Terra Property Trust in 2026: A Going-Concern Warning, No Dividend Since March, and Noteholders Paid Three Different Ways
Quick Answer
Terra Property Trust, Inc. (SEC CIK 1674356) is a non-traded commercial real estate lender whose own financial statements now carry a going-concern warning. Its 10-Q for the quarter ended June 30, 2026 says it has about $57.9 million of debt coming due in the next twelve months against $9.7 million of cash, and "therefore, substantial doubt about the Company's ability to continue as a going concern exists." Book value was $5.20 a Class B share at June 30, 2026, down from $6.02 six months earlier. The company declared $0.04 a share in 2026 and nothing in the second quarter, after $0.76 in 2024 and $0.48 in 2025. Its 5,413 common holders, mostly former investors in Terra Income Fund 6 and Terra Secured Income Fund 5, have no trading market and no repurchase program. The one exchange ticker, TPTS, is not the stock: it is the company's 7.00% Senior Secured Notes due 2029 on the NYSE.
Key Takeaways
- Going concern: $57.9M of debt due within twelve months of the June 10-Q, $9.7M of cash, and the company's own words: 'substantial doubt about the Company's ability to continue as a going concern exists.' It plans to pay from loan repayments, property sales, refinancings or new capital, and says there is no assurance it can.
- Shrinking: total assets $351.5M (Dec 31, 2025) to $249.6M (June 30, 2026); loans from nine to five; equity $146.5M to $126.5M. Book value per Class B share $6.02 to $5.20.
- A $70.0M write-off: in the second quarter Terra restructured one non-performing subordinated loan, 'surrendered its prior investment and received a contingent promote interest', and wrote off $69,976,793 against reserves built up since 2024. First-half provision: $11.8M.
- Income that no longer covers much: first-half 2026 interest income $5.4M (down from $16.8M); fees and reimbursements to the manager $3.3M; interest suspended on three loans ($9.3M in the half). Net loss $19.0M, or $0.78 a share.
- The 6% notes due June 30, 2026 (TPTA) were settled three ways: $24.0M swapped in March for 7% secured notes due 2029 (now TPTS); $36.2M tendered in June for $6.25 cash plus $18.75 of 11% secured notes due July 1, 2027 per $25; everything not tendered was repaid at par in cash on June 30.
- Common holders: 24,340,114 Class B shares, 5,413 holders, 'no established trading market', no issuer repurchases in 2025. Two affiliated Terra funds own 8.7% and 10.1%.
CSV · 76 rows
Terra Property Trust: balance sheet, results, dividends, debt and the 2026 note exchanges
76 rows from the June 2026 10-Q, the 2025 10-K, the two exchange-offer registration statements, the July 2 8-K and the Form 8-A: balance sheet, results, distributions, book value, every debt line with rate and maturity, the exchange terms and the ownership of the common stock. One accession number per row.
What Terra Property Trust is, and who holds it
Terra Property Trust lends on commercial real estate: first mortgages, mezzanine loans and preferred equity in the roughly $10 million to $50 million range, plus some property it owns outright and stakes in joint ventures. It is externally managed. The manager, Terra REIT Advisors, is a subsidiary of Terra Capital Partners, whose sole member is Mavik, an entity controlled by the chief executive, Vikram S. Uppal.
Most of its common holders never bought it directly. The Class B shares "were issued to former Terra BDC stockholders" when Terra Income Fund 6 (Terra BDC) merged into it in October 2022, and at the end of 2023 Terra Secured Income Fund 5 wound up and handed its shares to its members, 2,252.02 shares for each unit. At March 19, 2026 there were 5,413 holders of 24,340,069 shares. Two affiliated vehicles still hold blocks: Terra Secured Income Fund 7 with 8.7% and Terra Offshore Funds REIT with 10.1% at June 30, 2026.
