2018 to December 31, 2018⁽¹⁾
(in thousands)
Net assets in liquidation, at beginning of period	$	93,401
Change in assets and liabilities:
Provision for loan losses	(29,610		)
Accrued interest receivable	(8,199		)
Accounts payable and accrued expenses	(2,300		)
Due to related party	(2,319		)
Net change in assets and liabilities	(42,428		)
Change in cash	4,462
Change in net assets in liquidation	(37,966		)
Net assets in liquidation, at end of period	$	55,435

In February 2016, the FASB issued an accounting update that sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e., lessees and lessors). The update requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase of the leased asset by the lessee. This classification will determine whether the lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases today. Additionally, the new update will require that lessees capitalize, as initial direct costs, only those costs that are incurred due to the execution of a lease. Under this guidance, allocated payroll costs and other costs that are incurred regardless of whether the lease is obtained will no longer be capitalized as initial direct costs and instead will be expensed as incurred. The new guidance is to be applied using a modified retrospective approach at the beginning of the earliest comparative period in the financial statements and is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. We are currently assessing the potential effect the adoption of this guidance will have on our consolidated financial statements and related disclosures.______________

~~In March 2016, the FASB issued guidance which eliminates the requirement for an investor to retroactively apply the equity method when its increase in ownership interest~~ (~~or degree of influence~~1) inIn anaccordance ~~investee~~with ~~triggers equity method accounting. The update requires that~~ the ~~equity~~provisions ~~method investor add the cost~~ of ~~acquiring~~ the ~~additional~~Combination ~~interest~~Agreement, inour ~~the~~net ~~investee~~assets towere ~~the~~contributed ~~current~~by ~~basis~~NorthStar ofI the investor’s previously held interest and adopt the equity method of accounting as of the date the investment become qualified for equity method accounting. The update should be applied prospectively upon their effective date to ~~increases~~us inon ~~the~~January ~~level of ownership interests or degree of influence that results in the adoption of the equity method. The guidance is effective for fiscal years beginning after December 15~~31, ~~2016 and interim periods within those fiscal years~~2018. ~~We will adopt the new guidance~~

66Net assets in liquidation decreased by $38.0 million during the period from January 31, 2018 to December 31, 2018 primarily related to the impairment and modification of the Loan. In conjunction with the Loan Modification, we prepared an analysis to determine the net realizable value based on projected cash flows of the underlying collateral and as a result recorded a provision for loan loss of $29.6 million. We also recorded an aggregate loss of $8.0 million as a result of the Modified Interest Rate as well

Table of Contents

~~prospectively~~as onadditional ~~January~~management 1,fees ~~2017~~ and doother ~~not~~expenses ~~expect~~that ~~the~~are ~~adoption~~expected ofto ~~this~~be ~~standard~~incurred toover ~~have~~the aterm ~~material~~of ~~impact~~the onJunior ~~our~~Participation ~~consolidated~~based ~~financial~~on ~~statements~~the ~~and~~Loan ~~related disclosures~~Modification.

In March 2016, the FASB issued guidance which amends several aspects of the accounting for equity-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities and classification on the statements of cash flows. The guidance is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2016. We will adopt the new guidance prospectively on January 1, 2017 and do not expect the adoption of this standard to have a material impact on our consolidated financial statements and related disclosures.

In June 2016, the FASB issued guidance that changes the impairment model for certain financial instruments by requiring companies to recognize an allowance for expected losses, rather than incurred losses as required currently by the incurred loss approach. The guidance will apply to most financial assets measured at amortized cost and certain other instruments, including trade and other receivables, loans, held-to-maturity debt securities, net investments in leases and off-balance-sheet credit exposures (e.g., loan commitments). The new guidance is effective for reporting periods beginning after December 15, 2019 and will be applied as a cumulative adjustment to retained earnings as of the effective date. We are currently assessing the potential effect the adoption of this guidance will have on our consolidated financial statements and related disclosures.

In August 2016, the FASB issued guidance that makes eight targeted changes to how cash receipts and cash payments are presented and classified in the statement of cash flows. The guidance is effective for fiscal years beginning after December 15, 2017 and interim periods within those fiscal years. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. The new guidance requires adoption on a retrospective basis unless it is impracticable to apply, in which case the company would be required to apply the amendments prospectively as of the earliest date practicable. We do not believe that this guidance will have a material impact on our consolidated financial statements and related disclosures.

In November 2016, the FASB issued guidance which requires entities to show the changes in the total of cash and cash equivalents and restricted cash and restricted cash equivalents in the statement of cash flows. Entities will no longer present transfers between cash and cash equivalents and restricted cash and restricted cash equivalents in the statement of cash flows. The guidance is effective for reporting periods beginning after December 15, 2017 and will be applied retrospectively to all periods presented. We do not believe that this guidance will have a material impact on our consolidated financial statements and related disclosures.

In January 2017, the FASB issued guidance to clarify the definition of a business under ASC 805. This new standard clarifies the definition of a business and provides a screen to determine when an integrated set of assets and activities is not a business. The screen requires that when substantially all of the fair value of the gross assets acquired (or disposed of) is concentrated in a single identifiable asset or a group of similar identifiable assets, the set is not a business. The guidance is effective for fiscal years, and interim periods within those years, beginning of December 15, 2017. The amendments in this update will be applied on a prospective basis. We expect that most acquisitions of real estate or in-substance real estate will not meet the revised definition of a business because substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, buildings, and related intangible assets).

Table of Contents

Results of Operations

Comparison of the Year Ended December 31, 2016 to 2015 (Dollars in Thousands):

	Years Ended December 31,						Increase (Decrease)
	2016			2015			Amount			%
Net interest income
Interest income	$	77,657		$	96,471		$	(18,814	)	(19.5	)%
Interest expense	16,674			21,339			(4,665		)	(21.9	)%
Net interest income	60,983			75,132			(14,149		)	(18.8	)%
Property and other revenues
Rental and other income	78,602			60,394			18,208			30.1	%
Total property and other revenues	78,602			60,394			18,208			30.1	%
Expenses
Asset management and other fees - related party	23,765			23,965			(200		)	(0.8	)%
Mortgage notes interest expense	17,519			14,832			2,687			18.1	%
Transaction costs	1,978			1,344			634			47.2	%
Property operating expenses	36,950			31,135			5,815			18.7	%
General and administrative expenses	14,503			15,475			(972		)	(6.3	)%
Depreciation and amortization	31,227			25,982			5,245			20.2	%
Total expenses	125,942			112,733			13,209			11.7	%
Other income (loss)
Unrealized gain (loss) on investments and other	(3,432		)	(12,108		)	8,676			(71.7	)%
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense)	10,211			10,685			(474		)	(4.4	)%
Equity in earnings (losses) of unconsolidated ventures	24,963			36,017			(11,054		)	(30.7	)%
Income tax benefit (expense)	(2,967		)	(1,111		)	(1,856		)	167.1	%
Net income (loss)	$	32,207		$	45,591		$	(13,384	)	(29.4	)%

Table of Contents

Net Interest Income

Net interest income is interest income generated on our interest-earning assets less interest expense on our related interest-bearing liabilities.

The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the years ended December 31, 2016 and 2015. Amounts presented have been impacted by the timing of new investments and repayments during the period (dollars in thousands):

	Years Ended December 31,
	2016						2015
	AverageCarryingValue(1)		InterestIncome/Expense(2)		WA Yield/FinancingCost(3)		AverageCarryingValue(1)		InterestIncome/Expense(2)		WA Yield/FinancingCost(3)
Interest-earning assets:
CRE debt investments	$	853,421	$	70,610	8.27	%	$	1,167,036	$	91,334	7.83	%
CRE securities investments	69,361		7,047		10.16	%	54,288		5,137		9.46	%
	$	922,782	$	77,657	8.42	%	$	1,221,324	$	96,471	7.90	%
Interest-bearing liabilities:
Securitization bonds payable, net	$	85,903	$	5,237	6.10	%	$	261,811	$	12,212	4.66	%
Credit facilities	304,468		11,304		3.71	%	287,200		9,127		3.18	%
Loan collateral payable, net, related party	5,815		133		2.29	%	—		—		—	%
	$	396,186	$	16,674	4.21	%	$	549,011	$	21,339	3.89	%
Net interest income			$	60,983					$	75,132

_____________________________________________

(1) Based on amortized cost for CRE debt and securities investments and principal amount for securitization bonds payable, net, credit facilities and loan collateral payable, net, related party. All amounts are calculated based on quarterly averages.

(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.

(3) Calculated as interest income or expense divided by average carrying value.

Interest income decreased $18.8 million primarily as a result of a $298.5 million decrease in the average carrying value as a result of the repayment of eight CRE debt investments and one CRE debt investment where title was transferred via deed-in-lieu to operating real estate, partially offset by the origination of six new CRE debt investments during the year ended December 31, 2016. Interest expense decreased $4.7 million primarily as a result of the repayment of securitization bonds.

Other Revenues

Rental and Other Income

Rental and other income increased $18.2 million as a result of the acquisition of an operating real estate portfolio in March 2016 and other real estate properties acquired by taking title in May 2016, as well as improved performance from existing properties.

Expenses

Asset Management and Other Fees - Related Party

Asset management and other fees - related party decreased $0.2 million to $23.8 million during the year ended December 31, 2016 compared to $24.0 million during the year ended December 31, 2015 primarily as a result of lower invested assets during 2016.

Mortgage Notes Interest Expense

Mortgage notes interest expense increased $2.7 million primarily as a result of a mortgage note obtained in connection with the acquisition of an operating real estate portfolio in March 2016.

Transaction Costs

Transaction costs represent costs such as professional fees associated with new investments. The increase of $0.6 million is due to the volume of operating real estate equity investments in 2016 compared to 2015, offset by higher debt investment financing activities in 2015.

Table of Contents

Property Operating Expenses

Property operating expenses increased $5.8 million primarily as a result of the acquisition of an operating real estate portfolio in March 2016 and other real estate properties acquired by taking title in May 2016.

General and Administrative Expenses

General and administrative expenses are incurred at the corporate level and include auditing and professional fees, director fees, and other costs associated with operating our business which are primarily paid by our Advisor on our behalf in accordance with our advisory agreement. General and administrative expenses decreased $1.0 million during the year ended December 31, 2016 as a result of lower operating expenses reimbursed to our Advisor due to lower average invested assets in 2016 as compared to 2015.

Depreciation and Amortization

Depreciation and amortization expense increased $5.2 million primarily as a result of the acquisition of an operating real estate portfolio in March 2016 and other real estate properties acquired by taking title in May 2016.

Unrealized Gain (Loss) on Investments

For the years ended December 31, 2016 and 2015, we recorded an unrealized loss of $3.4 million and $12.1 million, respectively, related to our PE Investments.

Equity in Earnings (Losses) of Unconsolidated Ventures

Equity in earnings (losses) of unconsolidated ventures decreased $11.1 million as a result of a decrease in earnings from PE Investments and the sale of a loan held in a joint venture in January 2016.

Income Tax Benefit (Expense)

For the years ended December 31, 2016 and 2015, we recorded income tax expense of $3.0 million and $1.1 million, respectively, related to our PE Investments.

Table of Contents

Comparison of the Year Ended December 31, 2015 to 2014 (Dollars in Thousands):

	Years Ended December 31,						Increase (Decrease)
	2015			2014			Amount			%
Net interest income
Interest income	$	96,471		$	102,697		$	(6,226	)	(6.1	)%
Interest expense	21,339			21,100			239			1.1	%
Net interest income	75,132			81,597			(6,465		)	(7.9	)%
Property and other revenues
Rental and other income	60,394			29,342			31,052			105.8	%
Total property and other revenues	60,394			29,342			31,052			105.8	%
Expenses
Asset management and other fees - related party	23,965			24,676			(711		)	(2.9	)%
Mortgage notes interest expense	14,832			7,763			7,069			91.1	%
Transaction costs	1,344			2,777			(1,433		)	(51.6	)%
Property operating expenses	31,135			15,433			15,702			101.7	%
General and administrative expenses	15,475			13,265			2,210			16.7	%
Depreciation and amortization	25,982			6,427			19,555			304.3	%
Total expenses	112,733			70,341			42,392			60.3	%
Other income (loss)
Realized gain (loss) on investments and other	—			397			(397		)	(100.0	)%
Unrealized gain (loss) on investments and other	(12,108		)	11,764			(23,872		)	(202.9	)%
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense)	10,685			52,759			(42,074		)	(79.7	)%
Equity in earnings (losses) of unconsolidated ventures	36,017			41,679			(5,662		)	(13.6	)%
Income tax benefit (expense)	(1,111		)	(5,485		)	4,374			(79.7	)%
Net income (loss)	$	45,591		$	88,953		$	(43,362	)	(48.7	)%

Table of Contents

Net Interest Income

Net interest income is interest income generated on our interest-earning assets less interest expense on our related interest-bearing liabilities.

The following table presents the average balance of interest-earning assets less related interest-bearing liabilities, associated interest income and expense and corresponding yield earned and incurred for the years ended December 31, 2015 and 2014. Amounts presented have been impacted by the timing of new investments and repayments during the period (dollars in thousands):

	Years Ended December 31,
	2015						2014
	AverageCarryingValue(1)		InterestIncome/Expense(2)		WA Yield/FinancingCost(3)		AverageCarryingValue(1)		InterestIncome/Expense(2)		WA Yield/FinancingCost(3)
Interest-earning assets:
CRE debt investments	$	1,167,036	$	91,334	7.83	%	$	1,209,809	$	96,709	7.99	%
CRE securities investments	54,288		5,137		9.46	%	53,334		5,988		11.23	%
	$	1,221,324	$	96,471	7.90	%	$	1,263,143	$	102,697	8.13	%
Interest-bearing liabilities:
Securitization bonds payable, net	$	261,811	$	12,212	4.66	%	$	470,286	$	15,902	3.38	%
Credit facilities	287,200		9,127		3.18	%	139,289		5,198		3.73	%
	$	549,011	$	21,339	3.89	%	$	609,575	$	21,100	3.46	%
Net interest income			$	75,132					$	81,597

___________________________________

(1) Based on amortized cost for CRE debt and securities investments and principal amount for securitization bonds payable, net and credit facilities. All amounts are calculated based on quarterly averages.

(2) Includes the effect of amortization of premium or accretion of discount and deferred fees.

(3) Calculated as interest income or expense divided by average carrying value.

Interest income decreased $6.2 million primarily as a result of a $41.8 million decrease in the average carrying value as a result of the repayments of 23 debt investments, partially offset by the origination of 12 debt investments. Interest expense increased $0.2 million primarily as a result of new borrowings partially offset by the repayment of securitization bonds payable.

Other Revenues

Rental and Other Income

Rental and other income increased $31.1 million primarily as a result of the full year impact of real estate equity investments acquired in 2014.

Expenses

Asset Management and Other Fees - Related Party

Asset management and other fees - related party decreased $0.7 million to $24.0 million during the year ended December 31, 2015 compared to $24.7 million during the year ended December 31, 2014 primarily as a result of decreased acquisition activity in 2015 offset by increased asset management fees as a result of the stabilization of the portfolio.

Mortgage Notes Interest Expense

Mortgage notes interest expense increased $7.1 million primarily as a result of the full year impact of real estate equity investments acquired in 2014.

Transaction Costs

Transaction costs represent expenses such as professional fees associated with new investments. The decrease of $1.4 million is due to the greater volume of real estate equity investments in 2014 compared to 2015 offset by debt investment financing activities.

Property Operating Expenses

Property operating expenses increased $15.7 million primarily as a result of the full year impact of real estate equity investments acquired in 2014.

Table of Contents

General and Administrative Expenses

General and administrative expenses are incurred at the corporate level and include auditing and professional fees, director fees, and other costs associated with operating our business which are primarily paid by our Advisor on our behalf in accordance with our advisory agreement. General and administrative expenses increased $2.2 million during the year ended December 31, 2015 as a result of higher operating expenses reimbursed to our Advisor due to higher average invested assets in 2015 as compared to 2014.

Depreciation and Amortization

Depreciation and amortization expense increased $19.6 million as a result of the completion of four purchase price allocations of real estate equity investments acquired in 2014.

Realized Gain (Loss) on Investments and Other

In the fourth quarter 2014, we realized a gain of $0.6 million on the sale of a CMBS, which was offset by a loss of $0.2 million from the sale of a mezzanine loan participation in the first quarter 2014.

Unrealized Gain (Loss) on Investments and Other

For the years ended December 31, 2015 and 2014, we recorded an unrealized loss of $12.1 million and an unrealized gain of $11.8 million, respectively, related to our PE Investments.

Equity in Earnings (Losses) of Unconsolidated Ventures

Equity in earnings (losses) of unconsolidated ventures decreased $5.7 million as a result of a decrease in earnings from PE Investments.

Income Tax Benefit (Expense)

For the years ended December 31, 2015 and 2014, we recorded income tax expense of $1.1 million and $5.5 million, respectively, related to our PE Investments.

Liquidity and Capital Resources

WeLiquidity require capital to fund our investment activities, pay operating expenses and to make distributions. Our capital sources may include cash flow from operations, net proceeds from asset repayments and sales, securitization financing transactions, borrowings under our Credit Facilities, mortgage notes and other term borrowings and proceeds from our DRP. As of March 10, 2017, we had current investable cash (excluding property level and liquidity requirements) of $111.2 million.

~~Securitization~~Our ~~Financing~~primary ~~Transactions~~sources for meeting our capital requirements are our cash on hand, payments of principal and interest and proceeds from the disposition of our assets in accordance with our plan.

WeCapital ~~entered~~Resources ~~into two securitization financing transactions in 2012~~ and ~~2013~~Uses ~~that provide permanent, non-recourse, non-mark-to-market financing for a portion~~ of ~~our~~Liquidity CRE debt investments that were generally initially financed on our Term Loan Facilities. In January 2015, the outstanding obligations with respect to one of the securitizations were repaid in full. In the future, we expect to execute similar transactions to finance our newly-originated debt investments that might initially be financed on our Term Loan Facilities, although there is no assurance that will be the case. As of December 31, 2016, we had $70.7 million carrying value of CRE debt investments financed with $39.8 million of securitization bonds. In January 2017, Securitization 2013-1 was repaid in full.

~~Securitization~~In ~~2013-1~~addition to cash balances available, our capital resources and uses of liquidity are as follows:

InLiquidation ~~August~~of ~~2013, we closed our $531~~Assets.5 ~~million Securitization 2013-1.~~ We, ~~through~~were ~~our~~formed ~~subsidiaries,~~to ~~initially~~liquidate ~~contributed~~the ~~eight~~Junior ~~CRE~~Participation, ~~debt~~and ~~investments~~the ~~with~~Liquidating aTrust ~~$346.1~~Agreement ~~million~~provides ~~aggregate~~that ~~principal~~our ~~amount~~trustees ~~and~~are ~~NorthStar~~responsible ~~Realty,~~for ~~through~~overseeing ~~its~~the ~~subsidiaries,~~management ~~transferred~~and ~~three~~liquidation ~~senior~~of ~~loans~~the ~~with~~Junior anParticipation ~~aggregate~~and ~~principal~~any ~~amount~~other ofTrust ~~$79~~assets.1 ~~million~~The atLiquidating ~~cost~~Trust toAgreement ~~Securitization~~further ~~2013-1. We~~provides ~~account~~that ~~for~~the ~~such~~Trust ~~loans~~will ~~transferred~~terminate byupon ~~NorthStar~~the ~~Realty,~~earlier asof a(i) ~~loan~~the ~~collateral~~liquidation ~~receivable,~~and ~~related~~distribution ~~party. Subsequent~~of to the ~~closing~~net proceeds of ~~Securitization~~all ~~2013-1,~~the weassets ~~contributed~~held ~~four~~by ~~additional~~the ~~CRE~~Trust ~~debt~~and ~~investments~~all ~~with~~of athe ~~$105.5~~assets ~~million~~held ~~aggregate~~by ~~principal~~the ~~balance. A~~Liquidating ~~total~~Company ofand ~~$382.7~~their ~~million~~respective ofsubsidiaries ~~permanent,~~or ~~non-recourse,~~(ii) ~~non-mark-to-market~~three ~~investment-grade~~years ~~securitization~~from ~~bonds~~January ~~were issued~~31, ~~representing an advance rate of 72~~2018.0% atNotwithstanding athe ~~weighted~~foregoing, ~~average~~the ~~coupon~~Trustees ofmay ~~LIBOR~~continue ~~plus~~the ~~2.72%. We~~existence ~~retained all~~ of the ~~below~~Trust ~~investment-grade~~beyond ~~bonds~~the ~~in Securitization 2013~~three-~~1. The~~year ~~documents~~term ~~that~~if ~~govern~~the ~~Securitization~~Trustees ~~2013-1~~reasonably ~~require~~determine that ~~the~~an ~~underlying~~extension ~~assets~~is ~~meet~~necessary ato ~~collateral~~fulfill ~~value~~the ~~coverage~~purposes ~~test,~~of orthe OCTrust. As ~~test,~~a ~~and~~result anof ~~interest~~the ~~coverage~~Loan ~~test~~Modification, orthe ICLoan ~~test~~is ~~(as~~scheduled ~~defined~~to bymature ~~each~~on ~~applicable~~December ~~governing~~9, ~~document)~~2020, inwith ~~order~~three, ~~for~~one-year usextension tooptions ~~receive~~at ~~regular~~the ~~cash~~Borrower’s ~~flow~~option ~~distributions~~subject ~~and~~to ~~defaults~~satisfying incertain ~~our~~conditions. To ~~CRE~~the ~~debt~~extent ~~investments,~~that ~~among~~the ~~other~~borrower ~~things,~~meets ~~can negatively impact~~ the OCrequired ~~and~~conditions ICfor ~~tests. Failing~~ such ~~tests~~extensions, ~~means~~the ~~that~~Trust ~~cash~~expects ~~flow that would normally be distributed~~ to usextend ~~would~~the beterm ~~used~~of ~~to amortize~~ the ~~investment-~~Trust accordingly.

73We expect to use any interest and/or principal payments received from the Borrower on the Junior Participation in accordance with the Participation Agreement, net of any Trust expenses, to make liquidating distributions to our beneficiaries.

~~Table~~Distributions. For the period ended December 31, 2018, we have not declared or paid any distributions. Liquidating distributions to our beneficiaries will be determined by our trustees in their sole discretion and are dependent on a number of ~~Contents~~factors, including the amount of funds available for distribution, our financial condition, our estimated future capital requirements and other factors our trustees may deem relevant.

grade securitization bonds until the tests are back in compliance. In such cases, this could decrease cash available to pay our distributions and affect compliance with REIT requirements.

The following table presents the OC and IC cushion as of the closing date of the transaction and the remittance report dated closest to December 31, 2016 (dollars in thousands):

	OC		IC
Cushion at closing date of transaction	$	91,431	$	799
Cushion at remittance report dated closest to December 31, 2016	142,838		666

While our Advisor devotes a significant amount of resources to managing our existing investments, including assets collateralizing Securitization 2013-1, maintaining compliance with these tests is not a certainty.

Credit Facilities

We currently have eight Credit Facilities including three Term Loan Facilities that provide up to an aggregate of $550.0 million to finance the origination of first mortgage loans and senior loan participations secured by commercial real estate and five CMBS Credit Facilities. The interest rate and advance rate depend on asset type and characteristic. Maturity dates of our Term Loan Facilities range from March 2017 to October 2018 and all have extensions available at our option, subject to the satisfaction of certain customary conditions, with final maturity dates ranging from October 2018 to October 2021. The advance rate and maturity date of our CMBS Credit Facilities depend upon asset type. Our Credit Facilities contain representations, warranties, covenants, conditions precedent to funding, events of default and indemnities that are customary for agreements of these types. As of December 31, 2016, we are in compliance with all of our financial covenants under our Credit Facilities.

Secured Borrowing

In November 2016, we bifurcated three first mortgage loans with an aggregate principal amount of $44.4 million into senior participations in mortgage loans of $29.5 million and junior participations in the related mortgage loans of $14.9 million to facilitate the financing of our mortgage loans through a securitization financing transaction, or secured borrowing, entered into by NorthStar Income II, a company managed by an affiliate of our Sponsor. We sold three senior participations at cost into the securitization transaction. We did not retain any legal interest in the senior participations and retained the junior participations on an unleveraged basis. As a result of U.S. GAAP requirements for transfers of financial assets, the senior participations transferred into the securitization financing transaction are accounted for as a secured borrowing and presented as loan collateral payable, net, related party on our consolidated balance sheets. Refer to Note 2, “Summary of Significant Accounting Policies” in our accompanying consolidated financial statements for additional information. As of December 31, 2016, the carrying value of CRE debt investments recorded in real estate debt investments, net was $23.7 million with an offsetting secured borrowing recorded in loan collateral payable, net, related party of $23.3 million.

Offering

We are no longer raising capital from our Primary Offering and we have invested substantially all of the net proceeds from our Primary Offering. Since the successful completion of our Primary Offering, we have only been raising new equity capital through our DRP, and as such, do not expect significant new investment activity. However, as investments are repaid or sold, we expect that those proceeds will be reinvested. Our inability to invest these proceeds could reduce our net income and limit our ability to make distributions. Further, we have certain fixed direct and indirect operating expenses, including certain expenses as a publicly-registered REIT. We expect our net income from operations will be sufficient to cover such expenses.

Our charter limits us from incurring borrowings that would exceed 300% of our net assets. We cannot exceed this limit unless any excess in borrowing over such level is approved by our stockholders. An approximation of this leverage calculation is 75.0% of the cost of our investments, excluding indirect leverage held through our unconsolidated venture investments. As of December 31, 2016, our leverage as a percentage of our cost of investments was 45.0%.

In addition to making investments in accordance with our investment objectives, we use or have used our capital resources to make certain payments to our Advisor, our Prior Advisor and NorthStar Securities, LLC, or our Dealer Manager. During our organization and offering stage, these payments included payments to our Dealer Manager for selling commissions and dealer manager fees and payments to our Prior Advisor, or its affiliates, as applicable, for reimbursement of certain organization and offering costs. Total selling commissions, dealer manager fees and reimbursable organization and offering expenses through the completion of our Total Primary Offering were, in the aggregate, 10.7% of total proceeds raised from our Total Primary Offering, below the 15.0% maximum allowed. We expect to continue to make payments to our Advisor, or its affiliates, as applicable, in connection with the selection and origination or acquisition of investments, the management of our assets and costs incurred by our Advisor in providing services to us. On June 30, 2014, we entered into a new advisory agreement with our Advisor, on terms substantially

Table of Contents

similar to those set forth in our prior advisory agreement with our Prior Advisor, which has a one-year term but may be renewed for an unlimited number of successive one-year periods upon the mutual consent of our Advisor and our board of directors, including a majority of our independent directors. In June 2016, our board of directors approved the renewal of the advisory agreement for an additional one-year term, on terms identical to those previously in effect.

