# EDGAR Filing Document

**Accession Number:** 0002027537
**File Stem:** 0001628280-25-051932
**Filing Date:** 2025-11
**Character Count:** 169153
**Document Hash:** 7973d232817ac8e2e8ee29ec0d81c457
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001628280-25-051932.hdr.sgml**: 20251113

**ACCESSION NUMBER**: 0001628280-25-051932

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 72

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20251113

**DATE AS OF CHANGE**: 20251113

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Goldman Sachs Real Estate Finance Trust Inc
- **CENTRAL INDEX KEY:** 0002027537
- **STANDARD INDUSTRIAL CLASSIFICATION:** REAL ESTATE INVESTMENT TRUSTS [6798]
- **ORGANIZATION NAME:** 05 Real Estate & Construction
- **EIN:** 992025085
- **STATE OF INCORPORATION:** MD
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 000-56667
- **FILM NUMBER:** 251476993

**BUSINESS ADDRESS:**
- **STREET 1:** 200 WEST STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10282
- **BUSINESS PHONE:** 212.902.1000

**MAIL ADDRESS:**
- **STREET 1:** 200 WEST STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10282

?xml version='1.0' encoding='ASCII'? gsreft-20250930

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 10-Q**

**(Mark One)**

**☒&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2025** 

**☐&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM TO**

**Commission file number 000-56667**

**GOLDMAN SACHS REAL ESTATE FINANCE TRUST INC** 

(Exact name of registrant as specified in its charter)

---

| | |
|:---|:---|
| **Maryland** | **99-2025085** |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| 200 West Street, New York, New York | 10282 |
| (Address of principal executive offices) | (Zip Code) |

---

(212) 902-1000

(Registrant's telephone number including area code)

Securities to be registered pursuant to Section 12(b) of the Act:

Title of each class\* Trading Symbol(s) Name of each exchange on which registered <br>   

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by 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 ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| Non-accelerated filer | ☒ | Smaller reporting company | ☒ |
| Emerging growth company | ☒ | | |
| If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒ | If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒ | If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒ | If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒ |

---

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☒ No

As of November 12, 2025, the registrant had 11,798,178 shares of Series T, Series S, Series D and Series I common stock outstanding, 2,000,000 shares of Class F-I and 1,000,000 shares of non-voting common stock outstanding. There were no Class F-II shares outstanding.\*

\*The registrant's authorized series of common stock (Series T, Series S, Series D and Series I) differ only with respect to the fees paid to broker-dealers in connection with their sale. As a result, the registrant views the different series of common stock as being part of the same single class of common stock. However, in order to mirror common industry terminology, the registrant refers to these separate series of common stock as "classes."

------

**Goldman Sachs Real Estate Finance Trust Inc**

**Table of Contents**

---

| | | |
|:---|:---|:---|
| | | **Page No.**  |
| <u>[Part I. Financial Information](#i643b9c7997104054b22515e27db77735_10)</u> | <u>[Part I. Financial Information](#i643b9c7997104054b22515e27db77735_10)</u> | <u>[2](#i643b9c7997104054b22515e27db77735_10)</u> |
| <u>[Item 1.](#i643b9c7997104054b22515e27db77735_13)</u> | <u>[Financial Statements](#i643b9c7997104054b22515e27db77735_13)</u> | <u>[2](#i643b9c7997104054b22515e27db77735_13)</u> |
|  | <u>[Unaudited Consolidated Balance Sheets as of](#i643b9c7997104054b22515e27db77735_16)[September](#i643b9c7997104054b22515e27db77735_16)[30, 2025 and December 31, 2024](#i643b9c7997104054b22515e27db77735_16)</u> | <u>[2](#i643b9c7997104054b22515e27db77735_16)</u> |
|  | <u>[Unaudited Consolidated Statements of Operations for the Three Months Ended](#i643b9c7997104054b22515e27db77735_19)[September](#i643b9c7997104054b22515e27db77735_19)[30, 2025 and 2024 and the](#i643b9c7997104054b22515e27db77735_19)[Nine](#i643b9c7997104054b22515e27db77735_19)[Months Ended](#i643b9c7997104054b22515e27db77735_19)[September](#i643b9c7997104054b22515e27db77735_19)[30, 2025 and for the Period from March 27, 2024 (date of initial capitalization) through](#i643b9c7997104054b22515e27db77735_19)[September](#i643b9c7997104054b22515e27db77735_19)[30, 2024](#i643b9c7997104054b22515e27db77735_19)</u> | <u>[3](#i643b9c7997104054b22515e27db77735_19)</u> |
|  | <u>[Unaudited Consolidated Statements of Changes in Equity for the Three and](#i643b9c7997104054b22515e27db77735_22)[Nine](#i643b9c7997104054b22515e27db77735_22)[Months Ended](#i643b9c7997104054b22515e27db77735_22)[September](#i643b9c7997104054b22515e27db77735_22)[30, 2025 and for the Period from March 27, 2024 (date of initial capitalization) through](#i643b9c7997104054b22515e27db77735_22)[September](#i643b9c7997104054b22515e27db77735_22)[30, 2024](#i643b9c7997104054b22515e27db77735_22)</u> | <u>[4](#i643b9c7997104054b22515e27db77735_22)</u> |
|  | <u>[Unaudited Consolidated Statements of Cash Flows for the](#i643b9c7997104054b22515e27db77735_25)[Nine](#i643b9c7997104054b22515e27db77735_25)[Months Ended](#i643b9c7997104054b22515e27db77735_25)[September](#i643b9c7997104054b22515e27db77735_25)[30, 2025 and for the Period from March 27, 2024 (date of initial capitalization) through](#i643b9c7997104054b22515e27db77735_25)[September](#i643b9c7997104054b22515e27db77735_25)[30,](#i643b9c7997104054b22515e27db77735_25)[2024](#i643b9c7997104054b22515e27db77735_25)</u> | <u>[6](#i643b9c7997104054b22515e27db77735_25)</u> |
|  | <u>[Notes to Unaudited Consolidated Financial Statements](#i643b9c7997104054b22515e27db77735_28)</u> | <u>[8](#i643b9c7997104054b22515e27db77735_28)</u> |
| <u>[Item 2.](#i643b9c7997104054b22515e27db77735_217)</u> | <u>[Management's Discussion and Analysis of Financial Condition and Results of Operations](#i643b9c7997104054b22515e27db77735_217)</u> | <u>[26](#i643b9c7997104054b22515e27db77735_217)</u> |
| <u>[Item 3.](#i643b9c7997104054b22515e27db77735_319)</u> | <u>[Quantitative and Qualitative Disclosure About Market Risk](#i643b9c7997104054b22515e27db77735_319)</u> | <u>[41](#i643b9c7997104054b22515e27db77735_319)</u> |
| <u>[Item 4.](#i643b9c7997104054b22515e27db77735_322)</u> | <u>[Controls and Procedures](#i643b9c7997104054b22515e27db77735_322)</u> | <u>[41](#i643b9c7997104054b22515e27db77735_322)</u> |
| <u>[Part II. Other Information](#i643b9c7997104054b22515e27db77735_325)</u> | <u>[Part II. Other Information](#i643b9c7997104054b22515e27db77735_325)</u> | <u>[42](#i643b9c7997104054b22515e27db77735_325)</u> |
| <u>[Item 1.](#i643b9c7997104054b22515e27db77735_328)</u> | <u>[Legal Proceedings](#i643b9c7997104054b22515e27db77735_328)</u> | <u>[42](#i643b9c7997104054b22515e27db77735_328)</u> |
| <u>[Item 1A.](#i643b9c7997104054b22515e27db77735_331)</u> | <u>[Risk Factors](#i643b9c7997104054b22515e27db77735_331)</u> | <u>[42](#i643b9c7997104054b22515e27db77735_331)</u> |
| <u>[Item 2.](#i643b9c7997104054b22515e27db77735_217)</u> | <u>[Unregistered Sales of Equity Securities and Use of Proceeds](#i643b9c7997104054b22515e27db77735_334)</u> | <u>[42](#i643b9c7997104054b22515e27db77735_334)</u> |
| <u>[Item 3.](#i643b9c7997104054b22515e27db77735_319)</u> | <u>[Defaults Upon Senior Securities](#i643b9c7997104054b22515e27db77735_340)</u> | <u>[44](#i643b9c7997104054b22515e27db77735_340)</u> |
| <u>[Item 4.](#i643b9c7997104054b22515e27db77735_322)</u> | <u>[Mine Safety Disclosures](#i643b9c7997104054b22515e27db77735_343)</u> | <u>[44](#i643b9c7997104054b22515e27db77735_343)</u> |
| <u>[Item 5.](#i643b9c7997104054b22515e27db77735_334)</u> | <u>[Other Information](#i643b9c7997104054b22515e27db77735_346)</u> | <u>[44](#i643b9c7997104054b22515e27db77735_346)</u> |
| <u>[Item 6.](#i643b9c7997104054b22515e27db77735_349)</u> | <u>[Exhibits](#i643b9c7997104054b22515e27db77735_349)</u> | <u>[45](#i643b9c7997104054b22515e27db77735_349)</u> |
| <u>[SIGNATURES](#i643b9c7997104054b22515e27db77735_352)</u> | <u>[SIGNATURES](#i643b9c7997104054b22515e27db77735_352)</u> |  |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1

------

**PART I. FINANCIAL INFORMATION**

**ITEM 1. FINANCIAL STATEMENTS**

**Goldman Sachs Real Estate Finance Trust Inc**

**Consolidated Balance Sheets (Unaudited)**

**(in thousands, except share and per share amounts)**

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| **Assets** | | |
| Commercial real estate loan investments, at fair value (including pledged loans of $837.9 million as of September 30, 2025 and $0 as of December 31, 2024) | $888527 | $— |
| Real estate-related securities, at fair value | 12151 |  |
| Cash and cash equivalents | 102456 | 8 |
| Restricted cash | 13773 |  |
| Other assets | 5493 |  |
| **Total assets** | $1022400 | $8 |
| **Liabilities and Equity** |  |  |
| Repurchase agreements | $657255 | $— |
| Subscriptions received in advance | 13773 |  |
| Distributions payable | 2221 |  |
| Due to affiliates | 12125 |  |
| Other liabilities | 3184 |  |
| **Total liabilities** | 688558 |  |
| Commitments and contingencies (Note 7) |  |  |
| Redeemable common stock – non-voting shares - related party, $0.01 par value per share, 10,000,000 shares authorized; 1,000,000 shares issued and outstanding as of September 30, 2025 and 0 shares issued and outstanding as of December 31, 2024 | 25059 |  |
| **Equity** |  |  |
| Preferred stock, $0.01 par value per share, 100,000,000 shares authorized; 0 shares issued and outstanding |  |  |
| Common stock - Class T shares, $0.01 par value per share, 500,000,000 shares authorized; 0 shares issued and outstanding |  |  |
| Common stock - Class S shares, $0.01 par value per share, 500,000,000 shares authorized; 3,440,401 shares issued and outstanding as of September 30, 2025 and 0 shares issued and outstanding as of December 31, 2024 | 34 |  |
| Common stock - Class D shares, $0.01 par value per share, 500,000,000 shares authorized; 0 shares issued and outstanding |  |  |
| Common stock - Class I shares, $0.01 par value per share, 500,000,000 shares authorized; 7,293,891 shares issued and outstanding as of September 30, 2025 and 400 shares issued and outstanding as of December 31, 2024 | 73 |  |
| Common stock - Class F-I shares, $0.01 par value per share, 5,000,000 shares authorized; 2,000,000 shares issued and outstanding as of September 30, 2025 and 0 shares issued and outstanding as of December 31, 2024 | 20 |  |
| Common stock - Class F-II shares, $0.01 par value per share, 5,000,000 shares authorized; 0 shares issued and outstanding |  |  |
| Additional paid-in capital | 310062 | 10 |
| Accumulated deficit | (1406) | (2) |
| **Total equity**  | 308783 | 8 |
| Total liabilities, redeemable common stock, and equity | $1022400 | $8 |

---

*See accompanying notes to the consolidated financial statements.*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2

------

**Goldman Sachs Real Estate Finance Trust Inc**

**Consolidated Statements of Operations (Unaudited)**

**(in thousands, except share and per share amounts)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30, 2025** | **For the Period from March 27, 2024 (date of initial capitalization) through September 30, 2024** |
| | **2025** | **2024** | **Nine Months Ended September 30, 2025** | **For the Period from March 27, 2024 (date of initial capitalization) through September 30, 2024** |
| **Net Interest Income** |  |  |  |  |
| &nbsp;&nbsp;Commercial real estate loan interest income | $13199 | $— | $23699 | $— |
| &nbsp;&nbsp;Real estate related-securities interest income | 195 |  | 195 |  |
| &nbsp;&nbsp;Other interest income | 1105 |  | 2428 |  |
| &nbsp;&nbsp;Interest expense | (8566) |  | (14187) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;**Net interest income** | 5933 |  | 12135 |  |
| &nbsp;&nbsp;Loan fee income | 3243 |  | 7129 |  |
| **Net revenues** | 9176 |  | 19264 |  |
| **Expenses** |  |  |  |  |
| &nbsp;&nbsp;Organization costs |  |  | 2194 |  |
| &nbsp;&nbsp;General and administrative | 1278 | 1 | 3514 | 1 |
| &nbsp;&nbsp;Related party fees | 40 |  | 98 |  |
| **Total expenses**  | 1318 | 1 | 5806 | 1 |
| **Other Income (Expense)** |  |  |  |  |
| &nbsp;&nbsp;Unrealized gain (loss) on commercial real estate loan investments | (129) |  | 1133 |  |
| &nbsp;&nbsp;Realized and unrealized gain on real estate-related securities | 39 |  | 39 |  |
| **Total other income (expense)** | (90) |  | 1172 |  |
| **Net income (loss)** | $7768 | $(1) | $14630 | $(1) |
| **Earnings per share:** |  |  |  |  |
| **Net income (loss) attributable to common stockholders** |  |  |  |  |
| Basic | $0.59 | $(1.44) | $1.44 | $(1.75) |
| Diluted | $0.59 | $(1.44) | $1.44 | $(1.75) |
| **Weighted average number of shares of common stock** |  |  |  |  |
| Basic | 13117753 | 400 | 10178461 | 400 |
| Diluted | 13117753 | 400 | 10178461 | 400 |

---

*See accompanying notes to the consolidated financial statements.* 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3

