FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-227784-01 | ||
UBS Commercial Mortgage Trust 2018-C14 Disclaimer | ||
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS | ||
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-227784) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-877-713-1030 (8 a.m. – 5 p.m. EST). | ||
Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time. | ||
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION | ||
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of UBS Securities LLC, SG Americas Securities, LLC, Natixis Securities Americas LLC, Cantor Fitzgerald & Co., CIBC World Markets Corp., Drexel Hamilton, LLC and Academy Securities, Inc. or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us. | ||
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. | ||
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES | ||
The information herein is preliminary and may be supplemented or amended prior to the time of sale. In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. | ||
The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials. | ||
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale. | ||
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS | ||
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system | ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Mortgage Loan Seller(1) | Cross-Collateralized and Cross-Defaulted | Address | City | County | State | Zip Code | General Property Type | Specific Property Type |
1 | Loan | GNL Portfolio | SG | No | Various | Various | Various | Various | Various | Various | Various |
1.01 | Property | Nimble Storage | SG | No | 211, 251 and 281 River Oaks Parkway | San Jose | Santa Clara | CA | 95134 | Office | Suburban |
1.02 | Property | NetScout Systems | SG | No | 915 Guardian Way | Allen | Collin | TX | 75013 | Office | Suburban |
1.03 | Property | Mallinckrodt | SG | No | 381 Marshall Avenue | St. Louis | Saint Louis | MO | 63119 | Office | R&D |
1.04 | Property | PPD Global Labs | SG | No | 2 Tesseneer Drive | Highland Heights | Campbell | KY | 41076 | Office | R&D |
1.05 | Property | PNC Bank | SG | No | 901 State Street | Erie | Erie | PA | 16501 | Office | Suburban |
1.06 | Property | FedEx Ground | SG | No | 6401 18th Avenue North | Great Falls | Cascade | MT | 59405 | Industrial | Warehouse/Distribution |
1.07 | Property | Weatherford International | SG | No | 13400 West Highway 80 East | Odessa | Midland | TX | 79765 | Industrial | Warehouse |
2 | Loan | Heartland Dental Medical Office Portfolio | UBS AG | No | Various | Various | Various | Various | Various | Various | Various |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | UBS AG | No | 1200 Network Centre Drive | Effingham | Effingham | IL | 62401 | Office | Suburban |
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | UBS AG | No | 9150 North East Barry Road | Kansas City | Clay | MO | 64157 | Mixed Use | Medical/Retail |
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | UBS AG | No | 11925 Jones Bridge Road | Johns Creek | Collin | GA | 30005 | Mixed Use | Medical/Retail |
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | UBS AG | No | 200 Brevco Plaza | Lake St. Louis | Charles | MO | 63367 | Office | Medical |
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | UBS AG | No | 1760 West Virginia Street | McKinney | Clay | TX | 75069 | Office | Medical |
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | UBS AG | No | 117 St. Patrick’s Drive | Waldorf | Hood | MD | 20603 | Office | Medical |
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | UBS AG | No | 1647 County Road 220 | Fleming Island | Buchanan | FL | 32003 | Office | Medical |
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | UBS AG | No | 3500 East Highway 377 | Granbury | St. Clair | TX | 76049 | Office | Medical |
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | UBS AG | No | 4112 North Belt Highway | St. Joseph | St. Charles | MO | 64506 | Mixed Use | Medical/Retail |
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | UBS AG | No | 3009 Winghaven Boulevard | O’Fallon | Saint Charles | MO | 63368 | Mixed Use | Medical/Retail |
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | UBS AG | No | 2202 Althoff Drive | Effingham | Effingham | IL | 62401 | Office | Suburban |
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | UBS AG | No | 3820 Wabash Avenue | Springfield | Sangamon | IL | 62711 | Office | Medical |
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | UBS AG | No | 561 East Lincoln Highway | New Lenox | Warren | IL | 60451 | Mixed Use | Medical/Retail |
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | UBS AG | No | 508 South 52nd Street | Rogers | DeKalb | AR | 72758 | Office | Medical |
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | UBS AG | No | 1025 Ashley Street | Bowling Green | Lake | KY | 42103 | Office | Medical |
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | UBS AG | No | 440 Erie Parkway | Erie | Weld | CO | 80516 | Office | Medical |
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | UBS AG | No | 1381 Citrus Tower Boulevard | Clermont | Marathon | FL | 34711 | Office | Medical |
