Fortress Credit Realty Income Trust: NAV, Payout, Lock-Up

Updated October 22, 2026: September 30 NAV per share, September distribution and a new $750 million Capital One repo line. We rechecked EDGAR for Fortress Credit Realty Income Trust (CIK 2026738) on October 22. The newest filing is the Form 8-K of October 21, 2026 (accession 0001193125-26-427588): total NAV was $1,488.6 million at September 30 (from $1,457.9 million at August 31) on 74.7 million shares, Class I NAV per share $19.9974 (from $20.0166), Class B $19.9640 and Class S $20.0093; eight of the eleven classes are below $20.00, and Class R, J-1 and J-2 are 0.95% to 1.0% below it. Classes B, R, J-1 and J-2 held $1,009.2 million, 67.8% of NAV. Debt at September 30 was $2.39 billion, 1.60 times NAV (our arithmetic). The September gross distribution was $0.1540 per share ($0.1229 net for Class I; Form 8-K of October 6, 2026, accession 0001193125-26-415200), and on September 30 the trust signed a repurchase facility with Capital One for up to $750 million (accession 0001193125-26-415581). The trust has not filed its September 30 10-Q yet; the June 30 financials below are still the latest.

What the trust is, and who sells it

Fortress Credit Realty Income Trust is a Maryland statutory trust formed on June 4, 2024; "no activity occurred until August 2, 2024". It is managed by FCR Advisors, LLC, an affiliate of Fortress Investment Group, whose equity has been owned since May 2024 by Fortress management (32%) and "a consortium led by Mubadala Capital" (68%), per the trust's 2024 registration. It registered its shares with the SEC so that it files 10-Ks and 10-Qs, but it sells them only in a private placement to accredited investors. Its latest amended Form D, of May 18, 2026, reports $1.33 billion sold to 3,384 investors, with sales compensation paid to Fortress Wealth Solutions (its affiliated dealer manager), J.P. Morgan Securities, Morgan Stanley Smith Barney, Raymond James, LPL Financial and Rockefeller Financial, among others. At March 24, 2026 there were 3,210 holders of record across its classes (our sum of the 10-K figures).

It lends on commercial property at floating rates, mostly on apartment buildings, and it also buys property tax liens, residential bridge loans and, until this year, an interest in mortgage servicing rights. It is one of a group of private credit REITs launched for wealth clients in 2024, alongside Goldman Sachs Real Estate Finance Trust; by total assets at June 30, 2026 it was the second largest after Invesco Commercial Real Estate Finance Trust.

The trust has thirteen share classes. The ones that matter for a holder are the early classes, with lower fees and a longer lock, and the current wealth classes:

Sources: Form 8-K of October 21, 2026 (accession 0001193125-26-427588) for NAV at September 30; Form 10-K for 2025 (accession 0001193125-26-122217) and Form 10-Q for June 30, 2026 (accession 0001193125-26-347204) for fees and repurchase terms. The performance fee is on Core Earnings above a 5% annual hurdle with a catch-up.

NAV per share by class: September 30 against August 31 and against $20.00

Source: Form 8-K of October 21, 2026 (accession 0001193125-26-427588). The monthly change and the gap to $20.00 are our arithmetic; the 10-K prices the first Class E shares at $20.00 when no NAV exists, and we use $20.00 as the reference starting price. Classes J-4, S and F-S are above it and the other eight below. Total NAV rose 2.1% in the month, to $1,488.6 million.

Distributions above earnings

Every class receives the same gross distribution, and each class's fees are then deducted from it. In August 2026 the gross amount was $0.1542 per share; Class I received $0.1217 after a $0.0209 management fee and a $0.0116 performance fee, and Class B $0.1375 (Form 8-K of September 4, 2026). Annualized on the August NAV that is about 9.2% gross, 7.3% for Class I and 8.3% for Class B (our arithmetic). For September the gross amount was $0.1540 per share; Class I received $0.1229 and Class B $0.1373 (Form 8-K of October 6, 2026, accession 0001193125-26-415200), or about 9.2% gross, 7.4% for Class I and 8.3% for Class B on the September 30 NAV (our arithmetic).

Sources: Form 10-K for 2025 (accession 0001193125-26-122217); Form 10-Q for June 30, 2026 (accession 0001193125-26-347204). Shortfall is our arithmetic.

The trust reports that 100% of distributions came from operating cash flow, and on a cash basis that is true: $53.5 million of operating cash flow in the first half against $52.0 million declared. On an earnings basis it is not: the accumulated deficit went from $6.1 million at December 31, 2025 to $10.3 million at June 30, 2026. The gap is small relative to a $1.4 billion fund, and 2025 distributions were all ordinary income for tax purposes, with no return of capital. What it shows is a payout set at the edge of what the portfolio earns, in a year in which management fee waivers on the early classes expired (they ran "until March 31, 2025") and the trust started paying fees on more of its capital.

NAV per share has drifted rather than fallen: Class I from $20.3428 in January 2025 to $19.9974 in September 2026 (−1.7%; it was $20.0166 a month earlier), Class B from $20.2377 to $19.9640 (−1.4%), with eight of eleven classes now below the $20.00 starting price, Class J-2 the lowest at $19.8009 (−1.0%).

The lock-up, and the queue

Classes B, R, J-1, J-2 and J-3 "that have not been outstanding for at least two years may not be repurchased" (10-K); the Mandatory Holding Period can be waived only on death, qualified disability and in limited circumstances. Class B was first sold on August 1, 2024, Class R on December 1, 2024 and Classes J-1 and J-2 on February 3, 2025, and the trust raised most of its money in that window: $220.3 million on April 1, 2025 alone. From here, every month more of those shares reach two years.