Cash Flows

The following presents a summary of our consolidated statements of cash flows for the years ended December 31, 2016, 2015, and 2014 (dollars in thousands):

	Year Ended December 31,
Cash flow provided by (used in):	2016			2015			2014			2016 vs. 2015 Change			2015 vs. 2014 Change
Operating activities	$	60,836		$	84,995		$	93,392		$	(24,159	)	$	(8,397	)
Investing activities	173,931			257,731			(504,087		)	(83,800		)	761,818
Financing activities	(209,618		)	(250,591		)	326,855			40,973			(577,446		)
Net change in cash and cash equivalents	$	25,149		$	92,135		$	(83,840	)	$	(66,986	)	$	175,975

Year Ended December 31, 2016 Compared to December 31, 2015

Operating Activities

Our cash flows from operating activities depends on numerous factors including the changes to net interest income and net operating income generated from our real estate investments, distributions from PE Investments, fees paid to our Advisor for the management of our investments, transaction costs on new investments, and general and administrative expenses. Our net cash provided by operating activities decreased by $24.2 million for the year ended December 31, 2016 compared to the year ended December 31, 2015 primarily as a result of lower invested assets generating lower net interest income and equity in earnings, respectively, period over period.

Investing Activities

Our cash flows from investing activities are generally used to fund debt investment originations and investment acquisitions, net of proceeds received from dispositions or repayments of real estate assets. Our net cash provided by investing activities decreased by $83.8 million for the year ended December 31, 2016 compared to the year ended December 31, 2015 primarily as a result of an acquisition of operating real estate and increased investment in PE Investments, partially offset by proceeds from sale of an unconsolidated venture.

Financing Activities

Our cash flows from financing activities are principally impacted by our distributions paid on common stock, borrowings on credit facilities, and mortgage notes payable. Our net cash used in financing activities decreased by $41.0 million for the year ended December 31, 2016 compared to the year ended December 31, 2015 primarily as a result of increased borrowing from mortgage notes payable and the repayment of securitization bonds payable, partially offset by decreased borrowings from our credit facilities and increased share repurchases.

Year Ended December 31, 2015 Compared to December 31, 2014

Operating Activities

Our net cash provided by operating activities decreased by $8.4 million for the year ended December 31, 2015 compared to the year ended December 31, 2014. Net cash provided by operating activities related to net interest income and rental income generated from our investments and distributions from PE Investments, partially offset by fees paid to our Advisor for the management of our investments, interest expense on borrowings, payment of property operating expenses and general and administrative expenses.

Investing Activities

Our net cash provided by investing activities increased by $761.8 million for the year ended December 31, 2015 compared to the year ended December 31, 2014 primarily as result of decreased CRE debt investment originations and acquisition of operating real estate activity, partially offset by CMBS purchases.

Table of Contents

Financing Activities

Our net cash used in financing activities decreased by $577.4 million for the year ended December 31, 2015 compared to the year ended December 31, 2014 primarily as a result of decreased borrowing from our mortgage notes payable, credit facilities and increased repayment of securitization bonds.

Contractual Obligations and Commitments

	Payments Due by Period
			2017		2018-2019		2020-2021
	Total		Less than 1 year		1-3 years(1)		3-5 years(2)		More than 5 years
Securitization bonds payable(3)(4)	$	39,762	$	—	$	—	$	—	$	39,762
Mortgage notes payable(4)	396,613		—		—		12,411		384,202
Credit facilities(4)	249,156		22,187		205,619		21,350		—
Estimated interest payments(5)	165,372		26,790		43,659		38,101		56,822
Unfunded commitments(6)	35,224		24,268		4,567		1,178		5,211
PE Investments(7)	90,415		34,477		55,938		—		—
Total(8)	$	976,542	$	107,722	$	309,783	$	73,040	$	485,997

As of December 31, 2018, we do not have any contractual obligations or commitments.

(1) Total includes $286.1 million and $23.7 million for years ended December 31, 2018 and 2019, respectively.

(2) Total includes $33.0 million and $40.1 million for years ended December 31, 2020 and 2021, respectively.

(3) Repaid in full in January 2017.

(4) Based on the final maturity date.

(5) Applicable LIBOR rate plus the respective spread as of December 31, 2016 was used to estimate payments for our floating-rate borrowings.

(6) Includes $17.0 million related to a CRE debt investment which was repaid in full in January 2017.

(7) Includes an estimated $0.2 million associated with future fundings and the deferred purchase price of $44.3 million, $41.4 million and $4.5 million for PE Investment IIA, PE Investment IIB and PE Investment III, respectively.

(8) Subject to certain restrictions and limitations, our Advisor is responsible for managing our affairs on a day-to-day basis and for identifying, originating, acquiring and asset managing investments on our behalf. For such services, our Advisor receives management fees from us. The table above does not include amounts due under the advisory agreement as those obligations do not have fixed and determinable payments.

Off-Balance Sheet Arrangements

As of December 31, ~~2016~~2018, we ~~are~~had ~~not~~no ~~dependent on the use of any~~ off-balance sheet ~~financing~~ arrangements ~~for liquidity~~. We have made investments in unconsolidated ventures. Refer to Note 5. “Investments in Unconsolidated Ventures” in Item 8. “Financial Statements and Supplementary Data” for a discussion of such unconsolidated ventures in our consolidated financial statements. In each case, our exposure to loss is limited to the carrying value of our investment plus any unfunded commitments and our proportionate share of an obligation owed though joint investments.

Related Party ~~Arrangements~~Transactions (or Relationships)

~~Advisor~~CNI NSI Advisors, LLC

InSubject ~~connection~~to ~~with~~certain ~~the~~restrictions ~~completion~~and oflimitations, ~~NorthStar~~our ~~Realty’s~~Advisor ~~spin-off~~is ofresponsible ~~its~~for ~~asset~~managing ~~management business into~~ our ~~Sponsor,~~affairs on ~~June 30, 2014, we entered into~~ a ~~new~~day-to-day ~~advisory~~basis ~~agreement~~and ~~with~~for ~~our~~the ~~Advisor,~~management anand ~~affiliate~~disposition of our ~~Sponsor,~~assets on ~~terms~~our ~~substantially~~behalf. For ~~similar~~such services, to ~~those~~the ~~set~~extent ~~forth~~permitted inby ~~the~~law ~~prior~~and ~~advisory agreement~~regulations, ~~and~~our ~~terminated~~Advisor ~~the~~receives ~~advisory~~fees ~~agreement~~and ~~with~~reimbursements ~~our~~from ~~Prior Advisor~~us. ~~For~~Below ~~periods~~is ~~prior~~a todescription ~~June~~of ~~30, 2014,~~ the ~~information below regarding~~ fees and reimbursements incurred ~~and accrued but not yet paid relates~~ to our ~~Prior~~ Advisor.

In June 2016, our board of directors approved the renewal of the advisory agreement for an additional one-year term, on terms identical to those previously in effect.

Subject to certain restrictions and limitations, our Advisor is responsible for managing our affairs on a day-to-day basis and for identifying, originating, acquiring and asset managing investments on our behalf. Our Advisor may delegate certain of its obligations to affiliated entities, which may be organized under the laws of the United States or foreign jurisdictions. References to our Advisor include our Advisor and any such affiliated entities. For such services, to the extent permitted by law and regulations, our Advisor receives fees and reimbursement from us. Below is a description and table of the fees and reimbursements incurred to our Advisor.

Table of Contents

Fees to Advisor

~~Asset~~ Management Fee

Our Advisor, or its affiliates, receives a monthly ~~asset~~ management fee equal to one-twelfth of 1.25% of the ~~sum~~fair market value of the ~~amount~~Trust’s ~~funded~~net orassets. ~~allocated~~For ~~for~~the ~~CRE~~Period ~~investments,~~from ~~including~~January ~~expenses~~31, ~~and~~2018 ~~any financing attributable~~ to ~~such~~December ~~investments~~31, ~~less~~2018, ~~any~~the ~~principal~~Trust ~~received~~paid on$0.9 ~~debt~~million ~~and~~in ~~securities~~management ~~investments~~fees ~~(or~~to ~~our proportionate share thereof in~~ the ~~case of an investment made through a joint venture)~~Advisor.

Incentive Fee

Our Advisor is entitled to receive distributions equal to 15.0% of net cash flows of us, whether from continuing operations, repayment of loans, disposition of assets or otherwise, but only after stockholders have received, in the aggregate, cumulative distributions equal to their invested capital plus an 8.0% cumulative, non-compounded annual pre-tax return on such invested capital.

Acquisition Fee

Our Advisor also receives fees for providing structuring, diligence, underwriting advice and related services in connection with real estate acquisitions equal to 1.0% of the amount funded or allocated by us to originate or acquire investments, including acquisition costs and any financing attributable to such investments (or our proportionate share thereof in the case of an investment made through a joint venture). A fee paid to our Advisor in connection with the origination or acquisition of CRE debt investments is included in CRE debt investments, net on our consolidated balance sheets and is amortized to interest income over the life of the investment using the effective interest method. An acquisition fee incurred related to an equity investment will generally be expensed as incurred. A fee paid to our Advisor in connection with the acquisition of an equity or debt investment in an unconsolidated joint venture is included in investments in unconsolidated ventures on our consolidated balance sheets.

Disposition Fee

For substantial assistance in connection with the sale of investments and based on the services provided, as determined by our Company’s independent directors, our Advisor receives a disposition fee of 1.0% of the contract sales price of each CRE investment sold. We do not pay a disposition fee upon the maturity, prepayment, workout, modification or extension of a CRE debt investment unless there is a corresponding fee paid by our borrower, in which case the disposition fee is the lesser of: (i) 1.0% of the principal amount of the CRE debt investment prior to such transaction; or (ii) the amount of the fee paid by our borrower in connection with such transaction. If we take ownership of a property as a result of a workout or foreclosure of a CRE debt investment, we will pay a disposition fee upon the sale of such property. A disposition fee from the sale of a CRE investment is generally expensed and included in asset management and other fees - related party in our consolidated statements of operations. A disposition fee for a CRE debt investment incurred in a transaction other than a sale is included in CRE debt investments, net on our consolidated balance sheets and is amortized to interest income over the life of the investment using the effective interest method.

Reimbursements to Advisor

~~Operating Costs~~Expenses

Our Advisor ~~is entitled to receive reimbursement for direct and indirect operating costs incurred by our Advisor in connection with administrative services provided to us. Our Advisor allocates~~, inor ~~good faith, indirect costs to us related to our Advisor’s and~~ its affiliates~~’ employees~~, ~~occupancy~~is ~~and~~entitled ~~other general and administrative costs and expenses in accordance with the terms of, and subject~~ to ~~the~~be ~~limitations~~paid ~~contained~~directly ~~in, the advisory agreement with our Advisor. The indirect costs include our allocable share of our Advisor’s compensation and benefit costs associated with dedicated~~ or ~~partially~~receive ~~dedicated~~reimbursement ~~personnel~~for ~~who spend~~ all ~~or a portion~~ of ~~their time managing our affairs, based upon~~ the percentage of time devoted by such personnel to our affairs. The indirect costs also include rental and occupancy, technology, office supplies, travel and entertainment and other general and administrative costs and expenses~~. However,~~ ~~there~~paid is no reimbursement for personnel costs related to executive officers (although there may be reimbursement for certain executive officers of our Advisor) and other personnel involved in activities for which our Advisor receives an acquisition fee or aincurred ~~disposition~~by ~~fee. Our~~the Advisor ~~allocates these costs to us relative to its and its affiliates’ other managed companies~~ in ~~good~~connection ~~faith and has reviewed the allocation~~ with ~~our board of directors, including its independent directors. Our Advisor updates~~ the ~~board~~services ofit ~~directors~~provides ~~on a quarterly basis of any material changes~~ to the ~~expense~~Trust ~~allocation~~ and ~~provides a detailed review to~~ the ~~board~~subsidiary of ~~directors, at least annually, and as otherwise requested by~~ the ~~board of directors~~Trust. We reimburse our Advisor ~~quarterly~~no ~~for~~less ~~operating~~than ~~costs~~monthly ~~(including the asset management fee) based on a calculation~~ for the four preceding fiscal quarters not to exceed the greater of: (i) 2.0% of our average invested assets; or (ii) 25.0% of our net income determined without reduction for any additions to reserves for depreciation, loan losses or other similar non-cash reserves and excluding any gain from the sale of assets for that period. Notwithstanding the above, we may reimburse our Advisor for expenses ~~in excess of this limitation if a majority of our independent directors determines that such excess expenses are justified based on unusual and non-recurring factors~~. ~~We calculate the expense reimbursement quarterly based upon the trailing twelve-month period.~~

7724

Table of Contents

Summary of Fees and Reimbursements

The following tables present the fees and reimbursements incurred to our Advisor for the years ended December 31, 2016 and 2015 and the amount due to related party as of December 31, 2016 and 2015 (dollars in thousands):

Type of Fee or Reimbursement		Due to Related Party as of		Year Ended December 31, 2016					Due to Related Party as of(1)
	Financial Statement Location	December 31, 2015		Incurred		Paid			December 31, 2016
Fees to Advisor Entities
Asset management	Asset management and other fees, related party	$	—	$	21,337	$	(21,327	)	$	10
Acquisition(2)	Real estate debt investments, net / Asset management and other fees, related party	—		3,254		(3,214		)	40
Disposition(2)	Real estate debt investments, net / Asset management and other fees, related party	—		4,612		(4,612		)	—
Reimbursements to Advisor Entities
Operating costs(3)	General and administrative expenses	—		12,747		(12,729		)	18
Total		$	—	$	41,950	$	(41,882	)	$	68

________________________________________

(1) The balance is included in accounts payable and accrued expenses on our consolidated balance sheet.

(2) Acquisition/disposition fees incurred to our Advisor related to CRE debt investments are generally offset by origination/exit fees paid to us by borrowers if such fees are required from the borrower. Acquisition fees related to equity investments are included in asset management and other fees - related party in our consolidated statements of operations. Acquisition fees related to investments in unconsolidated joint ventures are included in investments in unconsolidated ventures on our consolidated balance sheets. Our Advisor may determine to defer fees or seek reimbursement. From inception through December 31, 2016, our Advisor waived $0.8 million of acquisition fees and $0.4 million of disposition fees related to CRE securities.

(3) As of December 31, 2016, our Advisor has incurred unreimbursed operating costs on our behalf of $9.6 million that remain eligible to allocate to us. For the year ended December 31, 2016, the aggregate amount of fees and all other costs paid to our Advisor was $42.0 million. For the year ended December 31, 2016, total operating expenses included in the 2%/25% Guidelines represented 2.0% of average invested assets and 64.9% of net income without reduction for any additions to reserves for depreciation, loan losses or other similar non-cash reserves. We did not incur any offering costs for the year ended December 31, 2016.

Type of Fee or Reimbursement		Due to Related Party as of		Year Ended December 31, 2015					Due to Related Party as of
	Financial Statement Location	December 31, 2014		Incurred		Paid			December 31, 2015
Fees to Advisor Entities
Asset management	Asset management and other fees, related party	$	—	$	23,965	$	(23,965	)	$	—
Acquisition(1)	Real estate debt investments, net / Asset management and other fees, related party	—		451		(451		)	—
Disposition(1)	Real estate debt investments, net / Asset management and other fees, related party	—		3,317		(3,317		)	—
Reimbursements to Advisor Entities
Operating costs(2)	General and administrative expenses	—		13,116		(13,116		)	—
Total		$	—	$	40,849	$	(40,849	)	$	—

________________________________________

(1) Acquisition/disposition fees incurred to our Advisor related to CRE debt investments are generally offset by origination/exit fees paid to us by borrowers if such fees are required from the borrower. Acquisition fees related to equity investments are included in asset management and other fees - related party in our consolidated statements of operations. Acquisition fees related to investments in unconsolidated joint ventures are included in investments in unconsolidated ventures on our consolidated balance sheets. Our Advisor may determine to defer fees or seek reimbursement. From inception through December 31, 2015, our Advisor waived $0.6 million of acquisition fees and $0.4 million of disposition fees related to CRE securities.

(2) As of December 31, 2015, our Advisor has incurred unreimbursed operating costs on our behalf of $7.9 million that remain eligible to allocate to us. For the year ended December 31, 2015, the aggregate amount of fees and all other costs paid to our Advisor was $40.8 million. For the year ended December 31, 2015, total operating expenses included in the 2%/25% Guidelines represented 2.0% of average invested assets and 45.0% of net income without reduction for any additions to reserves for depreciation, loan losses or other similar non-cash reserves. We did not incur any offering costs for the year ended December 31, 2015.

Securitization 2013-1

In August 2013, we closed Securitization 2013-1. We initially contributed eight CRE debt investments with a $346.1 million aggregate principal amount. NorthStar Realty contributed three senior loans with an aggregate principal amount of $79.1 million at cost to Securitization 2013-1. An affiliate of our Sponsor was named special servicer of Securitization 2013-1. As of December 31, 2016, we had $39.8 million outstanding as part of Securitization 2013-1.

Table of Contents

PE Investments

In connection with PE Investments, we guaranteed all of our funding obligations that may be due and owed under the governing documents indirectly through an indemnification agreement with NorthStar Realty, which in turn guaranteed the obligations directly to the PE Investment entities. We and NorthStar Realty each agreed to indemnify the other proportionately for any losses that may arise in connection with the funding and other obligations as set forth in the governing documents in the case of a joint default by us and NorthStar Realty. We and NorthStar Realty further agreed to indemnify each other for all of the losses that may arise as a result of a default that was solely caused by us or NorthStar Realty, as the case may be. In connection with the mergers, our Sponsor assumed all of NorthStar Realty’s obligations.

PE Investment I

In connection with PE Investment I, we assumed the rights to subscribe to 29.5% of PE Investment I from NorthStar Realty. We and NorthStar Realty contributed cash of $400.1 million, of which we and NorthStar Realty contributed $118.0 million and $282.1 million, respectively. In connection with the mergers, NorthStar Realty’s interests in PE Investment I and its other obligations were assumed by our Sponsor.

PE Investment IIB

In February 2016, our board of directors, including all of our independent directors, approved the purchase of an additional 14.0% of the PE Investment IIA transaction from NorthStar Realty, which following the mergers became a subsidiary of our Sponsor, or PE Investment IIB. We purchased PE Investment IIB on the same terms and conditions negotiated by another existing and purchasing unrelated co-investor in the transaction. This increased our total ownership from 15% to 29%. We acquired PE Investment IIB for $26.5 million based on a NAV of $660.6 million as of December 31, 2015, adjusted for distributions and contributions. With this add-on investment, PE Investment IIA and PE Investment IIB are collectively responsible for 29% of the Deferred Amount, or $85.7 million as of December 31, 2016.

Secured Borrowing

Recent Developments

~~Distribution~~On ~~Reinvestment~~February ~~Plan~~4, 2019, we entered into a modification agreement with the Borrower. See “Business - Loan Modification and Amended and Restated Participation Agreement” for additional information. Based on the modification, we recorded a $29.6 million provision for loan loss for the period from January 31, 2018 to December 31, 2018 to reflect the estimated proceeds to be received from the borrower.

From January 1, 2017 through March 10, 2017, we issued 0.9 million shares of common stock pursuant to our DRP, raising proceeds of $9.3 million. As of March 10, 2017, 8.7 million shares were available to be issued pursuant to our DRP.

Distributions

On March 15, 2017, our board of directors approved a daily cash distribution of $0.001917808 per share of common stock for each of the three months ended June 30, 2017. Distributions are generally paid to stockholders on the first business day of the month following the month for which the distribution was accrued.

Table of Contents

Share Repurchases

From January 1, 2017 through March 10, 2017, we repurchased 1.8 million shares for a total of $17.4 million or a weighted average price of $9.42 per share under a share repurchase program, or our Share Repurchase Program or SRP, that enables stockholders to sell their shares to us in certain circumstances, including death or a qualifying disability. We fund repurchase requests received during a quarter with proceeds set aside for that purpose which are not expected to exceed proceeds received from our DRP. The shares were repurchased using $9.3 million in cash proceeds from the DRP and $8.1 million in cash available from operations. In accordance with the SRP, our board of directors approved the use of cash available from operations to fund the aggregate amount of repurchases received during the quarter ended December 31, 2016 in excess of the aggregate proceeds received pursuant to the DRP.

New Investments

Commercial Real Estate Debt

In January 2017, we originated a $12.0 million mezzanine CRE debt investment.

Real Estate Securities Investments

From January 1, 2017 through March 10, 2017, we purchased four CMBS investments with an aggregate face value of $21.5 million at an aggregate discount to par of $6.6 million, or 30.7%.

Repayments

Commercial Real Estate Debt

In January 2017, we received $69.8 million related to the repayment of a CRE debt investment.

Inflation

Virtually all of our assets and liabilities are interest rate sensitive in nature. As a result, interest rates and other factors influence our performance significantly more than inflation does. AChanges ~~change~~ in interest rates may correlate with ~~the~~ inflation ~~rate~~rates. Substantially all of the leases at our multifamily and student housing properties allow for monthly or annual rent increases which provide us with the opportunity to achieve increases, where justified by the market, as each lease matures. Such types of leases generally minimize the risks of inflation on our multifamily and student housing properties.

Refer to Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” for additional details.

Non-GAAP Financial Measures

Funds from Operations and Modified Funds from Operations

We believe that FFO and MFFO, both of which are non-GAAP measures, are additional appropriate measures of the operating performance of a REIT and of us in particular. We compute FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts, or NAREIT, as net income (loss) (computed in accordance with U.S. GAAP), excluding gains (losses) from sales of depreciable property, the cumulative effect of changes in accounting principles, real estate-related depreciation and amortization, impairment on depreciable property owned directly or indirectly and after adjustments for unconsolidated ventures.

Changes in the accounting and reporting rules under U.S. GAAP that have been put into effect since the establishment of NAREIT’s definition of FFO have prompted an increase in the non-cash and non-operating items included in FFO. For instance, the accounting treatment for acquisition fees related to business combinations has changed from being capitalized to being expensed. Additionally, publicly registered, non-traded REITs are typically different from traded REITs because they generally have a limited life followed by a liquidity event or other targeted exit strategy. Non-traded REITs typically have a significant amount of acquisition activity and are substantially more dynamic during their initial years of investment and operation as compared to later years when the proceeds from their initial public offering have been fully invested and when they may seek to implement a liquidity event or other exit strategy. However, we continue to make investments past the acquisition and development stage, albeit at a substantially lower pace.

Acquisition fees paid to our Advisor in connection with the origination and acquisition of debt investments are amortized over the life of the investment as an adjustment to interest income under U.S. GAAP and are therefore included in the computation of net income (loss) and income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense), both of which are performance measures under U.S. GAAP. We adjust MFFO for the amortization of acquisition fees in the period when such amortization is recognized under U.S. GAAP. Acquisition fees are paid in cash that would otherwise be available to

Table of Contents

distribute to our stockholders. We believe that acquisition fees incurred by us negatively impact our operating performance during the period in which such investments are originated or acquired by reducing cash flow and therefore the potential distributions to our stockholders. However, in general, we earn origination fees for debt investments from our borrowers in an amount equal to the acquisition fees paid to our Advisor, and as a result, the impact of acquisition fees to our operating performance and cash flow would be minimal.

Acquisition fees and expenses paid to our Advisor and third parties in connection with the acquisition of equity investments are generally considered expenses and are included in the determination of net income (loss) and income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense), both of which are performance measures under U.S. GAAP. Such fees and expenses will not be reimbursed by our Advisor or its affiliates and third parties, and therefore if there are no further proceeds from the sale of shares of our common stock to fund future acquisition fees and expenses, such fees and expenses will need to be paid from either additional debt, operating earnings, cash flow or net proceeds from the sale of investments or properties. All paid and accrued acquisition fees and expenses will have negative effects on future distributions to stockholders and cash flow generated by us, unless earnings from operations or net sales proceeds from the disposition of other properties are generated to cover the purchase price of the property, these fees and expenses and other costs related to such property.

The origination and acquisition of debt investments and the corresponding acquisition fees paid to our Advisor (and any offsetting origination fees received from our borrowers) associated with such activity is a key operating feature of our business plan that results in generating income and cash flow in order to make distributions to our stockholders. Therefore, the exclusion for acquisition fees may be of limited value in calculating operating performance because acquisition fees affect our overall long-term operating performance and may be recurring in nature as part of net income (loss) and income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense) over our life.

Due to certain of the unique features of publicly-registered, non-traded REITs, the Investment Program Association, or the IPA, an industry trade group, standardized a performance measure known as MFFO and recommends the use of MFFO for such REITs. Management believes MFFO is a useful performance measure to evaluate our business and further believes it is important to disclose MFFO in order to be consistent with the IPA recommendation and other non-traded REITs. MFFO that adjusts for items such as acquisition fees would only be comparable to non-traded REITs that have completed the majority of their acquisition activity and have other similar operating characteristics as us. Neither the SEC nor any other regulatory body has approved the acceptability of the adjustments that we use to calculate MFFO. In the future, the SEC or another regulatory body may decide to standardize permitted adjustments across the non-listed REIT industry and we may need to adjust our calculation and characterization of MFFO.

MFFO is a metric used by management to evaluate our future operating performance once our organization and offering and acquisition and development stages are complete and is not intended to be used as a liquidity measure. Although management uses the MFFO metric to evaluate future operating performance, this metric excludes certain key operating items and other adjustments that may affect our overall operating performance. MFFO is not equivalent to net income (loss) as determined under U.S. GAAP. In addition, MFFO is not a useful measure in evaluating net asset value, or NAV, since an impairment is taken into account in determining NAV but not in determining MFFO.

We define MFFO in accordance with the concepts established by the IPA and adjust for certain items, such as accretion of a discount and amortization of a premium on borrowings and related deferred financing costs, as such adjustments are comparable to adjustments for debt investments and will be helpful in assessing our operating performance. We also adjust MFFO for the non-recurring impact of the non-cash effect of deferred income tax benefits or expenses, as applicable, as such items are not indicative of our operating performance. Similarly, we adjust for the non-cash effect of unrealized gains or losses on unconsolidated ventures. Our computation of MFFO may not be comparable to other REITs that do not calculate MFFO using the same method. MFFO is calculated using FFO. FFO, as defined by NAREIT, is a computation made by analysts and investors to measure a real estate company’s operating performance. The IPA’s definition of MFFO excludes from FFO the following items:

• acquisition fees and expenses;

• non-cash amounts related to straight-line rent and the amortization of above or below market and in-place intangible lease assets and liabilities (which are adjusted in order to reflect such payments from an accrual basis of accounting under U.S. GAAP to a cash basis of accounting);

• amortization of a premium and accretion of a discount on debt investments;

• non-recurring impairment of real estate-related investments that meet the specified criteria identified in the rules and regulations of the SEC;

• realized gains (losses) from the early extinguishment of debt;

Table of Contents

• realized gains (losses) on the extinguishment or sales of hedges, foreign exchange, securities and other derivative holdings except where the trading of such instruments is a fundamental attribute of our business;

• unrealized gains (losses) from fair value adjustments on real estate securities, including CMBS and other securities, interest rate swaps and other derivatives not deemed hedges and foreign exchange holdings;

• unrealized gains (losses) from the consolidation from, or deconsolidation to, equity accounting;

• adjustments related to contingent purchase price obligations; and

• adjustments for consolidated and unconsolidated partnerships and joint ventures calculated to reflect MFFO on the same basis as above.

Certain of the above adjustments are also made to reconcile net income (loss) to net cash provided by (used in) operating activities, such as for the amortization of a premium and accretion of a discount on debt and securities investments, amortization of fees, any unrealized gains (losses) on derivatives, securities or other investments, as well as other adjustments.