What a holder cannot do is sell on an exchange or back to the company. The 10-K says plainly: "There is no established trading market for our Class B Common Stock", and "There were no issuer purchases of equity securities during the year ended December 31, 2025." The only exchange-listed Terra securities are notes.
The going-concern paragraph
This is the sentence that matters, from the "Liquidity" section of the notes to the June 2026 financial statements:
"The Company has debt obligations of approximately $57.9 million coming due in the next twelve months following the issuance of the consolidated financial statements. As of June 30, 2026, the Company had cash and cash equivalents of $9.7 million and did not have sufficient liquidity to satisfy these obligations."
The company says it intends to pay through "asset realizations such as loan repayments", property sales, refinancings and "debt or equity capital raises", and then concludes: "However, there can be no assurance that the Company will be able to obtain the additional liquidity needed to repay the maturing debt obligations. Therefore, substantial doubt about the Company's ability to continue as a going concern exists." The risk factors spell out what that means for owners: if it cannot continue, it "may have to liquidate our assets and may receive less than the value at which those assets are carried", and "it is likely that our investors will lose all or a part of their investment."
This is a statement about the next twelve months, not a default. Terra has so far met every note maturity: $118.8 million of unsecured notes were outstanding at the end of 2025 and all of it was exchanged or repaid by June 30, 2026. But the notes were handled by exchanging most of them for secured debt, and secured debt comes first if the assets have to be sold. And the company has been preparing for the other outcome: in a press release filed on March 12, 2026 it said there "may not be sufficient liquidity" to repay the notes while remaining a going concern and that it had "engaged Portage Point Partners, LLC as restructuring banker and Alston & Bird LLP as restructuring counsel", an engagement that "could include evaluating various strategic alternatives, including restructuring options" (Form 8-K, Exhibit 99.1, accession 0001104659-26-027112).
| Balance sheet | Dec 31, 2025 | Jun 30, 2026 |
|---|---|---|
| Total assets | $351,540,758 | $249,606,385 |
| Loans held for investment, net (incl. participations) | $153,387,413 | $87,285,342 |
| Allowance for credit losses on loans | $58,950,552 | $793,657 |
| Equity interests in unconsolidated investments | $94,218,842 | $90,966,203 |
| Real estate owned (land and buildings, net) | $47,062,934 | $46,330,324 |
| Unsecured notes payable, net | $117,949,074 | - |
| Secured financing agreements, net | $60,908,096 | $111,420,891 |
| Total liabilities | $205,076,530 | $123,099,609 |
| Total equity | $146,464,228 | $126,506,776 |
| Book value per Class B share | $6.02 | $5.20 |
Source: consolidated balance sheet and MD&A, Form 10-Q for the quarter ended June 30, 2026 (accession 0001674356-26-000020). The loan line is the net loan portfolio table (total gross loans at carrying value).
Where the money went: the loan book and a $70 million write-off
At June 30, 2026 Terra had five loans with $87.9 million of principal, down from nine and $210.4 million at the end of 2025. The weighted-average coupon was 11.93% and the weighted-average remaining term 0.52 years. Three loans were not paying as agreed: the company "suspended interest income accrual of $9.3 million" on three loans in the first half because "recovery of such income was not probable".
The allowance for credit losses fell from $59.1 million to $0.9 million in six months, and not because things got better. The first-half provision was $11.8 million, "primarily due to a decline in our estimated recoverable amount on a non-performing subordinated loan". In the second quarter Terra restructured that loan; the note to the allowance table says the $69,976,793 write-off "was primarily related to the derecognition of one non-performing loan in connection with a restructuring transaction in which the Company surrendered its prior investment and received a contingent promote interest." In plain terms: a loan carried at about $70 million was exchanged for a share of any future upside, which may be worth nothing. The 10-Q does not name the borrower.
On January 22, 2026 Terra also took a multifamily property back from a borrower, foreclosing on a $31.4 million first mortgage, and its lender converted the related $13.2 million of borrowings into a property mortgage at SOFR plus 5% (floor 9.85%) due January 2027.