At September 30, 2026 those four classes held $1,009.2 million of NAV, 67.8% of the fund (69.4% a month earlier; the share fell because new money went mostly into Class I and the other open classes). The repurchase plan is limited to "no more than 5% of our aggregate NAV per calendar quarter", about $74 million at the September 30 NAV (our arithmetic), and the trust says "we are not obligated to repurchase any shares". So far demand has been small and met in full: 108,083 shares ($2.1 million) in the first quarter of 2026 and 49,518 ($1.0 million) in the second, with "no unfulfilled repurchase requests". That record was set while most of the money could not ask. The next two to four quarterly filings will show whether early holders stay.

New money is also slower than at launch. Monthly share sales under Item 3.02 were $11.8 million in February 2026 and between $12.9 million and $52.4 million in the months since, against $100-220 million a month in the first four months of 2025 (8-Ks; series in the CSV). The most recent, on October 1, 2026, was $16.1 million: 806,494 shares, mostly Class I ($10.9 million) and Class F-I ($2.3 million), priced at the August 31 NAV (Form 8-K of October 6, 2026, accession 0001193125-26-415200). In a perpetual-life fund, new subscriptions are one of the sources that pay redemptions.

What it owns, and what it bought from Fortress

At June 30, 2026 investments were $3,355.6 million:

Source: Form 10-Q for June 30, 2026 (accession 0001193125-26-347204), Notes 3 and 4. Shares are our arithmetic.

The property loans are floating rate: senior loans at SOFR plus 3.75% on average with a weighted-average maturity of 2.45 years (4.16 fully extended), and $28.0 million of mezzanine loans at SOFR plus 4.07%. The weighted-average LTV used in their valuation is 70.33%. By property type: multifamily 64.5%, industrial 13.3%, hospitality 11.1%, retail 6.0%, senior housing 5.1%. Like other funds of this kind it carries loans at fair value, so there is no CECL loss reserve, and it does not publish risk ratings or a watch list.

The tax liens are the part a property-loan investor may not expect. On November 6, 2025 the trust "acquired a pool of tax liens from an affiliate of the Adviser for a gross purchase price of $189.0 million", effective August 31, 2025, for a net price of about $161.0 million, and drew about $101.5 million on its revolver to pay for it (10-K). The same 10-K describes how Fortress splits assets between the trust and its other funds: when a portfolio is shared with a Fortress affiliate, the allocation of the purchase price is agreed between them, "no approval of the board of trustees will be required for such transaction", and "the Company expects that assets with higher investment risks-and most likely higher returns-will be allocated to such Fortress affiliates and not the Company." A holder should read that sentence as the sponsor's own description of its conflicts, not as a finding about any particular asset.

The debt, and the August CLO

Source: Form 10-Q for June 30, 2026 (accession 0001193125-26-347204). Debt to NAV of 1.70x at June 30 is our arithmetic on NAV of $1,385.3 million.

On August 28, 2026 the trust closed its first commercial real estate CLO, FCR 2026-FL1, $900.0 million. Investors bought $785.25 million of notes rated from AAA down to BBB-, at spreads over term SOFR from 1.50% (Class A, $528.75 million) to 3.70% (Class E). The trust kept $114.75 million: Class F ($24.75 million, BB-), Class G ($22.5 million, B-) and $67.5 million of income notes, which take losses first (8-K of September 3, 2026). Proceeds repaid pre-closing financings, "including repurchase facilities with affiliates of certain placement agents"; the placement agents were Goldman Sachs, Morgan Stanley and Santander. By August 31, secured debt was $2,249.3 million and the revolver $44.7 million, $2.29 billion against NAV of $1.46 billion, 1.57 times (our arithmetic). The CLO term-finances loans that had been on short repo lines, which is a real improvement; it also concentrates the trust's exposure in the first-loss slice of a pool of its own loans.

At September 30, 2026 the NAV table shows secured debt arrangements of $1,538.0 million, collateralized loan obligations of $778.8 million and revolving credit facilities of $71.9 million: $2.39 billion against NAV of $1.49 billion, 1.60 times (our arithmetic; Form 8-K of October 21, 2026, accession 0001193125-26-427588). Also on September 30, a subsidiary signed a Master Repurchase and Securities Contract Agreement with Capital One, National Association for up to $750 million of financing, $400 million available initially and $350 million more subject to conditions including the buyer’s approval; the availability period runs to September 30, 2027 with three one-year extension options, and the trust guarantees customary carve-outs and agrees to financial covenants (Form 8-K of October 6, 2026, accession 0001193125-26-415581).

On September 15, 2026 trustee James B. Perry resigned; the 8-K says his resignation "was not the result of any disagreement with the Trust" and the board appointed Charles H. Fedalen, Jr., 70, a former president and CFO of the Irvine Company.

If you hold it, or an advisor is offering it

• Know your class. If you hold B, R, J-1 or J-2, your shares become eligible for repurchase two years after you bought them; after that you compete with everyone else for 5% of NAV a quarter.
• Watch the next two 10-Qs for repurchase requests against the cap. The Q3 2026 report (due in November) is the first with a meaningful share of the early classes out of lock-up.
• Read the payout as a ceiling, not a floor. It has run slightly above earnings for six quarters; the board sets it monthly.
• Compare it with its peers. Goldman Sachs Real Estate Finance Trust runs about 2.9x leverage on a smaller, pure-loan book; the FS Credit REIT review covers the oldest non-traded mortgage REIT; and our NAV REIT redemption tracker shows how the equity REITs' queues have behaved.

FAQ

All figures are from the filings cited, read on EDGAR on September 27 and October 22, 2026. Shortfalls, shares of NAV and of investments, the repurchase cap in dollars, debt to NAV, distribution rates and NAV changes are our arithmetic. This is analysis of public documents, not investment, legal or tax advice.