EX-99.1 3 de715156-ex99_1.txt COLLATERAL TERM SHEETS EXHIBIT 99.1
COMM 2003-LNB1 ANNEX A-2 - CERTAIN CHARACTERISTICS OF THE MULTIFAMILY AND MANUFACTURED HOUSING LOANS % of Mortgage Cut-off Initial Pool # of Loan Date ID Property Name Balance Properties Seller (1) Balance ------------------------------------------------------------------------------------------------------------------------------------ 6 Empirian Luxury Towers 4.48% 1 GACC 38,063,492 9 The Reserve at Sugarloaf 3.11% 1 GACC 26,400,000 18 Nittany Pointe 1.50% 1 GACC 12,725,076 21 Pembrook Place Apartments 1.03% 1 LaSalle 8,742,053 22 Regal Townhomes 0.99% 1 GACC 8,392,381 29 Waters Inlet Apartments 0.85% 1 LaSalle 7,186,078 31 Willow Dayton Apartments - Phase II 0.82% 1 LaSalle 6,993,489 33 University Village Apartments 0.75% 1 LaSalle 6,344,240 37 Hamilton Station IV 0.67% 1 LaSalle 5,667,120 38 Willow Dayton Apartments - Phase I 0.65% 1 LaSalle 5,494,730 39 American House of Westland 0.64% 1 LaSalle 5,466,631 41 Country Lakes Townhome Apartments 0.58% 1 LaSalle 4,950,410 43 Eagle Creek Apartments 0.54% 1 LaSalle 4,565,237 44 HighPointe Apartments 0.53% 1 LaSalle 4,500,000 47 Reedville Commons 0.51% 1 LaSalle 4,341,119 48 Shadowood West Apartments 0.51% 1 LaSalle 4,301,640 51 Venture In Resort 0.50% 1 LaSalle 4,245,473 52 Hidden Lakes Apartments 0.50% 1 LaSalle 4,231,938 53 Sunshine Village MHP 0.49% 1 LaSalle 4,151,507 54 Falcon Lair Apartments 0.47% 1 LaSalle 3,992,266 57 Mesa Verde Resort 0.43% 1 LaSalle 3,676,034 59 Park Lane Terrace Apartments 0.42% 1 LaSalle 3,589,228 64 Crystal Lake MHC 0.40% 1 LaSalle 3,357,029 67 Sandpainter Apartments 0.37% 1 LaSalle 3,117,248 70 Courtyard Apartments 0.30% 1 LaSalle 2,512,460 71 Shadowood Apartments 0.28% 1 LaSalle 2,389,800 78 Brookwood 0.25% 1 LaSalle 2,130,905 80 Village Apartments 0.24% 1 LaSalle 2,077,187 83 Mid-Bay Club Apartments 0.19% 1 GACC 1,648,587 84 Aztec & Oakhill MHP Portfolio 0.19% 2 LaSalle 1,639,111 84a Aztec Mobile Home Park 0.12% LaSalle 998,256 84b Oakhill Mobile Home Park 0.08% LaSalle 640,855 86 Parkcrest Apartments II 0.19% 1 LaSalle 1,600,000 87 Sadler Apartments 0.19% 1 LaSalle 1,593,574 88 Grayshire Apartments 0.18% 1 LaSalle 1,540,559 89 Southern Manor, Southern Place East & Southern Place West Apartments 0.18% 3 LaSalle 1,500,000 90 Camelot & Bienville Apartments Portfolio 0.17% 2 LaSalle 1,448,102 90a Camelot Apartments 0.12% LaSalle 1,011,927 90b Bienville Apartments 0.05% LaSalle 436,175 92 Castlebury Court & Monticello Apartments Portfolio 0.15% 2 LaSalle 1,298,836 92a Monticello Apartments 0.09% LaSalle 770,496 92b Castlebury Court 0.06% LaSalle 528,340 ------------------------------------------------------------------------------------------------------------------------------------ (TABLE CONTINUED) General Detailed Property Property ID Type Type Address --------------------------------------------------------------------------------------------------------------------------------- 6 Multifamily Conventional 633 West Rittenhouse Street 9 Multifamily Conventional 2605 Meadow Church Road 18 Multifamily Student Housing 200 Campus View Drive 21 Multifamily Conventional 2775 Stowmarket Avenue 22 Multifamily Conventional 2251 Pleasant View Drive 29 Multifamily Conventional 6100 Arlington Expressway 31 Multifamily Conventional 1720 North Halsted, 1818 North Halsted, 1717 North Dayton 33 Multifamily Student Housing 1203 West Main Street 37 Multifamily Conventional 2700 Double Churches Road 38 Multifamily Conventional 1732 N. Halsted Street, 1800 North Halsted Street, 1802 North Halsted Street, 1816 North Halsted Street, 1732 North Dayton Street, 1801 North Dayton Street, 818 West Willow Street, 820 West Willow Street 39 Senior Housing Independent Living 39201 Joy