MFFO excludes non-recurring impairment of real estate-related investments. We assess the credit quality of our investments and adequacy of reserves/impairment on a quarterly basis, or more frequently as necessary. Significant judgment is required in this analysis. With respect to debt investments, we consider the estimated net recoverable value of the loan as well as other factors, including but not limited to the fair value of any collateral, the amount and the status of any senior debt, the prospects for the borrower and the competitive situation of the region where the borrower does business. Fair value is typically estimated based on discounting expected future cash flow of the underlying collateral taking into consideration the discount rate, capitalization rate, occupancy, creditworthiness of major tenants and many other factors. This requires significant judgment and because it is based on projections of future economic events, which are inherently subjective, the amount ultimately realized may differ materially from the carrying value as of the balance sheet date. If the estimated fair value of the underlying collateral for the debt investment is less than its net carrying value, a loan loss reserve is recorded with a corresponding charge to provision for loan losses. With respect to a real estate investment, a property’s value is considered impaired if a triggering event is identified and our estimate of the aggregate future undiscounted cash flow to be generated by the property is less than the carrying value of the property. The value of our investments may be impaired and their carrying values may not be recoverable due to our limited life. Investors should note that while impairment charges are excluded from the calculation of MFFO, investors are cautioned that due to the fact that impairments are based on estimated future undiscounted cash flow and the relatively limited term of a non-traded REIT’s anticipated operations, it could be difficult to recover any impairment charges through operational net revenues or cash flow prior to any liquidity event.

We believe that MFFO is a useful non-GAAP measure for non-traded REITs. It is helpful to management and stockholders in assessing our future operating performance once our organization and offering and acquisition and development stages are complete, because it eliminates from net income non-cash fair value adjustments on our real estate securities and acquisition fees and expenses that are incurred as part of our investment activities. However, MFFO may not be a useful measure of our operating performance or as a comparable measure to other typical non-traded REITs if we do not continue to operate in a similar manner to other non-traded REITs, including if we were to extend our acquisition and development stage or if we determined not to pursue an exit strategy.

However, MFFO does have certain limitations. For instance, the effect of any amortization or accretion on debt investments originated or acquired at a premium or discount, respectively, is not reported in MFFO. In addition, realized gains (losses) from acquisitions and dispositions and other adjustments listed above are not reported in MFFO, even though such realized gains (losses) and other adjustments could affect our operating performance and cash available for distribution. Stockholders should note that any cash gains generated from the sale of investments would generally be used to fund new investments. Any mark-to-market or fair value adjustments may be based on many factors, including current operational or individual property issues or general market or overall industry conditions.

We typically purchase CMBS at a premium or discount to par value, and in accordance with U.S. GAAP, record the amortization of premium/accretion of the discount to interest income, which we refer to as the “CMBS effective yield.” We believe that reporting the CMBS effective yield in MFFO provides better insight to the expected contractual cash flows and is more consistent with our review of operating performance.

Neither FFO nor MFFO is equivalent to net income (loss) or cash flow provided by operating activities determined in accordance with U.S. GAAP and should not be construed to be more relevant or accurate than the U.S. GAAP methodology in evaluating our operating performance. Neither FFO nor MFFO is necessarily indicative of cash flow available to fund our cash needs including our ability to make distributions to our stockholders. FFO and MFFO do not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or

Table of Contents

uncertainties. Furthermore, neither FFO nor MFFO should be considered as an alternative to net income (loss) as an indicator of our operating performance.

The following table presents a reconciliation of net income (loss) attributable to common stockholders to FFO and MFFO attributable to common stockholders (dollars in thousands):

	Years Ended December 31,
	2016			2015(1)			2014(1)
Funds from operations:
Net income (loss) attributable to NorthStar Real Estate Income Trust Inc. common stockholders	$	31,952		$	45,614		$	89,124
Adjustments:
Depreciation and amortization	31,227			25,982			6,427
Depreciation and amortization related to non-controlling interests	(2,893		)	(2,588		)	(864		)
FFO attributable to NorthStar Real Estate Income Trust, Inc. common stockholders	$	60,286		$	69,008		$	94,687
Modified funds from operations:
FFO attributable to NorthStar Real Estate Income Trust, Inc. common stockholders	$	60,286		$	69,008		$	94,687
Adjustments:
Amortization of premiums, discounts and fees on investments and borrowings, net	4,727			8,537			8,406
Amortization of capitalized above/below market leases	1,150			1,007			—
Acquisition fees and transaction costs on investments	4,408			1,344			5,309
Straight-line rental (income) loss	(1,690		)	(1,798		)	(199		)
Realized (gain) loss on investments and other	—			—			(397		)
Unrealized (gain) loss on investments and other	3,432			12,108			(11,764		)
Adjustments related to non-controlling interests	(133		)	190			(316		)
MFFO attributable to NorthStar Real Estate Income Trust, Inc. common stockholders	$	72,180		$	90,396		$	95,726

______________________________

(1) Prior periods have been adjusted to conform to current period presentations.

Distributions Declared and Paid

WeAs ~~generally pay distributions on a monthly basis based on daily record dates. Based on our estimated net asset value per share~~ of ~~$9.87, our annualized distribution amount represents an effective current yield of 8.1%. From~~ the ~~commencement~~date of ~~our~~this ~~operations on October 18~~report, ~~2010~~we ~~through~~have ~~December 31,~~not ~~2016,~~declared weor paid any distributions atto ~~an annualized distribution rate of $0.80 per share of~~ our ~~common stock~~beneficiaries. ~~Distributions~~ ~~are generally paid to stockholders on the first business day of the month following the month for which the distribution has accrued.~~

8325

Table of Contents

The following table presents distributions declared for the years ended December 31, 2016 and 2015 (dollars in thousands):

	Years Ended December 31,
	2016				2015
Distributions Declared(1)
Cash	$	53,408			$	51,826
DRP	43,337				43,842
Total	$	96,745			$	95,668
Sources of Distributions(1)
Funds from Operations(2)	$	60,286	62	%	$	69,008	72	%
Offering proceeds	36,459		38	%	26,660		28	%
Total	$	96,745	100	%	$	95,668	100	%
Cash Flow Provided by (Used in) Operations	$	60,836			$	84,995

_________________________________

(1) Represents distributions declared for such period, even though such distributions are actually paid to stockholders the month following such period.

(2) From inception through December 31, 2016, we declared distributions of $398.9 million, of which 77% was paid from FFO, 22% was paid from Offering proceeds and 1% was paid from distribution support proceeds. From inception through December 31, 2016, the difference between total distributions paid (including cash distributions and shares issued in connection with our DRP) and cash flow provided by operations was $70.6 million, of which $4.6 million related to shares purchased by an affiliate of our Sponsor (previously a subsidiary of NorthStar Realty), pursuant to our Distribution Support Agreement, which terminated in July 2013, and the remainder related to shares issued pursuant to our DRP.

Distributions in excess of our cash flow provided by operations were paid using Offering proceeds. Over the long-term, we expect that our distributions will be paid entirely from cash flow provided by operations. However, our operating performance cannot be accurately predicted and may deteriorate in the future due to numerous factors, including our ability to raise and invest capital at favorable yields, the financial performance of our investments in the current real estate and financial environment, the type and mix of our investments and accounting of our investments in accordance with U.S. GAAP. Future distributions declared and paid may exceed cash flow provided by operations.

As of March 10, 2017, our portfolio is generating a 11.7% current yield on invested equity before expenses and excluding uninvested cash. There is no assurance we will realize the expected returns on invested equity over the term of these investments. Our actual return on invested equity could vary significantly from our expectations.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

WeOur ~~are~~primary ~~primarily~~market ~~subject~~risks toare interest rate risk, credit risk, extension risk, and ~~credit~~real estate market risk directly through our assets held. These risks are dependent on various factors beyond our control, including monetary and fiscal policies, domestic and international economic conditions and political considerations. ~~Our market risk sensitive assets, liabilities and related derivative positions are held for investment and not for trading purposes.~~

Interest Rate Risk

WeInterest ~~may~~rate berisk ~~subject~~relates to ~~interest~~the ~~rate~~risk ~~changes~~that asfuture cash flow of a ~~result~~financial instrument will fluctuate because of ~~long-term~~changes ~~borrowings~~in ~~used~~market interest rates. Interest rate risk is highly sensitive to ~~acquire~~many ~~real~~factors, ~~estate~~including ~~equity~~governmental, ~~investments~~monetary and ~~may~~tax ~~also~~policies, bedomestic ~~exposed~~and tointernational ~~changes~~economic inand ~~net~~political ~~interest~~considerations ~~income~~and ofother ~~our~~factors ~~real~~beyond ~~estate~~our ~~debt~~control. Fluctuations ~~investments,~~in ~~which~~LIBOR ismay affect the ~~difference~~amount ~~between~~of interest we earn on the ~~income~~Junior ~~earned~~Participation ~~and~~due to the ~~interest~~floating ~~expense~~rate ~~incurred~~of ininterest ~~connection~~indexed ~~with~~to ~~our~~LIBOR ~~borrowings~~on ~~and~~the ~~derivatives~~underlying loan.

Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings, prepayment penalties and cash flows and to lower overall borrowing costs by borrowing primarily at fixed rates or variable rates with the lowest margins available and by evaluating hedging opportunities.

Our CRE debt and securities investments bear interest at either a floating or fixed-rate. The interest rate on our floating-rate assets is a fixed spread over an index such as LIBOR and typically reprices every 30 days based on LIBOR in effect at the time. Currently, most of our floating-rate CRE debt investments have a fixed minimum LIBOR floor. We will not benefit from an increase in LIBOR until it is in excess of the LIBOR floors. Given the frequent and periodic repricing of our floating-rate assets, changes in benchmark interest rates are unlikely to materially affect the value of our floating-rate portfolio. Changes in short-term rates will, however, affect income from our investments.

A change in interest rates could affect the value of our fixed-rate CRE debt and securities investments. For instance, an increase in interest rates would result in a higher required yield on investments, which would decrease the value on existing fixed-rate investments in order to adjust their yields to current market levels.

Table of Contents

Our general financing strategy has focused on the use of “match-funded” structures. This means that we seek to align the maturities of our liabilities with the maturities on our assets as closely as possible in order to manage the risks of being forced to refinance our liabilities prior to the maturities of our assets. In addition, we seek to match the interest rate on our assets with like-kind borrowings, so fixed-rate investments are financed with fixed-rate borrowings and floating-rate assets are financed with floating-rate borrowings, directly or indirectly, through the use of interest rate swaps, caps and other financial instruments or through a combination of these strategies. We are subject to interest rate risk because on certain investments, we maintain a net floating-rate asset position, and, therefore, our income will increase with increases in interest rates and decrease with declines in interest rates. As of December 31, 2016, 76.6% of our debt investments, including future funding commitments, were floating rate investments and 54.0% of our total borrowings were floating rate liabilities. Of the floating rate liabilities, 5.8% related to the use of our CMBS Credit Facilities. As of December 31, 2016, a hypothetical 100 basis point increase in interest rates (including the effect of the interest rate floor) would increase income by $4.8 million annually, net of interest expense.

Credit Spread Risk

The value of our fixed and floating-rate investments also changes with market credit spreads. This means that when market-demanded risk premium, or credit spread, increases, the value of our fixed and floating-rate assets decrease and vice versa. Fixed-rate assets are valued based on a market credit spread over the rate payable on fixed-rate U.S. Treasury of like maturity. This means that their value is dependent on the yield demanded on such assets by the market, based on their credit relative to U.S. Treasuries. The floating-rate CRE debt and securities investments are valued based on a market credit spread over the applicable LIBOR. Demand for a higher yield on investments results in higher or “wider” spread over the benchmark rate (usually the applicable U.S. Treasury yield) to value these assets. Under these conditions, the value of our portfolio should decrease. Conversely, if the spread used to value these assets were to decrease or “tighten,” the value of these assets should increase.

Credit Risk

~~Credit~~Investment ~~risk~~ in ~~our~~note ~~CRE~~receivables ~~debt~~is ~~and~~subject ~~securities investments relates~~ to ~~each~~a ~~individual~~high ~~borrower’s~~degree ~~ability~~of ~~to make required interest and principal payments on scheduled due dates. We seek to manage~~ credit risk through ~~our~~exposure ~~Advisor’s comprehensive credit analysis prior~~ to ~~making~~loss anfrom ~~investment,~~loan ~~actively monitoring our portfolio and the underlying credit quality, including subordination and diversification of our portfolio~~defaults. ~~Our~~The ~~analysis~~potential for default is ~~based~~subject onto a ~~broad~~wide ~~range~~variety of ~~real estate~~factors, ~~financial~~including, ~~economic~~but ~~and~~not ~~borrower-related~~limited ~~factors~~to, ~~which~~borrower wefinancial ~~believe~~condition, ~~are~~property ~~critical~~performance, toproperty ~~the~~management, ~~evaluation~~supply/demand offactors, ~~credit~~construction ~~risk~~trends, ~~inherent~~consumer inbehavior, aregional ~~transaction. For~~economies, ~~the~~interest ~~year ended December 31~~rates, ~~2016,~~the ~~two~~strength ~~CRE~~of ~~debt~~the ~~investments~~U.S. ~~each~~economy ~~contributed~~and ~~more~~other ~~than~~factors ~~10%~~beyond ofour ~~interest income~~control.

WeAll loans are subject to ~~the~~a ~~credit~~certain ~~risk~~probability of ~~the~~default. We ~~borrower~~are ~~when~~subject weto ~~make CRE debt and securities investments and~~ the credit risk of ~~our~~the ~~tenants~~Borrower inand ~~our~~undertook ~~real estate properties. We seek to undertake~~ a rigorous credit evaluation of ~~each~~the ~~borrower/tenant~~Borrower prior to making anour investment in the Junior Participation. This analysis ~~includes~~included an extensive due diligence investigation of the ~~borrowers/tenant~~Borrower’s creditworthiness and business as well as an assessment of the strategic importance of the underlying real estate to the ~~borrowers/tenant~~Borrower’s core business operations.

85We are also subject to the risk of the tenants in the Borrower’s properties underlying the Junior Participation. We have sought to undertake a rigorous credit evaluation of the tenants prior to our investment. This analysis included an extensive due diligence investigation of the tenants’ businesses, as well as an assessment of the strategic importance of the underlying real estate to the respective tenants’ core business operations.

Extension Risk

The weighted average life of assets is projected based on assumptions regarding the rate at which borrowers will prepay or extend their mortgages. If the Borrower exercises an extension option at a rate that deviates significantly from our projections, the life of the loan underlying the Junior Participation could extend beyond the expected maturity date of the loan, which would delay the liquidation of our assets.

Real Estate Market Risk

We are exposed to the risks generally associated with the commercial real estate market. The market values of commercial real estate are subject to volatility and may be affected adversely by a number of factors, including, but not limited to, national, regional and local economic conditions, local real estate conditions, changes or weaknesses in specific industry segments and other macroeconomic factors beyond our control. In addition, decreases in property values reduce the value of the collateral and the potential proceeds available to the Borrower to repay the underlying loan, which could also cause us to suffer losses.

Loan Portfolio Value

The Junior Participation represents an interest in a loan with a floating rate of interest and as such, the value is sensitive to changes in interest rates. We plan to hold the Junior Interest until maturity and do not expect to realize gains or losses as a result of movements in market interest rates.

Table of Contents

Item 8. Financial Statements and Supplementary Data

The consolidated financial statements of ~~NorthStar~~N1 ~~Real~~Liquidating ~~Estate Income~~ Trust, ~~Inc.~~ and the notes related to the foregoing consolidated financial statements, together with the independent registered public accounting firm’s report thereon are included in this Item 8.

Index to Consolidated Financial Statements

	Page
Report of Independent Registered Public Accounting Firm	8728
Consolidated Balance Sheets as of December 31, 2016 and 2015	88
Consolidated Statement of Net Assets in Liquidation	29
Consolidated Statements of Operations for the years ended December 31, 2016, 2015 and 2014	89
Consolidated Statement of Change in Net Assets in Liquidation	30
Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2016, 2015 and 2014	90
Notes to Consolidated Financial Statements	31
Consolidated Statements of Equity for the years ended December 31, 2016, 2015 and 2014	91
Consolidated Statements of Cash Flows for the years ended December 31, 2016, 2015 and 2014	92
Notes to Consolidated Financial Statements	94
Schedule III - Real Estate and Accumulated Depreciation as of December 31, 2016	128
Schedule IV - Mortgage Loans on Real Estate as of December 31, 2016	129

8627

Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of ~~Directors~~Trustees and ~~Stockholders~~Trust Beneficiaries

~~NorthStar~~of ~~Real~~N1 ~~Estate~~Liquidating ~~Income~~ Trust~~, Inc.~~

WeOpinion ~~have~~on ~~audited~~ the ~~accompanying~~Financial consolidated balance sheets of NorthStar Real Estate Income Trust, Inc. (a Maryland corporation) and subsidiaries (the “Company”) as of December 31, 2016 and 2015, and the related consolidated statements of operations, comprehensive income (loss), equity, and cash flows for each of the three years in the period ended December 31, 2016. Our audits of the basic consolidated financial statements included the financial statement schedules listed in the index appearing under Item 15(a)(2). These financial statements and financial statement schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements and financial statement schedules based on our audits.Statements

We ~~conducted~~have ~~our~~audited ~~audits~~the inaccompanying ~~accordance~~consolidated ~~with~~statement ~~the standards~~ of ~~the~~net ~~Public~~assets ~~Company~~in ~~Accounting~~liquidation ~~Oversight~~of ~~Board~~N1 ~~(United~~Liquidating ~~States). Those~~Trust ~~standards require that we plan~~ and ~~perform~~Subsidiary (the ~~audit~~“Trust”) toas ~~obtain~~of ~~reasonable~~December ~~assurance~~31, ~~about~~2018 ~~whether~~and the ~~financial~~related ~~statements~~consolidated ~~are~~statement ~~free~~ of ~~material~~changes ~~misstatement. We~~in ~~were~~net ~~not~~assets ~~engaged~~in toliquidation ~~perform~~for ~~an audit of~~ the ~~Company’s~~period ~~internal~~from ~~control~~January ~~over~~31, ~~financial~~2018 ~~reporting. Our~~(commencement ~~audits included consideration~~ of ~~internal~~liquidation) ~~control~~through ~~over~~December ~~financial~~31, ~~reporting~~2018, asand athe ~~basis~~related ~~for~~notes ~~designing~~(collectively ~~audit~~referred ~~procedures~~to ~~that~~as ~~are~~the ~~appropriate~~“financial instatements”). In ~~the~~our ~~circumstances~~opinion, ~~but not for~~ the ~~purpose~~financial ofstatements ~~expressing~~present anfairly, ~~opinion~~in onall ~~the~~material ~~effectiveness~~respects, of the ~~Company’s~~consolidated ~~internal control over~~ financial ~~reporting. Accordingly,~~position weof ~~express~~the noTrust ~~such~~as ~~opinion. An~~of ~~audit~~December ~~also includes examining~~31, ~~on a test basis~~2018, ~~evidence supporting the amounts~~ and ~~disclosures~~its changes in ~~the~~net ~~financial~~assets ~~statements,~~for ~~assessing~~ the ~~accounting~~period ~~principles~~from ~~used~~January ~~and significant estimates made by management~~31, as2018 ~~well~~(commencement asof ~~evaluating~~liquidation) ~~the~~through ~~overall~~December ~~financial~~31, ~~statement~~2018, ~~presentation. We~~in ~~believe~~conformity ~~that~~with ~~our~~accounting ~~audits~~principles ~~provide~~generally aaccepted ~~reasonable~~in ~~basis~~the ~~for~~United ~~our~~States ~~opinion~~of America.

InLiquidation ~~our~~Basis ~~opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position~~ of NorthStar Real Estate Income Trust, Inc. and subsidiaries as of December 31, 2016 and 2015, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2016 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the related financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all material respects, the information set forth therein.Accounting

/As described in Note 1 to the consolidated financial statements, the Board of Trustees approved a plan of liquidation. As a result, the Trust adopted the liquidation basis of accounting for the period beginning January 31, 2018. Accordingly, the carrying values of the Trust’s/ ~~GRANT~~assets ~~THORNTON~~are ~~LLP~~presented at estimated realizable values and liabilities are presented at estimated settlement amounts.

~~New~~Basis ~~York,~~for ~~New York~~ Opinion

~~March 17,~~These ~~2017~~financial statements are the responsibility of the Trust's management. Our responsibility is to express an opinion on the Trust's financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Trust in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

87We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Trust is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Trust's internal control over financial reporting. Accordingly, we express no such opinion.

Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.

/s/ Marcum LLP

We have served as the Trust’s auditor beginning in 2019.

Philadelphia, Pennsylvania

April 1, 2019

Table of Contents

~~NORTHSTAR~~N1 ~~REAL~~LIQUIDATING ~~ESTATE INCOME~~ TRUST, ~~INC.~~ AND ~~SUBSIDIARIES~~SUBSIDIARY

CONSOLIDATED ~~BALANCE~~STATEMENT ~~SHEETS~~OF NET ASSETS IN LIQUIDATION

(~~Dollars~~ in Thousands~~, Except Per Share Data~~)

	December 31,
	December 31, 2018
	2016			2015
Assets
Assets
Cash	$	4,462
Cash and cash equivalents	$	153,039		$	127,890
Investment in Note Receivable, net	57,042
Restricted cash	74,195			75,074
Interest receivable	759
Real estate debt investments, net	745,323			997,836
Total assets	$	62,263
Operating real estate, net	488,839			365,327
Liabilities
Investments in unconsolidated ventures (refer to Note 5)	90,579			157,843
Accounts payable and accrued expenses	$	3,053
Real estate securities, available for sale	93,975			83,622
Accrued liquidation costs	40
Receivables, net	13,956			48,545
Due to related party	3,735
Deferred costs and other assets, net	56,370			37,323
Total liabilities	$	6,828
Loan collateral receivable, related party	52,204			54,056
Commitments and contingencies
Total assets(1)	$	1,768,480		$	1,947,516
Net assets in liquidation	$	55,435
Liabilities
Securitization bonds payable, net	$	39,762		$	185,314
Mortgage notes payable, net	393,410			316,402
Credit facilities	249,156			318,000
Accounts payable and accrued expenses (refer to Note 8)	7,930			11,238
Escrow deposits payable	58,453			61,881
Distribution payable	8,192			8,205
Other liabilities	19,191			14,465
Loan collateral payable, net, related party (refer to Note 8)	23,261			—
Total liabilities(1)	799,355			915,505
Commitments and contingencies
Equity
NorthStar Real Estate Income Trust, Inc. Stockholders’ Equity
Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued and outstanding as of December 31, 2016 and December 31, 2015	—			—
Common stock, $0.01 par value, 400,000,000 shares authorized, 120,903,352 and 120,757,888 shares issued and outstanding as of December 31, 2016 and 2015, respectively	1,209			1,207
Additional paid-in capital	1,080,434			1,078,154
Retained earnings (accumulated deficit)	(151,731		)	(86,938		)
Accumulated other comprehensive income (loss)	20,175			21,901
Total NorthStar Real Estate Income Trust, Inc. stockholders’ equity	950,087			1,014,324
Non-controlling interests	19,038			17,687
Total equity	969,125			1,032,011
Total liabilities and equity	$	1,768,480		$	1,947,516

~~_________________________________________________________________________~~See accompanying notes to consolidated financial statements.

(1) Represents the consolidated assets and liabilities of NorthStar Real Estate Income Trust Operating Partnership, LP (the “Operating Partnership”). The Operating Partnership is a consolidated variable interest entity (“VIE”), of which the Company is the sole general partner and owns approximately 99.98%. As of December 31, 2016, the assets and liabilities of the Operating Partnership include $403.0 million and $341.0 million of assets and liabilities, respectively, of certain VIEs that are consolidated by the Operating Partnership. Refer to Note 2, “Summary of Significant Accounting Policies”.29

Refer to accompanying notes to consolidated financial statements.

Table of Contents

~~NORTHSTAR~~N1 ~~REAL~~LIQUIDATING ~~ESTATE INCOME~~ TRUST, ~~INC.~~ AND ~~SUBSIDIARIES~~SUBSIDIARY

CONSOLIDATED ~~STATEMENTS~~STATEMENT OF ~~OPERATIONS~~CHANGE IN NET ASSETS IN LIQUIDATION

(~~Dollars~~ in Thousands~~, Except Per Share Data~~)

		Years Ended December 31,
	For the Period from January 31, 2018 to December 31, 2018(1)
		2016			2015			2014
Net assets in liquidation, at beginning of period	$	93,401
Net interest income
Change in assets and liabilities:
Interest income		$	77,657		$	96,471		$	102,697
Provision for loan losses	(29,610		)
Interest expense		16,674			21,339			21,100
Accrued interest receivable	(8,199		)
Net interest income		60,983			75,132			81,597
Accounts payable and accrued expenses	(2,300		)
Property and other revenues
Due to related party	(2,319		)
Rental and other income		78,602			60,394			29,342
Net change in assets and liabilities	(42,428		)
Total property and other revenues		78,602			60,394			29,342
Change in cash	4,462
Expenses
Change in net assets in liquidation	(37,966		)
Asset management and other fees, related party		23,765			23,965			24,676
Net assets in liquidation, at end of period	$	55,435
Mortgage notes interest expense		17,519			14,832			7,763
Transaction costs		1,978			1,344			2,777
Property operating expenses		36,950			31,135			15,433
General and administrative expenses		14,503			15,475			13,265
Depreciation and amortization		31,227			25,982			6,427
Total expenses		125,942			112,733			70,341
Other income (loss)
Realized gain (loss) on investments and other		—			—			397
Unrealized gain (loss) on investments		(3,432		)	(12,108		)	11,764
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense)		10,211			10,685			52,759
Equity in earnings (losses) of unconsolidated ventures		24,963			36,017			41,679
Income tax benefit (expense)		(2,967		)	(1,111		)	(5,485		)
Net income (loss)		32,207			45,591			88,953
Net (income) loss attributable to non-controlling interests		(255		)	23			171
Net income (loss) attributable to NorthStar Real Estate Income Trust, Inc. common stockholders		$	31,952		$	45,614		$	89,124
Net income (loss) per share of common stock, basic/diluted		$	0.26		$	0.38		$	0.77
Weighted average number of shares of common stock outstanding, basic/diluted		120,946,177			119,321,920			116,121,313

~~Refer to accompanying notes to consolidated financial statements.~~______________

89(1) In accordance with the provisions of the combination agreement, net assets were contributed by NorthStar Real Estate Income Trust, Inc. on January 31, 2018.

See accompanying notes to consolidated financial statements.

Table of Contents

~~NORTHSTAR~~N1 ~~REAL~~LIQUIDATING ~~ESTATE INCOME~~ TRUST~~, INC.~~ AND ~~SUBSIDIARIES~~SUBSIDIARY

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Dollars in Thousands)

	Years Ended December 31,
	2016			2015			2014
Net income (loss)	$	32,207		$	45,591		$	88,953
Other comprehensive income (loss):
Unrealized gain (loss) on real estate securities, available for sale	(1,726		)	(6,513		)	15,370
Total other comprehensive income (loss)	(1,726		)	(6,513		)	15,370
Comprehensive income (loss)	30,481			39,078			104,323
Comprehensive (income) loss attributable to non-controlling interests	(255		)	23			171
Comprehensive income (loss) attributable to NorthStar Real Estate Income Trust, Inc. common stockholders	$	30,226		$	39,101		$	104,494

Refer to accompanying notes to consolidated financial statements.