------

**Goldman Sachs Real Estate Finance Trust Inc**

**Consolidated Statements of Changes in Equity (Unaudited)**

**(in thousands)**

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Preferred Stock** | **Class T Common Stock** | **Class S Common Stock** | **Class D Common Stock** | **Class I Common Stock** | **Class F-I Common Stock** | **Class F-II Common Stock** | **Additional Paid-In Capital** | **Accumulated Deficit** | **Total Stockholders' Equity** |
| **Balance at December 31, 2024** | $— | $— | $— | $— | $— | $— | $— | $10 | $(2) | $8 |
| Common shares issued, net of offering costs |  |  | 19 |  | 33 | 20 |  | 176421 |  | 176493 |
| Common stock distribution reinvestment |  |  |  |  |  |  |  | 570 |  | 570 |
| Initial offering costs |  |  |  |  |  |  |  | (1144) |  | (1144) |
| Redemptions |  |  |  |  |  |  |  | (10) |  | (10) |
| Net income |  |  |  |  |  |  |  |  | 788 | 788 |
| Amortization of equity based compensation |  |  |  |  |  |  |  | 74 |  | 74 |
| Distributions declared on common shares ($0.5160 gross per share) |  |  |  |  |  |  |  |  | (3431) | (3431) |
| **Balance at March 31, 2025** | $— | $— | $19 | $— | $33 | $20 | $— | $175921 | $(2645) | $173348 |
| Common shares issued, net of offering costs | $— | $— | $9 | $— | $27 | $— | $— | $87933 | $— | $87969 |
| Common stock distribution reinvestment |  |  |  |  | 1 |  |  | 1956 |  | 1957 |
| Net income |  |  |  |  |  |  |  |  | 6074 | 6074 |
| Amortization of equity based compensation |  |  |  |  |  |  |  | 74 |  | 74 |
| Remeasurement of redeemable common stock |  |  |  |  |  |  |  | (33) |  | (33) |
| Distributions declared on common shares ($0.5660 gross per share) |  |  |  |  |  |  |  |  | (5875) | (5875) |
| **Balance at June 30, 2025** | $— | $— | $28 | $— | $61 | $20 | $— | $265851 | $(2446) | $263514 |
| Common shares issued, net of offering costs | $— | $— | $6 | $— | $11 | $— | $— | $41459 | $— | $41476 |
| Common stock distribution reinvestment |  |  |  |  | 1 |  |  | 2735 |  | 2736 |
| Redemptions |  |  |  |  |  |  |  | (31) |  | (31) |
| Net income |  |  |  |  |  |  |  |  | 7768 | 7768 |
| Amortization of equity based compensation |  |  |  |  |  |  |  | 74 |  | 74 |
| Remeasurement of redeemable common stock |  |  |  |  |  |  |  | (26) |  | (26) |
| Distributions declared on common shares ($0.5260 gross per share) |  |  |  |  |  |  |  |  | (6728) | (6728) |
| **Balance at September 30, 2025** | $— | $— | $34 | $— | $73 | $20 | $— | $310062 | $(1406) | $308783 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4

------

**Goldman Sachs Real Estate Finance Trust Inc**

**Consolidated Statements of Changes in Equity (Unaudited)**

**(in thousands)**

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Preferred Stock** | **Class T Common Stock** | **Class S Common Stock** | **Class D Common Stock** | **Class I Common Stock** | **Class F-I Common Stock** | **Class F-II Common Stock** | **Additional paid-in Capital** | **Accumulated Deficit** | **Total Stockholders' Equity** |
| **Balance at March 27, 2024 (date of initial capitalization)** | $— | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| Proceeds from issuance of common stock |  |  |  |  |  |  |  | 10 |  | 10 |
| **Balance at March 31, 2024** | $— | $— | $— | $— | $— | $— | $— | $10 | $— | $10 |
| Net loss | $— | $— | $— | $— | $— | $— | $— | $— | $— | $— |
| **Balance at June 30, 2024** | $— | $— | $— | $— | $— | $— | $— | $10 | $— | $10 |
| Net loss | $— | $— | $— | $— | $— | $— | $— | $— | $(1) | $(1) |
| **Balance at September 30, 2024** | $— | $— | $— | $— | $— | $— | $— | $10 | $(1) | $9 |

---

*See accompanying notes to the consolidated financial statements.*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5

------

**Goldman Sachs Real Estate Finance Trust Inc**

**Consolidated Statements of Cash Flows (Unaudited)**

**(in thousands)**

---

| | | |
|:---|:---|:---|
| | **Nine Months Ended September 30, 2025** | **For the Period from March 27, 2024 (date of initial capitalization) through September 30, 2024** |
| **Cash flows from operating activities** | | |
| Net income (loss) | $14630 | $(1) |
| **Adjustments to reconcile net income to net cash provided by operating activities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accretion of discount on loans | (331) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred financing costs | 700 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of share-based compensation | 222 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Realized and unrealized gain on sale of real estate-related securities | (39) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Unrealized gain on commercial real estate loan investments | (1133) |  |
| **Change in operating assets and liabilities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other assets | (3920) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other liabilities | 3153 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Due to affiliate | 3828 |  |
| **Net cash provided by (used in) operating activities** | 17110 | (1) |
| **Cash flows from investing activities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Originations, purchases and fundings of commercial real estate loans | (887064) |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Purchase of real estate-related securities | (12357) |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Proceeds from sale/repayments of real estate-related securities | 246 |  |
| **Net cash used in investing activities** | (899175) |  |
| **Cash flows from financing activities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from issuance of common stock, net | 313417 | 10 |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from issuance of redeemable common stock - related party | 25000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Repurchase of common stock - related party | (10) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from repurchase agreements | 657255 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Offering costs paid | (326) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Distributions paid | (8550) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from subscriptions received in advance | 13773 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Payments of financing costs | (2273) |  |
| **Net cash provided by financing activities**  | 998286 | 10 |
| **Net increase in cash, cash equivalents and restricted cash** | 116221 | 9 |
| **Cash, cash equivalents and restricted cash, beginning of period**  | 8 |  |
| **Cash, cash equivalents and restricted cash, end of period**  | $116229 | $9 |
| Reconciliation of cash, cash equivalents and restricted cash: |  |  |
| Cash and cash equivalents, beginning of period | $8 | $— |
| Restricted cash, beginning of period |  |  |
| Cash, cash equivalents and restricted cash, beginning of period | $8 | $— |
| Cash and cash equivalents, end of period | $102456 | $9 |
| Restricted cash, end of period | 13773 |  |
| Cash, cash equivalents and restricted cash, end of period | $116229 | $9 |

---

*See accompanying notes to the consolidated financial statements.* 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;6

------

**Goldman Sachs Real Estate Finance Trust Inc**

**Consolidated Statements of Cash Flows (Continued)**

 **(Unaudited)**

**(in thousands)**

---

| | | |
|:---|:---|:---|
| | **Nine Months Ended September 30, 2025** | **For the Period from March 27, 2024 (date of initial capitalization) through September 30, 2024** |
| **Supplemental disclosure of cash flow information:** | | |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for interest | $11632 | $— |
| **Non-cash activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued distribution fee due to affiliate | $(6403) | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock distribution reinvestment | $5263 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued offering costs due to affiliate | $(1894) | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Distribution payable | $(2221) | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjustment to carrying value of redeemable common stock | $(59) | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Redemptions payable | $(31) | $— |

---

*See accompanying notes to the consolidated financial statements.* 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;7

------

**Goldman Sachs Real Estate Finance Trust Inc**

**Notes to Consolidated Financial Statements (Unaudited)**

**1. ORGANIZATION AND BUSINESS PURPOSE**

Goldman Sachs Real Estate Finance Trust Inc (the "Company") was formed as a Maryland corporation on March 8, 2024, primarily to originate, acquire and manage a portfolio of commercial real estate loans secured by high-quality assets located in North America (primarily in the United States). The Company is externally managed by Goldman Sachs & Co. LLC (in its capacity as the Company's adviser, the "Adviser"), an affiliate of The Goldman Sachs Group, Inc. (together with its affiliates, "Goldman Sachs"). Goldman Sachs & Co. LLC is a registered investment adviser under the Investment Advisers Act of 1940, as amended, with personnel responsible for acting on its behalf as a registered investment adviser. On March 27, 2024, the Company was capitalized with a $10,000 investment by an affiliate of the Adviser.

The Company is conducting a continuous private offering initially of up to $1 billion in shares in its primary offering and up to $250 million in shares pursuant to its distribution reinvestment plan (the "Offering"), pursuant to which it is offering for sale any combination of four series of shares of its undesignated class of common stock with a dollar value up to the maximum offering amount. Each class of shares will be sold at the-then current transaction price, which will generally be the prior month's net asset value ("NAV"), as determined pursuant to the Company's valuation guidelines, per share for such class, as calculated monthly, plus applicable upfront commissions and placement fees.

The Company satisfied the minimum offering amount and broke escrow in the continuous private offering on January 6, 2025.

**2. SIGNIFICANT ACCOUNTING POLICIES** 

***Basis of Presentation***

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial information and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Management believes it has made all necessary adjustments, consisting of only normal recurring items, so that the financial statements are stated fairly.

***Use of Estimates***

The preparation of the financial statements in conformity with GAAP requires the Company's management to make estimates and assumptions that may affect the amounts reported in the unaudited consolidated financial statements and accompanying notes. Actual results could differ from those estimates.

***Principles of Consolidation***

The accompanying consolidated financial statements include the accounts of the Company and its consolidated subsidiaries. All significant inter-company accounts and transactions are eliminated in consolidation.

***Fair Value Option***

The Company has elected the fair value option for commercial real estate loan investments and investments in real estate-related securities. The Company believes the fair value option will provide reduced complexity, greater consistency, understandability, and comparability.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;8

------

Loans are recorded at par, which approximates fair value, in the month that the Company originates a loan. When the Company acquires a loan, it is recorded at cost then marked to fair value. An independent valuation advisor values the commercial loan investments monthly using a discounted cash flow analysis. The yield used in the discounted cash flow analysis is determined by comparing the features of the loan to the interest rates and terms required by lenders in the new loan origination market for similar loans and the yield required by investors acquiring similar loans in the secondary market as well as a comparison of current market and collateral conditions to those present at origination or acquisition. These financial assets for which the Company has elected the fair value option are recorded in commercial real estate loan investments, at fair value on the consolidated balance sheets.

In determining the fair value of a particular real estate-related security, the Company uses pricing service providers, who may use broker-dealer quotations, reported trades or valuation estimates from their internal pricing models to determine the reported price. The pricing service providers' internal models for securities such as real estate-related securities generally consider the attributes applicable to a particular class of the security (e.g., credit rating or seniority), current market data, and estimated cash flows for each class and incorporate deal collateral performance such as prepayment speeds and default rates, as available.

***Real Estate-Related Securities***

The Company records its real estate-related securities at fair value. As such, the resulting unrealized gains and losses of such securities are recorded as a component of realized and unrealized gain (loss) on securities on the consolidated statements of operations. Interest income related to the securities are recorded as real estate related-securities interest income on the consolidated statements of operations.

***Revenue Recognition***

Interest income from the Company's commercial real estate loan investments and real estate-related securities are recognized over the life of each investment using the effective interest method and is recorded on the accrual basis.

Commercial real estate loan investments are placed on non-accrual status when it is probable that principal or interest will not be collected according to contractual terms. Accrued interest generally is reversed when a commercial real estate loan investment is placed on non-accrual status. Interest payments received on non-accrual commercial real estate loan investments may be recognized as income or applied to principal depending upon management's judgment. Non-accrual commercial real estate loan investments are restored to accrual status when past due principal and interest are paid and, in management's judgment, principal and interest payments are likely to remain current.

Recognition of premiums and discounts associated with commercial real estate loan investments and real estate-related securities that are acquired are deferred and recorded over the term of the investment as an adjustment to interest income.

For commercial real estate loans the Company originates, the Company recognizes the origination fee income and related costs in the period of origination in loan fee income and general and administrative expenses, respectively.

***Cash and Cash Equivalents***

The Company considers all highly liquid investments purchased with original maturities of three months or less at the date of acquisition that are not restricted to be cash equivalents. Cash and cash equivalents are placed with financial institutions and the balances may at times exceed federally insured deposit levels; however, the Company has not experienced any losses in such accounts. Substantially all of the Company's cash and cash equivalents are held at a single, high credit quality institution. The Company actively monitors the credit risk of the counterparty.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;9

------

***Restricted Cash***

Restricted cash consists of cash received for subscriptions prior to the date in which the subscriptions are effective, which is held in a bank account controlled by the Company's transfer agent, but in the name of the Company.

***Share-Based Compensation***

Share-based compensation consists of restricted stock units ("RSU") that the independent directors of the Company are eligible to receive as part of their compensation for serving as directors. The fair value of the awards granted is recorded to general and administrative expense on the consolidated statements of operations on a straight-line basis over the vesting period, with an offsetting increase in stockholders' equity. The fair value is determined based upon the most recent NAV on the grant date.

***Income Taxes***

The Company intends to elect to be taxed as a real estate investment trust ("REIT") under Sections 856 through 860 of the Internal Revenue Code, as amended (the "Code") commencing with its taxable year ending December 31, 2025. Provided certain organizational and operational criteria are met, the Company will be entitled to a dividends paid deduction ("DPD"). As a result, a REIT is generally not subject to federal, state and local income taxes on REIT taxable income ("REITTI") that has been distributed to its shareholders. To the extent that the Company satisfies this distribution requirement but distributes less than 100% of its REITTI, the Company may be subject to federal and certain state income taxes on its undistributed taxable income. If the Company failed to qualify as a REIT, it would be subject to certain federal and state and local income taxes at regular corporate rates and would not be able to qualify as a REIT for four subsequent taxable years.

During 2024, the Company formed a foreign entity in the Cayman Islands to hold certain investments. The entity had no activity during 2024. During 2025, the Company made an election to treat the foreign entity as a taxable REIT subsidiary ("TRS"). The foreign TRS is not subject to US corporate federal income tax or Cayman Islands taxes.

***Repurchase Agreements***

Commercial real estate loan investments sold under repurchase agreements are treated as collateralized financing transactions. Commercial real estate loan investments financed through a repurchase agreement remain on the consolidated balance sheets as an asset and cash received from the purchaser is recorded on the consolidated balance sheets as a liability. Interest paid in accordance with repurchase agreements is recorded as interest expense in the consolidated statements of operations.

***Deferred Financing Costs***

Deferred financing costs are included in other assets on the consolidated balance sheets. These costs are amortized as interest expense using the effective interest method over the initial maturity of the related obligations.

***Redeemable Common Stock***

The Company classifies common stock held by Goldman Sachs in connection with Goldman Sachs Investment (as defined in Note 11 - Related Party Transactions - Related Party Stock Ownership) as redeemable common stock on the consolidated balance sheets, because the Goldman Sachs Investment is held by an entity that is considered an affiliate of the Company and there is no requirement for the affiliate transaction committee (which is comprised solely of independent directors) to approve or reject the redemption of the Goldman Sachs Investment, as described in Note 11 - Related Party Transactions.

The Company reports redeemable common stock on the consolidated balance sheets at redemption value. Redemption value is determined based on NAV per share as of the period end. Increases or decreases in the value of redeemable common stock will be charged to additional paid-in capital until the Company has retained earnings.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;10

------

***Distribution Fees***

The Company pays the Placement Agent, as described in Note 11 - Related Party Transactions, upfront commissions and placement fees and distribution fees over time for Class T, Class D, and Class S shares sold in the Offering, which are recorded as offering costs. The Company accrues the full amount of distribution fees payable based on an estimated investor holding period as an offering cost at the time each class of share is sold during the Offering and records the offering costs as a reduction of additional paid-in capital when stock is issued. The Company adjusts the liability for distribution fees as the fees are paid to the Placement Agent or when fees are no longer payable under the terms of the agreement with the Placement Agent. The distribution fees that are payable are recorded as a component of due to affiliates on the consolidated balance sheets. The Placement Agent pays all or a portion of the distribution fees to participating broker-dealers and servicing broker-dealers.

***Organization and Offering Expenses***

Organization costs are expensed as incurred and offering costs are charged to equity. Any amount due to the Adviser, but not paid, is recognized as a liability on the consolidated balance sheets. These organization and offering costs are recorded as a component of due to affiliates on the consolidated balance sheets. The costs incurred prior to the launch of the Offering were paid for by the Adviser and became a liability of the Company on January 6, 2025 when the Company broke escrow in the Offering.

***Earnings Per Share***

Basic earnings per share is determined by dividing net income attributable to common stockholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share is computed using the weighted-average number of shares and the effect of potentially dilutive securities outstanding during the period.