Road 41 Multifamily Conventional 2910 White Knight Boulevard 43 Multifamily Conventional 4280 South Lee Street 44 Multifamily Conventional 700 Vista Court #1 47 Multifamily Conventional 18505 Southwest Stubblefield Way 48 Multifamily Conventional 4344 West Highland Drive 51 Manufactured Housing Manufactured Housing 270 North Clark Road 52 Multifamily Conventional 180 Hidden Lakes Court 53 Manufactured Housing Manufactured Housing 2765 10th Avenue North 54 Multifamily Conventional 625 31st Avenue North 57 Manufactured Housing Manufactured Housing 3479 South 4th Avenue 59 Multifamily Conventional 6808 - 6864 Larmanda 64 Manufactured Housing Manufactured Housing 1330 Hanover Road 67 Multifamily Conventional 2225 West Indian School Road 70 Multifamily Conventional 300 Crockett Street 71 Multifamily Conventional 200 Engracia Drive 78 Multifamily Conventional 3141 Brookwood Drive 80 Multifamily Conventional 82 Jerome Road 83 Multifamily Conventional 11950 North Bayshore Drive 84 Manufactured Housing Manufactured Housing Various 84a Manufactured Housing Manufactured Housing 291 Roland Lane 84b Manufactured Housing Manufactured Housing 501 Roland Lane 86 Multifamily Conventional 1961 Parkcrest Drive 87 Multifamily Conventional 1564 Beach Boulevard 88 Multifamily Conventional 1968 Clinton Road 89 Multifamily Conventional 3275-3279 Southern, 3467-3469 Southern, 3285-3295 Southern 90 Multifamily Conventional Various 90a Multifamily Conventional 156 Jefferson Davis Boulevard 90b Multifamily Conventional 500 North Commerce Street 92 Multifamily Conventional Various 92a Multifamily Conventional 2639 East 51st Street 92b Multifamily Conventional 2735 East 51st Street --------------------------------------------------------------------------------------------------------------------------------- (TABLE CONTINUED) Net Loan per Net Rentable Rentable Area Occupancy ID City County State Zip Code Units/Pads Units/Pads Rate ------------------------------------------------------------------------------------------------------------------------- 6 Philadelphia Philadelphia PA 19144 570 66,778 96.67% 9 Duluth Gwinnett GA 30097 333 79,279 90.39% 18 Altoona Blair PA 16601 156 81,571 95.67% 21 Rockford Winnebago IL 61109 136 64,280 91.91% 22 Marion Linn IA 52302 168 49,955 98.81% 29 Jacksonville Duval FL 32211 205 35,054 92.20% 31 Chicago Cook IL 60614 87 80,385 91.95% 33 Central Pickens SC 29630 72 88,114 92.94% 37 Columbus Muscogee GA 31909 102 55,560 98.04% 38 Chicago Cook IL 60614 56 98,120 89.29% 39 Westland Wayne MI 48185 82 66,666 90.24% 41 Indianapolis Marion IN 46229 184 26,904 88.04% 43 Buford Gwinnett GA 30518 114 40,046 97.37% 44 Allegan Allegan MI 49010 120 37,500 95.83% 47 Beaverton Washington OR 97006 88 49,331 93.18% 48 Macon Bibb GA 31210 152 28,300 94.08% 51 Show Low Navajo AZ 85901 389 10,914 100.00% 52 Macon Bibb GA 31204 144 29,388 91.67% 53 Lake Worth Palm Beach FL 33461 170 24,421 94.12% 54 Columbus Lowndes MS 39705 152 26,265 93.42% 57 Yuma Yuma AZ 85365 345 10,655 91.30% 59 Dallas Dallas TX 75231 152 23,613 91.45% 64 Troy Township Delaware OH 43015 175 19,183 86.86% 67 Phoenix Maricopa AZ 85015 116 26,873 90.52% 70 Austin Travis TX 78704 67 37,499 97.01% 71 Warner Robins Houston GA 31088 80 29,873 78.75% 78 Macon Bibb GA 31204 100 21,309 93.00% 80 Uncasville New London CT 06382 54 38,466 96.30% 83 North Miami Miami-Dade FL 33181 27 61,059 100.00% 84 Kyle Hays TX 78640 133 12,324 90.98% 84a Kyle Hays TX 78640 81 12,324 90.12% 84b Kyle Hays TX 78640 52 12,324 92.31% 86 Wyoming Kent MI 49509 28 57,143 96.43% 87 Biloxi Harrison MS 39530 59 27,010 98.31% 88 Macon Bibb GA 31211 83 18,561 89.16% 89 Memphis Shelby TN 38111 80 18,750 96.25% 90 Natchez Adams MS 39120 83 17,447 95.18% 90a Natchez Adams MS 39120 