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EQUITY

(Dollars and Shares in Thousands)

	Common Stock					AdditionalPaid-inCapital			RetainedEarnings(AccumulatedDeficit)			AccumulatedOtherComprehensiveIncome(Loss)			TotalCompany’sStockholders’Equity			Non-controllingInterests			TotalEquity
	Shares		Amount
Balance as of December 31, 2013	114,536		$	1,145		$	1,019,348		$	(32,886	)	$	13,044		$	1,000,651		$	4,574		$	1,005,225
Non-controlling interests - contributions	—		—			—			—			—			—			15,727			15,727
Non-controlling interests - distributions	—		—			—			—			—			—			(773		)	(773		)
Proceeds from distribution reinvestment plan	4,493		45			42,614			—			—			42,659			—			42,659
Shares redeemed for cash	(1,193	)	(12		)	(11,456		)	—			—			(11,468		)	—			(11,468		)
Issuance and amortization of equity-based compensation	11		—			126			—			—			126			—			126
Other comprehensive income (loss)	—		—			—			—			15,370			15,370			—			15,370
Distributions declared	—		—			—			(93,122		)	—			(93,122		)	—			(93,122		)
Net income (loss)	—		—			—			89,124			—			89,124			(171		)	88,953
Balance as of December 31, 2014	117,847		$	1,178		$	1,050,632		$	(36,884	)	$	28,414		$	1,043,340		$	19,357		$	1,062,697
Non-controlling interests - contributions	—		—			—			—			—			—			268			268
Non-controlling interests - distributions	—		—			—			—			—			—			(1,915		)	(1,915		)
Proceeds from distribution reinvestment plan	4,599		46			43,737			—			—			43,783			—			43,783
Shares redeemed for cash	(1,710	)	(17		)	(16,447		)	—			—			(16,464		)	—			(16,464		)
Issuance and amortization of equity-based compensation	22		—			232			—			—			232			—			232
Other comprehensive income (loss)	—		—			—			—			(6,513		)	(6,513		)	—			(6,513		)
Distributions declared	—		—			—			(95,668		)	—			(95,668		)	—			(95,668		)
Net income (loss)	—		—			—			45,614			—			45,614			(23		)	45,591
Balance as of December 31, 2015	120,758		$	1,207		$	1,078,154		$	(86,938	)	$	21,901		$	1,014,324		$	17,687		$	1,032,011
Non-controlling interests - contributions	—		—			—			—			—			—			4,473			4,473
Non-controlling interests - distributions	—		—			—			—			—			—			(3,377		)	(3,377		)
Proceeds from distribution reinvestment plan	4,467		45			43,501			—			—			43,546			—			43,546
Shares redeemed for cash	(4,349	)	(43		)	(41,412		)	—			—			(41,455		)	—			(41,455		)
Issuance and amortization of equity-based compensation	27		—			191			—			—			191			—			191
Other comprehensive income (loss)	—		—			—			—			(1,726		)	(1,726		)	—			(1,726		)
Distributions declared	—		—			—			(96,745		)	—			(96,745		)	—			(96,745		)
Net income (loss)	—		—			—			31,952			—			31,952			255			32,207
Balance as of December 31, 2016	120,903		$	1,209		$	1,080,434		$	(151,731	)	$	20,175		$	950,087		$	19,038		$	969,125

Refer to accompanying notes to consolidated financial statements.

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands)

	Years Ended December 31,
	2016			2015			2014
Cash flows from operating activities:
Net income (loss)	$	32,207		$	45,591		$	88,953
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Equity in (earnings) losses of unconsolidated ventures	(24,963		)	(36,017		)	(41,679		)
Depreciation and amortization	31,227			25,982			6,427
Straight-line rental income	(1,690		)	(1,798		)	(199		)
Amortization of capitalized above/below market leases	1,150			1,007			—
Amortization of premium/accretion of discount and fees on investments and borrowings, net	(861		)	3,577			2,894
Amortization of deferred financing costs	3,089			3,944			4,261
Interest accretion on investments	(6,408		)	(6,505		)	(1,318		)
Distributions of cumulative earnings from unconsolidated ventures (refer to Note 5)	24,963			31,690			36,194
Realized (gain) loss on investments and other	—			—			(397		)
Unrealized (gain) loss on investments and other	3,432			12,108			(11,764		)
Amortization of equity-based compensation	191			232			126
Deferred income tax expense	(2,086		)	(1,485		)	4,020
Changes in assets and liabilities:
Restricted cash	(2,948		)	8,165			(2,764		)
Receivables, net	4,536			58			4,374
Deferred costs and other assets	(552		)	(1,894		)	(490		)
Due to related party	66			—			(3,076		)
Accounts payable and accrued expenses	(1,291		)	(47		)	5,630
Other liabilities	774			387			2,200
Net cash provided by (used in) operating activities	60,836			84,995			93,392
Cash flows from investing activities:
Origination of real estate debt investments, net	(151,837		)	(61,639		)	(490,467		)
Repayment on real estate debt investments	372,208			287,084			251,631
Proceeds from sale of real estate debt investments	—			—			17,325
Repayment on loan collateral receivable, related party	1,852			23,846			1,193
Acquisition of operating real estate	(103,384		)	—			(247,625		)
Improvements of operating real estate	(5,649		)	(8,700		)	(7,818		)
Investments in unconsolidated ventures (refer to Note 5)	(55,398		)	(10,035		)	(52,885		)
Proceeds from sale of unconsolidated ventures	59,760			—			4,008
Distributions in excess of cumulative earnings from unconsolidated ventures (refer to Note 5)	63,717			38,107			30,344
Acquisition of real estate securities, available for sale	(20,657		)	(10,818		)	—
Repayment of real estate securities, available for sale	11,075			806			—
Change in restricted cash	2,244			(920		)	(9,793		)
Net cash provided by (used in) investing activities	173,931			257,731			(504,087		)
Cash flows from financing activities:
Proceeds from distribution reinvestment plan	43,546			43,783			42,659
Shares redeemed for cash	(41,455		)	(16,464		)	(11,468		)
Distributions paid on common stock	(96,758		)	(95,470		)	(92,896		)
Borrowings from mortgage notes	78,952			—			186,550
Repayment of mortgage notes	(204		)	(198		)	(121		)
Borrowings from loan collateral payable, net, related party	24,933			—			—
Borrowings from credit facilities	115,768			55,148			257,798
Repayment of credit facilities	(184,612		)	(6,630		)	(16,638		)
Change in restricted cash	—			—			41,801
Repayment of securitization bonds	(146,049		)	(228,073		)	(93,475		)
Payment of deferred financing costs	(4,835		)	(1,040		)	(2,309		)
Contributions from non-controlling interests	4,473			268			15,727
Distributions to non-controlling interests	(3,377		)	(1,915		)	(773		)
Net cash provided by (used in) financing activities	(209,618		)	(250,591		)	326,855
Net increase (decrease) in cash and cash equivalents	25,149			92,135			(83,840		)
Cash and cash equivalents - beginning of period	127,890			35,755			119,595
Cash and cash equivalents - end of period	$	153,039		$	127,890		$	35,755

Refer to accompanying notes to consolidated financial statements.

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Dollars in Thousands)

	Years Ended December 31,
	2016		2015		2014
Supplemental disclosure of cash flow information:
Cash paid for interest	$	31,208	$	31,755	$	24,148
Cash paid for income taxes	4,307		4,028		3,142
Supplemental disclosure of non-cash investing and financing activities:
Escrow deposits payable related to real estate debt investments	$	3,428	$	42,444	$	68,298
Distribution payable	8,192		8,205		8,007
Non-cash related to PE Investments (refer to Note 5)	3,270		2,169		2,990
CRE debt investment payoff due from servicer	—		31,750		—
Acquisition of operating real estate / assumption of mortgage notes payable	—		—		29,133
Acquisition of operating real estate / reduction of CRE debt investment(1)	67,493		—		—
Transfer of CRE debt investments / loan collateral payable, net, related party	23,729		—		—
Accrued capital expenditures	—		1,335		—
Reclassification of deferred financing costs to securitization bonds payable	—		389		2,729
Reclassification of deferred financing costs to mortgage notes payable	—		1,950		2,149
Reclassification related to measurement-period adjustment (refer to Note 4)	33,612		—		—

______________________________________________________________

(1) Non-cash activity in 2016 occurred primarily in connection with taking title to collateral.

Refer to accompanying notes to consolidated financial statements.

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ~~Business~~Description ~~and~~of ~~Organization~~Business

~~NorthStar~~N1 ~~Real~~Liquidating ~~Estate Income~~ Trust, ~~Inc.~~ (~~the~~together ~~“Company”)~~with ~~was~~its ~~formed~~consolidated ~~to originate~~subsidiary, ~~acquire~~the ~~and asset manage a diversified portfolio of commercial real estate (~~“~~CRE~~Trust”) ~~debt,~~was ~~select~~formed ~~equity~~on ~~and~~January ~~securities investments~~5, ~~predominantly~~2018 inas ~~the~~a ~~United~~statutory ~~States. The~~trust ~~Company~~under ~~may~~Maryland ~~also~~law ~~invest~~to inhold ~~CRE~~and ~~investments~~liquidate ~~internationally. CRE~~a ~~debt investments include~~ first mortgage ~~loans,~~loan ~~subordinate~~(the ~~mortgage~~“Loan”) ~~and~~previously ~~mezzanine~~held ~~loans~~by ~~and~~NorthStar ~~participations in such loans and preferred equity interests.~~ Real ~~estate~~Estate ~~equity~~Income ~~investments include the Company’s direct ownership in properties~~Trust, ~~which~~Inc. ~~may be structurally senior to a third-party partner’s equity, as well as indirect interests in real estate through real estate private equity funds~~ (“PENorthStar ~~Investments~~I”)~~. CRE~~, ~~securities~~which ~~primarily~~was ~~consist~~excluded offrom ~~commercial~~the ~~mortgage-backed~~combination ~~securities~~ (the “~~CMBS~~Combination”) ~~and~~of ~~may~~substantially inall of the ~~future~~assets ~~include~~of ~~unsecured~~NorthStar ~~real~~I, ~~estate~~NorthStar ~~investment~~Real ~~trust~~Estate ~~(“REIT”)~~Income ~~debt~~II, ~~collateralized~~Inc. ~~debt obligation~~ (“~~CDO~~NorthStar II”) ~~notes~~ and ~~other securities. In addition, the Company may own investments through joint ventures. The Company was formed in January 2009 as~~ a ~~Maryland~~select ~~corporation~~portfolio ~~and~~of ~~commenced~~assets ~~operations~~of inColony ~~October~~Capital, ~~2010~~Inc. ~~The~~ ~~Company elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended~~ (~~the~~ “~~Internal Revenue Code~~CLNY”), ~~commencing~~to ~~with~~create ~~the~~Colony ~~taxable~~Credit ~~year~~Real ~~ended December 31~~Estate, ~~2010~~Inc. ~~The~~, ~~Company conducts its operations so as to continue to qualify as~~ a ~~REIT~~publicly-traded ~~for~~real ~~U.S.~~estate ~~federal~~investment ~~income~~trust ~~tax purposes~~(“CLNC”).

~~The~~On ~~Company is externally managed and has no employees. Prior to~~ January 1131, ~~2017,~~2018 ~~the~~(commencement ~~Company~~of ~~was~~liquidation), ~~managed~~in byaccordance anwith ~~affiliate~~the provisions of ~~NorthStar~~the ~~Asset~~combination ~~Management~~agreement ~~Group Inc.~~ (~~NYSE:~~the ~~NSAM) (~~“~~NSAM~~Combination Agreement”)~~. Effective~~, ~~January~~NorthStar 10I, ~~2017,~~through ~~NSAM~~a ~~completed~~subsidiary, ~~its~~transferred ~~previously~~the ~~announced~~Loan ~~merger~~to ~~with~~N1 ~~Colony~~Hendon ~~Capital~~Holdings, ~~Inc. (“Colony”)~~LLC, ~~NorthStar~~a ~~Realty~~Delaware ~~Finance~~limited ~~Corp.~~liability ~~(“NorthStar~~company ~~Realty”), and Colony NorthStar, Inc.~~ (the “~~Colony~~Liquidating ~~NorthStar~~Company”), ain ~~wholly-owned~~exchange ~~subsidiary~~for all of ~~NSAM, which~~ the ~~Company~~common ~~refers~~equity tointerests asin the ~~mergers,~~Liquidating ~~with~~Company. Following ~~Colony~~such ~~NorthStar~~transfer, ~~surviving~~ the ~~mergers~~Liquidating ~~and~~Company ~~succeeding~~entered ~~NSAM~~into asa ~~the~~participation ~~Company’s~~agreement ~~sponsor~~ (the “~~Sponsor~~Participation Agreement”)~~. As~~ awith ~~result~~CFI ofHendon ~~the~~Holdings, ~~mergers~~LLC, ~~the~~a ~~Sponsor~~Delaware ~~became~~limited anliability ~~internally-managed~~company ~~equity~~and ~~REIT~~subsidiary of CLNY (“CFI Holdings”), ~~with~~pursuant ato ~~diversified~~which ~~real~~CFI ~~estate~~Holdings ~~and~~purchased ~~investment~~from ~~management~~the ~~platform~~Liquidating ~~and~~Company ~~publicly-traded~~a on$65.0 ~~the~~million ~~NYSE~~senior ~~under~~participation interest in the ~~ticker~~Loan ~~symbol~~(the “~~CLNS”. In~~Senior ~~addition~~Participation”), ~~following~~and the ~~mergers,~~Liquidating ~~NSAM~~Company ~~J-NSI~~retained ~~Ltd,~~a an$85.15 ~~affiliate~~million ofjunior ~~NSAM~~participation interest in the Loan (the “~~Advisor~~Junior Participation”),. ~~became~~NorthStar aI ~~subsidiary~~subsequently transferred all of ~~Colony~~its ~~NorthStar. The~~ownership ~~Advisor~~interests ~~manages~~in the Liquidating Company’s ~~day-~~to~~-day~~ ~~operations~~the ~~pursuant~~Trust toin anexchange ~~advisory~~for ~~agreement. The~~100% ~~mergers~~of ~~had~~the noTrust’s ~~material~~outstanding ~~impact~~units, onwhich ~~the~~NorthStar ~~Company’s~~I ~~operations~~then distributed in a special dividend to its stockholders.

The ~~Sponsor~~Trust ~~and~~holds ~~its~~the ~~affiliates~~Junior ~~also~~Participation ~~provide~~through ~~asset~~its ~~management~~ownership ~~and~~of ~~other~~100% ~~services~~of tothe ~~NorthStar~~membership ~~Realty~~interest ~~Europe~~in ~~Corp.~~the ~~(NYSE:~~Liquidating ~~NRE)~~Company, ~~other~~which ~~sponsored~~directly ~~public~~holds ~~retail-focused companies, private funds and any other companies~~ the ~~Sponsor~~Loan. ~~and~~The ~~its~~Trust ~~affiliates~~acts ~~may~~as ~~manage in~~ the ~~future~~managing ~~(collectively~~member ~~the~~of ~~“Managed Companies”), both in~~ the ~~United~~Liquidating ~~States and internationally~~Company.

~~Previously,~~The the Company was managed by an affiliate of NorthStar Realty, until June 30, 2014 when it spun-off its asset management business into NSAM. Concurrent with the spin-off, the Advisor agreed to manage the Company’s day-to-day operations on terms substantially similar to those set forth in the Company’s prior advisory agreement with NS Real Estate Income Trust ~~Advisor,~~currently ~~LLC~~operates ~~(the~~as ~~“Prior~~one ~~Advisor”). References~~reportable tosegment ~~the~~comprised ~~Prior Advisor herein refer to the services performed by and fees paid and accrued to the Prior Advisor during the period prior to June 30, 2014. The spin-off~~ of ~~NorthStar~~a ~~Realty’s~~mortgage ~~asset management business had no impact on the Company’s operations~~loan.

~~Substantially all the Company’s business is conducted through NorthStar Real Estate Income Trust Operating Partnership, LP (the “Operating Partnership”)~~2. ~~The~~ ~~Company~~Plan ~~is the sole general partner and a limited partner~~ of the Operating Partnership. The other limited partners of the Operating Partnership are the Prior Advisor and NorthStar OP Holdings, LLC (the “Special Unit Holder”), each an affiliate of the Sponsor. The Prior Advisor invested $1,000 in the Operating Partnership in exchange for common units and the Special Unit Holder invested $1,000 in the Operating Partnership and was issued a separate class of limited partnership units (the “Special Units”), which are collectively recorded as non-controlling interests on the consolidated balance sheets as of December 31, 2016 and December 31, 2015. As the Company accepted subscriptions for shares in its continuous, public offering which closed in July 2013, it contributed substantially all of the net proceeds to the Operating Partnership as a capital contribution. As of December 31, 2016, the Company’s limited partnership interest in the Operating Partnership was 99.98%. Liquidation

~~The~~As ~~Company’s~~of ~~charter~~the ~~authorizes~~date of this report, the ~~issuance~~Junior ofParticipation upis scheduled to ~~400,000,000~~mature ~~shares~~on ofDecember ~~common~~9, ~~stock~~2020, with athree, ~~par~~one-year ~~value~~extension ofoptions ~~$0.01~~at ~~per~~the ~~share~~borrower’s ~~and~~option upsubject to ~~50,000,000~~satisfying ~~shares~~certain ofconditions. ~~preferred~~The ~~stock~~Trust ~~with~~does anot ~~par~~currently ~~value~~anticipate ofselling ~~$0.01~~the ~~per~~Junior ~~share. The~~Participation ~~board~~at ofany ~~directors~~time ofprior to the ~~Company~~final ismaturity ~~authorized~~date. toAs ~~amend~~a ~~its charter~~result, ~~without~~ the ~~approval~~Trust ofdoes ~~the~~not ~~stockholders,~~anticipate tocompleting ~~increase~~a ~~the~~liquidation ~~aggregate~~of ~~number~~its ofassets, ~~authorized~~including ~~shares~~the ofJunior ~~capital~~Participation, ~~stock~~prior orto the ~~number~~final ofmaturity ~~shares~~date. ofHowever, ~~any~~the ~~class~~Trust orcan ~~series~~provide no assurance that ~~the~~it ~~Company~~will ~~has~~be ~~authority~~able to ~~issue~~accomplish a liquidation on this anticipated timeframe.

The Company initially registered to offer up to 100,000,000 shares pursuant to its primary offering to the public (the “Primary Offering”) and up to 10,526,315 shares pursuant to its distribution reinvestment plan (the “DRP”), which are herein collectively referred to as the Offering3. In ~~April~~Summary ~~2013, the board~~ of ~~directors~~Significant ofAccounting the Company authorized the reallocation of shares available under the DRP to the Primary Offering. The Primary Offering (including 7.6 million shares reallocated from the DRP, the “Total Primary Offering”) was completed on July 1, 2013 and all of the shares initially registered for the Offering were issued. As a Policies

94Basis of Presentation

The accompanying consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and pursuant to the rules and regulations of the SEC. In the opinion of management, the accompanying consolidated financial statements contain all adjustments and eliminations, consisting only of normal recurring adjustments necessary for a fair presentation in conformity with GAAP. These consolidated financial statements have been presented in accordance with Accounting Standards Codification (“ASC”) Subtopic 205-30, “Liquidation Basis of Accounting,” as amended by Accounting Standards Update (“ASU”) No. 2013-07, “Presentation of Financial Statements (Topic 205), Liquidation Basis of Accounting.”

Basis of Consolidation

The consolidated financial statements include the accounts of the Trust and its consolidated subsidiary. All material intercompany accounts and transactions have been eliminated.

Use of Estimates

GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements. Actual results could differ from these estimates. Estimates and assumptions are reviewed periodically, and the effects of revisions are reflected in the period they are determined to be necessary.

Liquidation Basis of Accounting

Under the liquidation basis of accounting, all assets are adjusted to the estimated fair value (on an undiscounted basis), and liabilities, including estimated costs associated with implementing the Trust’s plan of liquidation, are measured in accordance with U.S. GAAP that otherwise applied to those liabilities. The measurement of the Junior Participation is based on cash flow projections of principal expected to be collected, which includes consideration of operating results of the underlying collateral. Actual amounts

Table of Contents

~~NORTHSTAR~~N1 ~~REAL~~LIQUIDATING ~~ESTATE INCOME~~ TRUST, ~~INC.~~ AND ~~SUBSIDIARIES~~SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

~~result~~realized offor anthe ~~additional~~asset ~~registration~~may ~~statement~~differ tomaterially ~~offer~~from upthe toamounts 10estimated.0 ~~million~~Estimated ~~shares~~future ~~pursuant~~cash flows from operations are made based on the anticipated liquidation date of the asset. Due to the ~~DRP~~uncertainty in the timing of the liquidation date and the cash flows therefrom, operations may differ materially from amounts estimated. These estimated amounts are presented in the ~~Company~~accompanying ~~continues~~consolidated tostatement ~~offer~~of ~~DRP~~net ~~shares~~assets ~~beyond~~in liquidation included in the ~~Total~~consolidated ~~Primary~~financial ~~Offering~~statements. The net assets represent the estimated liquidation value of all of the Trust’s assets available to its beneficiaries upon liquidation. The actual settlement amounts realized for assets and settlement of liabilities may differ materially, perhaps in adverse ways, from the amounts estimated.

The Company raised total gross proceeds of $1.1 billion in the Offering. In addition, from the close of the Primary Offering through March 10, 2017, the Company has raised an additional $0.2 billion in gross proceeds pursuant to the DRP.Cash

2The Trust maintains its cash in one financial institution and at times these balances exceed federally insurable limits. ~~Summary~~As of ~~Significant~~December ~~Accounting~~31, ~~Policies~~2018, the cash balance was $4.5 million.

~~Basis~~Impairment ofand ~~Accounting~~Allowance for Loan Losses

~~The~~On ~~accompanying~~a ~~consolidated~~periodic basis, the Trust analyzes the extent and effect of any credit migration from underwriting and the initial investment review associated with the performance of its loan investment and/or value of its underlying collateral, financial ~~statements~~and operating capability of the borrower or sponsor, as well as amount and ~~related~~status ~~notes~~of any senior loan. Specifically, operating results of collateral properties and any cash reserves are analyzed and used to assess whether cash from operations are sufficient to cover debt service requirements currently and into the ~~Company~~future, ~~have~~as ~~been~~well ~~prepared~~as inability ~~accordance~~of ~~with~~the ~~accounting~~borrower ~~principles~~to ~~generally~~refinance ~~accepted~~the inloan, liquidation value of collateral properties, and financial wherewithal of any loan guarantors, and the ~~United~~borrower’s ~~States~~competency ~~(“U~~in managing and operating the collateral properties.S. ~~GAAP”)~~Such analysis is performed at least quarterly, or more often as needed when impairment indicators are present.

~~Principles~~A loan is considered to be impaired when it is probable that the Trust will not be able to collect all amounts due in accordance with contractual terms of ~~Consolidation~~the loan, including consideration of underlying collateral value. Allowance for loan losses represents any change in estimated cash flow projections (undiscounted) of principal expected to be collected. During the period from January 31, 2018 to December 31, 2018, the Trust recorded $29.6 million of provision for loan loss. See Note 4, “Investment in Note Receivable” for further detail.

~~The~~Accrued ~~consolidated~~Liquidation financial statements include the accounts of the Company, the Operating Partnership and their consolidated subsidiaries. The Company consolidates variable interest entities (“VIEs”), if any, where the Company is the primary beneficiary and voting interest entities which are generally majority owned or otherwise controlled by the Company. All significant intercompany balances are eliminated in consolidation. Costs

~~Variable~~The ~~Interest~~Trust ~~Entities~~accrues for certain estimated liquidation costs to the extent they are reasonably determinable. These costs primarily include third party legal fees.

A VIE is an entity that lacks one or more of the characteristics of a voting interest entity. A VIE is defined as an entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. The determination of whether an entity is a VIE includes both a qualitative and quantitative analysis. The Company bases its qualitative analysis on its review of the design of the entity, its organizational structure including decision-making ability and relevant financial agreements and the quantitative analysis on the forecasted cash flow of the entity. The Company reassesses its initial evaluation of an entity as a VIE upon the occurrence of certain reconsideration events.

A VIE must be consolidated only by its primary beneficiary, which is defined as the party who, along with its affiliates and agents has both the: (i) power to direct the activities that most significantly impact the VIE’s economic performance; and (ii) obligation to absorb the losses of the VIE or the right to receive the benefits from the VIE, which could be significant to the VIE. The Company determines whether it is the primary beneficiary of a VIE by considering qualitative and quantitative factors, including, but not limited to: which activities most significantly impact the VIE’s economic performance and which party controls such activities; the amount and characteristics of its investment; the obligation or likelihood for the Company or other interests to provide financial support; consideration of the VIE’s purpose and design, including the risks the VIE was designed to create and pass through to its variable interest holders and the similarity with and significance to the business activities of the Company and the other interests. The Company reassesses its determination of whether it is the primary beneficiary of a VIE each reporting period. Significant judgments related to these determinations include estimates about the current and future fair value and performance of investments held by these VIEs and general market conditions.

The Company evaluates its investments and financings, including investments in unconsolidated ventures and securitization financing transactions, if any, to determine whether each investment or financing is a VIE. The Company analyzes new investments and financings, as well as reconsideration events for existing investments and financings, which vary depending on type of investment or financing.

The Company adopted the new consolidation guidance (refer to Recent Accounting Pronouncements) on January 1, 2016, which resulted in the identification of several VIEs. Prior to the adoption of the standard, these entities were consolidated under the voting interest model. The most significant consolidated VIEs are the Operating Partnership and certain properties that have non-controlling interests. These entities are VIEs because the non-controlling interests do not have substantive kick-out or participating rights. The Company consolidates these entities because it controls all significant business activities.

The Operating Partnership consolidates certain properties that have non-controlling interests. Included in operating real estate, net on the Company’s consolidated balance sheet as of December 31, 2016 is $354.3 million related to such consolidated VIEs. Included in mortgage notes payable, net on the Company’s consolidated balance sheet as of December 31, 2016 is $324.4 million collateralized by the real estate assets of the related consolidated VIEs.

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

As of December 31, 2016, the Company identified unconsolidated VIEs related to its securities investments, PE investments and CRE debt investments. Assets of each of the VIEs may only be used to settle obligations of the respective VIE. Creditors of each of the VIEs have no recourse to the general credit of the Company.

The following table presents the Company’s classification, carrying value and maximum exposure of unconsolidated VIEs as of December 31, 2016 (dollars in thousands):

	Total		Maximum Exposure to Loss
Real estate securities, available for sale	$	93,975	$	93,975
Investments in unconsolidated ventures	16,235		16,235
Real estate debt investments, net(1)	142,723		142,723
Total assets	$	252,933	$	252,933

_________________________________________

(1) Includes loan collateral receivable, related party of $52.2 million.

Based on management’s analysis, the Company determined that it is not the primary beneficiary of the above VIEs. Accordingly, the VIEs are not consolidated in the Company’s financial statements as of December 31, 2016. The Company did not provide financial support to the unconsolidated VIEs during the year ended December 31, 2016. As of December 31, 2016, there were no explicit arrangements or implicit variable interests that could require the Company to provide financial support to the unconsolidated VIEs.