Other than with respect to voting rights and class specific expenses, the classes of the Company's common stock are the same, have identical rights and privileges, including with respect to liquidation and dividend rights. All classes of common stock have the same gross distribution per share. Any remeasurement adjustment associated with the redeemable shares of non-voting common stock is excluded from earnings per share as the redemption value approximates fair value.

When the Company has participating securities, basic earnings per share ("EPS") is computed in accordance with the two-class method. The Company's participating securities as of September 30, 2025 are the RSUs held by the Company's independent directors. Under the two-class method, earnings are allocated to the common stock and RSUs based on dividends declared and the restricted stock units' participation rights in undistributed earnings. Basic EPS is determined by dividing net income allocated to common shares by the weighted average number of common shares outstanding during the period. Diluted EPS is computed using the weighted-average number of shares and the effect of potentially dilutive securities outstanding during the period. Potentially dilutive securities consist of RSUs.

***Recent Accounting Pronouncements***

In November 2024, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2024-03 "Income Statement: Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40)" to improve the disclosures about an entity's expenses. Upon adoption, the Company will be required to disclose in the notes to the financial statements a disaggregation of certain expense categories included within the expense captions on the face of the income statement. This ASU is effective for the fiscal year ending December 31, 2027 and interim quarters beginning in 2028, with early adoption permitted. It can be applied either prospectively or retrospectively. The Company is currently evaluating the potential impact, if any, but does not expect the adoption of this ASU to have a material impact on the consolidated financial statements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;11

------

**3. COMMERCIAL REAL ESTATE LOAN INVESTMENTS, AT FAIR VALUE**

The table below presents the Company's commercial real estate loan investments, at fair value as of September 30, 2025 and December 31, 2024 ($ in thousands):

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Loan Type** | **Loan Amount**<sup>(1)</sup> | **Principal Balance Outstanding** | **Fair Value** | **Weighted Average Interest Rate**<sup>(2)</sup> | **Weighted Average Maximum Maturity (years)**<sup>(3)</sup> |
| **September 30, 2025** | | | | | |
| Senior loans | $947803 | $888527 | $888527 | 7.06% | 4.6 |
| **December 31, 2024** |  |  |  |  |  |
| Senior loans | $— | $— | $— | —% | 0.0 |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>Loan amount consists of outstanding principal balance plus unfunded loan commitments.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(2)</sup>Represents the weighted average of interest rates that were in-place on each loan as of period end. Loans earn interest at one-month Term Secured Overnight Financing Rate ("SOFR") plus a spread.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(3)</sup>Assumes all extension options are exercised by the borrower; however, loans may be repaid prior to such date. Extension options are subject to certain conditions as defined in the respective loan agreement.

The cost basis of the commercial real estate loan investments was $887.4 million as of September 30, 2025. There were no commercial real estate loan investments as of December 31, 2024.

The tables below present the property type and geographic distribution of the properties securing the Company's commercial real estate loan investments, at fair value as of September 30, 2025 and December 31, 2024 ($ in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **September 30, 2025** | **September 30, 2025** | **December 31, 2024** | **December 31, 2024** |
|<br>**Property Type** | **Fair Value** | **Percentage** | **Fair Value** | **Percentage** |
| Multifamily | $507483 | 57% |  | —% |
| Industrial | 220661 | 25% | $— | —% |
| Hospitality | 112500 | 13% |  | —% |
| Self-Storage | 47883 | 5% |  | —% |
| **Total** | $888527 | 100% | $— | —% |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **September 30, 2025** | **September 30, 2025** | **December 31, 2024** | **December 31, 2024** |
|<br>**Geographic Location**<sup>(1)</sup> | **Fair Value** | **Percentage** | **Fair Value** | **Percentage** |
| West | $410091 | 46% | $— | —% |
| South | 303851 | 34% |  | —% |
| East | 174585 | 20% |  | —% |
| **Total** | $888527 | 100% | $— | —% |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>All of the properties securing the Company's commercial real estate loans are located within the United States.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;12

------

**4. REAL ESTATE-RELATED SECURITIES, AT FAIR VALUE**

The Company's securities portfolio primarily consists of agency and non-agency RMBS and CMBS. The following table presents various attributes of securities at September 30, 2025 ($ in thousands):

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** |
| **Weighted Average Coupon** | **Weighted Average Maturity Date** | **Number of Positions** | **Face Amount** | **Amortized Cost<br>Basis** | **Fair Value** |
| 4.89% | July 2051 | 29 | $12311 | $12113 | $12151 |

---

The Company did not have any real estate-related securities as of December 31, 2024.

**5. DEBT OBLIGATIONS**

The following table presents the various attributes for the repurchase agreements as of September 30, 2025 and December 31, 2024 ($ in thousands):

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **Weighted Average Interest Rate**<sup>(2)</sup> | **Maximum Facility Size** | **September 30, 2025** | **December 31, 2024** |
| |<br>**Maturity Date**<sup>(1)</sup> | **Weighted Average Interest Rate**<sup>(2)</sup> | **Maximum Facility Size** | **Amount Outstanding** | **Amount Outstanding** |
| Citibank N.A. | January 2028 | 5.86% | $750000 | $192156 | $— |
| Wells Fargo Bank | March 2028 | 5.69% | 500000 | 292474 |  |
| Morgan Stanley | June 2029 | 5.89% | 450000 | 172625 |  |
| **Total** |  |  | $1700000 | $657255 | $— |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>Maturity date represents the agreement's initial maturity date and does not include any extension options.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(2)</sup>Represents the weighted average interest rates that were in-place for each borrowing as of period end. Borrowings under the repurchase agreements carry interest at one-month Term SOFR plus a spread.

***Master Repurchase Agreements***

The Company has master repurchase agreements with three financial institutions, as detailed in the table above. Advances under the repurchase agreements accrue interest at a per annum rate equal to the SOFR for a one-month period plus a spread as agreed upon for each transaction. Certain commercial real estate loan investments have been assigned and pledged as collateral for these arrangements.

The following table presents the aggregate amount of maturities of the Company's outstanding borrowings over the next five years and thereafter as of September 30, 2025 ($ in thousands):

---

| | |
|:---|:---|
| **Year** | **Repurchase Agreements**<sup>(1)</sup> |
| &nbsp;&nbsp;2025 (remaining) | $— |
| &nbsp;&nbsp;2026 |  |
| &nbsp;&nbsp;2027 |  |
| &nbsp;&nbsp;2028 | 484630 |
| &nbsp;&nbsp;2029 | 172625 |
| &nbsp;&nbsp;Thereafter |  |
| &nbsp;&nbsp;**Total** | $657255 |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>Represents the earlier of (i) the maximum maturity of the underlying loans pledged as collateral and (ii) the maturity of the respective master repurchase agreement.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13

------

In connection with each of the three repurchase agreements, the Company provided a guaranty (each, the "Guaranty"), under which the Company guarantees up to a maximum liability of 25% of the then-outstanding obligations. The Guaranty may become full recourse to the Company upon certain events by the counterparty or the Company. The Company is also liable under the Guaranty for actual costs, expenses or liabilities incurred resulting from customary "bad boy" events as described in the Guaranty.

The repurchase agreement and the Guaranty contain representations, warranties, covenants, events of default and indemnities that are customary for agreements of their type. As of September 30, 2025, the Company was in compliance with all covenants.

***Counterparty Exposure***

The Company has pledged certain commercial mortgage loan investments as collateral for the master repurchase agreements. If a financial institution counterparty were to default on its obligation to return the collateral, the Company would be exposed to potential losses to the extent the fair value of the collateral that the Company has pledged to the counterparty exceeded the amount loaned plus interest due to the counterparty. The following table presents the Company's net exposure to those counterparties where the amount at risk exceeded 10.0% of stockholders' equity as of September 30, 2025 ($ in thousands):

---

| | | | |
|:---|:---|:---|:---|
| | **Outstanding Principal** | **Net Counterparty Exposure** | **Weighted Average Life (Years)**<sup>(1)</sup> |
| Citibank N.A. | $192156 | $58260 | 2.3 |
| Wells Fargo Bank | 292474 | 75986 | 2.4 |
| Morgan Stanley | 172625 | 46375 | 3.7 |
| **Total** | $657255 | $180621 |  |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>Assumes the repurchase agreement's initial maturity date and does not include any extension options.

As of December 31, 2024, the Company had not entered into any repurchase agreements.

**6. OTHER ASSETS AND OTHER LIABILITIES** 

The following table presents other assets by type ($ in thousands):

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Interest receivable | $3741 | $— |
| Deferred financing costs, net | 1573 |  |
| Prepaid and other assets | 179 |  |
| **Total other assets** | $5493 | $— |

---

The following table presents other liabilities by type ($ in thousands):

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Accrued interest payable | $1682 | $— |
| Accounts payable and accrued expenses | 1021 |  |
| Redemptions payable | 31 |  |
| Other liabilities | 450 |  |
| **Total other liabilities** | $3184 | $— |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;14

------

**7. COMMITMENTS AND CONTINGENCIES**

As of September 30, 2025 and December 31, 2024, the Company was subject to the following commitments and contingencies:

***Loan Commitments***

As of September 30, 2025, the Company had unfunded loan commitments of $59.3 million related to its investments in commercial real estate loans. Generally, funding commitments are subject to certain conditions that must be met, such as customary construction draw certifications, minimum credit metrics or executions of new leases before advances are made to the borrower. The future funding may be paid through the period disclosed for the weighted average life, but may also be repaid prior to that time.

***Litigation***

From time to time, the Company may be involved in various claims and legal actions arising in the ordinary course of business. The Company establishes an accrued liability for legal proceedings only when those matters present loss contingencies that are both probable and reasonably estimable.

As of September 30, 2025 and December 31, 2024, the Company was not subject to any material litigation nor was the Company aware of any material litigation threatened against it.

**8. STOCKHOLDERS' EQUITY**

***Authorized Capital***

Pursuant to the Company's charter the Company is authorized to issue 2,120,000,000 shares of capital stock, of which (i) 2,010,000,000 shares are classified as voting common stock, of which (a) 500,000,000 shares are designated as a series of common stock named Series T, 500,000,000 shares are designated as a series of common stock named Series S, 500,000,000 shares are designated as a series of common stock named Series D, 500,000,000 shares are designated as a series of common stock named Series I, which collectively are one undesignated class of common stock, (b) 5,000,000 shares are designated as Class F-I shares and (c) 5,000,000 shares are designated as Class F-II shares and (ii) 10,000,000 shares are classified as non-voting common stock, $0.01 par value per share, and 100,000,000 shares are classified as preferred stock, $0.01 par value per share. The voting and non-voting common stock have identical rights, preferences and privileges with the exception that the holders of the non-voting common stock cannot vote their shares on any matter upon which stockholders are entitled to vote. In addition, class-specific accruals may vary between the voting and non-voting common stock.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;15

------

***Common Shares***

The following table presents changes to the Company's outstanding common shares during the nine months ended September 30, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Class I Shares** | **Class S Shares** | **Class F-I Shares** | **Total Shares** |
| &nbsp;&nbsp;&nbsp;&nbsp;**Shares outstanding as of December 31, 2024** | 400 |  |  | 400 |
| &nbsp;&nbsp;&nbsp;&nbsp;Common shares issued | 5326872 | 1881457 |  | 7208329 |
| &nbsp;&nbsp;&nbsp;&nbsp;DRIP shares issued | 12681 | 10113 |  | 22794 |
| &nbsp;&nbsp;&nbsp;&nbsp;Redemptions<sup>(1)</sup> | (400) |  |  | (400) |
| &nbsp;&nbsp;&nbsp;&nbsp;Transfer in/(out)<sup>(2)</sup> | (2000000) |  | 2000000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;**Shares outstanding as of March 31, 2025** | 3339553 | 1891570 | 2000000 | 7231123 |
| &nbsp;&nbsp;&nbsp;&nbsp;Common shares issued | 2723021 | 857519 |  | 3580540 |
| &nbsp;&nbsp;&nbsp;&nbsp;DRIP shares issued | 55148 | 22997 |  | 78145 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Shares outstanding as of June 30, 2025** | 6117722 | 2772086 | 2000000 | 10889808 |
| &nbsp;&nbsp;&nbsp;&nbsp;Common shares issued | 1099677 | 636808 |  | 1736485 |
| &nbsp;&nbsp;&nbsp;&nbsp;DRIP shares issued | 77712 | 31507 |  | 109219 |
| &nbsp;&nbsp;&nbsp;&nbsp;Redemptions | (1220) |  |  | (1220) |
| &nbsp;&nbsp;&nbsp;&nbsp;**Shares outstanding as of September 30, 2025** | 7293891 | 3440401 | 2000000 | 12734292 |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>See Note 11 - Related Party Transactions - Repurchase of Sponsor's Initial Capitalization Amount for further information.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(2)</sup>In March 2025, certain Class I Shares were exchanged for an equivalent number of Class F-I Shares in accordance with the plan of distribution for the Offering.

For the period from March 27, 2024 (date of initial capitalization) through September 30, 2024, there were 400 shares of the Company's common stock outstanding.

***Share Repurchase Plan***

The Company has adopted a share repurchase plan that commenced as of the quarter ended September 30, 2025, whereby eligible stockholders may request on a quarterly basis that the Company repurchase all or any portion of their shares. The total amount of aggregate repurchases under the share repurchase plan of shares of the Company's common stock will be limited to no more than 5% of the Company's aggregate NAV per calendar quarter (measured using the aggregate NAV attributable to stockholders as of the end of the immediately preceding month). Shares will be repurchased at a price equal to the NAV per share on the applicable repurchase date, which will generally be equal to the Company's prior month's NAV per share, subject to any early repurchase deduction. Subject to certain exceptions, shares that have not been outstanding for at least one year will be repurchased at 95% of the transaction price. The Company's board of directors has the right to modify, suspend or terminate the share repurchase plan if it deems such action to be in the best interest of the Company and its stockholders.

Shares obtained by the Adviser or its affiliates, including with respect to the non-voting common stock acquired pursuant to the Goldman Sachs Investment (as defined in Note 11 - Related Party Transactions – Related Party Stock Ownership), are not eligible for repurchase through the share repurchase plan and will not be subject to the repurchase limits of the share repurchase plan or any early repurchase deduction; provided, however, that shares obtained pursuant to the Goldman Sachs Investment are subject to the repurchase limits, subject to certain exceptions, as set forth in the subscription agreement for the Goldman Sachs Investment.

Class F-I shares are not eligible to participate in the share repurchase plan until January 6, 2027. Class F-II shares are not eligible to participate in the share repurchase plan until the later of (i) January 6, 2027 and (ii) one year from the date of issuance of the Class F-II share.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;16

------

***Distributions***

For the three and nine months ended September 30, 2025, the Company declared net distributions of $6.7 million and $16.0 million. As of September 30, 2025, the Company had $2.2 million of net distributions declared but not paid included in distributions payable in the consolidated balance sheet, of which $0.2 million was due to related parties.

The table below presents the distributions declared per share for each applicable class of common stock for the three months ended September 30, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Class S** | **Class I** | **Non-voting Common Stock** | **Class F-I** |
| Aggregate distribution declared per share | $0.5260 | $0.5260 | $0.5260 | $0.5260 |
| Distribution fee per share | (0.0537) |  |  |  |
| Net distribution declared per share | $0.4723 | $0.5260 | $0.5260 | $0.5260 |

---

The table below presents the distributions declared per share for each applicable class of common stock for the nine months ended September 30, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Class S** | **Class I** | **Non-voting Common Stock** | **Class F-I**<sup>(1)</sup> |
| Aggregate distribution declared per share | $1.6080 | $1.6080 | $1.6080 | $1.2320 |
| Distribution fee per share | (0.1592) |  |  |  |
| Net distribution declared per share | $1.4488 | $1.6080 | $1.6080 | $1.2320 |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>Class F-I shares were not issued and outstanding until March 3, 2025.