What the income statement says about the dividend
| Six months ended June 30 | 2025 | 2026 |
|---|---|---|
| Interest income | $16,790,034 | $5,377,682 |
| Total revenues | $21,066,860 | $7,796,017 |
| Asset management fee + asset servicing fee + expenses reimbursed to the manager | $5,678,419 | $3,303,458 |
| Provision for credit losses | $3,493,917 | $11,786,861 |
| Interest expense (secured, unsecured, participations) | $14,868,744 | $10,023,021 |
| Income from equity interests in unconsolidated investments | $4,825,707 | $6,075,048 |
| Net loss | ($10,457,160) | ($18,990,390) |
| Loss per share | ($0.43) | ($0.78) |
| Distributions declared per share | $0.29 | $0.04 |
Source: consolidated statements of operations, Form 10-Q (accession 0001674356-26-000020). The fee and interest-expense totals add the line items shown in the statement; the additions are ours.
In the first half of 2026 the manager's fees and reimbursed expenses came to $3.3 million, 61% of interest income (our arithmetic). The dividend has followed the earnings down: $0.76 a share in 2024, $0.48 in 2025 (10-K), $0.04 in the first quarter of 2026 and nothing declared for the second (10-Q). Terra lost money in each of those years: $1.53 a share in 2024, $1.14 in 2025.
The notes: three outcomes for the same bond
Terra's 6.00% Senior Notes due June 30, 2026 traded on the NYSE as TPTA. There were about $85 million of them at issue in 2021 and $80.4 million at the end of 2025. How a holder ended up depended on what they did:
| What the holder did | What they got per $25 of 6% notes | Amount |
|---|---|---|
| Tendered in the March 2026 exchange offer | $25 of 7.00% Senior Secured Notes due March 31, 2029 (NYSE: TPTS) | $24.0M of TPTA (plus $1.6M of Terra Income Fund 6's 7% notes) for $25.6M of new notes |
| Tendered in the June 2026 exchange offer | $6.25 in cash and $18.75 of 11.00% Senior Secured Notes due July 1, 2027 | $36,208,750 tendered; $27,156,250 of new notes and $9.0M of cash |
| Did not tender | $25 in cash at maturity on June 30, 2026 | The rest of the $54.5M outstanding before the June offer (about $18.3M, our arithmetic) |
Sources: Note 8 of the June 2026 10-Q; the June 2026 exchange-offer prospectus (Form S-4/A, accession 0001104659-26-076137); Form 8-K of July 2, 2026 (accession 0001104659-26-080408).
The people who kept their bonds and waited were paid in full, in cash, on the maturity date. The people who accepted the June offer took a quarter in cash and three quarters in a one-year note that pays 11% and is secured, but that matures inside the same window the going-concern paragraph is about. The new notes must be redeemed at 102% of principal when Terra sells certain assets, collects certain receipts or has "Excess Cash Flow", so holders are paid down as the book is sold. The prospectus said Terra would apply to list them on the NYSE as "TPTX" if they met the listing standards; the cover of the August 10-Q lists only the 7% notes (TPTS) as registered on an exchange.
Both new issues are secured, pari passu, by pledges of the equity of certain Terra subsidiaries, which the company valued at about $158.8 million of book value at June 30, 2026; the 11% notes also have $64.7 million of specific asset collateral. Ahead of or beside them sit a $25.0 million term loan at 11% (December 2027), a $17.5 million secured borrowing at a 9.32% floor (June 2027), a $10.0 million term loan at 9% on the VS1 joint-venture stake, and the $13.25 million mortgage on the foreclosed apartment property (a $20.7 million fixed-rate property mortgage on the books in December was gone by June). Total secured principal: $118.5 million. The common stock is behind all of it.