Voting Interest Entities

A voting interest entity is an entity in which the total equity investment at risk is sufficient to enable it to finance its activities independently and the equity holders have the power to direct the activities of the entity that most significantly impact its economic performance, the obligation to absorb the losses of the entity and the right to receive the residual returns of the entity. The usual condition for a controlling financial interest in a voting interest entity is ownership of a majority voting interest. If the Company has a majority voting interest in a voting interest entity, the entity will generally be consolidated. The Company does not consolidate a voting interest entity if there are substantive participating rights by other parties and/or kick-out rights by a single party or a simple majority vote.

The Company performs on-going reassessments of whether entities previously evaluated under the voting interest framework have become VIEs, based on certain events, and therefore subject to the VIE consolidation framework.

Investments in Unconsolidated Ventures

A non-controlling, unconsolidated ownership interest in an entity may be accounted for using the equity method, at fair value or the cost method.

Under the equity method, the investment is adjusted each period for capital contributions and distributions and its share of the entity’s net income (loss). Capital contributions, distributions and net income (loss) of such entities are recorded in accordance with the terms of the governing documents. An allocation of net income (loss) may differ from the stated ownership percentage interest in such entity as a result of preferred returns and allocation formulas, if any, as described in such governing documents. Equity method investments are recognized using a cost accumulation model in which the investment is recognized based on the cost to the investor, which includes acquisition fees. The Company records as an expense certain acquisition costs and fees associated with consolidated investments deemed to be business combinations and capitalizes these costs for investments deemed to be acquisitions of an asset, including an equity method investment.

The Company may account for an investment in an unconsolidated entity at fair value by electing the fair value option. The Company elected the fair value option for PE Investments. The Company records the change in fair value for its share of the projected future cash flow of such investments from one period to another in equity in earnings (losses) of unconsolidated ventures in the consolidated statements of operations. Any change in fair value attributed to market related assumptions is considered unrealized gain (loss).

The Company may account for an investment that does not qualify for equity method accounting or for which the fair value option was not elected using the cost method if the Company determines the investment in the unconsolidated entity is insignificant. Under the cost method, equity in earnings is recorded as dividends are received to the extent they are not considered a return of capital, which is recorded as a reduction of cost of the investment.

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Non-controlling Interests

A non-controlling interest in a consolidated subsidiary is defined as the portion of the equity (net assets) in a subsidiary not attributable, directly or indirectly, to the Company. A non-controlling interest is required to be presented as a separate component of equity on the consolidated balance sheets and presented separately as net income (loss) and other comprehensive income (loss) (“OCI”) attributable to non-controlling interests. An allocation to a non-controlling interest may differ from the stated ownership percentage interest in such entity as a result of a preferred return and allocation formula, if any, as described in such governing documents.

Estimates

The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that could affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could materially differ from those estimates and assumptions.

Comprehensive Income (Loss)

The Company reports consolidated comprehensive income (loss) in separate statements following the consolidated statements of operations. Comprehensive income (loss) is defined as the change in equity resulting from net income (loss) and OCI. The only component of OCI is unrealized gain (loss) on CRE securities available for sale for which the fair value option was not elected.

Fair Value Option

The fair value option provides an election that allows a company to irrevocably elect to record certain financial assets and liabilities at fair value on an instrument-by-instrument basis at initial recognition. The Company will generally not elect the fair value option for its assets and liabilities. However, the Company has elected the fair value option for PE Investments. Any change in fair value for assets and liabilities for which the election is made is recognized in earnings.

Cash and Cash Equivalents

The Company considers all highly-liquid investments with an original maturity date of three months or less to be cash equivalents. Cash, including amounts restricted, may at times exceed the Federal Deposit Insurance Corporation deposit insurance limit of $250,000 per institution. The Company mitigates credit risk by placing cash and cash equivalents with major financial institutions. To date, the Company has not experienced any losses on cash and cash equivalents.

Restricted Cash

Restricted cash consists of amounts related to loan origination (escrow deposits) and operating real estate (escrows for taxes, insurance, capital expenditures and payments required under certain lease agreements).

Real Estate Debt Investments

CRE debt investments are generally intended to be held to maturity and, accordingly, are carried at cost, net of unamortized loan fees, premium and discount. CRE debt investments that are deemed to be impaired are carried at amortized cost less a loan loss reserve, if deemed appropriate, which approximates fair value. CRE debt investments where the Company does not have the intent to hold the loan for the foreseeable future or until its expected payoff are classified as held for sale and recorded at the lower of cost or estimated value.

The Company may syndicate a portion of the CRE debt investments that it originates or sell the CRE debt investments individually. When a transaction meets the criteria for sale accounting, the Company will no longer recognize the CRE debt investment sold as an asset and will recognize gain or loss based on the difference between the sales price and the carrying value of the CRE debt investment sold. Any related unamortized deferred origination fees, original issue discounts, loan origination costs, discounts or premiums at the time of sale are recognized as an adjustment to the gain or loss on sale, which is included in interest income on the consolidated statement of operations. Any fees received at the time of sale or syndication are recognized as part of interest income.

Operating Real Estate

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

the acquisition method, where the purchase price is allocated to tangible assets such as land, building, improvements and other identified intangibles. Costs directly related to an acquisition deemed to be a business combination are expensed and included in transaction costs in the consolidated statements of operations.

The Company refers to real estate acquired in connection with a foreclosure, deed in lieu of foreclosure or a consensual modification of a loan as real estate owned (“REO”). The Company evaluates whether an REO, herein collectively referred to as taking title to collateral, constitutes a business and whether business combination accounting is appropriate. Any excess upon taking title to collateral between the carrying value of a loan over the estimated fair value of the property is charged to provision for loan losses.

Operating real estate is depreciated using the straight-line method over the estimated useful lives of the assets, summarized as follows:

Category:		Term:
Building		30 to 40 years
Building improvements		Lesser of the useful life or remaining life of the building
Land improvements		10 to 30 years
Tenant improvements		Lesser of the useful life or remaining term of the lease
Furniture, fixtures and equipment		3 to 10 years

Real Estate Securities

The Company classifies its CRE securities investments as available for sale on the acquisition date, which are carried at fair value. Unrealized gains (losses) are recorded as a component of accumulated OCI in the consolidated statements of equity.

Deferred Costs

Deferred costs primarily include deferred financing costs and deferred lease costs. Deferred financing costs represent commitment fees, legal and other third-party costs associated with obtaining financing. Costs related to revolving credit facilities are recorded in deferred costs and other asset, net and are amortized to interest expense using the straight-line basis over the term of the facility. Costs related to other borrowings are recorded net against the carrying value of such borrowings and are amortized to interest expense using the effective interest method. Unamortized deferred financing costs are expensed when the associated facility is repaid before maturity. Costs incurred in seeking financing transactions, which do not close, are expensed in the period in which it is determined that the financing will not occur. Deferred lease costs consist of fees incurred to initiate and renew operating leases, which are amortized on a straight-line basis over the remaining lease term and are recorded to depreciation and amortization in the consolidated statements of operations.

Identified Intangibles

The Company records acquired identified intangibles, which includes intangible assets (such as value of the above-market leases, in-place leases, goodwill and other intangibles) and intangible liabilities (such as the value of below-market leases), based on estimated fair value. The value allocated to the above or below-market leases is amortized over the remaining lease term as a net adjustment to rental income. Other intangible assets are amortized into depreciation and amortization expense on a straight-line basis over the remaining lease term. As of December 31, 2016, the weighted average amortization period for above-market leases, below-market leases and in-place lease costs is 4.5 years, 5.2 years and 4.8 years, respectively.

Identified intangible assets are recorded in deferred costs and other assets and identified intangible liabilities are recorded in other liabilities on the consolidated balance sheets.

The following table presents identified intangibles as of December 31, 2016 (dollars in thousands):

	December 31, 2016
	Intangible Assets									Intangible Liabilities
	In-place Leases			Above-market Leases			Total			Below-market Leases
Gross amount	$	47,016		$	14,740		$	61,756		$	12,554
Accumulated amortization	(15,086		)	(5,295		)	(20,381		)	(4,048		)
Total	$	31,930		$	9,445		$	41,375		$	8,506

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The Company recorded amortization of acquired above-market leases, net of acquired below-market leases of $1.2 million and $1.0 million for the years ended December 31, 2016 and December 31, 2015 respectively. There was no amortization of acquired above-market leases, net of acquired below-market leases for the year ended December 31, 2014. Amortization of other intangible assets was $11.5 million and $6.5 million for the years ended December 31, 2016 and December 31, 2015 respectively. There was no amortization of other intangible assets for the year ended December 31, 2014.

The following table presents annual amortization of intangible assets and liabilities (dollars in thousands):

Years Ending December 31:	In-place Leases, Net(1)		Above-market Leases, Net(1)		Below-market Leases, Net(1)
2017	$	10,734	$	3,247	$	2,115
2018	6,948		2,205		2,014
2019	4,963		1,594		1,912
2020	2,961		866		672
2021	2,061		611		427
Thereafter	4,263		922		1,366
Total	$	31,930	$	9,445	$	8,506

______________________________________________________

(1) Identified intangibles will be amortized through periods ending April 2027.

Deferred Costs and Other Assets, Net and Other Liabilities

The following tables present a summary of deferred costs and other assets, net and other liabilities as of December 31, 2016 and 2015 (dollars in thousands):

	December 31,
	2016		2015
Deferred costs and other assets, net:
Intangible assets, net(1)	$	41,375	$	21,149
Deferred commissions and leasing costs	10,287		10,955
Deferred financing costs, net - credit facilities	2,772		2,585
Prepaid expenses	1,386		1,844
Deposits	550		405
Other	—		385
Total	$	56,370	$	37,323
	December 31,
	2016		2015
Other liabilities:
Intangible liabilities, net(2)	$	8,506	$	9,624
PE Investments deferred purchase price, net	4,248		—
Prepaid rent and unearned revenue	4,601		2,583
Tenant security deposits	1,433		676
Other	403		1,582
Total	$	19,191	$	14,465

_________________________________________

(1) Represents in-place leases and above-market leases, net.

(2) Represents below-market leases, net.

Acquisition Fees and Expenses

The total of all acquisition fees and expenses for an investment, including acquisition fees to the Advisor, cannot exceed, in the aggregate, 6.0% of the contract purchase price of such investment unless such excess is approved by a majority of the directors, including independent directors. For the year ended December 31, 2016, total acquisition fees and expenses did not exceed the allowed limit for any investment. An acquisition fee incurred related to an equity investment will generally be expensed as incurred. An acquisition fee paid to the Advisor related to the acquisition of an equity or debt investment in an unconsolidated joint venture is included in investments in unconsolidated ventures on the consolidated balance sheets. An acquisition fee paid to the Advisor related to the origination or acquisition of debt investments is included in debt investments, net on the consolidated balance sheets

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

and is amortized to interest income over the life of the investment using the effective interest method. The Company records as an expense certain acquisition costs and fees associated with transactions deemed to be business combinations in which it consolidates the asset and capitalizes these costs for transactions deemed to be acquisitions of an asset, including an equity investment.

Revenue Recognition

Real Estate Debt Investments

Interest income is recognized on an accrual basis and any related premium, discount, origination costs and fees are amortized over the life of the investment using the effective interest method. The amortization is reflected as an adjustment to interest income in the consolidated statements of operations. The amortization of a premium or accretion of a discount is discontinued if such loan is reclassified to held for sale.

Operating Real Estate

Rental and other income from operating real estate is derived from the leasing of space to various types of tenants. Rental revenue recognition commences when the tenant takes legal possession of the leased space and the leased space is substantially ready for its intended use. The leases are for fixed terms of varying length and generally provide for annual rentals and expense reimbursements to be paid in monthly installments. Rental income from leases is recognized on a straight-line basis over the term of the respective leases. The excess of rent recognized over the amount contractually due pursuant to the underlying leases is included in receivables on the consolidated balance sheets. The Company amortizes any tenant inducements as a reduction of revenue utilizing the straight-line method over the term of the lease. Other income represents revenue from tenant/operator leases which provide for the recovery of all or a portion of the operating expenses and real estate taxes paid by the Company on behalf of the respective property. This revenue is recognized in the same period as the expenses are incurred.

In a situation in which a lease(s) associated with a significant tenant have been, or are expected to be, terminated early, the Company evaluates the remaining useful life of depreciable or amortizable assets in the asset group related to the lease that will be terminated (i.e., tenant improvements, above- and below-market lease intangibles, in-place lease value and deferred leasing costs). Based upon consideration of the facts and circumstances surrounding the termination, the Company may write-off or accelerate the depreciation and amortization associated with the asset group. Such amounts are included within rental and other income for above- and below-market lease intangibles and depreciation and amortization for the remaining lease related asset groups in the consolidated statements of operations. As of December 31, 2016, 2015, and 2014, the total amount of accelerated amortization within rental and other income and depreciation and amortization expense was de minimis.

Real Estate Securities

Credit Losses and Impairment on Investments

Real Estate Debt Investments

Loans are considered impaired when, based on current information and events, it is probable that the Company will not be able to collect all principal and interest amounts due according to the contractual terms. The Company assesses the credit quality of the portfolio and adequacy of loan loss reserves on a quarterly basis or more frequently as necessary. Significant judgment of the Company is required in this analysis. The Company considers the estimated net recoverable value of the loan as well as other factors, including but not limited to the fair value of any collateral, the amount and the status of any senior debt, the quality and financial condition of the borrower and the competitive situation of the area where the underlying collateral is located. Because this determination is based on projections of future economic events, which are inherently subjective, the amount ultimately realized may differ materially from the carrying value as of the balance sheet date. If upon completion of the assessment, the estimated fair value of the underlying collateral is less than the net carrying value of the loan, a loan loss reserve is recorded with a corresponding charge to provision for loan losses. The loan loss reserve for each loan is maintained at a level that is determined to be adequate by management to absorb probable losses.

100

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Income recognition is suspended for a loan at the earlier of the date at which payments become 90-days past due or when, in the opinion of the Company, a full recovery of income and principal becomes doubtful. When the ultimate collectability of the principal of an impaired loan is in doubt, all payments are applied to principal under the cost recovery method. When the ultimate collectability of the principal of an impaired loan is not in doubt, contractual interest is recorded as interest income when received, under the cash basis method until an accrual is resumed when the loan becomes contractually current and performance is demonstrated to be resumed. Interest accrued and not collected will be reversed against interest income. A loan is written off when it is no longer realizable and/or legally discharged. As of December 31, 2016, the Company did not have any impaired CRE debt investments.

Operating Real Estate

The Company’s real estate portfolio is reviewed on a quarterly basis, or more frequently as necessary, to assess whether there are any indicators that the value of its operating real estate may be impaired or that its carrying value may not be recoverable. A property’s value is considered impaired if the Company’s estimate of the aggregate expected future undiscounted cash flow generated by the property is less than the carrying value. In conducting this review, the Company considers U.S. macroeconomic factors, real estate sector conditions and asset specific and other factors. To the extent an impairment has occurred, the loss is measured as the excess of the carrying value of the property over the estimated fair value and recorded in impairment on operating real estate in the consolidated statements of operations. As of December 31, 2016, the Company did not have any impaired operating real estate.

An allowance for a doubtful account for a tenant receivable is established based on a periodic review of aged receivables resulting from estimated losses due to the inability of tenants to make required rent and other payments contractually due. Additionally, the Company establishes, on a current basis, an allowance for future tenant credit losses on unbilled rent receivable based on an evaluation of the collectability of such amounts.

Investments in Unconsolidated Ventures

The Company reviews its investments in unconsolidated ventures for which the Company did not elect the fair value option on a quarterly basis, or more frequently as necessary, to assess whether there are any indicators that the value may be impaired or that its carrying value may not be recoverable. An investment is considered impaired if the projected net recoverable amount over the expected holding period is less than the carrying value. In conducting this review, the Company considers U.S. macroeconomic factors, including real estate sector conditions, together with investment specific and other factors. To the extent an impairment has occurred and is considered to be other than temporary, the loss is measured as the excess of the carrying value of the investment over the estimated fair value and recorded in equity in earnings (losses) of unconsolidated ventures in the consolidated statements of operations. As of December 31, 2016, the Company did not have any impaired investments in unconsolidated ventures.

Real Estate Securities

CRE securities for which the fair value option is elected are not evaluated for other-than-temporary impairment (“OTTI”) as any change in fair value is recorded in the consolidated statements of operations. Realized losses on such securities are reclassified to realized gain (loss) on investments and other as losses occur.

CRE securities for which the fair value option is not elected are evaluated for OTTI quarterly. Impairment of a security is considered to be other-than-temporary when: (i) the holder has the intent to sell the impaired security; (ii) it is more likely than not the holder will be required to sell the security; or (iii) the holder does not expect to recover the entire amortized cost of the security. When a CRE security has been deemed to be other-than-temporarily impaired due to (i) or (ii), the security is written down to its fair value and an OTTI is recognized in the consolidated statements of operations. In the case of (iii), the security is written down to its fair value and the amount of OTTI is then bifurcated into: (a) the amount related to expected credit losses; and (b) the amount related to fair value adjustments in excess of expected credit losses. The portion of OTTI related to expected credit losses is recognized in the consolidated statements of operations. The remaining OTTI related to the valuation adjustment is recognized as a component of accumulated OCI in the consolidated statements of equity. CRE securities which are not high-credit quality are considered to have an OTTI if the security has an unrealized loss and there has been an adverse change in expected cash flow. The amount of OTTI is then bifurcated as discussed above. As of December 31, 2016, the Company did not have any OTTI recorded on its CRE securities.

Equity-Based Compensation

The Company accounts for equity-based compensation awards using the fair value method, which requires an estimate of fair value of the award at the time of grant. All fixed equity-based awards to directors, which have no vesting conditions other than

101

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

time of service, are amortized to compensation expense over the awards’ vesting period on a straight-line basis. Equity-based compensation is classified within general and administrative expense in the consolidated statements of operations.

Income Taxes

The ~~Company~~Trust ~~elected~~is totreated ~~be taxed~~ as a ~~REIT~~grantor ~~and~~trust tofor ~~comply~~income ~~with~~tax ~~the~~purposes ~~related~~and ~~provisions of the Internal Revenue Code beginning in its taxable year ended December 31~~accordingly, ~~2010. Accordingly,~~is ~~the Company will generally~~ not be subject to ~~U.S.~~ federal or state income tax toon ~~the~~any ~~extent~~income ofearned ~~its~~or ~~distributions~~gain torecognized. ~~stockholders~~The asTrust ~~long~~may asrecognize ~~certain~~taxable ~~asset,~~ income ~~and~~or ~~share~~loss, ~~ownership tests are met. To maintain its qualification~~ as ~~a REIT,~~ the ~~Company~~case ~~must~~may ~~annually~~be, ~~distribute~~from atthe ~~least~~Junior ~~90%~~Participation ofprior ~~its REIT taxable income~~ to ~~its~~the ~~stockholders~~disposition, and ~~meet~~taxable ~~certain~~gain ~~other~~or ~~requirements. The~~loss ~~Company~~as ~~believes~~and ~~that~~when ~~all of~~ the ~~criteria~~asset tois ~~maintain~~disposed ~~the~~of ~~Company’s~~for ~~REIT~~an ~~qualification~~amount ~~have~~greater ~~been~~or ~~met~~less ~~for~~than the ~~applicable~~fair ~~periods,~~market ~~but~~value ~~there~~of ~~can~~such beasset noat ~~assurance~~the ~~that~~time ~~these~~of ~~criteria~~the ~~will~~initial ~~continue~~distribution toof ~~be met in subsequent periods. If~~ the ~~Company~~units ~~were~~on toJanuary ~~fail to meet these requirements~~31, ~~it would be subject to U~~2018.S. ~~federal~~The ~~income~~Trust’s ~~tax~~beneficiaries ~~and~~will ~~potential~~be ~~interest~~treated ~~and~~as ~~penalties,~~the ~~which~~owner ~~could~~of ~~have~~ a ~~material~~pro ~~adverse~~rata ~~impact~~portion ~~on its results~~ of ~~operations~~each ~~and~~remaining ~~amounts~~asset, ~~available~~including ~~for distributions to its stockholders. The Company has assessed its tax positions for all open tax years~~cash, ~~which~~received ~~include~~by ~~2014 to 2016,~~ and ~~concluded~~held ~~there~~by ~~were~~the noTrust ~~material~~and ~~uncertainties~~will to be ~~recognized. The~~required ~~Company’s~~to ~~accounting~~report ~~policy~~on ~~with~~their ~~respect~~federal ~~to interest~~ and ~~penalties~~state isincome totax ~~classify~~return ~~these~~their ~~amounts~~pro asrata ashare ~~component~~ of ~~income~~taxable ~~tax expense~~income, ~~where~~including ~~applicable. The~~gains ~~Company~~and ~~has~~losses ~~not~~ recognized ~~any~~by ~~such amounts related to uncertain tax positions for~~ the ~~years ended December 31, 2016, 2015 and 2014~~Trust.

~~The~~Recent ~~Company~~Accounting ~~may also be subject to certain state, local and franchise taxes. Under certain circumstances, U.S. federal income and excise taxes may be due on its undistributed taxable income.~~ Pronouncement

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments-Credit Losses, which amends the credit impairment model for financial instruments. The ~~Company~~existing ~~made~~incurred ~~joint~~loss ~~elections~~model towill ~~treat~~be ~~certain~~replaced ~~subsidiaries~~with asa ~~taxable~~lifetime ~~REIT~~current ~~subsidiaries~~expected credit loss (“~~TRS~~CECL”) ~~which~~model ~~may~~for befinancial ~~subject~~instruments carried at amortized cost and off-balance sheet credit exposures, such as loans, loan commitments, held-to-maturity ~~U.S.~~(“HTM”) ~~federal~~debt securities, ~~state~~financial guarantees, net investment in leases, reinsurance and ~~local~~trade ~~income~~receivables, ~~taxes~~which will generally result in earlier recognition of allowance for losses. In ~~general~~The accounting model for purchased credit impaired loans and debt securities will be simplified, aincluding ~~TRS~~elimination of some of the ~~Company~~asymmetrical ~~may~~treatment ~~perform~~between ~~non-customary~~credit ~~services~~losses ~~for~~and ~~tenants~~credit recoveries, ~~hold~~to ~~assets~~be ~~that~~consistent with the ~~REIT~~CECL ~~cannot~~model ~~hold~~for ~~directly~~originated and ~~may~~purchased ~~engage~~non-credit impaired assets. Expanded disclosures on credit risk include credit quality indicators by vintage for financing receivables and net investment in ~~most~~leases. ~~real~~Transition ~~estate~~will orgenerally ~~non~~be on a modified retrospective basis, with prospective application for other-~~real~~than-temporarily ~~estate~~impaired debt securities and purchased credit impaired assets. ASU No. 2016-~~related~~13 ~~business~~is effective for fiscal years and interim periods beginning after December 15, 2019. Early adoption is permitted for annual and interim periods beginning after December 15, 2018. Evaluation of the impact of this new guidance is ongoing.

Certain subsidiaries of the Company are subject to taxation by federal, state and local authorities for the periods presented. Income taxes are accounted for by the asset/liability approach in accordance with U.S. GAAP. Deferred taxes, if any, represent the expected future tax consequences when the reported amounts of assets and liabilities are recovered or paid. Such amounts arise from differences between the financial reporting and tax bases of assets and liabilities and are adjusted for changes in tax laws and tax rates in the period which such changes are enacted. A provision for income tax represents the total of income taxes paid or payable for the current period, plus the change in deferred taxes. Current and deferred taxes are recorded on the portion of earnings (losses) recognized by the Company with respect to its interest in TRSs. Deferred income tax assets and liabilities are calculated based on temporary differences between the Company’s U.S. GAAP consolidated financial statements and the federal, state and local tax basis of assets and liabilities as of the consolidated balance sheet date. The Company evaluates the realizability of its deferred tax assets (e.g., net operating loss and capital loss carryforwards) and recognizes a valuation allowance if, based on the available evidence, it is more likely than not that some portion or all of its deferred tax assets will not be realized. When evaluating the realizability of its deferred tax assets, the Company considers estimates of expected future taxable income, existing and projected book/tax differences, tax planning strategies available and the general and industry specific economic outlook. This realizability analysis is inherently subjective, as it requires the Company to forecast its business and general economic environment in future periods. Changes in estimate of deferred tax asset realizability, if any, are included in income tax benefit (expense) in the consolidated statements of operations. 32

For the years ended December 31, 2016, 2015, and 2014, the Company recorded income tax expense of $3.0 million, $1.1 million and $5.5 million, respectively.

Transfers of Financial Assets

Sale accounting for transfers of financial assets requires the transfer of an entire financial asset, a group of financial assets in its entirety or if a component of the financial asset is transferred, that component meets the definition of a participating interest by having characteristics that mirror the original financial asset.

Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. If the Company has any continuing involvement, rights or obligations with the transferred financial asset (outside of standard representations and warranties), sale accounting would require that the transfer meets the following sale conditions: (1) the transferred asset has been legally isolated; (2) the transferee has the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred asset; and (3) the Company does not maintain effective control over the transferred asset through an agreement that provides for (a) both an entitlement and an obligation by the Company to repurchase or redeem the asset before its maturity, or (b) the unilateral ability by the Company to reclaim the asset and a more than trivial benefit attributable to that

102

Table of Contents

~~NORTHSTAR~~N1 ~~REAL~~LIQUIDATING ~~ESTATE INCOME~~ TRUST, ~~INC.~~ AND ~~SUBSIDIARIES~~SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

~~ability,~~4. orInvestment ~~(c)~~in ~~the~~Note ~~transferee~~Receivable, ~~requiring the Company to repurchase the asset at a price so favorable to the transferee that it is probable the repurchase will occur.~~net

IfThe ~~sale~~following ~~accounting~~table isprovides ~~met, the transferred financial asset is removed from the balance sheet and~~ a ~~net~~summary ~~gain or loss is recognized upon sale, taking into account any retained interests. Transfers~~ of ~~financial assets that do not meet~~ the ~~criteria~~Junior ~~for~~Participation ~~sale~~(dollars are accounted for as financing transactions, or secured borrowing. As of December 31, 2016, the carrying value of CRE debt investments that did not meet the requirements of sale accounting was $23.7 million and recorded in ~~real estate debt investments, net with an offsetting secured borrowing recorded in loan collateral payable, net, related party of $23.3 million.~~thousands):

Recent Accounting Pronouncements



As of Date:	Unpaid Principal Balance	Gross Carrying Value⁽¹⁾	Allowance for Loan Losses⁽¹⁾	Carrying Value, Net
December 31, 2018	$85,150	$86,652	$29,610	$57,042

In May 2014, the Financial Accounting Standards Board (“FASB”) issued an accounting update requiring a company to recognize as revenue the amount of consideration it expects to be entitled to in connection with the transfer of promised goods or services to customers. The accounting standard update will replace most of the existing revenue recognition guidance currently promulgated by U.S. GAAP. In July 2015, the FASB decided to delay the effective date of the new revenue standard by one year. The effective date of the new revenue standard for the Company will be January 1, 2018. Leases are specifically excluded from this guidance and will be governed by the applicable lease codification; however, this update may have implications in certain variable payment terms included in lease agreements and in sale and leaseback transactions. The Company is currently assessing the potential effect of the adoption on its consolidated financial statements and related disclosures, as applicable.______________

In(1) ~~February~~Include ~~2015, the FASB issued updated guidance that changes the rules regarding consolidation~~$1. ~~The~~5 ~~pronouncement~~million ~~eliminates~~attributable ~~specialized~~to ~~guidance~~exit ~~for limited partnerships and similar legal entities and removes the indefinite deferral for certain investment funds~~fee. The new guidance is effective for annual periods and interim periods within those annual periods beginning after December 15, 2015. The Company adopted this guidance in the first quarter 2016 and determined the Company’s Operating Partnership is considered a VIE. The Company is the primary beneficiary of the VIE, the VIE’s assets can be used for purposes other than the settlement of the VIE’s obligations and the Company’s partnership interest is considered a majority voting interest. As such, this standard resulted in the identification of additional VIEs, however it did not have a material impact on the Company’s consolidated financial position or results of operations.