For the period from March 27, 2024 (date of initial capitalization) through September 30, 2024, the Company did not declare any distributions.

***Distribution Reinvestment Plan***

The Company adopted a distribution reinvestment plan ("DRIP") whereby eligible stockholders who elect to participate in the distribution reinvestment plan or who are automatically enrolled pursuant to the terms of a subscription for shares of the Company's common stock may have their cash distributions reinvested in additional shares of common stock. The per share purchase price for shares purchased pursuant to the distribution reinvestment plan will be equal to the most recently disclosed transaction price per share applicable to the class of shares purchased by the participant on the record date for the distribution. Stockholders will not pay upfront selling commissions or placement fees when purchasing shares pursuant to the distribution reinvestment plan, but will pay selling commissions over time as distribution fees, as described in Note 11 - Related Party Transactions.

Class F-I shares and Class F-II shares are not eligible to participate in the Company's distribution reinvestment plan.

***Share-Based Compensation***

In January 2025, the Company granted 1,612 and 11,800 restricted shares of Class I common stock, to the Company's independent directors related to fiscal years 2024 and 2025, respectively, under the board compensation plan. The restricted shares granted for 2024 vested and became unrestricted on January 6, 2025. The restricted shares granted for fiscal year 2025 will become unrestricted shares of common stock on December 31, 2025, subject to certain conditions that accelerate vesting. For the three and nine months ended September 30, 2025, the Company recognized $0.1 and $0.3 million of compensation expense related to these awards.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;17

------

**9. REDEEMABLE COMMON STOCK**

The redeemable common stock consists of the non-voting stock related to the Goldman Sachs Investment. The following tables present the Company's outstanding non-voting common stock during the three and nine months ended September 30, 2025 ($ in thousands, except share amounts):

---

| | |
|:---|:---|
| | **Redeemable Common Stock Shares Outstanding** |
| **Shares outstanding as of December 31, 2024** |  |
| Common shares issued | 1000000 |
| **Shares outstanding as of March 31, 2025** | 1000000 |
| Common shares issued |  |
| **Shares outstanding as of June 30, 2025** | 1000000 |
| Common shares issued |  |
| **Shares outstanding as of September 30, 2025** | 1000000 |

---

---

| | |
|:---|:---|
| | **Redeemable Common Stock Carrying Value** |
| **Balance as of December 31, 2024** | $— |
| Proceeds from issuance | 25000 |
| Adjustment to carrying value |  |
| **Balance as of March 31, 2025** | $25000 |
| Adjustment to carrying value | 33 |
| **Balance as of June 30, 2025** | $25033 |
| Adjustment to carrying value | 26 |
| **Balance as of September 30, 2025** | $25059 |

---

There was no non-voting common stock outstanding as of September 30, 2024. See Note 11 - Related Party Transactions for further details.

**10. FAIR VALUE OF FINANCIAL INSTRUMENTS**

A three-level valuation hierarchy exists for disclosure of fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. Observable inputs reflect readily obtainable data from independent sources, while unobservable inputs reflect the market assumptions. The three levels are defined as follows:

Level 1 — quoted prices are available in active markets for identical investments as of the measurement date. The Company does not adjust the quoted price for these investments.

Level 2 — quoted prices are available in markets that are not active or model inputs are based on inputs that are either directly or indirectly observable as of the measurement date.

Level 3 — pricing inputs are unobservable and include instances where there is minimal, if any, market activity for the investment. These inputs require significant judgment or estimation by management or third parties when determining fair value and generally represent anything that does not meet the criteria of Levels 1 and 2. Due to the inherent uncertainty of these estimates, these values may differ materially from the values that would have been used had a ready market for these investments existed.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;18

------

***Valuation of Financial Instruments Measured at Fair Value on a Recurring Basis***

The Company elected the fair value option for its loans secured by real estate, which are classified within level 3 of the fair value hierarchy, and its investments in real estate-related securities, which are classified within level 2 of the fair value hierarchy, as of September 30, 2025. The Company determines fair value by utilizing or reviewing certain of the following inputs (i) market yield data, (ii) discounted cash flow modeling, (iii) collateral asset performance, (iv) macro real estate performance, (v) capital market conditions, (vi) loan-to-value ratio, debt service coverage, and debt yield, and (vii) borrower financial condition and performance.

There were no financial instruments measured at fair value on a recurring basis as of December 31, 2024.

The following table presents the Company's financial instruments measured at fair value on a recurring basis as of September 30, 2025 ($ in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** |
| | **Fair Value Measurements Using:** | **Fair Value Measurements Using:** | **Fair Value Measurements Using:** | **Total at Fair Value** |
| | **Level 1** | **Level 2** | **Level 3** | **Total at Fair Value** |
| Assets: |  |  |  |  |
| Commercial real estate loan investments | $— | $— | $888527 | $888527 |
| Real estate-related securities |  | 12151 |  | 12151 |

---

*Valuation of Commercial Real Estate Loan Investments*

The commercial real estate loan investments consist of senior mortgages and are classified as level 3. The commercial loans are carried at fair value based on significant unobservable inputs. The following table presents a reconciliation of the beginning and ending fair value measurements of the Company's commercial real estate loan investments ($ in thousands):

---

| | |
|:---|:---|
| | **Nine Months Ended**<br>**September 30, 2025** |
| **Balance at December 31, 2024** | $— |
| Loan acquisition, origination and fundings | 887394 |
| Net unrealized gain | 1133 |
| **Balance at September 30, 2025** | $888527 |

---

The following tables summarize the significant unobservable inputs used in the fair value measurement of the Company's investments in commercial loans:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** |
|<br>**Type** | **Valuation Technique** | **Unobservable Input** | **Range** | **Weighted Average Rate** | **Weighted Average Life (years)**<sup>(1)</sup> |
| Commercial loans | Discounted cash flow | Discount rate | 6.54% - 7.84% | 7.00% | 2.4 |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup> Based on expected cash flows.

The discount rate above is subject to change based on changes in economic and market conditions, in addition to changes in the underlying economics of the arrangement, such as changes in the underlying property valuation and debt service. These rates are also based on the location, type and nature of each underlying property and related industry publications. Changes in discount rates result in increases or decreases in the fair values of these investments. The discount rate encompasses, among other things, uncertainties in the valuation models with respect to the amount and timing of cash flows. It is not possible for the Company to predict the effect of future economic or market conditions based on the estimated fair values.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;19

------

***Financial Instruments Not Measured at Fair Value***

The fair values of certain short-term financial instruments such as cash and cash equivalents and other financial instruments approximate their carrying value on the accompanying consolidated balance sheets. Cash equivalents are primarily money market funds and the fair value is classified as level 1.

The fair value of the Company's indebtedness is estimated by modeling the cash flows required by the Company's debt agreements and discounting them back to the present value using an estimated market yield. Additionally, the Company considers current market rates and conditions by evaluating similar borrowing agreements with comparable loan-to-value ratios and credit profiles. The inputs used to determine the fair value of the Company's indebtedness are considered level 3.

The Company's repurchase agreements have a fair value and a carrying value of $657.3 million as of September 30, 2025. There were no repurchase agreements as of December 31, 2024.

**11. RELATED PARTY TRANSACTIONS**

***Due to/from Affiliates***

The table below presents information regarding due to affiliates as of September 30, 2025 and December 31, 2024 ($ in thousands):

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Accrued distribution fee | $6403 | $— |
| Advanced organization costs | 2194 |  |
| Advanced offering costs | 1894 |  |
| Reimbursable general and administrative expenses<sup>(1)</sup> | 1594 |  |
| Accrued transfer agent fee | 40 |  |
| **Total** | $12125 | $— |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>Reimbursable general and administrative expenses includes $0.1 million related to Expense Support, as described below.

***Advisory Agreement***

In June 2024, the Company entered into an advisory agreement with the Adviser, which has been subsequently amended at various times thereafter (the "Advisory Agreement"). Pursuant to the Advisory Agreement among the Company and the Adviser, the Adviser is responsible for sourcing, evaluating and monitoring the Company's investment opportunities and making decisions related to the origination, acquisition, management, financing and disposition of the Company's investments, in accordance with the Company's investment objectives, guidelines, policies and limitations, subject to oversight by the Company's board of directors.

*Management Fee and Performance Fee*

The Adviser is paid an annual management fee equal to 1.25% of the aggregate NAV of each of the Class S, Class T, Class D, Class I, Class F-I, Class F-II and non-voting common stock, payable monthly in arrears, subject to any waiver as described below. In calculating the management fee, the Company uses each class's respective NAV before giving effect to accruals for the management fee, performance fee, distribution fees or distributions payable on its shares. The management fee may be paid, at the Adviser's election, in cash or shares (in a class or multiple classes of its choosing).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;20

------

The Adviser may be entitled to a performance fee, which is accrued monthly and payable quarterly (or part thereof that the Advisory Agreement is in effect) in arrears, subject to any waiver as described below. Commencing with the calendar quarter representing the fourth full calendar quarter completed since the date of the initial closing of the Offering, the performance fee will be an amount, not less than zero, equal to (i) 12.5% of cumulative Core Earnings (as defined in the Advisory Agreement) for the immediately preceding four calendar quarters (each such period, a "Four-Quarter Performance Measurement Period"), subject to a hurdle rate, expressed as an annual rate of return on average adjusted capital, equal to 5.0% (the "Annual Hurdle Rate") minus (ii) the sum of any performance fees paid to the Adviser with respect to the first three calendar quarters in the applicable Four-Quarter Performance Measurement Period. As a result, the Adviser does not earn a performance fee for any calendar quarter until Core Earnings for the applicable Four-Quarter Performance Measurement Period exceed the Annual Hurdle Rate. Once Core Earnings exceeds the Annual Hurdle Rate, the Adviser is entitled to a "catch-up" fee equal to the amount of Core Earnings in excess of the Annual Hurdle Rate, until Core Earnings for the applicable Four-Quarter Performance Measurement Period exceed a percentage of average adjusted capital equal to the Annual Hurdle Rate divided by 0.875 (or 1 minus 0.125) for the applicable Four-Quarter Performance Measurement Period. Thereafter, the Adviser is entitled to receive 12.5% of Core Earnings. Proportional calculation methodologies will be applied prior to the completion of the calendar quarter representing the fourth full calendar quarter completed since the date of the initial closing of the Offering. The performance fee may be paid, at the Adviser's election, in cash or shares (in a class or multiple classes of its choosing).

Except as described below with respect to the Class F-I and Class F-II shares, the Adviser waived its management fee and performance fee through October 6, 2025, the first nine months from escrow break in the Offering.

The Adviser has agreed to waive the management fee and the performance fee with respect to the Class F-I shares until the third anniversary of the date on which the Company has raised at least $50 million of gross offering proceeds from the issuance of Class F-I shares (the "Third Anniversary") or, if a repurchase request was made before the Third Anniversary for all outstanding Class F-I shares under the Company's share repurchase plan, until all such shares have been redeemed. Class F-II shares will pay the management fee from the date of issuance and will not be subject to the performance fee in perpetuity.

*Expense Reimbursement* 

Under the Advisory Agreement, and subject to certain limitations, the Adviser is entitled to reimbursement of all costs and expenses incurred by it or its affiliates on the Company's behalf, provided that the Adviser is responsible for the expenses related to any and all personnel of the Adviser who provide investment advisory services to the Company pursuant to the Advisory Agreement.

The Adviser has agreed to advance all organization and offering costs other than upfront selling commissions, placement fees and distribution fees on behalf of the Company through the first anniversary of the date on which the Company breaks escrow for the Offering.

As of September 30, 2025, the Adviser and its affiliates have incurred organization and offering costs on the Company's behalf of approximately $4.1 million, consisting of organization costs of $2.2 million and offering costs of $1.9 million. Such costs became the Company's liability upon the initial closing of the Offering on January 6, 2025 and when incurred and are payable to the Adviser as of September 30, 2025. The Company will reimburse the Adviser for such agreed upon advanced costs ratably over a 60-month period commencing on the first anniversary of the initial closing of the Offering.

Additionally, the Adviser and its affiliates have paid certain general and administrative expenses and financing costs on the Company's behalf. As of September 30, 2025, the Company owes the Adviser and its affiliates $1.5 million related to such costs.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;21

------

***Expense Support Agreement***

In February 2025, the Company entered into an Expense Support and Reimbursement Agreement (the "Expense Support Agreement") with the Adviser. Pursuant to the Expense Support Agreement, until January 6, 2027, the Adviser may elect to pay certain general and administrative expenses of the Company on the Company's behalf (each, an "Expense Payment").

Following any calendar month in which distributable earnings for such calendar month exceed the distributions accrued for the Company's common stockholders based on distributions declared with respect to record dates occurring in such calendar month (the amount of such excess being hereinafter referred to as "Available Operating Funds"), the Company will pay such Available Operating Funds, or a portion thereof, to the Adviser until such time as all Expense Payments made by the Adviser to the Company have been reimbursed. Any payment required to be made by the Company is referred to herein as a "Reimbursement Payment." To the extent not previously reimbursed, all unreimbursed Expense Payments (other than those permanently waived by the Adviser) shall be due and payable on the earlier of January 6, 2030, or the termination of the Expense Support Agreement.

The Company's obligation to make a Reimbursement Payment will automatically become a liability of the Company on the last business day of the applicable calendar month, except to the extent the Adviser has deferred its right to receive such payment for the applicable month (or permanently waived).

As of September 30, 2025, the Company has $0.1 million of expenses reimbursable to the Advisor related to the Expense Support Agreement.

***Placement Agreement***

In June 2024, the Company entered into a placement agent agreement, which has been subsequently amended (the "Placement Agent Agreement) for the Offering with Goldman Sachs & Co. LLC (in its capacity as placement agent, the "Placement Agent") as a placement agent. The Placement Agent agreed to, among other things, manage the Company's relationships with third-party broker-dealers engaged by the Placement Agent to participate in the distribution of shares of the Company's Class T, Class S, Class D, Class I common stock and Class F-II common stock, which the Company refers to as "sub-placement agents" or "participating broker-dealers," and financial professionals.

The Placement Agent is entitled to receive upfront selling commissions of up to 3.0%, and upfront placement agent fees of 0.5%, of the transaction price of each Class T share sold in the Company's primary offering; however such amounts may vary at certain participating broker-dealers, provided that the sum will not exceed 3.5% of the transaction price. The Placement Agent is entitled to receive upfront selling commissions of up to 3.5% of the transaction price of each Class S share sold in the primary offering. The Placement Agent may be entitled to receive upfront selling commissions of up to 1.5% of the transaction price of each Class D share sold in the primary offering. No upfront selling commissions or placement fees are paid with respect to purchases of Class I shares or shares of any classes sold pursuant to the distribution reinvestment plan. The Placement Agent anticipates that all or a portion of the upfront selling commissions and placement fees will be retained by, or paid to, participating broker-dealers.

The Company pays the Placement Agent selling commissions over time as distribution fees as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• 0.85% per annum of the aggregate NAV of the Company's outstanding Class T shares, consisting of a representative distribution fee of 0.65% per annum, and a dealer distribution fee of 0.20% per annum. Class T shares sold through certain participating broker-dealers, the representative distribution fee and the dealer distribution fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• 0.85% per annum of the aggregate NAV of the Company's outstanding Class S shares; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• 0.25% per annum of the aggregate NAV of the Company's outstanding Class D shares.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;22

------

The Company does not pay a distribution fee with respect to outstanding Class I or Class F-II shares sold in the Offering.