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | UBS AG | No | 1751 Pleasant Road | Fort Mill | Berkeley | SC | 29708 | Mixed Use | Medical/Retail |
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | UBS AG | No | 9625 Lake Nona Village Place | Orlando | Orange | FL | 32827 | Office | Medical |
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | UBS AG | No | 615 Saint James Avenue | Goose Creek | Clay | SC | 29445 | Office | Medical |
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | UBS AG | No | 13816 Narcoossee Road | Orlando | Gwinnett | FL | 32832 | Office | Medical |
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | UBS AG | No | 1695 Wells Road | Orange Park | York | FL | 32073 | Office | Medical |
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | UBS AG | No | 4355 Suwanee Dam Road | Suwanee | Sumner | GA | 30024 | Office | Medical |
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | UBS AG | No | 7310 North Villa Drive | Peoria | Peoria | IL | 61614 | Office | Medical |
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | UBS AG | No | 299A Indian Lake Boulevard | Hendersonville | Cass | TN | 37075 | Mixed Use | Medical/Retail |
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | UBS AG | No | 2455 East Main Street | Plainfield | Travis | IN | 46168 | Office | Medical |
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | UBS AG | No | 630 East Markey Parkway | Belton | Charles | MO | 64012 | Mixed Use | Medical/Retail |
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | UBS AG | No | 1613 East Pflugerville Parkway | Pflugerville | Horry | TX | 78660 | Office | Medical |
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | UBS AG | No | 782 Belle Terre Parkway | Palm Coast | Flagler | FL | 32164 | Mixed Use | Medical/Retail |
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | UBS AG | No | 11890 Highway 707 | Murrells Inlet | St. Charles | SC | 29576 | Office | Medical |
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | UBS AG | No | 7551 Osceola Polk Line Road | Davenport | Orange | FL | 33896 | Office | Medical |
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | UBS AG | No | 100 Piper Hill Drive | St. Peters | Georgetown | MO | 63376 | Office | Medical |
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | UBS AG | No | 8624 Lee Vista Boulevard | Orlando | Polk | FL | 32829 | Office | Medical |
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | UBS AG | No | 149 Tuscan Way | Saint Augustine | Saint Johns | FL | 32092 | Office | Medical |
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | UBS AG | No | 2740 Prairie Crossing Drive | Springfield | Sangamon | IL | 62711 | Office | Medical |
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | UBS AG | No | 2066 Bruce B. Downs Boulevard | Wesley Chapel | Marion | FL | 33543 | Mixed Use | Medical/Retail |
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | UBS AG | No | 209 Latitude Lane | Clover | Davidson | SC | 29710 | Office | Medical |
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | UBS AG | No | 4608 South West College Road | Ocala | Lincoln | FL | 34474 | Mixed Use | Medical/Retail |
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | UBS AG | No | 1315 Bell Road | Antioch | Tarrant | TN | 37013 | Mixed Use | Medical/Retail |
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | UBS AG | No | 4237 U.S. Highway 1 South | Saint Augustine | Saint Johns | FL | 32095 | Office | Medical |
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | UBS AG | No | 1521 East Debbie Lane | Mansfield | Tulsa | TX | 76063 | Office | Medical |
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | UBS AG | No | 3152 South Broadway | Edmond | Scott | OK | 73013 | Office | Medical |
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | UBS AG | No | 8701 South Garnett Road | Broken Arrow | Rutherford | OK | 74012 | Office | Medical |
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | UBS AG | No | 450 South Weber Road | Romeoville | Will | IL | 60446 | Office | Medical |
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | UBS AG | No | 840 Nissan Drive | Smyrna | Oakland | TN | 37167 | Mixed Use | Medical/Retail |
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | UBS AG | No | 12222 Route 47 | Huntley | Taylor | IL | 60142 | Office | Medical |
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | UBS AG | No | 3415 Livernois Road | Troy | Hendricks | MI | 48083 | Office | Medical |
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | UBS AG | No | 5309 Buffalo Gap Road | Abilene | Lake | TX | 79606 | Office | Medical |
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | UBS AG | No | 8190 Windfall Lane | Camby | Jackson | IN | 46113 | Office | Medical |
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | UBS AG | No | 2620 East Highway 50 | Clermont | James City | FL | 34711 | Office | Medical |
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | UBS AG | No | 10670 Southwest Tradition Square | Port St. Lucie | Lake | FL | 34987 | Office | Medical |