In ~~January~~April ~~2016~~2018, ~~the~~based ~~FASB~~on ~~issued~~ an ~~accounting~~estimate ~~update~~of ~~that~~the ~~addressed~~expected ~~certain~~cash ~~aspects~~flows of ~~accounting~~the portfolio and ~~disclosure~~the ~~requirements~~challenges offacing ~~financial instruments, including~~ the ~~requirement~~shopping ~~that~~mall ~~equity~~industry, ~~investments~~a ~~with~~special ~~readily~~committee ~~determinable~~of ~~fair~~the ~~value~~board beof ~~measured~~trustees atof ~~fair~~the ~~value~~Trust ~~with~~was ~~changes~~formed into ~~fair~~evaluate ~~value~~a ~~recognized~~potential inmodification ~~results~~or restructuring of ~~operations~~the Loan. ~~The~~ ~~new~~While ~~guidance~~interest ison ~~effective~~the ~~for~~Loan ~~fiscal~~was ~~years,~~still ~~and~~being ~~interim~~paid ~~periods within those years~~currently, beginning ~~after~~in ~~December~~May 152018, ~~2017. The~~the ~~Company~~cash ~~does~~flow ~~not~~generated ~~have~~from ~~any~~the ~~equity~~portfolio ~~investments~~was ~~with~~insufficient ~~readily~~to ~~determinable~~fund ~~fair~~certain ~~value~~required ~~recorded~~reserve ~~as available-for-sale~~payments. ~~The~~ ~~Company~~In ~~does~~addition, ~~not~~in ~~believe~~October ~~that~~2018, ~~this~~Hurricane ~~guidance~~Michael ~~will~~caused ~~have~~extensive adamage ~~material~~to ~~impact~~certain onof ~~its~~the ~~consolidated~~properties ~~financial~~within ~~statements~~the ~~and related disclosures~~portfolio.

InOn February ~~2016~~4, ~~the~~2019, ~~FASB issued an accounting update that sets out~~ the ~~principles~~Trust, ~~for~~through the ~~recognition,~~Liquidating ~~measurement~~Company, ~~presentation~~entered ~~and~~into ~~disclosure of leases for both parties to~~ a ~~contract~~modification ~~(i.e.,~~agreement ~~lessees~~with ~~and~~the ~~lessors)~~borrower. ~~The~~ ~~update~~Through ~~requires~~the ~~lessees to apply a dual approach~~modification, ~~classifying leases as either finance or operating leases based on~~ the ~~principle~~Loan ofwas ~~whether~~bifurcated orinto ~~not~~two ~~the~~tranches ~~lease~~- ~~is effectively~~ a ~~financed~~tranche ~~purchase~~A ofand ~~the leased asset by the lessee. This classification will determine whether the lease expense is recognized based on an effective interest method or on~~ a ~~straight-line~~tranche ~~basis~~B, ~~over~~with ~~the~~tranche ~~term of the lease.~~ A ~~lessee~~continuing ~~is also required~~ to ~~record~~bear ainterest ~~right-of-use~~at ~~asset and~~ a ~~lease~~rate ~~liability~~of ~~for~~620 ~~all~~basis ~~leases~~points, ~~with~~plus athe ~~term of~~ greater ~~than 12 months regardless~~ of ~~their classification. Leases with~~ (a) ~~term~~25 ofbasis 12points ~~months~~and or(b) ~~less will be accounted for similar to existing guidance for operating leases today. Additionally,~~ the ~~new~~30-day ~~update~~London ~~will~~Interbank ~~require~~Offered ~~that~~Rate ~~lessees capitalize~~(“LIBOR”), asbut ~~initial~~not ~~direct~~to ~~costs,~~exceed ~~only~~9% ~~those~~per ~~costs~~annum ~~that are incurred due to~~ (the ~~execution~~“Modified ofInterest ~~a lease~~Rate”). ~~Under~~ ~~this~~Tranche ~~guidance,~~B ~~allocated payroll costs and other costs that are incurred regardless~~ of ~~whether~~ the ~~lease~~Loan ~~is obtained will~~ no longer bebears ~~capitalized as initial direct costs and instead will be expensed as incurred~~interest. The ~~new~~initial ~~guidance~~maturity ~~is to be applied using a modified retrospective approach at the beginning~~ of the ~~earliest~~Loan ~~comparative~~was ~~period~~extended infrom ~~the~~May ~~financial~~9, ~~statements~~2019 ~~and~~to ~~is effective for fiscal years beginning after~~ December 159, ~~2018~~2020, ~~including~~with ~~interim~~three, ~~periods~~one-year ~~within~~extension ~~those~~options ~~fiscal~~at ~~years. The Company is currently assessing~~ the ~~potential~~borrower’s ~~effect~~option ~~the~~subject ~~adoption~~to ofsatisfying ~~this~~certain ~~guidance will have on its consolidated financial statements and related disclosures~~conditions.

InThe ~~March~~Trust ~~2016,~~prepared ~~the FASB issued guidance which eliminates the requirement for~~ an ~~investor~~analysis to ~~retroactively~~determine ~~apply~~ the ~~equity~~net ~~method~~realizable ~~when~~value ~~its~~based ~~increase~~on inprojected ~~ownership~~cash ~~interest~~flows ~~(or degree~~ of ~~influence) in an investee triggers equity method accounting. The update requires that~~ the ~~equity~~underlying ~~method~~collateral ~~investor add the cost of acquiring the additional interest in the investee to the current basis of the investor’s previously held interest~~ and ~~adopt the equity method of accounting~~ as ofa ~~the~~result ~~date~~recorded ~~the~~a ~~investment~~$29.6 ~~become~~million ~~qualified~~provision for ~~equity~~loan ~~method~~loss ~~accounting. The~~during ~~update~~the ~~should~~period befrom ~~applied~~January ~~prospectively~~31, ~~upon~~2018 ~~their effective date~~ to ~~increases in the level of ownership interests or degree of influence that results in the adoption of the equity method. The guidance is effective for fiscal years beginning after~~ December 1531, ~~2016 and interim periods within those fiscal years~~2018. ~~The Company will adopt the new guidance~~

~~103~~In addition, in accordance with the liquidation basis of accounting under GAAP, the Trust recorded estimated additional losses of $2.2 million as a result of the Modified Interest Rate. The Trust also recorded additional management fees of $3.2 million and other expenses of $2.7 million expected to be incurred over the term of the Loan based on the modification. The Trust collected $6.0 million of interest and paid $1.3 million of management fees and other expenses for the period ended December 31, 2018.

Allowance for loan losses

Changes in the allowance for loans losses are presented below (dollars in thousands):



	For the Period from January 31, 2018 to December 31, 2018⁽¹⁾

Allowance for loan losses at beginning of period	$	—
Provision for loan losses	29,610
Allowance for loan losses at end of period	$	29,610

______________


(1)	Includes $1.5 million attributable to exit fee.


5.	Related Party Transactions

Participation Agreement

On January 31, 2018, the Trust, through its Liquidating Company, entered into the Participation Agreement with CFI Holdings, pursuant to which CFI Holdings purchased the Senior Participation from the Liquidating Company, and the Liquidating Company retained the Junior Participation.

On February 4, 2019, in connection with the loan modification, the Liquidating Company and CFI Holdings amended and restated the Participation Agreement primarily to reflect the loan modification.

Management Agreement

On January 31, 2018, The Trust and the Liquidating Company entered in to a management agreement with CNI NSI Advisors, LLC (the “Advisor”). The Advisor was appointed to provide assistance in the management, sale, disposition and/or liquidation of

Table of Contents

~~NORTHSTAR~~N1 ~~REAL~~LIQUIDATING ~~ESTATE INCOME~~ TRUST, ~~INC.~~ AND ~~SUBSIDIARIES~~SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

~~prospectively~~the onTrust’s ~~January 1~~assets, ~~2017~~ and ~~does~~to ~~not~~provide ~~expect~~administrative services to the ~~adoption~~Trust ofand ~~this~~the ~~standard~~Liquidating toCompany. The ~~have~~Advisor ais ~~material~~an ~~impact~~affiliate onof ~~its~~CLNY ~~consolidated~~and ~~financial~~CFI ~~statements~~Holdings, ~~and~~the ~~related~~holder ~~disclosures~~of the Senior Participation.

InManagement March 2016, the FASB issued guidance which amends several aspects of the accounting for equity-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities and classification on the statements of cash flows. The guidance is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2016. The Company will adopt the new guidance prospectively on January 1, 2017 and does not expect the adoption of this standard to have a material impact on its consolidated financial statements and related disclosures.Fee

InThe ~~June~~Advisor ~~2016,~~will ~~the~~receive ~~FASB~~a ~~issued~~monthly ~~guidance~~management ~~that~~fee ~~changes~~equal ~~the~~to ~~impairment~~one-twelfth ~~model~~of ~~for~~1.25% ~~certain~~of ~~financial~~the ~~instruments~~fair bymarket ~~requiring~~value ~~companies~~of tothe ~~recognize~~Trust’s annet ~~allowance~~assets ~~for~~as ~~expected~~compensation ~~losses,~~for ~~rather~~the ~~than~~management ~~incurred~~and ~~losses~~disposition asof ~~required currently by~~ the ~~incurred~~Trust’s ~~loss approach~~assets. ~~The~~ ~~guidance~~As ~~will~~of ~~apply~~December to31, ~~most~~2018, ~~financial~~there ~~assets~~was ~~measured~~$3.7 atmillion ~~amortized~~of ~~cost~~accrued ~~and~~management ~~certain~~fee ~~other~~included ~~instruments,~~in ~~including~~due ~~trade~~to ~~and~~related ~~other~~party ~~receivables,~~in ~~loans,~~the ~~held-to-maturity~~Trust’s ~~debt~~consolidated ~~securities,~~statement of net ~~investments~~assets in ~~leases~~liquidation, ~~and~~which ~~off-balance-sheet~~included ~~credit~~$3.6 ~~exposures~~million ~~(e.g.,~~of ~~loan~~additional ~~commitments). The~~management ~~new~~fees ~~guidance~~that iswere ~~effective~~expected ~~for~~to ~~reporting~~be ~~periods~~incurred ~~beginning~~over ~~after~~the ~~December~~term ~~15,~~of ~~2019~~the ~~and~~Junior ~~will~~Participation. beFor ~~applied~~the asPeriod afrom ~~cumulative~~January ~~adjustment~~31, 2018 to ~~retained~~December ~~earnings~~31, as2018, of the ~~effective~~Trust ~~date~~paid $0. ~~The~~9 ~~Company~~million isin ~~currently~~management ~~assessing~~fees to the ~~potential~~Advisor ~~effect~~and the ~~adoption~~accrued ofmanagement ~~this~~fee ~~guidance~~increased ~~will~~by ~~have~~$3.2 onmillion ~~its~~resulting ~~consolidated~~from ~~financial~~the ~~statements~~modification ~~and~~of ~~related~~the ~~disclosures~~Loan.

InReimbursements ~~August 2016, the FASB issued guidance that makes eight targeted changes to how cash receipts and cash payments are presented and classified in the statement~~ of cash flows. The guidance is effective for fiscal years beginning after December 15, 2017 and interim periods within those fiscal years. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. The new guidance requires adoption on a retrospective basis unless it is impracticable to apply, in which case the company would be required to apply the amendments prospectively as of the earliest date practicable. The Company does not believe that this guidance will have a material impact on its consolidated financial statements and related disclosures.Expense

InThe ~~November~~Advisor ~~2016,~~is ~~the~~entitled ~~FASB~~to ~~issued~~be ~~guidance~~paid ~~which~~directly ~~requires~~or ~~entities~~receive toreimbursement ~~show~~for ~~the~~all ~~changes~~of in the ~~total~~expenses ofpaid ~~cash~~or ~~and~~incurred ~~cash~~by ~~equivalents~~the ~~and~~Advisor ~~restricted~~in ~~cash~~connection ~~and~~with ~~restricted cash equivalents in~~ the ~~statement~~services ofit ~~cash~~provides ~~flows. Entities~~to ~~will~~the noTrust ~~longer present transfers between cash~~ and ~~cash equivalents and restricted cash and restricted cash equivalents in~~ the ~~statement~~subsidiary of ~~cash~~the ~~flows~~Trust. The ~~guidance~~expense isreimbursements ~~effective~~incurred for ~~reporting~~the ~~periods~~period ~~beginning~~from ~~after~~January ~~December 15~~31, ~~2017~~2018 ~~and~~through ~~will~~December be31, ~~applied~~2018 ~~retrospectively~~was tode ~~all periods presented~~minimis. ~~The Company does not believe that this guidance will have a material impact on its consolidated financial statements and related disclosures.~~

~~In January 2017, the FASB issued guidance to clarify the definition of a business under ASC 805~~6. ~~This~~ ~~new~~Commitments ~~standard clarifies the definition of a business~~ and provides a screen to determine when an integrated set of assets and activities is not a business. The screen requires that when substantially all of the fair value of the gross assets acquired (or disposed of) is concentrated in a single identifiable asset or a group of similar identifiable assets, the set is not a business. The guidance is effective for fiscal years, and interim periods within those years, beginning of December 15, 2017. The amendments in this update will be applied on a prospective basis. The Company expects that most acquisitions of real estate or in-substance real estate will not meet the revised definition of a business because substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, buildings, and related intangible assets).Contingencies

~~104~~The Trust may be involved in the litigation and claims in the ordinary course of the business. As of December 31, 2018, the Trust was not involved in any legal proceedings that are expected to have a material adverse effect on the Trust’s net assets.


7.	Subsequent Events

On February 4, 2019, the Trust, through the Liquidating Company, entered into a modification agreement with the borrower. Based on the modification, the Trust recorded a $29.6 million provision for loan loss for the period from January 31, 2018 to December 31, 2018 to reflect the expected proceeds to be received from the borrower.

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

3. Real Estate Debt Investments

The following table presents CRE debt investments as of December 31, 2016 (dollars in thousands):

								Weighted Average						FloatingRate as% ofPrincipalAmount
Asset Type:	Count	PrincipalAmount(1)		CarryingValue(2)		Allocation by Investment Type(3)		FixedRate		SpreadoverLIBOR(4)		Total UnleveragedCurrentYield
First mortgage loans	13	$	570,339	$	564,722	74.3	%	15.00	%	5.80	%	7.31	%	92.5	%
Mezzanine loans	5	109,832		92,814		14.3	%	12.16	%	9.29	%	11.24	%	55.3	%
Preferred equity interests(5)	1	87,323		87,787		11.4	%	10.00	%	—	%	10.00	%	—	%
Total/Weighted average	19	$	767,494	$	745,323	100.0	%	11.79	%	6.07	%	8.12	%	76.6	%

(1) Includes future funding commitments of $23.2 million.

(2) Certain CRE debt investments serve as collateral for financing transactions including carrying value of $70.7 million for Securitization 2013-1, $364.6 million for term loan facilities and $23.7 million for secured borrowings (refer to Note 7). The remainder is unleveraged.

(3) Based on principal amount.

(4) Includes a fixed minimum LIBOR rate (“LIBOR floor”), as applicable. As of December 31, 2016, the Company had $531.9 million principal amount of floating-rate loans subject to a weighted average LIBOR floor of 0.34%.

(5) Represents a preferred equity interest originated through a joint venture with affiliates of RXR Realty LLC (“RXR”). The Company’s proportionate interest of the loan is 90%, representing $78.6 million of the carrying value. The Company consolidates the loan and records RXR’s investment as a non-controlling interest.

The following table presents CRE debt investments as of December 31, 2015 (dollars in thousands):

								Weighted Average						FloatingRate as% ofPrincipalAmount
Asset Type:	Count	PrincipalAmount(1)		CarryingValue(2)		Allocation by Investment Type(3)		FixedRate		SpreadoverLIBOR(4)		Total UnleveragedCurrentYield
First mortgage loans	14	$	829,536	$	806,116	79.8	%	—		6.47	%	6.51	%	100.0	%
Mezzanine loans	5	91,639		72,948		8.8	%	10.10	%	11.76	%	11.62	%	86.9	%
Subordinate interests	1	36,206		36,206		3.5	%	13.11	%	—		13.23	%	—
Preferred equity interests(5)	1	82,003		82,566		7.9	%	10.00	%	—		10.00	%	—
Total/Weighted average	21	$	1,039,384	$	997,836	100.0	%	10.87	%	6.84	%	7.42	%	87.5	%

________________________________________________________

(1) Includes future funding commitments of $43.6 million.

(2) Certain CRE debt investments serve as collateral for financing transactions including carrying value of $335.4 million for Securitization 2013-1 and $435.2 million for Term Loan Facilities (refer to Note 7). The remainder is unleveraged.

(3) Based on principal amount.

(4) Includes a fixed minimum LIBOR floor, as applicable. As of December 31, 2015, the Company had $749.0 million principal amount of floating-rate loans subject to a weighted average LIBOR floor of 0.37%.

(5) Represents a preferred equity interest originated through a joint venture with affiliates of RXR. The Company’s proportionate interest of the loan is 90%, representing $73.8 million of the carrying value. The Company consolidates the loan and records RXR’s investment as a non-controlling interest.

105

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The following table presents maturities of CRE debt investments based on principal amount as of December 31, 2016 (dollars in thousands):

	CurrentMaturity		MaturityIncludingExtensions(1)
Years Ending December 31:
2017	308,650		62,350
2018	70,101		30,500
2019	210,901		247,300
2020	—		45,050
2021	87,323		204,452
Thereafter	90,519		177,842
Total	$	767,494	$	767,494

__________________________________________________________

(1) Assumes that all debt with extension options will qualify for extension at such maturity according to the conditions set forth in the governing documents.

As of December 31, 2016, the weighted average maturity, including extensions, of CRE debt investments was 4.2 years.

Credit Quality Monitoring

CRE debt investments are typically loans secured by direct senior priority liens on real estate properties or by interests in entities that directly own real estate properties, which serve as the primary source of cash for the payment of principal and interest. The Company evaluates its debt investments at least quarterly and differentiates the relative credit quality principally based on: (i) whether the borrower is currently paying contractual debt service in accordance with its contractual terms and (ii) whether the Company believes the borrower will be able to perform under its contractual terms in the future, as well as the Company’s expectations as to the ultimate recovery of principal at maturity. The Company categorizes a debt investment for which it expects to receive full payment of contractual principal and interest payments as “performing.” The Company will categorize a weaker credit quality debt investment that is currently performing, but for which it believes future collection of all or some portion of principal and interest is in doubt, into a category called “performing with a loan loss reserve.” The Company will categorize a weaker credit quality debt investment that is not performing, which the Company defines as a loan in maturity default and/or past due at least 90 days on its contractual debt service payments, as a non-performing loan (“NPL”). The Company’s definition of an NPL may differ from that of other companies that track NPLs.

In connection with a pre-negotiated agreement, in May 2016, as a result of a borrower’s inability to pay amounts due under one of the Company’s debt investments, the Company and the borrower agreed to transfer title of the real estate via deed in lieu of foreclosure to the Company. Refer to Note 4. Operating Real Estate.

As of December 31, 2016, all CRE debt investments were performing in accordance with the contractual terms of their governing documents in all material respects and were categorized as performing loans. There were no CRE debt investments with contractual payments past due as of December 31, 2016 and 2015. For the year ended December 31, 2016, two CRE debt investments each contributed more than 10.0% of interest income.

4. Operating Real Estate

The following table presents operating real estate, net, as of December 31, 2016 and 2015 (dollars in thousands):

	December 31,
	2016			2015
Land and improvements	$	96,011		$	56,090
Buildings and improvements(1)	430,776			328,012
Furniture, fixtures and equipment	4,472			4,243
Subtotal	$	531,259		$	388,345
Less: Accumulated depreciation	(42,420		)	(23,018		)
Operating real estate, net	$	488,839		$	365,327

____________________________________________________________

(1) Includes tenant improvements.

106

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

For the years ended December 31, 2016, 2015, and 2014, depreciation expense was $19.4 million, $16.4 million, and $6.4 million, respectively.

Summary of Acquisitions

In March 2016, the Company acquired an 88.2% interest in a portfolio of 23 light industrial assets for $103.3 million and obtained a $78.2 million two-year floating rate senior mortgage loan, of which $8.3 million is reserved for future funding. The Company incurred transaction costs of $1.5 million in conjunction with the acquisition.

The following table presents the preliminary allocation of the purchase price of the operating real estate assets acquired and liabilities assumed or issued (including financing entered into contemporaneous with the acquisition), if any, for acquisitions in 2016 (dollars in thousands):

Assets:
Land and improvements	$	24,807
Buildings and improvements(1)	59,903
Other assets acquired(2)	19,210
Total assets acquired	$	103,920
Liabilities:
Mortgage notes payable, net(3)	$	67,225
Other liabilities assumed(4)	536
Total liabilities	67,761
Total NorthStar Real Estate Income Trust, Inc. stockholders’ equity	31,874
Non-controlling interests	4,285
Total equity	36,159
Total liabilities and equity	$	103,920

____________________________________________________________

(1) Includes tenant improvements.

(2) Primarily in-place lease intangibles, leasing commissions and above-market leases.

(3) Includes deferred financing costs, net.

(4) Primarily below-market leases.

During the measurement-period, the Company preliminarily determined that certain allocations of operating real estate acquired should be reclassified to deferred costs and other assets, net and other liabilities. The following table presents the effect of such preliminary purchase price reclassifications on the consolidated balance sheet as of December 31, 2016 (dollars in thousands):

	As Previously Determined(1)		Measurement Period Adjustments			Revised
Operating real estate, net	$	103,384	$	(18,674	)	$	84,710
Deferred costs and other intangible assets, net(2)	—		19,210			19,210
Mortgage notes payable, net(3)	67,225		—			67,225
Other liabilities(4)	—		536			536

____________________________________________________________

(1) Represents the preliminary allocation of the purchase price.

(2) Primarily in-place lease intangibles, leasing commissions and above-market leases.

(3) Includes deferred financing costs, net.

(4) Primarily below-market leases.

During the year ended December 31, 2016, the Company recorded a measurement-period adjustment to earnings of $3.2 million. The table below shows the details of such adjustments:

Decrease in rental and other income(1)	$	347
Increase in depreciation and amortization(2)	2,894
Total measurement-period adjustment	$	3,241

____________________________________________________________

(1) Represents amortization of above and below-market leases.

(2) Represents depreciation of site and tenant improvements and amortization of in-place lease intangibles.

107

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Real Estate Owned

The following table presents REO acquired by taking title, in connection with a certain CRE debt investment, for the year ended December 31, 2016 that is reported on the Company's consolidated balance sheet in operating real estate, net as of December 31, 2016 (dollars in thousands):

Date

Type

Location

Original Loan Balance

Initial REO Value (1)

May 2016

Office

67,493

(1) Initial REO value approximates fair value.

The following table presents the preliminary allocation of REO acquired in May 2016 (dollars in thousands):

Assets:
Cash and cash equivalents	$	1,845
Land and improvements	15,221
Buildings and improvements(1)	37,334
Other assets acquired(2)	13,736
Total assets acquired	$	68,136
Liabilities:
Other liabilities assumed(3)	$	643
Total liabilities	643
Total NorthStar Real Estate Income Trust, Inc. stockholders’ equity	67,493
Total liabilities and equity	$	68,136

____________________________________________________________

(1) Includes tenant improvements.

(2) Primarily in-place lease intangibles, leasing commissions and above-market leases.

(3) Primarily below-market leases.

During the measurement-period, the Company preliminarily determined that certain allocations of operating real estate acquired should be reclassified to deferred costs and other assets, net and other liabilities. The following table presents the effect of such preliminary allocation reclassifications on the consolidated balance sheet as of December 31, 2016 (dollars in thousands):

	As Previously Determined(1)		Measurement Period Adjustments			Revised
Cash and cash equivalents	$	2,237	$	(392	)	$	1,845
Operating real estate, net	65,256		(12,701		)	52,555
Deferred costs and other intangible assets, net(2)	—		13,736			13,736
Other liabilities(3)	—		643			643

____________________________________________________________

(1) Represents the preliminary allocation.

(2) Primarily in-place lease intangibles, leasing commissions and above-market leases.

(3) Primarily below-market leases.

During the year ended December 31, 2016, the Company recorded a measurement-period adjustment to earnings of $3.6 million. The table below shows the details of such adjustments:

Decrease in rental and other income(1)	$	646
Increase in depreciation and amortization(2)	2,950
Total measurement-period adjustment	$	3,596

____________________________________________________________

(1) Represents amortization of above and below market leases.

(2) Represents depreciation of site and tenant improvements and amortization of in place lease intangibles.

108

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Minimum Future Rents

Minimum rental amounts due under leases are generally either subject to scheduled fixed increases or adjustments. Leases at the Company’s multifamily properties and student housing properties are generally for a term of one year or less and are not reflected in the below table. The following table presents approximate future minimum rental income for the Company’s industrial properties and multi-tenant offices under noncancelable operating leases to be received over the next five years and thereafter as of December 31, 2016 (dollars in thousands):

Years Ending December 31:
2017	44,721
2018	37,977
2019	33,585
2020	25,866
2021	20,672
Thereafter	52,782
Total	$	215,603

The rental properties owned as of December 31, 2016 are leased under operating leases with current expirations ranging from 2017 to 2027, with certain tenant renewal rights. For certain properties, the tenants pay the Company, in addition to the contractual base rent, their pro rata share of real estate taxes and operating expenses. Certain lease agreements provide for periodic rental increases.

5. Investments in Unconsolidated Ventures

Investments in Private Equity Funds

The following is a description of investments in private equity funds that own PE Investments indirectly through unconsolidated ventures (“PE Investment I”), (“PE Investment IIA”) and (“PE Investment IIB”) or directly (“PE Investment III”). The Company elected the fair value option for PE Investments. As a result, the Company records equity in earnings (losses) based on the change in fair value for its share of the projected future cash flow from one period to another. All PE Investments are considered voting interest entities, except for PE Investment III. PE Investment I, IIA and IIB are considered voting interest entities and are not consolidated by the Company due to the substantive participating rights of the partners in joint ventures that own the interests in the real estate private equity funds. The Company does not consolidate the underlying real estate private equity funds owned in PE Investment III as it neither owns a majority voting interest in any such funds nor is it the primary beneficiary of such funds.

Summary

The following table summarizes the Company’s PE Investment acquisitions (dollars in thousands):

PE Investment	Initial Closing Date	NAV Reference Date(1)	Number of Funds	Purchase Price		Expected Future Contributions
PE Investment I	February 15, 2013	June 30, 2012	49	$	118,035	$	207
PE Investment IIA	July 3, 2013	September 30, 2012	24	75,721		—
PE Investment IIB	February 9, 2016	September 30, 2015	—	26,498		—
PE Investment III	March 30, 2016	March 31, 2015	2	23,063		—
Total			75	$	243,317	$	207

(1) Represents the net asset value (“NAV”) date on which the Company agreed to acquire the respective PE Investment.