Distribution fees are paid monthly in arrears. The Placement Agent pays all or a portion of the distribution fees to participating broker-dealers and servicing broker-dealers, and will rebate distribution fees to the Company to the extent a broker-dealer is not eligible to receive them unless the Placement Agent is serving as the broker-dealer of record with respect to such applicable shares.

The Company will cease paying the distribution fee with respect to any Class T, Class S, or Class D shares held in a stockholder's account at the end of the month in which it is determined that the aggregate upfront selling commissions, placement fees and distribution fees paid with respect to such shares equal or exceeds, in aggregate, the limit, if any, and as set forth in the applicable agreement with the participating broker-dealer at the time the shares were issued (the "Distribution Fee Limit") of the gross proceeds from the sale of such shares (including the gross proceeds of any shares issued under the distribution reinvestment plan thereto). At the end of such month, each Class T, Class S, or Class D share held in such account (including shares in such account purchased through the distribution reinvestment plan or received as a stock dividend) will convert into a number of Class I shares (including any fractional shares) with an equivalent aggregate NAV as such share.

For the three and nine months ended September 30, 2025, the Company accrued $1.3 million and $6.7 million for selling commissions over time as distribution fees. For the nine months ended September 30, 2025, the Company has paid the Adviser $0.3 million related to such fees.

***Other Compensation***

In addition to the fees and commissions described above, the Placement Agent may elect to pay supplemental fees or commissions to sub-placement agents and participating broker-dealers in connection with the Company's private offering. Such supplemental fees or commissions may be paid at the time of sale or over time. The Company may also pay directly, or reimburse the Placement Agent if the Placement Agent pays on the Company's behalf, any organization and offering expenses (other than upfront selling commissions and distribution fees).

***Transfer Agreement***

In June 2024, the Company entered into a transfer agreement ("Transfer Agreement") with Goldman Sachs & Co. LLC (in its capacity as transfer agent, the "Transfer Agent"), which also acts as the Company's Adviser and as a Placement Agent, to act as the Company's transfer agent. The Transfer Agent will earn, at an annual rate of, 0.05% of average NAV at the end of the then-current quarter and the prior calendar quarter (and, in the case of the Company's first quarter, NAV as of such quarter-end) for serving as the Company's transfer agent. The Company will not reimburse the Transfer Agent for its own internal costs in providing transfer agency services to the Company.

For the three and nine months ended September 30, 2025, the Company expensed $40 thousand and $0.1 million for the transfer agent fee. For the nine months ended September 30, 2025, the Company has paid the Adviser $0.1 million.

***Warehoused Investments***

Goldman Sachs expects to source a portfolio of up to $250 million of real estate debt investments (the "Warehoused Investments") for acquisition by the Company. Unless the Company's affiliate transaction committee approves otherwise, the Company expects to pay in connection with each such conveyance an amount equal to (x) the lower of (i) fair value (determined in accordance with the Company's valuation guidelines) of such Warehoused Investment plus accrued interest, less the unamortized original issue discount through the date of settlement and (ii) the cost of the Warehoused Investment to Goldman Sachs plus accrued interest through the date of settlement, and (y) related costs and expenses, including transaction expenses and expenses of conveyance. The Company's affiliate transaction committee will be asked to approve the terms of conveyance for each Warehoused Investment as being fair and reasonable to the Company. Goldman Sachs may source Warehoused Investments for subsequent acquisition as capital is raised in the Offering for up to one year after the Company breaks escrow in the Offering.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;23

------

In January 2025, the Company acquired three Warehoused Investments from Goldman Sachs, each for a conveyance amount based on cost as set forth in (ii) above with an aggregate transfer price of $137.4 million.

***Acquisition from Goldman Sachs***

In May 2025, the Company acquired an investment from an affiliate of the Adviser for $54.6 million. The acquisition price was equal to the fair value of the loan investments as provided by the Company's independent valuation advisor, which was also the par value of the loan.

***Related Party Stock Ownership***

In October 2024, the Company entered into a subscription agreement with Goldman Sachs pursuant to which Goldman Sachs has agreed to purchase an aggregate amount of $100 million in non-voting common stock in increments of $25 million, at a price per share equal to the Company's most recently determined NAV for the non-voting common stock, or if NAV has yet to be calculated, then $25.00 (the "Goldman Sachs Investment"). The purchase was made initially on the date of the initial closing of the Offering and subsequently will be made upon the first date the Company's NAV reaches each of $500 million, $750 million and $1 billion.

Goldman Sachs has agreed to hold the shares of non-voting common stock issued in respect of the Goldman Sachs Investment until the earlier of (i) the first date that the Company's NAV reaches $1.5 billion and (ii) three years after the initial closing in the Offering. Following such date, Goldman Sachs may request quarterly, with respect to the shares issued in respect of the Goldman Sachs Investment, that the Company repurchases a number of non-voting common stock in an amount equal to the amount available under the Company's share repurchase plan's 5% quarterly cap, but only after the Company first satisfies repurchase requests from all other common stockholders who have properly submitted a repurchase request for such quarter in accordance with the Company's share repurchase plan. Notwithstanding the foregoing, for so long as Goldman Sachs acts as Adviser, the Company will not effect any Goldman Sachs repurchase during any quarter in which the full amount of all common shares requested to be repurchased by stockholders other than Goldman Sachs under the Company's share repurchase plan is not repurchased or when the Company's share repurchase plan has been suspended.

In addition, subject to certain exceptions, at any time after an initial one-year period following the initial closing in the Offering where the Company's common shares owned by Goldman Sachs were to represent 25% or more of the Company's total equity (such percentage referred to herein as the "Goldman Sachs Interest"), the Company will repurchase an amount of the Company's common shares from Goldman Sachs as may be necessary to cause the Goldman Sachs Interest to remain equal to or less than 24.99% of the Company's total equity.

See Note 9 - Redeemable Common Stock for details of the shares and balance as of period end.

***Repurchase of Sponsor's Initial Capitalization Amount***

In February 2025, the Company's board of directors approved the repurchase of the 400 Class I shares purchased by Goldman Sachs in connection with the initial capitalization in a per share amount equal to the initial purchase price of $25.00. The shares were redeemed by the Company in February 2025.

**12. SEGMENT REPORTING**

The Company defines reportable segments based on the way in which the chief operating decision maker ("CODM"), currently the chief executive officer and chief financial officer, makes key operating decisions, evaluates financial results, manages the operations and allocates resources.

The Company has determined that there is one reportable segment based on how the CODM reviews and manages the business, which originates and acquires commercial mortgage loans and invests in real estate-related securities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;24

------

The CODM reviews, among other things, consolidated net income that is reported on the consolidated statements of operations to make decisions, allocates resources and assesses performance and does not evaluate the net income from any separate geography or product line. The measure of segment assets is reported on the consolidated balance sheets as total consolidated assets. Because the accounting policies for the segment are the same as those described in Note 2 - Significant Accounting Policies, total segment net income and total segment assets are equal to total net income and total assets, as reported on the consolidated statements of operations and consolidated balance sheets.

The significant segment expenses regularly provided to the CODM, generally, include interest expense and general and administrative expenses, as separately presented on our consolidated statements of operations.

**13. SUBSEQUENT EVENTS**

None.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;25

------

**ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS**

References herein to "Goldman Sachs Real Estate Finance Trust," the "Company," "we," "us," or "our" refer to Goldman Sachs Real Estate Finance Trust, Inc and its subsidiaries unless the context specifically requires otherwise.

The following discussion should be read in conjunction with the unaudited consolidated financial statements and notes thereto appearing elsewhere in this quarterly report on Form 10-Q as well as the information contained in our most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission (the "SEC").

**Forward-Looking Statements**

This quarterly report on Form 10-Q contains forward-looking statements within the meaning of the federal securities laws and the Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by the use of forward-looking terminology such as "may," "will," "should," "expect," "anticipate," "project," "target," "estimate," "intend," "continue" or "believe" or the negatives of, or other variations on, these terms or comparable terminology; however, not all forward-looking statements may contain such words. You should read statements that contain these words carefully because they include information about possible or assumed future results of our business, investment strategies, financial condition, liquidity, results of operations, plans and objectives. Forward-looking statements are subject to risks, uncertainties and assumptions and may be affected by known and unknown risks, trends, uncertainties and factors that are difficult to predict and are generally beyond our control.

The forward-looking statements are based on our beliefs, assumptions and expectations of our future performance, taking into account all information currently available to us. You should not place undue reliance on these forward-looking statements. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to us. These events or factors include but are not limited to those described under the section entitled "Summary Risk Factors" in Part I, Item IA in our Form 10-K and Part II, Item 1A of our Quarterly Report on Form 10-Q. If a change occurs, our business, financial condition, liquidity and results of operations may vary materially from those expressed in our forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made. New risks and uncertainties arise over time, and it is not possible for us to predict those events or how they may affect us. Except as required by law, we are not obligated to, and do not intend to, update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. You are advised to consult any additional disclosures that we may make directly to you or through reports that we have filed or in the future may file with the U.S. Securities and Exchange Commission (the "SEC"), including annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

**Executive Overview**

*Introduction*

Goldman Sachs Real Estate Finance Trust Inc is a newly organized perpetual life, net asset value ("NAV")-based real estate investment trust ("REIT") formed on March 8, 2024, as a Maryland corporation to originate, acquire and manage a portfolio of commercial real estate loans secured by high-quality assets located in North America (primarily in the United States). The investment objective is to generate current income and attractive risk-adjusted returns by originating senior secured, floating-rate loans, and, to a lesser extent, B Notes and mezzanine loans (collectively, "junior loans"), collateralized by real property or ownership interests in real property (collectively "Credit Investments"). Our Credit Investments are expected to be diversified across property type and geography, with a focus on multifamily, industrial, student housing, seniors housing, hospitality, retail and other major sectors located in gateway and growth markets. We expect to generate current cash flow by financing real estate assets or portfolios in moderate transition.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;26

------

We are externally managed by Goldman Sachs & Co. LLC (the "Adviser"). The Adviser is also a registered broker-dealer and acts as the Placement Agent for our private offering. The Adviser is a registered investment adviser under the Investment Advisers Act of 1940, as amended, with personnel responsible for acting on its behalf as a registered investment adviser.

We intend to elect to be taxed and to operate in a manner that will allow us to qualify as a REIT for U.S. federal income tax purposes beginning with our taxable year ending December 31, 2025. As a REIT, we generally will not be subject to U.S. federal income taxes on our taxable income to the extent we annually distribute all of our net taxable income to stockholders and maintain our qualification as a REIT.

We satisfied the minimum offering amount and broke escrow in our continuous private offering on January 6, 2025 ("Escrow Break").

*Factors Impacting Our Operating Results*

Our operating results can be affected by a number of factors and depend on loan origination activity, interest earned on the commercial real estate loan investments held in the portfolio, interest paid on the borrowing facilities of the portfolio and changes in the fair market value of our commercial real estate loan investments and real estate-related securities. Our net interest income varies primarily as a result of the number of loan originations in the period, the timing of entering into new borrowing arrangements, repayments from the borrower of the outstanding principal balance of our commercial real estate loan investments during the period, and changes in benchmark interest rates and market spreads. Market spreads vary according to the type of investment or borrowing, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty.

We have elected the fair value option for our commercial real estate loan investments and investments in real estate-related securities. The fair market value of our commercial real estate loans can be impacted primarily by changes in credit spread premiums (yield advantage over a benchmark rate) and the supply of, and demand for, assets in which we invest. In determining the fair value of a particular real estate-related security, we use pricing service providers, who may use broker-dealer quotations, reported trades or valuation estimates from their internal pricing models to determine the reported price.

*Outlook*

During the third quarter of 2025, commercial real estate market fundamentals exhibited sustained improvement, resulting in increased transaction volume and lending activity. With liquidity persisting across real estate credit markets, we continue to observe spread compression and remain actively engaged in navigating the competitive landscape. Tariff volatility has moderated, and transaction volume has regained momentum. We anticipate that rate cuts will drive a further rise in transaction activity, particularly increasing the share of positions in the portfolio where we are financing acquisitions. Robust transaction momentum is expected to increase the demand for credit, thereby creating more opportunities for us to deploy capital at current valuations. While lower base rates could impact the yield from the underlying loans, the reduction in our financing costs, also floating rate, will serve as a buffer to any tightening. Therefore, we believe we are well positioned to continue performing across varying interest rate environments.

Since commencing investment activity, we have capitalized on the opportunity to generate attractive risk-adjusted yields with significant equity cushion from a senior lending position at a fresh mark on value for the real estate collateral. The current portfolio is comprised of senior loans across the multifamily, industrial, hospitality and self-storage sectors with stable underlying cash flows and/or transitional business plans requiring a moderate level of investment for lease-up, renovation or repositioning. The loans in the portfolio are all structured with protections to mitigate potential risks, such as extension tests for various performance hurdles, cash management provisions, and interest rate floors. We are actively monitoring our existing portfolio through robust asset management and sponsor alignment. While macroeconomic trends associated with changing policies may impact the commercial real estate sector, we believe the returns generated from these commercial real estate loans should perform independently from the broader public market.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;27

------

We are actively evaluating new opportunities to deploy capital for the portfolio while remaining selective and disciplined in our underwriting. For portfolio construction, we continue to have conviction across defensive property types in markets with favorable long-term growth trends to generate durable income and withstand operating pressure. We believe the supply and demand imbalance for real estate credit will continue to create favorable opportunities for alternative lending sources.

**Third Quarter 2025 Highlights**

***Capital Activity***

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Declared monthly net distributions totaling $6.7 million.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Raised $43.5 million of net proceeds from the sale of our common stock through our continuous private offering.

***Investments***

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Originated five floating rate senior commercial real estate loans collateralized by multifamily and hospitality properties in the United States with a loan commitment amount of $329.3 million and total outstanding principal amount of $323.6 million.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Purchased $12.4 million in real estate-related securities.

***Financing Activities***

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Increased the maximum facility size on the existing Wells Fargo Bank master repurchase agreement to $500 million.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Borrowed $218.4 million from our master repurchase agreements.

**Financial Condition**

*Investment Activities*

We commenced investing in commercial real estate loans in January 2025. We elected the fair value option for our commercial real estate loan investments and, accordingly, we recognize any origination costs or fees associated with the loans in the period of origination. Our commercial real estate loan investments earn interest at term Secured Overnight Financing Rate ("SOFR") plus a spread and had a weighted average interest rate of 7.06% as of September 30, 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;28

------

The following table presents information on our loan portfolio as of September 30, 2025 ($ in thousands):

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Number of investments | 17 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Principal balance outstanding | $888527 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fair value | $888527 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unfunded loan commitments<sup>(1)</sup> | $59276 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Weighted-average interest rate<sup>(2)</sup> | 7.06% | —% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Weighted-average maximum maturity (years)<sup>(3)</sup> | 4.6 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Weighted average loan to value (LTV)<sup>(4)</sup> | 65% | —% |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>Unfunded commitments generally consist of funding for leasing costs, interest reserves and capital expenditures. These future commitments will generally be funded over the term of each loan, subject in certain cases to an expiration date.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(2)</sup>Represents the weighted average of interest rates that were in-place on each loan as of period end. Loans earn interest at one-month Term SOFR plus a spread.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(3)</sup>Assumes all extension options are exercised by the borrower; however, loans may be repaid prior to such date. Extension options are subject to certain conditions as defined in the respective loan agreement.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(4)</sup>Weighted average LTV ratio for our loan investments is determined based on the valuations of the collateral securing our commercial real estate loans at origination.