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | UBS AG | No | 4939 Courthouse Street | Williamsburg | James City | VA | 23188 | Office | Medical |
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | UBS AG | No | 2301 Old Canoe Creek Road | St. Cloud | Osceola | FL | 34772 | Office | Medical |
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | UBS AG | No | 507 North Hershey Road | Bloomington | McLean | IL | 61704 | Office | Medical |
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | UBS AG | No | 242 Southwoods Center | Columbia | Maricopa | IL | 62236 | Office | Medical |
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | UBS AG | No | 3016 Columbia Avenue | Franklin | Duval | TN | 37064 | Mixed Use | Medical/Retail |
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | UBS AG | No | 4120 North 197th Avenue | Litchfield Park | DeKalb | AZ | 85340 | Office | Medical |
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | UBS AG | No | 13794 Beach Boulevard | Jacksonville | DeKalb | FL | 32224 | Office | Medical |
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | UBS AG | No | 3037 Southwest Port St. Lucie Boulevard | Port St. Lucie | Shelby | FL | 34953 | Office | Medical |
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | UBS AG | No | 1840 Dekalb Avenue | Sycamore | Coweta | IL | 60178 | Mixed Use | Medical/Retail |
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | UBS AG | No | 9100 Highway 119 | Alabaster | DeKalb | AL | 35007 | Office | Medical |
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | UBS AG | No | 42 Market Square Road | Newnan | Brown | GA | 30265 | Office | Medical |
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | UBS AG | No | 2707 Sycamore Road | DeKalb | Tippecanoe | IL | 60115 | Office | Medical |
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | UBS AG | No | 2014 Lime Kiln Road | Bellevue | Brown | WI | 54311 | Mixed Use | Medical/Retail |
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | UBS AG | No | 103 Farabee Drive North | Lafayette | Houston | IN | 47905 | Office | Medical |
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | UBS AG | No | 4999 North Tanner Road | Orlando | Orange | FL | 32826 | Office | Medical |
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | UBS AG | No | 674 Lake Joy Road | Warner Robins | Rutherford | GA | 31047 | Office | Medical |
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | UBS AG | No | 1828 IN-44 | Shelbyville | Maricopa | IN | 46176 | Office | Medical |
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | UBS AG | No | 2950 South Rutherford Boulevard | Murfreesboro | Tarrant | TN | 37130 | Mixed Use | Medical/Retail |
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | UBS AG | No | 545 East Hunt Highway | San Tan Valley | DeKalb | AZ | 85143 | Office | Medical |
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | UBS AG | No | 17810 Pierce Plaza | Omaha | Douglas | NE | 68130 | Office | Medical |
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | UBS AG | No | 5445 South Williamson Boulevard | Port Orange | Volusia | FL | 32128 | Office | Medical |
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | UBS AG | No | 780 East-West Connector South West | Austell | Sumter | GA | 30106 | Mixed Use | Medical/Retail |
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | UBS AG | No | 16620 West 159th Street | Lockport | Will | IL | 60441 | Office | Medical |
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | UBS AG | No | 13851 North US Highway 441 | Lady Lake | Tippecanoe | FL | 32159 | Office | Medical |
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | UBS AG | No | 3120 Mahan Drive | Tallahassee | Lake | FL | 32308 | Mixed Use | Medical/Retail |
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | UBS AG | No | 2000 Veterans Memorial Parkway South | Lafayette | Clay | IN | 47909 | Office | Medical |
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | UBS AG | No | 1402 U.S. Route 12 | Fox Lake | Butler | IL | 60020 | Office | Medical |
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | UBS AG | No | 1776 Blanding Boulevard | Middleburg | Wilson | FL | 32068 | Office | Medical |
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | UBS AG | No | 3012 Anchor Drive | Hamilton | Richland | OH | 45011 | Office | Medical |
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | UBS AG | No | 1715 West Main Street | Lebanon | Duval | TN | 37087 | Mixed Use | Medical/Retail |
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | UBS AG | No | 10389 Big Bend Road | Riverview | St. Louis | FL | 33568 | Mixed Use | Medical/Retail |
A-1-1
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Mortgage Loan Seller(1) | Cross-Collateralized and Cross-Defaulted | Address | City | County | State | Zip Code | General Property Type | Specific Property Type |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | UBS AG | No | 7103 Whitestown Parkway | Zionsville | Boone | IN | 46077 | Office | Medical |
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | UBS AG | No | 2751 Fountain Place | Wildwood | Tulsa | MO | 63040 | Office | Medical |