109

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The following table summarizes the Company’s PE Investments as of December 31, 2016 (dollars in thousands):

	Carrying Value				Year Ended December 31, 2016						Year Ended December 31, 2015
	December 31,				Equity in Earnings		Distributions		Contributions(1)		Equity in Earnings		Distributions		Contributions(1)
PE Investment	2016		2015
PE Investment I(2)	$	31,655	$	65,313	$	9,441	$	40,082	$	415	$	19,462	$	36,226	$	838
PE Investment IIA	23,360		33,441		5,974		24,897		8,842		10,757		34,262		9,201
PE Investment IIB	19,329		—		6,950		21,420		33,798		—		—		—
PE Investment III	16,235		—		1,771		2,126		16,591		—		—		—
Total	$	90,579	$	98,754	$	24,136	$	88,525	$	59,646	$	30,219	$	70,488	$	10,039

___________________________________________________________

(1) Includes initial investments, before closing statement adjustments for distributions and contributions, and subsequent contributions, including deferred purchase price fundings.

(2) For PE Investment I, the Company recorded an unrealized loss of $3.4 million and $12.1 million for the years ended December 31, 2016 and 2015, respectively. The Company recorded an unrealized gain of $11.8 million for the year ended December 31, 2014.

PE Investment I

In February 2013, the Company completed the initial closing (“PE I Initial Closing”) of PE Investment I which through a preferred investment owns a portfolio of limited partnership interests in real estate private equity funds managed by institutional-quality sponsors. Pursuant to the terms of the agreement, at the PE I Initial Closing, the full purchase price was funded, excluding future capital commitments. Accordingly, the Company funded $118.0 million and NorthStar Realty, which following the mergers became a subsidiary of the Sponsor, (together with the Company, the “NorthStar Entities”) funded $282.1 million. The NorthStar Entities have an aggregate ownership interest in PE Investment I of 51.0%, of which the Company owns 29.5% and the Sponsor owns 70.5%. Teachers Insurance and Annuity Association of America (the “Class B Partner”) contributed its interests in 49 funds subject to the transaction in exchange for all of the Class B partnership interests in PE Investment I.

PE Investment I provides for all cash distributions on a priority basis to the NorthStar Entities as follows: (i) first, 85.0% to the NorthStar Entities and 15.0% to the Class B Partner until the NorthStar Entities receive a 1.5x multiple on all of their invested capital, including amounts funded in connection with future capital commitments; (ii) second, 15.0% to the NorthStar Entities and 85.0% to the Class B Partner until the Class B Partner receives a return of its then remaining June 30, 2012 capital; and (iii) third, 51.0% to the NorthStar Entities and 49.0% to the Class B Partner. All amounts paid to and received by the NorthStar Entities are based on each partner’s proportionate interest.

PE Investment IIA

In June 2013, the Company, NorthStar Realty and funds managed by Goldman Sachs Asset Management (“Vintage Funds”) (each a “Partner”) formed joint ventures and entered into an agreement with Common Pension Fund E, a common trust fund created under New Jersey law (“PE II Seller”), to acquire a portfolio of limited partnership interests in 24 real estate private equity funds managed by institutional-quality sponsors. The aggregate reported NAV acquired was $910.0 million as of September 30, 2012. The Company, NorthStar Realty and the Vintage Funds each had an initial ownership interest in PE Investment IIA of 15.0%, 70.0% and 15.0%, respectively. All amounts paid and received are based on each Partner’s proportionate interest.

PE Investment IIA paid $504.8 million to PE II Seller for all of the fund interests, or 55.0% of the September 30, 2012 NAV (the “Initial Amount”), and will pay the remaining $411.4 million, or 45.0% of the September 30, 2012 NAV (the “Deferred Amount”), by the last day of the fiscal quarter after the four year anniversary following the closing date of each fund interest. The Company funded all of its proportionate share of the Initial Amount at the initial closing on July 3, 2013. The Deferred Amount is a liability of PE Investment IIA. Each Partner, directly or indirectly, guaranteed its proportionate interest of the Deferred Amount. The Company determined there was an immaterial amount of fair value related to the guarantee.

On March 31st of each year, commencing on March 31, 2015 and for a period of two years thereafter, PE Investment IIA will pay, within 10 business days of March 31st, an amount necessary to reduce the Deferred Amount by the greater of 15.0% of the then outstanding Deferred Amount or 15.0% of the aggregate distributions received by PE Investment IIA during the preceding 12 month period.

On the last day of the fiscal quarter after the four-year anniversary of the applicable closing date of each fund interest, PE Investment IIA will be required to pay to PE II Seller the then outstanding unpaid Deferred Amount.

In connection with the mergers, NorthStar Realty’s interests in PE Investment IIA and its other obligations were assumed by the Sponsor.

110

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

PE Investment IIB

In February 2016, the Company’s board of directors, including all of its independent directors, approved the purchase of an additional 14.0% of the PE Investment II transaction (“PE Investment IIB”) from NorthStar Realty, which following the mergers became a subsidiary of the Sponsor. The Company purchased PE Investment IIB on the same terms and conditions negotiated by another existing and purchasing co-investor in the transaction. This increased the Company’s total ownership from 15.0% to 29.0%. The Company acquired PE Investment IIB for $26.5 million based on a NAV of $660.6 million as of September 30, 2015, adjusted for distributions and contributions.

With this add-on investment, PE Investment IIA and PE Investment IIB will be responsible for 29.0% of the Deferred Amount. In April 2016, PE Investment IIA and PE Investment IIB collectively paid $15.1 million of the Deferred Amount. As of December 31, 2016, the Company’s 29.0% share of the combined Deferred Amount for PE Investment IIA and PE Investment IIB was $85.7 million. The Deferred Amount will be paid in multiple installments throughout 2017 and 2018 and is expected to be paid from the distributions received from the underlying investments in PE Investment IIA and PE Investment IIB. The Company guaranteed its proportionate interest of the Deferred Amount. The Company determined there was an immaterial amount of fair value related to the guarantee.

PE Investment III

In March 2016, the Company acquired 5.5% of PE Investment III for $15.1 million based on a NAV of March 31, 2015 (the “Valuation Date”), adjusted for contributions and distributions from such date. At the time of closing, the Company paid $4.2 million, net of a $1.8 million deposit for a total of $6.0 million, or 40.0% of the purchase price adjusted for contributions and distributions. The remaining portion of the purchase price (the “Deferred Purchase Price”), was partially funded in December 2016 totaling $4.5 million. As of December 31, 2016, the remaining Deferred Purchase Price for PE Investment III recorded in other liabilities was $4.5 million. The remaining portion of the purchase price will be paid on December 31, 2017.

Other

In June 2014, the Company entered into a joint venture with affiliates of RXR to originate a mezzanine loan. The mezzanine loan had a principal amount of $183.7 million, including future funding commitments. The joint venture owned 50.0% of the mezzanine loan, of which the Company’s interest in the joint venture was 78.0%. In January 2016, the Company’s participation was sold at par value of $59.8 million. As of December 31, 2015 the carrying value of the investment was $59.1 million. For the years ended December 31, 2016, 2015, and 2014, the Company recognized equity in earnings of $0.8 million, $5.8 million, and $2.8 million, respectively.

Summarized Financial Information

The combined balance sheets for the unconsolidated ventures, including PE Investments and excluding unconsolidated ventures accounted for under the cost method, as of December 31, 2016 and 2015 are as follows (dollars in thousands):

	As of December 31,
	2016		2015
Assets
Total assets	$	1,079,828	$	1,440,834
Liabilities and equity
Total liabilities	$	799,748	$	871,892
Total Equity	280,080		568,942
Total liabilities and equity	$	1,079,828	$	1,440,834

The combined statements of operations for the unconsolidated ventures, including PE Investments and excluding unconsolidated ventures accounted for under the cost method, for the years ended December 31, 2016, 2015 and 2014 are as follows (dollars in thousands):

	Years Ended December 31, (1)
	2016		2015		2014
Total revenues(2)	$	201,113	$	266,158	$	251,398
Net income	36,941		109,543		168,514

___________________________________________________________

(1) Includes summarized annual financial information for PE Investments on a one quarter lag, which is the most recent financial information available from the underlying funds.

111

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(2) Includes net investment income and unrealized and realized gains and losses for PE Investments.

6. Real Estate Securities, Available for Sale

CRE securities are comprised of CMBS backed by a pool of CRE loans which are typically well-diversified by type and geography. The following table presents CMBS investments (dollars in thousands):

													Weighted Average
		PrincipalAmount(1)		AmortizedCost		Cumulative Unrealizedon Investments					FairValue				UnleveragedCurrentYield
As of Date:	Count					Gain		(Loss)					Coupon(2)
December 31, 2016	11	$	138,438	$	73,800	$	21,616	$	(1,441	)	$	93,975	3.85	%	10.78	%
December 31, 2015	8	115,849		61,721		22,357		(456		)	83,622		4.43	%	8.52	%

(1) Certain CRE securities serve as collateral for financing transactions including carrying value of $32.3 million for the CMBS Credit Facilities (refer to Note 7). The remainder is unleveraged.

(2) All CMBS are fixed rate.

The Company recorded year ended unrealized losses of $1.7 million and $6.5 million in OCI for the years ended December 31, 2016 and 2015, respectively. The Company recorded year ended unrealized gain in OCI for the year ended December 31, 2014 of $15.4 million. As of December 31, 2016, the Company held five securities with an aggregate carrying value of $41.5 million with an unrealized loss of $1.4 million, two of which were in an unrealized loss position for a period of greater than 12 months. Based on management’s quarterly evaluation, no OTTI was identified related to these securities. The Company does not intend to sell these securities and it is more likely than not that the Company will not be required to sell these securities prior to recovery of its amortized cost basis, which may be at maturity.

As of December 31, 2016, the weighted average contractual maturity of CRE securities was 32 years with an expected maturity of 6.8 years.

112

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

7. Borrowings

The following table presents borrowings as of December 31, 2016 and 2015 (dollars in thousands):

							December 31, 2016				December 31, 2015
	Capacity ($)		Recourse vs. Non-Recourse	FinalMaturity	ContractualInterest Rate		PrincipalAmount(1)		CarryingValue(1)		PrincipalAmount(1)		CarryingValue(1)
Securitization bonds payable, net
Securitization 2013-1			Non-recourse	Aug-29	LIBOR + 5.00%		$	39,762	$	39,762	$	185,812	$	185,314
Mortgage notes payable, net
Multifamily 1			Non-recourse	Dec-23	4.84%		43,500		42,967		43,500		42,902
Multifamily 2			Non-recourse	Dec-23	4.94%		43,000		42,440		43,000		42,370
Office 1			Non-recourse	Oct-24	4.47%		108,850		108,595		108,850		108,569
Office 2			Non-recourse	Jan-25	4.30%		77,700		77,535		77,700		77,512
Student housing 1			Non-recourse	Jan-24	5.15%		16,000		15,774		16,000		15,747
Student housing 2(2)			Non-recourse	Dec-20	5.27%		12,411		12,644		12,615		12,907
Student housing 3(3)			Non-recourse	Nov-26	3.98%		24,750		24,485		16,200		16,395
Industrial 1			Non-recourse	Apr-21	LIBOR + 2.50%		70,402		68,970		—		—
Subtotal mortgage notes payable, net							396,613		393,410		317,865		316,402
Term loan facilities
Citibank facility	$	150,000	Limited Recourse(4)	Oct-21(5)	LIBOR + 2.63%	(6)	21,350		21,350		108,913		108,913
Deutsche Bank facility	200,000		Limited Recourse(7)	Mar-18(8)	LIBOR + 2.45%	(9)	112,919		112,919		166,697		166,697
Morgan Stanley facility	200,000		Limited Recourse(10)	Oct-18(11)	LIBOR + 2.50%	(12)	92,700		92,700		31,335		31,335
Subtotal term loan facilities	$	550,000					226,969		226,969		306,945		306,945
CMBS credit facilities
UBS facility			Recourse	(13)	LIBOR + 1.19%		—		—		6,455		6,455
Morgan Stanley facility			Recourse	(13)	LIBOR + 1.06%		—		—		4,600		4,600
Citibank facility			Recourse	(13)	LIBOR + 1.50%		11,034		11,034		—		—
Merrill Lynch facility			Recourse	(13)	LIBOR + 1.50%		2,989		2,989		—		—
JP Morgan facility			Recourse	(13)	LIBOR + 1.50%		8,164		8,164		—		—
Subtotal CMBS credit facilities							22,187		22,187		11,055		11,055
Subtotal credit facilities							249,156		249,156		318,000		318,000
Loan collateral payable, net, related party
Secured borrowing(14)			Non-recourse	May-19	LIBOR + 3.83%		23,729		23,261		—		—
Total							$	709,260	$	705,589	$	821,677	$	819,716

_____________________________________________________

(1) Difference between principal amount and carrying value of mortgage notes payable, net and loan collateral payable, net, related party is attributable to deferred financing costs, net and premium on a mortgage note payable.

(2) Represents two separate senior mortgage notes with a weighted average maturity of December 1, 2020 and weighted average interest rate of 5.27%.

(3) In October 2016, the Company refinanced the mortgage note payable, increasing the principal balance to $24.8 million, with a maturity date of November 2026.

(4) Recourse solely with respect to 25.0% of the repurchase price for purchased assets with a lender debt yield equal to or greater than 10.0% at the time of financing plus 100.0% of the repurchase price for purchased assets with a lender debt yield less than 10.0% at the time of financing.

(5) The next maturity date is October 18, 2018, with three, one-year extensions available at the option of the Company, which may be exercised upon the satisfaction of certain customary conditions set forth in the governing documents.

(6) The contractual interest rate depends upon asset type and characteristics. As of December 31, 2016 the rate was one-month LIBOR plus 2.63%.

(7) Recourse solely with respect to the greater of: (i) 25.0% of the financed amount of stabilized loans plus the financed amount of transitional loans; or (ii) the lesser of $25.0 million or the aggregate financed amount of all loans.

(8) The next maturity date is March 11, 2017, with a one-year extension available that the Company has exercised, extending maturity to March 11, 2018.

(9) Represents the weighted average spread as of December 31, 2016. The contractual interest rate depends upon asset type and characteristics and ranges from one-month LIBOR plus 2.42% to 2.62%.

(10) Recourse solely with respect to 25.0% of the financed amount.

113

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(11) The initial maturity date is October 13, 2018, with one-year extensions available at the Company’s option, which are subject to the approval of the global financial institution.

(12) Represents the weighted average spread as of December 31, 2016. The contractual interest rate depends upon asset type and characteristics and ranges from one-month LIBOR plus 2.25% to 2.65%.

(13) The maturity dates on the CMBS Credit Facilities are dependent upon asset type and will typically range from two to three months.

(14) Represents a secured borrowing financing transaction recorded in loan collateral payable, net, related party in connection with three first mortgage loans recorded in real estate debt investments, net. Refer to discussion below for additional detail.

The following table presents scheduled principal on borrowings, based on final maturity as of December 31, 2016 (dollars in thousands):

	Total		SecuritizationBonds Payable, Net		Mortgage Notes Payable, Net		Loan collateral payable, net, related party		CreditFacilities
Years Ending December 31:
2017	22,187		—		—		—		22,187
2018	205,619		—		—		—		205,619
2019	23,729		—		—		23,729		—
2020	12,411		—		12,411		—		—
2021	91,752		—		70,402		—		21,350
Thereafter	353,562		39,762		313,800		—		—
Total	$	709,260	$	39,762	$	396,613	$	23,729	$	249,156

Securitization Financing Transactions

The Company entered into two securitization financing transactions collectively referred to as securitization financing transactions, collateralized by CRE debt investments originated by the Company and NorthStar Realty. In January 2015, the outstanding obligations with respect to one of the securitizations were repaid in full.

In the event of breaches of certain representations and warranties or a defect in the document of any of the contributed assets to securitization financing transactions provided at the time the Company entered into such securitization financing transactions and contributed the loans that serve as collateral for the securitization, the Company may be required to repurchase certain of those loans or replace the affected contributed asset or make a loss of value payment. These obligations do not relate to the credit performance of the loans contributed to the securitizations, but only to breaches of specific representations and warranties or a defect in the document of any of the contributed assets to the securitization financing transactions. Since inception, the Company has not been required to make any repurchases or replace the affected contributed asset or make a loss of value payment nor has the Company received any notice of assertion of a potential breach of representation and warranty or a defect in the document of any of the contributed assets to the securitization financing transactions. Any payment to repurchase a loan or replace the affected contributed asset or make a loss of value payment would impact the Company’s liquidity. Depending upon the size of any such payment, the impact to liquidity could be material.

Securitization 2013-1

In August 2013, the Company entered into a $531.5 million securitization financing transaction (“Securitization 2013-1”). The Company initially contributed eight CRE debt investments with a $346.1 million aggregate principal amount. Subsequent to the closing of Securitization 2013-1, the Company contributed four additional CRE debt investments with a $105.5 million aggregate principal amount. NorthStar Realty contributed three senior loans with an aggregate principal amount of $79.1 million at cost to Securitization 2013-1. The Company accounts for such loans transferred by NorthStar Realty, as loan collateral receivable, related party. A total of $382.7 million of permanent, non-recourse, non-mark-to-market investment-grade securitization bonds were issued, representing an advance rate of 72.0% with a current weighted average coupon of LIBOR plus 2.97%. The Company retained all of the below investment-grade securitization bonds, which the Company refers to as the Company’s retained equity interest in Securitization 2013-1. The Company used the proceeds to repay $222.7 million of borrowings on its term loan facilities. The collateral is used to service the interest payments on the investment-grade securitization bonds and the Company receives the excess cash flow on its retained equity interest. Securitization 2013-1 is considered a voting interest entity and since the Company has all of the controlling financial interest in Securitization 2013-1, the entity is consolidated by the Company. As of December 31, 2016 the principal amount of the loans contributed by NorthStar Realty was $52.2 million.

114

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Term Loan Facilities

The Company, through subsidiaries, has entered into credit facility agreements with multiple global financial institutions to provide an aggregate principal amount of up to $550.0 million to finance the origination of first mortgage loans and senior loan participations secured by CRE (“Term Loan Facilities”). The Company agreed to guarantee certain obligations under the Term Loan Facilities, which contain representations, warranties, covenants, conditions precedent to funding, events of default and indemnities that are customary for agreements of this type. The Term Loan Facilities act as revolving loan facilities that can be paid down as assets are repaid or sold and re-drawn upon for new investments. As of December 31, 2016, the Company was in compliance with all of its financial covenants under the Term Loan Facilities.

As of December 31, 2016, the Company had $364.6 million carrying value of CRE debt investments financed with $227.0 million under the Term Loan Facilities.

CMBS Credit Facilities

As of December 31, 2016, the Company entered into five master repurchase agreements (collectively the “CMBS Credit Facilities”) to finance CMBS investments. The CMBS Credit Facilities are on a recourse basis and contain representations, warranties, covenants, conditions precedent to funding, events of default and indemnities that are customary for agreements of this type. As of December 31, 2016, the Company had $32.3 million carrying value of CRE securities, financed with $22.2 million under its CMBS Credit Facilities.

Secured Borrowing

In November 2016, the Company bifurcated three first mortgage loans with an aggregate principal amount of $44.4 million into senior participations in mortgage loans of $29.5 million and junior participations in the related mortgage loans of $14.9 million to facilitate the financing of the mortgage loans through a securitization financing transaction entered into by NorthStar Real Estate Income II, Inc. (“NorthStar Income II”), a company managed by an affiliate of the Sponsor. The Company sold three senior participations at cost into the securitization transaction. The Company did not retain any legal interest in the senior participations and retained the junior participations on an unleveraged basis. As a result of U.S. GAAP requirements for transfers of financial assets, the senior participations transferred into the securitization financing transaction are accounted for as a secured borrowing and presented as loan collateral payable, net, related party on the Company’s consolidated balance sheets. Refer to Note 2, “Summary of Significant Accounting Policies” for additional information. As of December 31, 2016, the carrying value of CRE debt investments recorded in real estate debt investments, net was $23.7 million with an offsetting secured borrowing recorded in loan collateral payable, net, related party of $23.3 million.

8. Related Party Arrangements

Advisor

Subject to certain restrictions and limitations, the Advisor is responsible for managing the Company’s affairs on a day-to-day basis and for identifying, originating, acquiring and asset managing investments on behalf of the Company. The Advisor may delegate certain of its obligations to affiliated entities, which may be organized under the laws of the United States or foreign jurisdictions. References to the Advisor include the Advisor and any such affiliated entities. For such services, to the extent permitted by law and regulations, the Advisor receives fees and reimbursement from the Company. Below is a description and table of the fees and reimbursements incurred to the Advisor.

In June 2016, the advisory agreement was renewed for an additional one-year term commencing on June 30, 2016, with terms identical to those in effect through June 30, 2016.

Fees to Advisor

Asset Management Fee

The Advisor receives a monthly asset management fee equal to one-twelfth of 1.25% of the sum of the amount funded or allocated for CRE investments, including expenses and any financing attributable to such investments, less any principal received on debt and securities investments (or the proportionate share thereof in the case of an investment made through a joint venture).

115

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Incentive Fee

The Advisor is entitled to receive distributions equal to 15.0% of net cash flows of the Company, whether from continuing operations, repayment of loans, disposition of assets or otherwise, but only after stockholders have received, in the aggregate, cumulative distributions equal to their invested capital plus an 8.0% cumulative, non-compounded annual pre-tax return on such invested capital.

Acquisition Fee

The Advisor also receives fees for providing structuring, diligence, underwriting advice and related services in connection with real estate acquisitions equal to 1.0% of the amount funded or allocated by the Company to originate or acquire investments, including acquisition costs and any financing attributable to such investments (or the proportionate share thereof in the case of an investment made through a joint venture). A fee paid to the Advisor in connection with the origination or acquisition of CRE debt investments is included in CRE debt investments, net on the consolidated balance sheets and is amortized to interest income over the life of the investment using the effective interest method. An acquisition fee incurred related to an equity investment will generally be expensed as incurred. A fee paid to the Advisor in connection with an acquisition of an equity or debt investment in an unconsolidated joint venture is included in investments in unconsolidated ventures on the consolidated balance sheets.

Disposition Fee

For substantial assistance in connection with the sale of investments and based on the services provided, as determined by the Company’s independent directors, the Advisor receives a disposition fee up to 1.0% of the contract sales price of each CRE investment sold. The Company does not pay a disposition fee upon the maturity, prepayment, workout, modification or extension of a CRE debt investment unless there is a corresponding fee paid by the borrower, in which case the disposition fee is the lesser of: (i) 1.0% of the principal amount of the CRE debt investment prior to such transaction; or (ii) the amount of the fee paid by the borrower in connection with such transaction. If the Company takes ownership of a property as a result of a workout or foreclosure of a CRE debt investment, the Company will pay a disposition fee upon the sale of such property. A disposition fee from the sale of a CRE investment is generally expensed and included in asset management and other fees - related party in the Company’s consolidated statements of operations. A disposition fee for a CRE debt investment incurred in a transaction other than a sale is included in CRE debt investments, net on the consolidated balance sheets and is amortized to interest income over the life of the investment using the effective interest method.

Reimbursements to Advisor

Operating Costs

The Advisor is entitled to receive reimbursement for direct and indirect operating costs incurred by the Advisor in connection with administrative services provided to the Company. The Advisor allocates, in good faith, indirect costs to the Company related to the Advisor’s and its affiliates’ employees, occupancy and other general and administrative costs and expenses in accordance with the terms of, and subject to the limitations contained in, the advisory agreement with the Advisor. The indirect costs include the Company’s allocable share of the Advisor’s compensation and benefit costs associated with dedicated or partially dedicated personnel who spend all or a portion of their time managing the Company’s affairs, based upon the percentage of time devoted by such personnel to the Company’s affairs. The indirect costs also include rental and occupancy, technology, office supplies, travel and entertainment and other general and administrative costs and expenses. However, there is no reimbursement for personnel costs related to executive officers (although there may be reimbursement for certain executive officers of the Advisor) and other personnel involved in activities for which the Advisor receives an acquisition fee or a disposition fee. The Advisor allocates these costs to the Company relative to its and its affiliates’ other managed companies in good faith and has reviewed the allocation with the Company’s board of directors, including its independent directors. The Advisor updates the board of directors on a quarterly basis of any material changes to the expense allocation and provides a detailed review to the board of directors, at least annually, and as otherwise requested by the board of directors. The Company reimburses the Advisor quarterly for operating costs (including the asset management fee) based on a calculation for the four preceding fiscal quarters not to exceed the greater of: (i) 2.0% of its average invested assets; or (ii) 25.0% of its net income determined without reduction for any additions to reserves for depreciation, loan losses or other similar non-cash reserves and excluding any gain from the sale of assets for that period. Notwithstanding the above, the Company may reimburse the Advisor for expenses in excess of this limitation if a majority of the Company’s independent directors determines that such excess expenses are justified based on unusual and non-recurring factors. The Company calculates the expense reimbursement quarterly based upon the trailing twelve-month period.

116

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Summary of Fees and Reimbursements

The following tables present the fees and reimbursements incurred to the Advisor for the years ended December 31, 2016 and 2015 and the amount due to related party as of December 31, 2016 and 2015 (dollars in thousands):

Type of Fee or Reimbursement		Due to Related Party as of		Year Ended December 31, 2016					Due to Related Party as of(1)
	Financial Statement Location	December 31, 2015		Incurred		Paid			December 31, 2016
Fees to Advisor Entities
Asset management	Asset management and other fees, related party	$	—	$	21,337	$	(21,327	)	$	10
Acquisition(2)	Real estate debt investments, net / Asset management and other fees, related party	—		3,254		(3,214		)	40
Disposition(2)	Real estate debt investments, net / Asset management and other fees, related party	—		4,612		(4,612		)	—
Reimbursements to Advisor Entities
Operating costs(3)	General and administrative expenses	—		12,747		(12,729		)	18
Total		$	—	$	41,950	$	(41,882	)	$	68

____________________________________________________

(1) The balance is included in accounts payable and accrued expenses on the Company’s consolidated balance sheet.

(2) Acquisition/disposition fees incurred to the Advisor related to CRE debt investments are generally offset by origination/exit fees paid to the Company by borrowers if such fees are required from the borrower. Acquisition fees related to equity investments are included in asset management and other fees - related party in the consolidated statements of operations. Acquisition fees related to investments in unconsolidated joint ventures are included in investments in unconsolidated ventures on the consolidated balance sheets. The Advisor may determine to defer fees or seek reimbursement. From inception through December 31, 2016, the Advisor waived $0.8 million of acquisition fees and $0.4 million of disposition fees related to CRE securities.

(3) As of December 31, 2016, the Advisor has incurred unreimbursed operating costs on behalf of the Company of $9.6 million that remain eligible to allocate to the Company.