One more thing the filings show: between October 2025 and February 2026 Terra filed a registration statement (Form S-11, four amendments) for a $60.0 million cash offering of senior secured notes due 2029, in which funds managed by Axar Capital Management and by Mavik, the sponsor's owner, intended to buy up to $16.0 million at $1.25 below the public price. We found no notice of effectiveness or final prospectus for that offering on EDGAR; the company refinanced through the two exchange offers instead.
If you hold the common stock
- Read the June 10-Q's liquidity note before anything else. The 2026 maturities were met by adding secured debt. The next test is the $57.9 million due within twelve months of August 2026, including the January 2027 mortgage and the June and July 2027 facilities.
- There is no exit from the company. No listing, no repurchase plan, no tender offer on EDGAR. The 10-K lists a listing, a repurchase plan or a business combination only as possibilities among its forward-looking statements. If you receive an unsolicited offer for your shares, compare it with the $5.20 book value and with what a liquidation would pay after $123 million of liabilities, and read our guide to tender offers for non-traded REIT shares.
- Book value is not a price. $5.20 is equity divided by shares. The company itself warns that forced sales "may receive less than the value at which those assets are carried".
- Taxes: if the shares were inherited or you are an estate, the value you use should be documented; this is a situation for an advisor who works with illiquid securities.
If you hold TPTS or the 11% notes
The 7% notes due March 2029 share their collateral, equally, with the 11% notes due July 1, 2027, and the 11% notes come due first. Ask what the collateral pool is worth after the first-half write-off, and watch the 10-Q for asset sales that trigger the 102% mandatory redemptions of the 11% notes. For the wider picture of CRE loans coming due, see our debt maturity wall tracker.
FAQ
Filing alert · free
An email when Terra Property Trust files with the SEC
When Terra Property Trust files: what changed, the one number that matters, and the accession number to check it yourself.
All figures are from the filings cited, read on EDGAR on September 28, 2026. The fee share of interest income, the totals of fees and interest expense, and the amount of 6% notes repaid in cash are our arithmetic. This is analysis of public documents, not investment, legal or tax advice.
Keep reading.
- 0113 min read
Accordant ODCE Index Fund (ODCEX): One $50 Million Class Now Owns 61%, the Fee Cap Ends October 30, and 73% of the Payout Was Your Own Money Back
Accordant ODCE Index Fund (ODCEX), the interval fund that buys into the big private core real estate funds of the NFI-ODCE index, grew from $46 million to $170.5 million in a year, $103 million of it in September 2025 into its $50 million-minimum Class Y. Its expense cap ends October 30, 2026 (Class I costs 1.67% without it, before the underlying funds' own fees), 73% of fiscal 2026 distributions were return of capital, and its quarterly exits sit on funds with redemption queues, including one its own sub-adviser is buying into at 95% of NAV.
- 0211 min read
Capital Square DSTs, From Their Own Form D Filings: 135 Offerings, an 8.4%-8.5% Sales Load, and the Deals That Pay Related Parties Most
Every Capital Square (CS1031 and CSRA) Delaware statutory trust that filed a Form D with the SEC from 2013 to June 2026: 135 offerings with $3.52 billion of stated offering amounts, a sales commission of 8.5% of the offering on almost every deal since 2019 (8.4% on the newest), a median of 4.3% budgeted for payments to Capital Square and its officers, and five DSTs where that figure is above 12%, including one at 51.7%. What the Form D shows, what it can't, and what to ask before a 1031 exchange.
- 0315 min read
First Eagle Real Estate Debt Fund (FERLX): Fix-and-Flip Loans, a Seed Investor Heading for the Exit, and an October 7 Repurchase Deadline
First Eagle Real Estate Debt Fund (FERLX) is mostly short-term loans to house flippers, not commercial real estate: 71% of its $80.3 million at June 30, 2026. Its seed investor held 99% for a year and sold 118,665 shares in July; the board cut every other holder's ownership cap to 1.67%. Expenses were 3.99% before the adviser's subsidy and 0.45% after, the subsidy ends April 30, 2027, and Victory Capital is buying First Eagle. The next repurchase deadline is October 7, 2026.