The following charts illustrate the diversification and composition of our loan portfolio based on fair value as of September 30, 2025:

![1499](gsreft-20250930_g1.jpg)![1500](gsreft-20250930_g2.jpg)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;29

------

As of September 30, 2025, we had the following investments in commercial real estate loans ($ in thousands):

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **Property Type** | **Location** | **Origination Date**<sup>(1)</sup> | **Weighted Average Interest Rate**<sup>(2)</sup> | **Loan Amount**<sup>(3)</sup> | **Principal Balance Outstanding** | **Fair Value** | **Maximum Maturity Date**<sup>(4)</sup> |
| Multifamily | Nashville, TN | 1/10/2025 | 6.92% | $33300 | $33300 | $33300 | 2030 |
| Industrial | Various, Various | 1/10/2025 | 7.32% | 53808 | 47579 | 47579 | 2030 |
| Industrial | Riverside, CA | 1/15/2025 | 7.12% | 68493 | 60391 | 60391 | 2030 |
| Multifamily | Austin, TX | 2/7/2025 | 6.92% | 37500 | 37350 | 37350 | 2030 |
| Industrial | Las Vegas, NV | 2/28/2025 | 7.02% | 31000 | 28388 | 28388 | 2030 |
| Self-storage | Los Angeles, CA | 4/25/2025 | 7.97% | 55079 | 47883 | 47883 | 2030 |
| Multifamily | Charlotte, NC | 4/25/2025 | 6.72% | 51000 | 50500 | 50500 | 2030 |
| Multifamily | Denver, CO | 4/28/2025 | 6.67% | 72700 | 72200 | 72200 | 2030 |
| Industrial | Dallas, TX | 4/28/2025 | 7.07% | 37300 | 29718 | 29718 | 2030 |
| Industrial | Various, NJ | 5/16/2025 | 7.13% | 74341 | 54585 | 54585 | 2029 |
| Multifamily | Phoenix, AZ | 5/22/2025 | 6.77% | 52500 | 51500 | 51500 | 2030 |
| Hospitality | Phoenix, AZ | 5/30/2025 | 7.77% | 51500 | 51500 | 51500 | 2030 |
| Multifamily | Tampa, FL | 7/11/2025 | 6.77% | 110482 | 105483 | 105483 | 2030 |
| Multifamily | Boston, MA | 8/6/2025 | 6.67% | 69500 | 69500 | 69500 | 2030 |
| Multifamily | Georgetown, TX | 9/12/2025 | 7.12% | 37000 | 37000 | 37000 | 2030 |
| Hospitality | Miami, FL | 9/26/2025 | 7.27% | 61000 | 61000 | 61000 | 2030 |
| Multifamily | Emeryville, CA | 9/30/2025 | 7.42% | 51300 | 50650 | 50650 | 2030 |
| **Total** |  |  | 7.06% | $947803 | $888527 | $888527 |  |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>Origination date represents the date the loan investment was initially originated or acquired by us.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(2)</sup>Loans earn interest at one-month SOFR plus a spread, based on the rates that were in-place for each loan as of period end.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(3)</sup>Loan amounts consist of outstanding principal balance plus unfunded loan commitments for each loan.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(4)</sup>Assumes all extension options are exercised by the borrower; however, loans may be repaid prior to such date. Extension options are subject to certain conditions as defined in the respective loan agreement.

*Loan Risk Ratings*

We evaluate each loan at origination and assign an overall risk rating based on several factors, including but not limited to, credit metrics and volatility, sponsorship, sector type, property condition and performance, and market to determine the overall health of each loan investment in the portfolio ("Loan Risk Rating"). Loans are rated "1" (Very Low Risk), "2" (Low Risk), "3" (Average Risk), "4" (High Risk/Potential for Loss), or "5" (Impaired/Loss likely). We re-evaluate the loan risk ratings on our loan portfolio quarterly and update risk ratings as needed. Loan risk ratings are assessed subjectively and may not accurately reflect the risk associated with our loans or be directly comparable to loan risk ratings assigned by our competitors.

Our loan portfolio had a weighted-average loan risk rating of 2 as of September 30, 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;30

------

*Real Estate-Related Securities, at Fair Value*

As of September 30, 2025, our real estate-related securities portfolio consisted of investments in commercial mortgage-backed securities ("CMBS") and residential mortgage-backed securities ("RMBS").

The following table presents information on our real estate-related securities as of September 30, 2025 ($ in thousands):

---

| | |
|:---|:---|
| | **September 30, 2025** |
| &nbsp;&nbsp;&nbsp;&nbsp;Number of positions | 29 |
| &nbsp;&nbsp;&nbsp;&nbsp;Principal balance | $12311 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortized cost | $12113 |
| &nbsp;&nbsp;&nbsp;&nbsp;Fair value | $12151 |
| &nbsp;&nbsp;&nbsp;&nbsp;Period-end weighted average yield | 4.89% |
| &nbsp;&nbsp;&nbsp;&nbsp;Weighted average maturity date | July 2051 |

---

We did not hold real estate-related securities as of December 31, 2024.

*Financing and Other Liabilities*

We finance the majority of our commercial real estate loan portfolio through repurchase agreements. We have three repurchase agreements that bear interest at one-month term SOFR plus a spread.

The below table presents our repurchase agreements as of September 30, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Weighted Average Interest Rate**<sup>(1)</sup> | **Maturity Date**<sup>(2)</sup> | **Maximum Facility Size** | **Amount Outstanding** |
| Citibank N.A. | 5.86% | January 2028 | $750000 | $192156 |
| Wells Fargo Bank | 5.69% | March 2028 | 500000 | 292474 |
| Morgan Stanley | 5.89% | June 2029 | 450000 | 172625 |
|  |  |  | $1700000 | $657255 |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>Represents the weighted average interest rates that were in-place for each borrowing as of period end. Borrowings under the repurchase agreements carry interest at one-month Term SOFR plus a spread.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(2)</sup>Maturity date represents the agreement's initial maturity date and does not include any extension options.

Each of our repurchase agreements contains customary terms and conditions, including but not limited to, negative covenants relating to restrictions on our operations with respect to our status as a REIT, and financial covenants, such as a minimum tangible net worth covenant, cash liquidity covenant and maximum leverage ratio covenant.

As of September 30, 2025, we were in compliance with the covenants of our repurchase agreements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;31

------

**Results of Operations**

We commenced operations in January 2025. Accordingly, our results of operations for the periods presented are not comparable. We expect revenues and expenses to increase during the year ending December 31, 2025 because we will have a year of operations in 2025 and expect to continue making additional investments.

For the three months ended September 30, 2025 and 2024 and the nine months ended September 30, 2025 and the period from March 27, 2024 (date of initial capitalization) through September 30, 2024, our results of operations are shown in the table below ($ in thousands, except per share amounts):

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | | **Nine Months Ended September 30, 2025** | **For the Period from March 27, 2024 (date of initial capitalization) through September 30, 2024** | |
| | **2025** | **2024** |<br>**Change** | **Nine Months Ended September 30, 2025** | **For the Period from March 27, 2024 (date of initial capitalization) through September 30, 2024** |<br>**Change** |
| **Net Interest Income** |  |  |  |  |  |  |
| &nbsp;&nbsp;Commercial real estate loan interest income | $13199 | $— | $13199 | $23699 | $— | $23699 |
| &nbsp;&nbsp;Real estate related-securities interest income | 195 |  | 195 | 195 |  | 195 |
| &nbsp;&nbsp;Other interest income | 1105 |  | 1105 | 2428 |  | 2428 |
| &nbsp;&nbsp;Interest expense | (8566) |  | (8566) | (14187) |  | (14187) |
| &nbsp;&nbsp;&nbsp;&nbsp;**Net interest income** | 5933 |  | 5933 | 12135 |  | 12135 |
| &nbsp;&nbsp;Loan fee income | 3243 |  | 3243 | 7129 |  | 7129 |
| **Net revenues** | 9176 |  | 9176 | 19264 |  | 19264 |
| **Expenses** |  |  |  |  |  |  |
| &nbsp;&nbsp;Organization costs |  |  |  | 2194 |  | 2194 |
| &nbsp;&nbsp;Related party fees | 40 |  | 40 | 98 |  | 98 |
| &nbsp;&nbsp;General and administrative | 1278 | 1 | 1277 | 3514 | 1 | 3513 |
| **Total expenses** | 1318 | 1 | 1317 | 5806 | 1 | 5805 |
| **Other Income (Expense)** |  |  |  |  |  |  |
| &nbsp;&nbsp;Unrealized gain (loss) on commercial real estate loan investments | (129) |  | (129) | 1133 |  | 1133 |
| &nbsp;&nbsp;Realized and unrealized gain on real estate-related securities | 39 |  | 39 | 39 |  | 39 |
| **Total other income (expense)** | (90) |  | (90) | 1172 |  | 1172 |
| **Net income (loss)** | $7768 | $(1) | $7769 | $14630 | $(1) | $14631 |
| **Earnings per share:** |  |  |  |  |  |  |
| **Net income (loss) attributable to common stockholders** |  |  |  |  |  |  |
| Basic | $0.59 | $(1.44) | $2.03 | $1.44 | $(1.75) | $3.19 |
| Diluted | $0.59 | $(1.44) | $2.03 | $1.44 | $(1.75) | $3.19 |
| **Weighted average number of shares of common stock** |  |  |  |  |  |  |
| Basic | 13117753 | 400 | 13117353 | 10178461 | 400 | 10178061 |
| Diluted | 13117753 | 400 | 13117353 | 10178461 | 400 | 10178061 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;32

------

*Net interest income*

Our net interest income increased as a result of the new loans and securities earning interest during the three and nine months ended September 30, 2025. This was partially offset by interest expense related to the repurchase agreements.

*Loan fee income*

Loan fee income totaled $3.2 million and $7.1 million for the three and nine months ended September 30, 2025 and consists of loan origination fees earned on loans that were originated during the periods.

*Expenses*

Our expenses for the three and nine months ended September 30, 2025 totaled $1.3 million and $5.8 million and primarily consist of organization costs and general and administrative expenses.

Our general and administrative expenses for the three and nine months ended September 30, 2025 primarily consist of accounting, auditing, legal and other professional fees.

Our related party fees for the three and nine months ended September 30, 2025 consist of transfer agent fees.

*Other income (expense)*

For the three and nine months ended September 30, 2025, we recorded approximately $(0.1) million and $1.1 million of unrealized gain (loss) on commercial real estate loan investments related to the acquired Warehoused Investments. For the three and nine months ended September 30, 2025, we recorded $39.0 thousand of realized and unrealized gain (loss) on securities primarily related to the unrealized gain for the real estate-related securities fair value adjustment.

*Net income attributable to common stockholders*

For the three months ended September 30, 2025, our net income attributable to common stockholders was $7.8 million, or $0.59 basic and diluted net income per weighted-average share available to common stockholders. Net income for the three months ended September 30, 2025 primarily reflected net revenues of $9.2 million (consisting of net interest income of $5.9 million and loan fee income of $3.2 million) and expenses of $1.3 million (primarily general and administrative expenses).

For the nine months ended September 30, 2025, our net income attributable to common stockholders was $14.6 million, or $1.44 basic and diluted net income per weighted-average share available to common stockholders. Net income for the nine months ended September 30, 2025 reflected net revenues of $19.3 million (consisting of net interest income of $12.1 million and loan fee income of $7.1 million), expenses of $5.8 million (primarily organization and general and administrative expenses) and other income of $1.2 million (primarily consisting of unrealized gain on commercial real estate loan investments).

**Liquidity and Capital Resources**

Liquidity is a measure of our ability to meet potential cash requirements, including ongoing commitments to pay distributions, fund investments, repay borrowings, repurchase shares and fund other general business needs. Our sources of funds for liquidity consist of the net proceeds from our continuous private offering, net cash provided by operating activities, proceeds and available borrowings from repurchase agreements, loan repayments, and future issuances of equity and/or debt securities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;33

------

We currently believe that we have sufficient liquidity and capital resources available for the acquisition of additional commercial real estate loans, repayments on borrowings, the payment of dividends as required for continued qualification as a REIT, and to repurchase shares of our common stock under our share repurchase plan. Cash needs for funding commercial real estate loans are funded by our continuous private offering and debt financings, and all other cash needs are generally met from operations. There may be a delay between the sale of our shares and our origination of commercial real estate loan investments or purchase of assets that could result in a delay in the benefits to our stockholders, if any, of returns generated from our investment operations.

Our Adviser has agreed to several support measures. Our Adviser has agreed to advance all organization and offering costs other than upfront selling commissions, placement fees and distribution fees on our behalf through the first anniversary of the date on which we broke escrow for the private offering, January 6, 2025. We will reimburse the Adviser for such agreed upon advanced costs ratably over a 60-month period commencing on the first anniversary of the date on which we break escrow for the private offering. As of September 30, 2025, the Adviser has incurred organization and offering expenses on our behalf of approximately $4.1 million. The Placement Agent currently intends to pay its expenses without reimbursement from us. Our Adviser has agreed to waive its management fee and performance fee for the first nine months commencing on and including the date on which we break escrow in our private offering. Additionally, per the Expense Support and Reimbursement Agreement entered in February 2025, our Advisor may elect to pay certain general and administrative expenses on our behalf ("Expense Support"). Following any calendar month in which certain thresholds are met, we will reimburse the Adviser all of or a portion of the outstanding balance of expense support provided. To the extent not previously reimbursed, all unreimbursed expense support amounts (other than those permanently waived by the Adviser) shall be due and payable on the earlier of January 6, 2030, or the termination of the Expense Support and Reimbursement Agreement.

We held cash and cash equivalents of $102.5 million and restricted cash of $13.8 million as of September 30, 2025. Our cash and cash equivalents change due to normal fluctuations in cash balances related to the timing of principal and interest payments and loan origination and funding activity. Our restricted cash changes based on the volume of new subscriptions for our shares.

The following table presents changes in cash and cash equivalents and restricted cash ($ in thousands):

---

| | | |
|:---|:---|:---|
| | **Nine Months Ended September 30, 2025** | **For the Period from March 27, 2024 (date of initial capitalization) through September 30, 2024** |
| Cash flows from operating activities | $17110 | $(1) |
| Cash flows from investing activities | (899175) |  |
| Cash flows from financing activities | 998286 | 10 |
| **Net change in cash, cash equivalents and restricted cash** | $116221 | $9 |

---

Our operating activities provided net cash of $17.1 million for the nine months ended September 30, 2025, primarily due to our net interest income, loan fee income and amounts advanced by our Adviser under our advisory agreement.

Our investing activities used net cash of $899.2 million for the nine months ended September 30, 2025, primarily due to originating and acquiring commercial real estate loan investments and real estate-related securities during the period.

Our financing activities provided net cash of $998.3 million for the nine months ended September 30, 2025. During the nine months ended September 30, 2025, we received net proceeds from the issuance of common stock in the Offering of $313.4 million, $25.0 million from the Goldman Sachs Investment and net proceeds from our repurchase agreements of $657.3 million. We also received net proceeds of $13.8 million from investor subscriptions in the Offering paid in advance.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;34

------

We intend to elect to be taxed and to operate in a manner that will allow us to qualify as a REIT for U.S. federal income tax purposes under Sections 856 through 860 of the Code commencing with our taxable year ending December 31, 2025. Under the Code, to qualify as a REIT, we must distribute at least 90% of our taxable income subject to certain adjustments and excluding capital gain. However, to the extent that a REIT satisfies this distribution requirement but distributes less than 100% of its taxable income, the REIT may be subject to federal and certain state income taxes on its undistributed taxable income. To maintain our REIT status, we must meet certain tests, for example the nature of its income, assets and organization. REITs are subject to a number of other organizational and operational requirements under the Code. If we failed to qualify as a REIT, we would be subject to certain federal income taxes at regular corporate rates and would not be able to qualify as a REIT for four subsequent taxable years.