58 17,447 93.10% 90b Natchez Adams MS 39120 25 17,447 100.00% 92 Tulsa Tulsa OK 74105 59 22,014 91.53% 92a Tulsa Tulsa OK 74105 35 22,014 85.71% 92b Tulsa Tulsa OK 74105 24 22,014 100.00% -------------------------------------------------------------------------------------------------------------------------- (TABLE CONTINUED) Studios / Pads 1 Bedroom --------------------------------- --------------------------------- Occupancy Elevator(s) Utilities # Avg Rent per Max # Avg Rent per Max ID As-of Date (Yes/No) Paid by Tenant Units mo. ($) Rent ($) Units mo. ($) Rent ($) ------------------------------------------------------------------------------------------------------------------------------------ 6 4/14/2003 Yes None 49 530 700 287 654 800 9 4/10/2003 No Electric, Gas, Water, Sewer 110 853 900 18 3/3/2003 No Electric, Gas, Water 21 2/28/2003 No Electric, Gas 18 753 760 22 4/1/2003 No Electric, Gas, Water 29 12/31/2002 No Electric, Water, Sewer 24 450 470 76 571 640 31 3/13/2003 Yes Electric, Gas, Water, Sewer 33 1,148 1,250 33 2/28/2003 No Electric 37 4/28/2003 No Electric 26 645 645 38 1/31/2003 No Electric, Gas, Water, Sewer 37 1,162 1,250 39 3/20/2003 Yes None 48 1,517 1,925 41 2/28/2003 No Electric 43 4/15/2003 No Electric, Gas, Water, Sewer 44 5/1/2003 No Electric 24 602 699 47 12/23/2002 No Electric 26 648 680 48 12/17/2002 No Electric 48 450 460 51 4/15/2003 No Electric 52 5/6/2003 No Electric 52 468 500 53 2/28/2003 No Electric, Water 54 3/17/2003 No Electric, Gas 48 490 510 57 5/1/2003 No Electric 59 4/26/2003 No None 51 521 530 64 2/28/2003 No Electric, Water 67 4/1/2003 No Electric 24 380 380 64 460 460 70 12/31/2002 No Electric 36 642 659 71 2/28/2003 No Electric 16 535 535 78 12/17/2002 No Electric, Gas 60 425 425 80 4/1/2003 No Electric 16 665 695 83 5/1/2003 Yes Electric, Gas 19 818 850 84 3/31/2003 No Electric, Gas, Water, Sewer 84a 3/31/2003 No Electric, Gas, Water, Sewer 84b 3/31/2003 No Electric, Gas, Water, Sewer 86 3/1/2003 No Electric 87 1/31/2003 No Electric 3 350 350 35 410 525 88 3/20/2003 No Electric 2 395 395 89 2/19/2003 No Electric, Water, Sewer 1 409 409 90 2/28/2003 No Electric 38 351 400 90a 2/28/2003 No Electric 29 355 400 90b 2/28/2003 No Electric 9 336 350 92 2/28/2003 No None 24 539 560 92a 2/28/2003 No None 18 539 560 92b 2/28/2003 No None 6 539 550 ------------------------------------------------------------------------------------------------------------------------------------ (TABLE CONTINUED) 2 Bedroom 3 Bedroom 4 Bedroom ------------------------------------- -------------------------------------- ---------------------------------- # Avg Rent per Max # Avg Rent per Max # Avg Rent per Max ID Units mo. ($) Rent ($) Units mo. ($) Rent ($) Units mo. ($) Rent ($) ------------------------------------------------------------------------------------------------------------------------------ 6 230 836 1,095 4 1,518 1,690 9 173 1,090 1,355 38 1,422 1,510 12 1,956 1,975 18 156 1,596 1,596 21 72 816 865 46 982 1,090 22 156 660 775 12 850 850 29 105 647 675 31 54 1,371 1,675 33 24 929 1,035 48 1,123 1,512 37 68 808 820 8 985 985 38 18 1,581 1,710 1 1,880 1,880 39 34 1,593 2,050 41 92 616 625 92 655 725 43 114 563 625 44 96 691 789 47 62 744 780 48 80 560 560 24 625 625 51 52 72 566 600 20 660 660 53 54 104 590 610 57 59 83 670 680 18 837 900 64 67 28 589 610 70 16 798 834 15 983 999 71 64 635 635 78 40 525 525 80 38 774 835 83 8 950 950 84 84a 84b 86 14 899 899 14 1,095 1,095 87 19 542 595 2 650 650 88 73 502 535 8 585 595 89 79 504 559 90 45 435 560 90a 29 472 560 90b 16 369 400 92 29 640 650 6 650 700 92a 17 640 650 92b 12 640 640 6 650 700 ----------------------------------------------------------------------------------------------------------------------------