Type of Fee or Reimbursement		Due to Related Party as of		Year Ended December 31, 2015					Due to Related Party as of
	Financial Statement Location	December 31, 2014		Incurred		Paid			December 31, 2015
Fees to Advisor Entities
Asset management	Asset management and other fees, related party	$	—	$	23,965	$	(23,965	)	$	—
Acquisition(1	Real estate debt investments, net / Asset management and other fees, related party	—		451		(451		)	—
Disposition(1)	Real estate debt investments, net / Asset management and other fees, related party	—		3,317		(3,317		)	—
Reimbursements to Advisor Entities
Operating costs(2)	General and administrative expenses	—		13,116		(13,116		)	—
Total		$	—	$	40,849	$	(40,849	)	$	—

____________________________________________________

(1) Acquisition/disposition fees incurred to the Advisor related to CRE debt investments are generally offset by origination/exit fees paid to the Company by borrowers if such fees are required from the borrower. Acquisition fees related to equity investments are included in asset management and other fees - related party in the consolidated statements of operations. Acquisition fees related to investments in unconsolidated joint ventures are included in investments in unconsolidated ventures on the consolidated balance sheets. The Advisor may determine to defer fees or seek reimbursement. From inception through December 31, 2015, the Advisor waived $0.6 million of acquisition fees and $0.4 million of disposition fees related to CRE securities.

(2) As of December 31, 2015, the Advisor has incurred unreimbursed operating costs on behalf of the Company of $7.9 million that remain eligible to allocate to the Company.

Securitization 2013-1

In August 2013, the Company closed Securitization 2013-1. The Company initially contributed eight CRE debt investments with a $346.1 million aggregate principal amount. NorthStar Realty transferred three senior loans with an aggregate principal amount of $79.1 million at cost to Securitization 2013-1. An affiliate of the Sponsor was named special servicer of Securitization 2013-1.

PE Investments

In connection with PE Investments, the Company guaranteed all of its funding obligations that may be due and owed under the governing documents indirectly through an indemnification agreement with NorthStar Realty, which in turn guaranteed the

117

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

obligations directly to the PE Investment entities. The Company and NorthStar Realty each agreed to indemnify the other proportionately for any losses that may arise in connection with the funding and other obligations as set forth in the governing documents in the case of a joint default by the Company and NorthStar Realty. The Company and NorthStar Realty further agreed to indemnify each other for all of the losses that may arise as a result of a default that was solely caused by the Company or NorthStar Realty, as the case may be. In connection with the mergers, the Sponsor assumed all of NorthStar Realty’s obligations.

PE Investment I

In connection with PE Investment I, the Company assumed the rights to subscribe to 29.5% of PE Investment I from NorthStar Realty. The Company and NorthStar Realty contributed cash of $400.1 million, of which the Company and NorthStar Realty contributed $118.0 million and $282.1 million, respectively. In connection with the mergers, NorthStar Realty’s interests in PE Investment I and its other obligations were assumed by the Sponsor.

PE Investment IIB

In February 2016, the Company’s board of directors, including all of its independent directors, approved the purchase of an additional 14.0% of the PE Investment IIA transaction (“PE Investment IIB”) from NorthStar Realty, which following the mergers became a subsidiary of the Sponsor. The Company purchased PE Investment IIB on the same terms and conditions negotiated by another existing and purchasing unrelated co-investor in the transaction. This increased the Company’s total ownership from 15.0% to 29.0%. The Company acquired PE Investment IIB for $26.5 million based on a NAV of $660.6 million as of December 31, 2015, adjusted for distributions and contributions. With this add-on investment, PE Investment IIA and PE Investment IIB are collectively responsible for 29.0% of the Deferred Amount, or $85.7 million as of December 31, 2016.

Secured Borrowing

In November 2016, the Company bifurcated three first mortgage loans with an aggregate principal amount of $44.4 million into senior participations in mortgage loans of $29.5 million and junior participations in the related mortgage loans of $14.9 million to facilitate the financing of the mortgage loans through a securitization financing transaction entered into by NorthStar Income II, a company managed by an affiliate of the Sponsor. The Company sold three senior participations at cost into the securitization transaction. The Company did not retain any legal interest in the senior participations and retained the junior participations on an unleveraged basis. As a result of U.S. GAAP requirements for transfers of financial assets, the senior participations transferred into the securitization financing transaction are accounted for as a secured borrowing and presented as loan collateral payable, net, related party on the Company’s consolidated balance sheets. Refer to Note 2, “Summary of Significant Accounting Policies” for additional information. As of December 31, 2016, the carrying value of CRE debt investments recorded in real estate debt investments, net was $23.7 million with an offsetting secured borrowing recorded in loan collateral payable, net, related party of $23.3 million.

9. Equity-Based Compensation

The Company adopted a long-term incentive plan, as amended (the “Plan”), which it may use to attract and retain qualified officers, directors, employees and consultants, as well as an independent directors compensation plan, which is a component of the Plan. Pursuant to the Plan, as of December 31, 2016, the Company’s independent and non-management directors were granted a total of 101,204 shares of restricted common stock for an aggregate $1.0 million, based on the share price on the date of each grant. The restricted stock granted prior to 2013 generally vests quarterly over four years and the restricted stock granted in and subsequent to 2013 generally vests quarterly over two years. However, the stock will become fully vested on the earlier occurrence of: (i) the termination of the independent or non-management director’s service as a director due to his or her death or disability or (ii) a change in control of the Company.

The Company recognized equity-based compensation expense of $0.2 million, $0.2 million and $0.1 million for the years ended December 31, 2016, 2015, and 2014, respectively, related to the issuance of restricted stock to the independent and non-management directors, which was recorded in general and administrative expenses in the consolidated statements of operations. Unvested shares totaled 20,462, 17,687, and 10,688 as of December 31, 2016, 2015, and 2014, respectively.

118

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

10. Stockholders’ Equity

Common Stock

The Company’s Total Primary Offering was completed on July 1, 2013. From inception through the completion of the Total Primary Offering, the Company issued 107.6 million shares of common stock generating gross proceeds from the Total Primary Offering of $1.1 billion.

Distribution Reinvestment Plan

The Company adopted the DRP through which common stockholders may elect to reinvest an amount equal to the distributions declared on their shares in additional shares of the Company’s common stock in lieu of receiving cash distributions. As a result of an additional registration statement to offer up to 10.0 million shares pursuant to the DRP, the Company continues to offer DRP shares beyond the Total Primary Offering.

In April 2016, the DRP was amended and restated to provide that, effective on ten days’ notice, the price per share purchased pursuant to the DRP was $9.87, which is equal to the estimated value per share of the Company’s common stock as of December 31, 2015, until such time as the Company establishes a new estimated per share value, at which time the purchase price will adjust to 100% of such estimated value per share. The Company expects that the next estimated value per share will be based upon assets and liabilities as of December 31, 2016.

Prior to the April 2016 amendment, shares issued pursuant to the DRP were priced at 95.0% of the Company’s estimated value per share as of October 31, 2014, or $9.52. Prior to 2015, shares issued pursuant to the DRP were priced at $9.50 per share.

No selling commissions or dealer manager fees are paid on shares issued pursuant to the DRP. The board of directors of the Company may amend, suspend or terminate the DRP for any reason upon ten-days’ notice to participants.

For the year ended December 31, 2016, the Company issued 4.5 million shares totaling $43.5 million of proceeds pursuant to the DRP. For the year ended December 31, 2015, the Company issued 4.6 million shares totaling $43.8 million of proceeds pursuant to the DRP. From inception through December 31, 2016, the Company issued 18.2 million shares totaling $174.5 million of proceeds pursuant to the DRP.

Distributions

Distributions to stockholders are declared quarterly by the board of directors of the Company and are paid monthly based on a daily amount of $0.002191781 per share, which is equivalent to an annual distribution of $0.80 per share of the Company’s common stock. Distributions are generally paid to stockholders on the first business day of the month following the month for which the distribution has accrued.

119

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The following table presents distributions declared for the years ended December 31, 2016, 2015 and 2014 (dollars in thousands):

	Distributions(1)
Period	Cash		DRP		Total
2016
First Quarter	$	13,052	$	10,987	$	24,039
Second Quarter	13,184		10,864		24,048
Third Quarter	13,482		10,858		24,340
Fourth Quarter	13,690		10,628		24,318
Total	$	53,408	$	43,337	$	96,745
2015
First Quarter	$	12,640	$	10,720	$	23,360
Second Quarter	12,910		10,882		23,792
Third Quarter	13,107		11,095		24,202
Fourth Quarter	13,169		11,145		24,314
Total	$	51,826	$	43,842	$	95,668
2014
First Quarter	$	12,369	$	10,338	$	22,707
Second Quarter	12,492		10,650		23,142
Third Quarter	12,674		10,885		23,559
Fourth Quarter	12,717		10,997		23,714
Total	$	50,252	$	42,870	$	93,122

_________________________________________________

(1) Represents distributions declared for the period, even though such distributions are actually paid to stockholders the month following such period. For the year ended December 31, 2016, approximately 18% of distributions paid was ordinary income, 6% was capital gain distribution and 76% was a return of capital.

Share Repurchase Program

The Company adopted a share repurchase program that may enable stockholders to sell their shares to the Company in limited circumstances (as amended, the “Share Repurchase Program” or “SRP”). The Company may not repurchase shares unless a stockholder has held shares for one year. However, the Company may repurchase shares held for less than one year in connection with a stockholder’s death or qualifying disability. The Company is not obligated to repurchase shares under the Share Repurchase Program. The Company may amend, suspend or terminate the Share Repurchase Program at its discretion at any time, provided that any amendment that adversely affects the rights or obligations of a participant will take effect upon 10 days’ prior written notice (or 10 business days’ prior written notice if related to a change in the number of shares that can be repurchased in a calendar year). For the year ended December 31, 2016, the Company repurchased 4.3 million shares of common stock for a total of $41.5 million or a weighted average price of $9.53 per share. For the year ended December 31, 2015, the Company repurchased 1.7 million shares of common stock for a total of $16.5 million or a weighted average price of $9.63 per share. The Company funds repurchase requests received during a quarter with proceeds set aside for that purpose which are not expected to exceed proceeds received from its DRP. In accordance with the SRP, the Company’s board of directors approved the use of cash available from operations to fund the aggregate amount of repurchases received during the quarter ended December 31, 2016 in excess of the aggregate proceeds received pursuant to the DRP. As of December 31, 2016, there were no unfulfilled repurchase requests.

11. Non-controlling Interests

Operating Partnership

Non-controlling interests include the aggregate limited partnership interests in the Operating Partnership held by limited partners, other than the Company. Income (loss) attributable to the non-controlling interests is based on the limited partners’ ownership percentage of the Operating Partnership and was a de minimis amount for the years ended December 31, 2016, 2015 and 2014.

120

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Other

Other non-controlling interests represent third-party equity interests in ventures that are consolidated with the Company’s financial statements. Net income attributable to other non-controlling interest for the year ended December 31, 2016 was $0.3 million. Net loss attributable to other non-controlling interest for the years ended December 31, 2015 and 2014 was de minimis and $0.2 million, respectively.

12. Fair Value

Fair Value Measurement

Financial assets and liabilities recorded at fair value on the consolidated balance sheets are categorized based on the inputs to the valuation techniques as follows:

Level 1. Quoted prices for identical assets or liabilities in an active market.

Level 2. Financial assets and liabilities whose values are based on the following:

a) Quoted prices for similar assets or liabilities in active markets.

b) Quoted prices for identical or similar assets or liabilities in non-active markets.

c) Pricing models whose inputs are observable for substantially the full term of the asset or liability.

d) Pricing models whose inputs are derived principally from or corroborated by observable market data for substantially the full term of the asset or liability.

Level 3. Prices or valuation techniques based on inputs that are both unobservable and significant to the overall fair value measurement.

Determination of Fair Value

The following is a description of the valuation techniques used to measure fair value of assets accounted for at fair value on a recurring basis and the general classification of these instruments pursuant to the fair value hierarchy.

Investments in Private Equity Funds

The Company accounts for PE Investments at fair value which is determined based on a valuation model using assumptions for the timing and amount of expected future cash flow for income and realization events for the underlying assets in the funds and discount rate. This fair value measurement is generally based on unobservable inputs and, as such, is classified as Level 3 of the fair value hierarchy. The Company is not using the NAV (practical expedient) of the underlying funds for purposes of determining fair value.

Real Estate Securities

CRE securities are generally valued using a third-party pricing service or broker quotations. These quotations are not adjusted and are based on observable inputs that can be validated, and as such, are classified as Level 2 of the fair value hierarchy. Certain CRE securities may be valued based on a single broker quote or an internal price which may have less observable pricing, and as such, would be classified as Level 3 of the fair value hierarchy. Management determines the prices are representative of fair value through a review of available data, including observable inputs, recent transactions as well as its knowledge of and experience in the market.

121

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Derivative Instruments

Derivative instruments are valued using a third-party pricing service. These quotations are not adjustments and are generally based on valuation models with observable inputs such as interest rates and contractual cash flow, and as such, are classified as Level 2 of the fair value hierarchy. The derivative instruments are recorded within other liabilities on the Company’s balance sheets.

Fair Value Hierarchy

Financial assets recorded at fair value on a recurring basis are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The following table presents financial assets that were accounted for at fair value on a recurring basis as of December 31, 2016 and 2015 by level within the fair value hierarchy (dollars in thousands):

	December 31, 2016								December 31, 2015
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
Assets:
Investments in private equity funds, at fair value	$	—	$	—	$	90,579	$	90,579	$	—	$	—	$	98,754	$	98,754
Real estate securities, available for sale	—		93,975		—		93,975		—		83,622		—		83,622
Liabilities:
Derivative liabilities	$	—	$	186	$	—	$	186	$	—	$	—	$	—	$	—

The following table presents additional information about PE Investments which are measured at fair value on a recurring basis as of December 31, 2016 and 2015 for which the Company has used Level 3 inputs to determine fair value (dollars in thousands):

	Years Ended December 31,
	2016			2015
Beginning balance	$	98,754		$	141,091
Contributions(1)	59,646			10,040
Distributions	(88,525		)	(70,487		)
Equity in earnings	24,136			30,218
Unrealized gain (loss)	(3,432		)	(12,108		)
Ending balance	$	90,579		$	98,754

_____________________________________________________

(1) Includes initial investments, before distribution and contribution closing statement adjustments, and subsequent contributions, including deferred purchase price fundings.

For the years ended December 31, 2016 and 2015, the Company used discounted cash flow model to quantify Level 3 fair value measurements on a recurring basis. For the years ended December 31, 2016 and 2015, the key unobservable inputs used in this analysis included discount rates with a weighted average of 14.7% and 19.5%, respectively, and timing and amount of expected future cash flow. Significant increases or decreases in any one of the inputs described above in isolation may result in significantly different fair value of the financial assets and liabilities using such Level 3 inputs.

For the years ended December 31, 2016, 2015 and 2014, the Company recorded an unrealized loss of $3.4 million, $12.1 million and an unrealized gain of $11.8 million, respectively, for financial assets for which the fair value option was elected. These amounts, when incurred, are recorded as unrealized gain (loss) on investments and other in the consolidated statements of operations.

Fair Value Option

The Company may elect the fair value option for certain of its financial assets or liabilities due to the nature of the instrument. In the case of PE Investments, the Company elected the fair value option because management believes it is a more useful presentation for such investments. The Company determined recording the PE Investments based on the change in fair value of projected future cash flow from one period to another better represents the underlying economics of the respective investment. As of December 31, 2016, the Company has elected not to apply the fair value option for any other eligible financial assets or liabilities when the items were first recognized.

122

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Fair Value of Financial Instruments

In addition to the above disclosures regarding financial assets or liabilities which are recorded at fair value, U.S. GAAP requires disclosure of fair value about all financial instruments. The following disclosure of estimated fair value of financial instruments was determined by the Company using available market information and appropriate valuation methodologies. Considerable judgment is necessary to interpret market data and develop estimated fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize on disposition of the financial instruments. The use of different market assumptions and/or estimation methodologies may have a material effect on estimated fair value.

The following table presents the principal amount, carrying value and fair value of certain financial assets and liabilities as of December 31, 2016 and 2015 (dollars in thousands):

	December 31, 2016							December 31, 2015
	PrincipalAmount			CarryingValue		FairValue		PrincipalAmount			CarryingValue		FairValue
Financial assets:(1)
Real estate debt investments, net	$	744,297	(2)	$	745,323	$	755,317	$	995,769	(2)	$	997,836	$	1,054,743
Real estate securities, available for sale(3)	138,438			93,975		93,975		115,849			83,622		83,622
Loan collateral receivable, related party(4)	52,204			52,204		50,941		54,056			54,056		54,885
Financial liabilities:(1)
Securitization bonds payable, net	$	39,762		$	39,762	$	39,961	$	185,812		$	185,314	$	185,387
Mortgage notes payable, net	396,613			393,410		356,031		317,865			316,402		317,138
Credit facilities	249,156			249,156		249,156		318,000			318,000		318,000
Loan collateral payable, net, related party(5)	23,729			23,261		23,050		—			—		—

______________________________________________

(1) The fair value of other financial instruments not included in this table is estimated to approximate their carrying value.

(2) Excludes future funding commitments of $23.2 million and $43.6 million, as of December 31, 2016 and 2015, respectively.

(3) Refer to “Determination of Fair Value” above for disclosure of methodologies used to determine fair value.

(4) Represents one senior loan participation interest in a first mortgage loan (Refer to Note 7).

(5) Represents three senior loan participation interests in first mortgage loans (Refer to Note 7).

Disclosure about fair value of financial instruments is based on pertinent information available to management as of the reporting date. Although management is not aware of any factors that would significantly affect fair value, such amounts have not been comprehensively revalued for purposes of these consolidated financial statements since that date and current estimates of fair value may differ significantly from the amounts presented herein.

Real Estate Debt Investments, Net / Loan Collateral Receivable, Related Party / Loan Collateral Payable, Net, Related Party

For CRE debt investments, including loan collateral receivable, related party and loan collateral payable, net, related party, fair value was approximated by comparing the current yield to the estimated yield for newly originated loans with similar credit risk or the market yield at which a third party might expect to purchase such investment. Fair value was determined assuming fully-extended maturities regardless of structural or economic tests required to achieve such extended maturities. These fair value measurements of CRE debt, including loan collateral receivable, related party and loan collateral payable, net, related party, are generally based on unobservable inputs and, as such, are classified as Level 3 of the fair value hierarchy.

Securitization Bonds Payable, Net

Securitization bonds payable, net are valued using quotations from nationally recognized financial institutions that generally acted as underwriter for the transactions. These quotations are not adjusted and are generally based on observable inputs that can be validated, and as such, are classified as Level 2 of the fair value hierarchy.

Mortgage Notes Payable, Net

For mortgage notes payable, net, the Company primarily uses rates currently available with similar terms and remaining maturities to estimate fair value. These measurements are determined using comparable U.S. Treasury rates as of the end of the reporting period. These fair value measurements are based on observable inputs, and as such, are classified as Level 2 of the fair value hierarchy.

123

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Credit Facilities

The Company has amounts outstanding under six credit facilities. All credit facilities bear floating rates of interest. As of the reporting date, the Company believes the carrying value approximates fair value. These fair value measurements are based on observable inputs, and as such, are classified as Level 2 of the fair value hierarchy.

13. Quarterly Financial Information (Unaudited)

The following tables present selected quarterly information for the years ended December 31, 2016 and 2015 (dollars in thousands, except per share data):

	Three Months Ended
	December 31,		September 30,		June 30,		March 31,
	2016		2016		2016		2016
Net interest income	$	15,126	$	14,646	$	15,316	$	15,895
Property and other revenues	20,272		21,843		20,116		16,371
Expenses	31,977		33,924		30,322		29,719
Equity in earnings (losses) of unconsolidated ventures	5,316		5,575		6,502		7,570
Net income (loss)	8,035		7,297		9,102		7,773
Net income (loss) attributable to NorthStar Real Estate Income Trust, Inc. common stockholders	7,869		7,491		8,904		7,688
Net income (loss) per share of common stock, basic/diluted (1)	$	0.06	$	0.06	$	0.07	$	0.07

__________________

(1) The total for the year may differ from the sum of the quarters as a result of weighting.

	Three Months Ended
	December 31,		September 30,		June 30,		March 31,
	2015		2015		2015		2015
Net interest income	$	16,487	$	19,576	$	19,272	$	19,797
Property and other revenues	15,731		14,637		15,027		14,999
Expenses	28,023		34,306		25,103		25,301
Equity in earnings (losses) of unconsolidated ventures	8,051		8,133		9,509		10,324
Net income (loss)	8,808		5,365		14,195		17,223
Net income (loss) attributable to NorthStar Real Estate Income Trust, Inc. common stockholders	8,753		5,773		13,943		17,145
Net income (loss) per share of common stock, basic/diluted (1)	$	0.07	$	0.05	$	0.12	$	0.14

_________________

(1) The total for the year may differ from the sum of the quarters as a result of weighting.

14. Segment Reporting

The Company currently conducts its business through the following four segments, which are based on how management reviews and manages its business:

• Commercial Real Estate Debt - Focused on originating, acquiring and asset managing CRE debt investments including first mortgage loans, subordinate interests and mezzanine loans and participations in such loans, as well as preferred equity interests.

• Commercial Real Estate Equity - Focused on direct ownership in real estate, which may be structurally senior to a third-party partner’s equity and indirect interests in real estate through PE Investments since the underlying collateral in the funds is primarily real estate.

• Commercial Real Estate Securities - Focused on investing in CMBS, unsecured REIT debt, CDO notes and other securities.

• Corporate - The corporate segment includes corporate level asset management and other fees - related party and general and administrative expenses.

The Company may also own investments indirectly through a joint venture.

124

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The Company primarily generates revenue from net interest income on the CRE debt and securities portfolios, equity in earnings of unconsolidated ventures, including from PE Investments, and from rental and other income from its real estate equity investments. The Company’s income is primarily derived through the difference between revenue and the cost at which the Company is able to finance its investments. The Company may also acquire investments which generate attractive returns without any leverage.

The following tables present segment reporting for the years ended December 31, 2016, 2015 and 2014 (dollars in thousands):

Year Ended December 31, 2016	Real EstateDebt			Real EstateEquity			Real EstateSecurities		Corporate			Total
Net interest income	$	53,638		$	—		$	7,345	$	—		$	60,983
Rental and other income	—			78,602			—		—			78,602
Asset management and other fees - related party	—			—			—		(23,765		)	(23,765		)
Mortgage notes interest expense	—			(17,519		)	—		—			(17,519		)
Transaction costs	—			(1,767		)	—		(211		)	(1,978		)
Property operating expenses	—			(36,950		)	—		—			(36,950		)
General and administrative expenses	(733		)	(194		)	—		(13,576		)	(14,503		)
Depreciation and amortization	—			(31,227		)	—		—			(31,227		)
Unrealized gain (loss) on investments and other	—			(3,432		)	—		—			(3,432		)
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense)	52,905			(12,487		)	7,345		(37,552		)	10,211
Equity in earnings (losses) of unconsolidated ventures	827			24,136			—		—			24,963
Income tax benefit (expense)	—			(2,967		)	—		—			(2,967		)
Net income (loss)	$	53,732		$	8,682		$	7,345	$	(37,552	)	$	32,207

Year Ended December 31, 2015	Real EstateDebt			Real EstateEquity			Real EstateSecurities			Corporate			Total
Net interest income	$	70,144		$	—		$	4,959		$	29		$	75,132
Rental and other income	—			60,394			—			—			60,394
Asset management and other fees - related party	—			—			—			(23,965		)	(23,965		)
Mortgage notes interest expense	—			(14,832		)	—			—			(14,832		)
Transaction costs	(446		)	(73		)	—			(825		)	(1,344		)
Property operating expenses	—			(31,135		)	—			—			(31,135		)
General and administrative expenses	(841		)	(100		)	(51		)	(14,483		)	(15,475		)
Depreciation and amortization	—			(25,982		)	—			—			(25,982		)
Unrealized gain (loss) on investments and other	—			(12,108		)	—			—			(12,108		)
Income (loss) before equity in earnings (losses) of unconsolidated ventures and income tax benefit (expense)	68,857			(23,836		)	4,908			(39,244		)	10,685
Equity in earnings (losses) of unconsolidated ventures	5,799			30,218			—			—			36,017
Income tax benefit (expense)	—			(1,111		)	—			—			(1,111		)
Net income (loss)	$	74,656		$	5,271		$	4,908		$	(39,244	)	$	45,591

125

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Year Ended December 31, 2014	Real EstateDebt			Real Estate Equity			Real EstateSecurities			Corporate			Total
Net interest income	$	75,780		$	—		$	5,817		$	—		$	81,597
Rental and other income	—			29,342			—			—			29,342
Asset management and other fees - related party	—			—			—			(24,676		)	(24,676		)
Mortgage notes interest expense	—			(7,763		)	—			—			(7,763		)
Transaction costs	—			(2,770		)	—			(7		)	(2,777		)
Property operating expenses	—			(15,433		)	—			—			(15,433		)
General and administrative expenses	(991		)	(146		)	(28		)	(12,100		)	(13,265		)
Depreciation and amortization	—			(6,427		)	—			—			(6,427		)
Realized gain (loss) on investments and other	(175		)	—			572			—			397
Unrealized gain (loss) on investments and other	—			11,764			—			—			11,764
Income (loss) before equity in earnings (losses) of unconsolidated ventures	74,614			8,567			6,361			(36,783		)	52,759
Equity in earnings (losses) of unconsolidated ventures	3,421			38,258			—			—			41,679
Income tax benefit (expense)	—			(5,485		)	—			—			(5,485		)
Net income (loss)	$	78,035		$	41,340		$	6,361		$	(36,783	)	$	88,953

The following table presents total assets by segment as of December 31, 2016 and December 31, 2015 (dollars in thousands):

	Real EstateDebt		Real EstateEquity		Real EstateSecurities		Corporate(1)		Total
December 31, 2016
Investments in unconsolidated ventures	$	—	$	90,579	$	—	$	—	$	90,579
Total Assets	871,600		665,643		105,830		125,407		1,768,480
December 31, 2015
Investments in unconsolidated ventures	$	59,089	$	98,754	$	—	$	—	$	157,843
Total Assets	1,198,020		525,178		84,887		139,431		1,947,516

__________________________________________________

(1) Includes cash, unallocated receivables and deferred costs and other assets, net.

15. Subsequent Events

Distribution Reinvestment Plan

From January 1, 2017 through March 10, 2017, the Company issued 0.9 million shares of common stock pursuant to the DRP, raising proceeds of $9.3 million. As of March 10, 2017, 8.7 million shares were available to be issued pursuant to the DRP.

Distributions

On March 15, 2017, the board of directors of the Company approved a daily cash distribution of $0.001917808 per share of common stock for each of the three months ended June 30, 2017. Distributions are generally paid to stockholders on the first business day of the month following the month for which the distribution was accrued.

Share Repurchases

From January 1, 2017 through March 10, 2017, the Company repurchased 1.8 million shares for a total of $17.4 million or a weighted average price of $9.42 per share under the Share Repurchase Program (“SRP”) that enables stockholders to sell their shares to the Company in certain circumstances, including death or a qualifying disability. The Company funds repurchase requests received during a quarter with proceeds set aside for that purpose which are not expected to exceed proceeds received from its DRP. The shares were repurchased using $9.3 million in cash proceeds from the DRP and $8.1 million in cash available from operations. In accordance with the SRP, the Company’s board of directors approved the use of cash available from operations to

126

Table of Contents

NORTHSTAR REAL ESTATE INCOME TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

fund the aggregate amount of repurchases received during the quarter ended December 31, 2016 in excess of the aggregate proceeds received pursuant to the DRP.

New Investments

Commerc

Filing Compare · N1 Liquidating Trust