We generally intend to fund our cash needs for items other than our investments from operations. Our cash needs for investments will be funded primarily from the sale of shares of our common stock and through the assumption or incurrence of debt. Financing a portion of our assets will allow us to broaden our portfolio by increasing the funds available for investment. We may leverage our portfolio by assuming or incurring secured or unsecured investment-level or entity-level debt. We may seek to obtain lines of credit under which we would reserve borrowing capacity. Borrowings under lines of credit may be used not only to repurchase shares, but also to fund debt investments or for any other corporate purpose.

Our primary sources of liquidity include available borrowings under our repurchase agreements and cash and cash equivalents. As of September 30, 2025, we had $102.5 million of cash and cash equivalents. We also had $5.0 million of available borrowings under our repurchase agreements based on existing collateral and $46.2 million of additional capacity related to unfunded commitments from our commercial real estate loan investments.

We will use financial leverage to provide additional funds to support our investment activities. This allows us to make more investments than would otherwise be possible, resulting in a broader portfolio and attractive yield. Our target REIT-level leverage ratio will be approximately 60-75%. For purposes of calculating our leverage, we exclude any senior portions of investments that are sold to, or held by, third-party lenders to achieve "structural leverage," where we retain a mezzanine or other subordinate investment that is unencumbered and not otherwise pledged as collateral for borrowed money. We have no limits on the amount of debt we may incur.

**Contractual Obligations and Commitments**

Commitments and contingencies may arise in the ordinary course of business. As of September 30, 2025, we had unfunded commitments of $59.3 million related to our commercial real estate loan investments. Unfunded commitments generally consist of funding for leasing costs, interest reserves and capital expenditures. Funding depends on timing of lease-up, renovation and capital improvements as well as satisfaction of certain cash flow tests. Therefore, the exact timing and amounts of such future loan fundings are uncertain. We expect to fund our loan commitments over the maximum current maturity of the related loans of 4.6 years.

**Critical Accounting Policies and Estimates**

The preparation of the financial statements in accordance with GAAP involves significant judgments and assumptions and requires estimates about matters that are inherently uncertain. These judgments will affect our reported amounts of assets and liabilities and our disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our financial statements. If conditions change from those expected, it is possible that the judgments and estimates described below could change, which may result in a change in the valuation of our investment portfolio, the valuation of our redeemable common stock, and a change in our net interest income recognition among other effects.

*Investments in Loans*

We have elected the fair value option for all commercial real estate loan investments we have originated or acquired. Under the fair value option, changes in the fair value will be recognized in our consolidated statements of operations.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;35

------

The fair value, determined by a third-party appraiser, will be determined by discounting the future contractual cash flows to the present value using a current market interest rate or spread. The market rate is determined through consideration of the interest rates for debt of comparable quality and maturity, and the value of the underlying real estate investment.

*Revenue Recognition*

Interest income from our commercial real estate loan investments is recognized over the life of each investment using the effective interest method and is recorded on the accrual basis.

Commercial real estate loan investments are placed on non-accrual status when it is probable that principal or interest will not be collected according to contractual terms. Accrued interest generally is reversed when a commercial real estate loan investment is placed on non-accrual status. Interest payments received on non-accrual commercial real estate loan investments may be recognized as income or applied to principal depending upon management's judgment. Non-accrual commercial real estate loan investments are restored to accrual status when past due principal and interest are paid and, in management's judgment, principal and interest payments are likely to remain current.

Recognition of premiums and discounts associated with commercial real estate loan investments that are acquired are deferred and recorded over the term of the investment as an adjustment to interest income. For commercial real estate loans we originate, we recognize the origination fee income and related costs for commercial loans immediately in loan fee income and general and administrative expenses, respectively.

*Redeemable Common Stock*

We classify common stock held by Goldman Sachs as redeemable common stock because the Goldman Sachs Investment is held by an entity that is considered an affiliate and there is no requirement for the affiliate transaction committee (which is comprised solely of independent directors) or similar governing committee to approve or reject the redemption of the Goldman Sachs interest.

We report redeemable common stock on the consolidated balance sheets at redemption value. Redemption value is determined based on NAV per share as of the period end. Increases or decreases in the value of redeemable common stock will be charged to additional paid-in capital until we have retained earnings.

See Note 2 - Significant Accounting Policies in the consolidated financial statements and notes thereto, appearing elsewhere in this Report on Form 10-Q for additional information concerning our significant accounting policies.

**Recent Accounting Standards**

See Note 2 - Significant Accounting Policies to our consolidated financial statements included in this Report.

**Net Asset Value ("NAV") and NAV Per Share Calculation**

For the purposes of calculating a monthly NAV, our board of directors, including a majority of our independent directors, has adopted valuation guidelines that contain a comprehensive set of methodologies to be used by our independent valuation advisors in connection with estimating the values of our assets and liabilities. These guidelines are designed to produce a fair and accurate estimate of the price that would be received for our investments in an arm's-length transaction between a willing buyer and a willing seller in possession of all material information about our investments. Refer to Part II. Item 5. "*Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Repurchase of Equity Securities – Net Asset Value Calculation and Valuation Guidelines*" in our Annual Report on Form 10-K for further information on the valuation methods used for the purposes of determining the valuations of our assets and liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;36

------

To calculate our NAV for the purpose of establishing a purchase and repurchase price for our shares of common stock, we have adopted a model that calculates the fair value of our assets and liabilities in accordance with our valuation guidelines. Because these fair value calculations involve significant professional judgment in the application of both observable and unobservable attributes, the calculated fair value of our assets may differ from their actual realizable value or future fair value. While we believe our NAV calculation methodologies are consistent with standard industry practices, there is no rule or regulation that requires we calculate NAV in a certain way. As a result, other REITs may use different methodologies or assumptions to determine NAV. In addition, NAV is not a measure used under GAAP and the valuations of and certain adjustments made to our assets and liabilities used in the determination of NAV will differ from GAAP. Stockholders should not consider NAV to be equivalent to stockholders' equity or any other GAAP measure.

Our NAV per share is calculated by an affiliate of CBRE, Inc. ("CBRE"), a third-party firm that provides us with certain administrative and accounting services, as of the last calendar day of each month and is available generally within 15 calendar days after the end of each applicable month. The Adviser is responsible for reviewing and confirming our NAV, and overseeing the process around the calculation of our NAV.

Each month, before taking into consideration accrued dividends or other class-specific accruals, any change in the aggregate NAV (the "Aggregate Fund NAV") of our outstanding shares of each class of common stock at the end of the prior month will be allocated among each class of common stock. This allocation will be based on each class's relative percentage of the previous Aggregate Fund NAV (treating all shares issued on the first calendar day of the month as outstanding as of the date of such previous Aggregate Fund NAV). Changes in our monthly Aggregate Fund NAV include, without limitation, accruals of our net portfolio income, interest expense, unrealized/realized gains and losses on assets, any applicable organization and offering costs and any expense reimbursements. Changes in our monthly Aggregate Fund NAV also include material non-recurring events, such as capital expenditures and material acquisitions and dispositions occurring during the month. Notwithstanding anything herein to the contrary, the Adviser may in its discretion consider material market data and other information that becomes available after the end of the applicable month in valuing our assets and liabilities and calculating our NAV for a particular month. For purposes of calculating our NAV, the organization and offering expenses and general and administrative expenses advanced, waived or paid by the Adviser will not be recognized as expenses or as a component of equity and reflected in our NAV until we pay the Adviser for these costs.

Following the allocation of the changes in our Aggregate Fund NAV as described above, NAV for each class is adjusted for class-specific accruals for distributions, ongoing distribution fees, management fees and performance fees payable to the Adviser to determine the monthly NAV for each class. These accruals are made on a class-specific basis and borne by all holders of the applicable class. These class-specific accruals may differ for each class, even when the NAV per share of each class is the same. We normally expect that the class-specific accruals will result in different amounts of distributions being paid with respect to certain classes of shares. When the NAV per share of our classes are different, then changes to our assets and liabilities that are allocable based on NAV will also be different for each class. Because the purchase price of shares in the primary offering is equal to the transaction price, which generally equals the most recently disclosed monthly NAV per share, plus the upfront selling commissions and placement fees, which are effectively paid by purchasers of shares at the time of purchase, the upfront selling commissions and placement fees have no effect on the NAV of any class.

NAV per share for each class is calculated by dividing such class's NAV at the end of each month by the number of shares outstanding for that class at the end of such month.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37

------

The following table presents the components of our NAV as of September 30, 2025 ($ in thousands, except share data):

---

| | |
|:---|:---|
| **Components of NAV** | **September 30, 2025** |
| Commercial real estate loan investments, at fair value | $888527 |
| Real estate-related securities, at fair value | 12151 |
| Cash and cash equivalents | 102456 |
| Restricted cash | 13773 |
| Other assets | 5493 |
| Repurchase agreements, at fair value | (657255) |
| Subscriptions received in advance | (13773) |
| Distributions payable | (2221) |
| Other liabilities | (3184) |
| Due to affiliate<sup>(1)</sup> | (1621) |
| **Net asset value** | $344346 |
| Number of outstanding shares<sup>(2)</sup> | 13734292 |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>Excludes (i) amounts advanced by the Adviser of $2.2 million for organization costs and $1.9 million for offering costs, and (ii) accrued distribution fees not currently payable to the Dealer Manager of $6.3 million, and (iii) general and administrative costs paid on our behalf by the Adviser pursuant to the Expense Support and Reimbursement Agreement of $0.1 million.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(2)</sup>Includes 1,000,000 shares of non-voting common stock held by a Goldman Sachs affiliate that are classified as redeemable common stock under U.S. GAAP.

The following table provides a breakdown of our aggregate NAV and NAV per share by class as of September 30, 2025 ($ in thousands, except share and per share data):

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Class S** | **Class I** | **Non-voting Common Stock** | **Class F-I** | **Aggregate NAV** |
| Net asset value | $86197 | $182965 | $25059 | $50125 | $344346 |
| Number of outstanding shares | 3440401 | 7293891 | 1000000 | 2000000 | 13734292 |
| NAV Per Share | $25.05 | $25.08 | $25.06 | $25.06 | $25.07 |

---

Set forth below is the range of the discount rate, the key assumption used in the discounted cash flow methodology, the primary methodology used in the September 30, 2025 valuation of our investments in commercial loans.

---

| | |
|:---|:---|
| **Investments** | **Discount Rate** |
| Commercial Real Estate Loans | 6.54% - 7.84% |

---

The investment value sensitivity analysis table presented below shows the estimated impact of a change in market discount rates, up and down 100 basis points, on the fair value of our investments in commercial loans as of September 30, 2025, assuming a static portfolio and constant financing. When evaluating the impact of changes in discount rates, the most likely cash flows are also considered in the analysis, including assumed prepayment dates. The analysis presented assumes that all other factors remain unchanged.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;38

------

The changes listed below would result in the following effects on our investment values ($ in thousands):

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **September 30, 2025** |
|<br>**Change in Discount Rates** | **Projected Increase (Decrease) in Investment Value** | **Percentage Change in Projected Investment Value** |
| 1.00% increase | $(19479) | (2.2)% |
| 1.00% decrease | $— | —% |

---

The following table reconciles U.S. GAAP stockholders' equity per our consolidated balance sheets to our NAV ($ in thousands):

---

| | |
|:---|:---|
| | **September 30, 2025** |
| Stockholders' equity | $308783 |
| Adjustments: |  |
| &nbsp;&nbsp;Redeemable common stock - related party<sup>(1)</sup> | 25059 |
| &nbsp;&nbsp;Organization and offering costs advanced by Adviser<sup>(2)</sup> | 4088 |
| &nbsp;&nbsp;Expense Support provided by Adviser<sup>(3)</sup> | 73 |
| &nbsp;&nbsp;Accrued distribution fees not currently payable<sup>(4)</sup> | 6343 |
| &nbsp;&nbsp;NAV | $344346 |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>We classify common stock held by a Goldman Sachs affiliate as redeemable common stock and include the value of these shares as a component of our NAV. We report our redeemable common stock on our consolidated balance sheets at redemption value. Redemption value is determined based on our net asset value per share as of our balance sheet date.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(2)</sup>The Adviser will advance all of our organization and offering costs, other than upfront selling commissions, placement fees and distributions fees, through January 6, 2026, the first anniversary of the date of Escrow Break. We expense organization costs as incurred in our consolidated statements of operations and recorded $1.9 million of our offering costs as a reduction of additional paid-in capital in our consolidated balance sheets as of September 30, 2025. We will reimburse the Adviser for all of our organization and offering costs advanced ratably over the 60 months commencing January 6, 2026. For purposes of calculating our NAV, organization costs and offering costs paid by the Adviser will not be recognized as an expense or a reduction to NAV until we reimburse the Adviser for these costs.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(3)</sup>Pursuant to the Expense Support and Reimbursement Agreement, the Adviser may elect to pay certain of our general and administrative expenses on our behalf. These costs include certain general and administrative expenses that are in our U.S. GAAP consolidated financial statements, but will not be recognized as an expense or a reduction of NAV until we reimburse the Adviser for these costs.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(4)</sup>We have entered into an agreement with the Placement Agent in connection with our continuous private offering. Under the terms of our agreement, the Placement Agent is entitled to receive distribution fees over time for Class T, Class S, and Class D shares sold in the private offering. As of September 30, 2025, we have accrued distributions fees totaling $6.4 million, of which $60 thousand is currently payable to the Placement Agent. Distribution fees will not be recognized as an expense or a reduction to NAV until we pay these costs.

**Distributions**

Distributions are authorized at the discretion of our board of directors, in accordance with our earnings, cash flows and general financial condition. Our board of directors' discretion is directed, in substantial part, by its obligation to cause us to comply with the REIT requirements.

We generally intend to distribute substantially all of our taxable income, which does not necessarily equal net income as calculated in accordance with U.S. GAAP, to our stockholders each year to comply with the REIT provisions of the Internal Revenue Code of 1986 (the "Code") and minimize tax liability.

We began declaring monthly distributions in January 2025. The net distribution varies for each class based on the applicable distribution fee, which is deducted from the gross distribution per share and paid to the Placement Agent and paid to the applicable distributor.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;39

------

The table below presents the net distribution per share for each of our common share classes for the nine months ended September 30, 2025:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Class T** | **Class S** | **Class D** | **Class I** | **Non-voting Common Stock** | **Class F-I** | **Class F-II** |
| January 31, 2025 | $— | $0.1920 | $— | $0.2100 | $0.2100 | $— | $— |
| February 28, 2025 |  | 0.1497 |  | 0.1660 | 0.1660 |  |  |
| March 31, 2025 |  | 0.1219 |  | 0.1400 | 0.1400 | 0.1400 |  |
| April 30, 2025 |  | 0.1925 |  | 0.2100 | 0.2100 | 0.2100 |  |
| May 31, 2025 |  | 0.1719 |  | 0.1900 | 0.1900 | 0.1900 |  |
| June 30, 2025 |  | 0.1485 |  | 0.1660 | 0.1660 | 0.1660 |  |
| July 31, 2025 |  | 0.1619 |  | 0.1800 | 0.1800 | 0.1800 |  |
| August 31, 2025 |  | 0.1619 |  | 0.1800 | 0.1800 | 0.1800 |  |
| September 30, 2025 |  | 0.1485 |  | 0.1660 | 0.1660 | 0.1660 |  |
| Total | $— | $1.4488 | $— | $1.6080 | $1.6080 | $1.2320 | $— |

---

The following table presents our distributions paid during the nine months ended September 30, 2025:

---

| | | |
|:---|:---|:---|
| | **Nine Months Ended** | **Nine Months Ended** |
| | **September 30, 2025** | **September 30, 2025** |
| | **Amount** | **Percentage** |
| **Distributions** | | |
| &nbsp;&nbsp;Paid in cash | $8550 | 62% |
| &nbsp;&nbsp;Reinvested in shares | 5263 | 38% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total distributions | $13813 | 100% |
| **Source of distributions** |  |  |
| &nbsp;&nbsp;Cash flow from operating activities<sup>(1)</sup> | $13813 | 100% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total sources of distribution | $13813 | 100% |
| Net cash provided by operating activities | $17110 |  |

---

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>Cash flow from operating activities is supported by expense support payments from the Adviser pursuant to the Advisory Agreement and the Expense Support Agreement. See Note 11 - Related Party Transactions to our consolidated financial statements included herein for additional information regarding the agreement.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;40

------

**ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK**

Not required for a small reporting company.

**ITEM 4. CONTROLS AND PROCEDURES**

**Evaluation of Disclosure Controls and Procedures**

An evaluation of the effectiveness of the design and operation of our "disclosure controls and procedures" (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act")), as of the end of the period covered by this quarterly report on Form 10-Q was made under the supervision and with the participation of our management, including our Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO"). Based upon this evaluation, our CEO and CFO have concluded that as of the end of the period covered by this report our disclosure controls and procedures (a) were effective to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by SEC rules and forms and (b) included, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;41

------

**PART II. OTHER INFORMATION**

**ITEM 1. LEGAL PROCEEDINGS**

From time to time, we may be involved in various claims and legal actions arising in the ordinary course of business. As of September 30, 2025, we were not involved in any material legal proceedings.

**ITEM 1A. RISK FACTORS**

For information regarding factors that could affect our results of operations, financial condition and liquidity, see the risk factors discussed in Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the period ended December 31, 2024, as filed with the SEC on February 13, 2025, and Part II, Item 1A Risk Factors in our Quarterly Report on Form 10-Q for the three months ended March 31, 2025, as filed with the SEC on May 14, 2025.

**ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS**

**Unregistered Sales of Equity Securities**

*Private Offering*

We are engaged in a continuous, unlimited private placement offering of our common stock (the "Offering") to "accredited investors" (as defined in Regulation D under the Securities Act) made pursuant to exemptions provided by Section 4(a)(2) of the Securities Act and Regulation D thereunder and applicable state securities laws.

The sale of the shares in the Offering are made pursuant to subscription agreements we entered into and the purchasers thereof. We relied, in part, upon representations from the purchasers in the subscription agreements that each purchaser was an accredited investor (as defined in Regulation D under the Securities Act).

Sales in the primary portion of the Offering have been previously reported in our Current Reports on Form 8-K. In the three months ended September 30, 2025, we made the following additional sales in the Offering pursuant to the distribution reinvestment plan.

In July 2025, we issued approximately 9,187 Class S shares at a price per share of $25.06 for a total value of $0.2 million, and approximately 22,960 Class I shares at a price per share of $25.08 for a total value of $0.6 million.

In August 2025, we issued approximately 10,788 Class S shares at a price per share of $25.03 for a total value of $0.3 million, and approximately 26,515 Class I shares at a price per share of $25.05 for a total value of $0.7 million.

In September 2025, we issued approximately 11,531 Class S shares at a price per share of $25.03 for a total value of $0.3 million, and approximately 28,238 Class I shares at a price per share of $25.05 for a total value of $0.7 million.

**Share Repurchases** 

Effective June 10, 2024, our board of directors adopted a share repurchase plan, which has been amended at various times thereafter, pursuant to which, beginning in the calendar quarter ended September 30, 2025, which is the second full calendar quarter following the initial closing in our continuous private offering, stockholders may request, on a quarterly basis that we repurchase all or any portion of their shares of our common stock subject to the limitations of the share repurchase plan. We may repurchase fewer shares than have been requested in any particular quarter to be repurchased under our share repurchase plan, or none at all, in our discretion at any time.

To the extent we choose to repurchase shares in any particular calendar quarter we will only repurchase shares as of the opening of the last calendar day of that quarter (a "Repurchase Date"). Repurchase requests received and processed by our transfer agent will be effected at a repurchase price equal to the transaction price on the applicable Repurchase Date (which will generally be equal to our prior month's NAV per share), except that shares that have not been outstanding for at least one year generally will be repurchased at 95% of the transaction price. This Early Repurchase Deduction will not apply to shares acquired through our distribution reinvestment plan.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;42

------

The aggregate NAV of total repurchases under the plan (based on the price at which the shares are repurchased) is limited to no more than 5% of our aggregate NAV per calendar quarter (measured using the aggregate NAV attributable to stockholders as of the end of the immediately preceding month).

In the event that we determine to repurchase some but not all of the shares submitted for repurchase during any quarter, shares submitted for repurchase during such quarter will be repurchased on a pro rata basis after we have repurchased all shares for which repurchase has been requested due to death or disability. All unsatisfied repurchase requests must be resubmitted after the start of the next quarter, or upon the recommencement of the share repurchase plan, as applicable.

Should repurchase requests, in our judgment, place an undue burden on our liquidity, adversely affect our operations or risk having an adverse impact on the Company as a whole, or should we otherwise determine that investing our liquid assets in real estate-related investments or other investments rather than repurchasing our shares is in the best interests of the Company as a whole, we may choose to repurchase fewer shares in any particular quarter than have been requested to be repurchased, or none at all. Further, our board of directors may make exceptions to, modify, suspend or terminate our share repurchase plan if in its reasonable judgment it deems such an action to be in our best interest and the best interest of our stockholders. As a result, share repurchases may not be available each calendar quarter.

Holders of Class F-I shares are not eligible to participate in our share repurchase plan until January 6, 2027. Holders of Class F-II shares are not eligible to participate in our share repurchase plan until the later of (i) January 6, 2027 and (ii) one year from the date of the share issuance.

Shares obtained by the Adviser or its affiliates are not eligible for repurchase through our share repurchase plan and will not be subject to the repurchase limits of the plan or any Early Repurchase Deduction; provided, however, that shares obtained pursuant to the Goldman Sachs Investment are subject to the repurchase limits, subject to certain exceptions, as set forth in the subscription agreement for the Goldman Sachs Investment. In addition, repurchase of shares otherwise obtained by the Adviser or its affiliates, including with respect to payment of the management fee or the performance fee is subject to the approval of the affiliate transaction committee.

During the three months ended September 30, 2025, we repurchased shares of our common stock in the following amounts:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Month of:** | **Total Number of Shares Repurchased** | **Average Price Paid per Share** | **Total Number of Shares Repurchased as Part of Publicly Announced Plans or Programs** | **Maximum Number of Shares Pending Repurchase Pursuant to Publicly Announced Plans or Programs** |
| July 2025 |  | $— |  |  |
| August 2025 |  | $— |  |  |
| September 2025 | 1220 | $25.06 | 1220 |  |
|  | 1220 | $25.06 | 1220 |  |

---

------

**ITEM 3. DEFAULTS UPON SENIOR SECURITIES**

None.

**ITEM 4. MINE SAFETY DISCLOSURES**

Not Applicable.

**ITEM 5. OTHER INFORMATION**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) During the quarterly period ended September 30, 2025, none of our directors or officers (as defined in Rule 16a-1(f) promulgated under the Exchange Act) adopted or terminated any "Rule 10b5-1 trading arrangement" or any "non-Rule 10b5-1 trading arrangement," as each term is defined in Item 408 of Regulation S-K.

------

**ITEM 6. &nbsp;&nbsp;&nbsp;&nbsp;EXHIBITS**

---

| | |
|:---|:---|
| **Exhibits No.** | **Description** |
| 3.1 | <u>[Third Articles of Amendment and Restatement of Goldman Sachs Real Estate Finance Trust Inc (the "Registrant"), effective as of October 4, 2024 (incorporated by reference to Exhibit 3.1 to the Registrant's Current Report on Form 8-K filed October 4, 2024)](https://www.sec.gov/Archives/edgar/data/2027537/000119312524233724/d878911dex31.htm)</u> |
| 3.2 | <u>[Articles of Amendment of the Registrant, effective as of January 27, 2025 (incorporated by reference to Exhibit 3.1 to the Registrant's Current Report on Form 8-K filed January 31, 2025)](https://www.sec.gov/Archives/edgar/data/2027537/000119312525018434/d848946dex31.htm)</u> |
| 3.3 | <u>[Articles Supplementary of the Registrant, effective as of January 27, 2025 (incorporated by reference to Exhibit 3.2 to the Registrant's Current Report on Form 8-K filed January 31, 2025)](https://www.sec.gov/Archives/edgar/data/2027537/000119312525018434/d848946dex32.htm)</u> |
| 3.4 | <u>[Bylaws of the Registrant, dated as of March 25, 2024 (incorporated by reference to Exhibit 3.2 to the Registrant's Registration Statement on Form 10, Commission File No. 000-56667, filed July 16, 2024)](https://www.sec.gov/Archives/edgar/data/2027537/000162828024031950/exhibit32-form10.htm)</u> |
| 4.1 | <u>[Amended and Restated Distribution Reinvestment Plan (incorporated by reference to Exhibit 4.1 to the Registrant's Current Report on Form 8-K filed January 31, 2025)](https://www.sec.gov/Archives/edgar/data/2027537/000119312525018434/d848946dex41.htm)</u> |
| 10.1 | <u>[Fifth](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[Amended and Restated Advisory Agreement by and among the Registrant and Goldman Sachs & Co. LLC, effective as of](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[August 12](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[, 2025](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[(incorporated by reference to Exhibit 10.](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[2](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[to the Registrant's](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[Quarterly](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[Report on Form](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[10-Q](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[filed](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[Au](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[gust 13](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)[, 2025)](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex102-5tharadvisoryagreeme.htm)</u> |
| 31.1\* | <u>[Certification of Chief Executive Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](exhibit311-certificationof.htm)</u> |
| 31.2\* | <u>[Certification of Chief Financial Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](exhibit312-certificationof.htm)</u> |
| 32.1\*\* | <u>[Certification of Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002](exhibit321-certificationof.htm)</u> |
| 32.2\*\* | <u>[Certification of Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002](exhibit322-certificationof.htm)</u> |
| 99.1 | <u>[Third Amended and Restated Share Repurchase Plan (incorporated by reference to Exhibit 99.1 to the Registrant's Current Report on Form 8-K filed January 31, 2025)](https://www.sec.gov/Archives/edgar/data/2027537/000119312525018434/d848946dex991.htm)</u> |
| 99.2 | <u>[Amended Valuation Guidelines](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex992-gsreftvaluationguide.htm)[(incorporated by reference to Exhibit](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex992-gsreftvaluationguide.htm)[99](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex992-gsreftvaluationguide.htm)[.2 to the Registrant's Quarterly Report on Form 10-Q filed August 13, 2025)](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex992-gsreftvaluationguide.htm)</u> |
| 99.3 | <u>[Amended and Restated Corporate Governance Guidelines](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex993-gsreftcorporategover.htm)[(incorporated by reference to Exhibit](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex993-gsreftcorporategover.htm)[99](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex993-gsreftcorporategover.htm)[.](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex993-gsreftcorporategover.htm)[3](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex993-gsreftcorporategover.htm)[to the Registrant's Quarterly Report on Form 10-Q filed August 13, 2025)](https://www.sec.gov/Archives/edgar/data/2027537/000202753725000010/ex993-gsreftcorporategover.htm)</u> |
| 101 | The following financial statements from the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2025 formatted in inline XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets (Unaudited), (ii) Consolidated Statements of Operations (Unaudited), (iii) Consolidated Statements of Changes in Equity (Unaudited), (v) Consolidated Statements of Cash Flows (Unaudited), and (vi) the Notes to Consolidated Financial Statements (Unaudited) |
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |

---

\*Filed herewith

\*\*Furnished herewith.

The agreements and other documents filed as exhibits to this report are not intended to provide factual information or other disclosure other than with respect to the terms of the agreements or other documents themselves, and you should not rely on them for that purpose. In particular, any representations and warranties made by us in these agreements or other documents were made solely within the specific context of the relevant agreement or document and may not describe the actual state of affairs as of the date they were made or at any other time.

------

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | |
|:---|:---|
| | **GOLDMAN SACHS REAL ESTATE FINANCE TRUST INC** |
| | (Registrant) |
| November 13, 2025 | /s/ Steve Pack |
|  | Steve Pack |
|  | Chief Executive Officer |
|  | (Principal Executive Officer) |
| November 13, 2025 | /s/ Mallika Sinha |
|  | Mallika Sinha |
|  | Chief Financial Officer |
|  | (Principal Financial Officer) |

---

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION**

**PURSUANT TO 17 CFR 240.13a-14**

**PROMULGATED UNDER**

**SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I, Steve Pack, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.I have reviewed this Quarterly Report on Form 10-Q of Goldman Sachs Real Estate Finance Trust Inc for the quarterly period ended September 30, 2025;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.[Intentionally omitted];

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c.Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d.Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: November 13, 2025

---

| |
|:---|
| /s/ Steve Pack |
| Steve Pack |
| Chief Executive Officer |
| (Principal Executive Officer) |

---

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATION**

**PURSUANT TO 17 CFR 240.13a-14**

**PROMULGATED UNDER**

**SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I, Mallika Sinha, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.I have reviewed this Quarterly Report on Form 10-Q of Goldman Sachs Real Estate Finance Trust Inc for the quarterly period ended September 30, 2025;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.[Intentionally omitted];

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c.Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d.Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: November 13, 2025

---

| |
|:---|
| /s/ Mallika Sinha |
| Mallika Sinha |
| Chief Financial Officer |
| (Principal Financial Officer) |

---

## Exhibit 32.1

**Exhibit 32.1**

**CERTIFICATION PURSUANT TO**

**18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report of Goldman Sachs Real Estate Finance Trust Inc (the "Company") on Form 10-Q for the period ended September 30, 2025 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Steve Pack, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| /s/ Steve Pack |
| Steve Pack |
| Chief Executive Officer |
| (Principal Executive Officer) |

---

&nbsp;&nbsp;&nbsp;&nbsp;

November 13, 2025&nbsp;&nbsp;&nbsp;&nbsp;

This certification accompanies each Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

A signed original of this written statement required by Section 906 has been provided by the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

## Exhibit 32.2

**Exhibit 32.2**

**CERTIFICATION PURSUANT TO**

**18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report of Goldman Sachs Real Estate Finance Trust Inc (the "Company") on Form 10-Q for the period ended September 30, 2025 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Mallika Sinha, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| /s/ Mallika Sinha |
| Mallika Sinha |
| Chief Financial Officer |
| (Principal Financial Officer) |

---

&nbsp;&nbsp;&nbsp;&nbsp;

November 13, 2025&nbsp;&nbsp;&nbsp;&nbsp;

This certification accompanies each Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

A signed original of this written statement required by Section 906 has been provided by the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

<br>