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | UBS AG | No | 2030 Crossing Circle | Spring Hill | Will | TN | 37174 | Office | Medical |
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | UBS AG | No | 13101 East 96th Street North | Owasso | Scott | OK | 74055 | Office | Medical |
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | UBS AG | No | 692 Essington Road | Joliet | Houston | IL | 60435 | Office | Medical |
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | UBS AG | No | 240 Blossom Park Drive | Georgetown | Cherokee | KY | 40324 | Office | Medical |
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | UBS AG | No | 6005 Watson Boulevard | Byron | Hall | GA | 31008 | Office | Medical |
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | UBS AG | No | 3237 Sixes Road | Canton | Manatee | GA | 30114 | Office | Medical |
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | UBS AG | No | 4030 Winder Highway | Flowery Branch | LaSalle | GA | 30542 | Office | Medical |
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | UBS AG | No | 8605 East State Road 70 | Bradenton | Spotsylvania | FL | 34202 | Office | Medical |
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | UBS AG | No | 540 West Walnut Street | Oglesby | Allen | IL | 61348 | Office | Medical |
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | UBS AG | No | 5630 Plank Road | Fredericksburg | Collier | VA | 22407 | Office | Medical |
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | UBS AG | No | 10505 Lima Road | Fort Wayne | Richland | IN | 46818 | Office | Medical |
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | UBS AG | No | 7485 Vanderbilt Beach Boulevard | Naples | St. Mary’s | FL | 34119 | Office | Medical |
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | UBS AG | No | 2701 South Koke Mill Road | Springfield | Sangamon | IL | 62704 | Office | Medical |
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | UBS AG | No | 22329 Greenview Parkway | Great Mills | Anderson | MD | 20634 | Office | Medical |
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | UBS AG | No | 25000 Bernwood Drive | Bonita Springs | Polk | FL | 34135 | Office | Medical |
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | UBS AG | No | 3500 Clemson Boulevard | Anderson | Aiken | SC | 29621 | Office | Medical |
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | UBS AG | No | 2222 Highway 540A East | Lakeland | York | FL | 33813 | Office | Medical |
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | UBS AG | No | 1055 Pine Log Road | Aiken | Lee | SC | 29803 | Office | Medical |
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | UBS AG | No | 4315 North Holland Sylvania Road | Sylvania | Lucas | OH | 43623 | Office | Medical |
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | UBS AG | No | 21300 Town Commons Drive | Estero | DeKalb | FL | 33928 | Office | Medical |
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | UBS AG | No | 1905 Convenience Place | Champaign | Champaign | IL | 61820 | Office | Medical |
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | UBS AG | No | 3308 Platt Springs Road | West Columbia | Lexington | SC | 29170 | Office | Medical |
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | UBS AG | No | 132 Milestone Way | Greenville | Greenville | SC | 29615 | Office | Medical |
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | UBS AG | No | 1429 Chester Boulevard | Richmond | Fort Bend | IN | 47374 | Office | Medical |
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | UBS AG | No | 1339 North Sumter Boulevard | North Port | Gwinnett | FL | 34286 | Office | Medical |
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | UBS AG | No | 1536 Farm to Market 359 Road | Richmond | Horry | TX | 77406 | Office | Medical |
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | UBS AG | No | 3585 North 168th Court | Omaha | Douglas | NE | 68116 | Office | Medical |
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | UBS AG | No | 1980 U.S. Highway 1 South | St. Augustine | St. Johns | FL | 32086 | Office | Medical |
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | UBS AG | No | 13328 Metcalf Avenue | Overland Park | Lake | KS | 66213 | Mixed Use | Medical/Retail |
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | UBS AG | No | 826 West Lincoln Avenue | Charleston | Coles | IL | 61920 | Office | Medical |
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | UBS AG | No | 1515 West 45th Avenue | Griffith | Richland | IN | 46319 | Office | Medical |
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | UBS AG | No | 1012 Mill Pond Lane | Greencastle | Lee | IN | 46135 | Office | Medical |
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | UBS AG | No | 621 Chatham Avenue | Columbia | Osceola | SC | 29205 | Office | Medical |
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | UBS AG | No | 24940 South Tamiami Trail | Bonita Springs | Dallas | FL | 34134 | Office | Medical |
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | UBS AG | No | 609 Front Street | Celebration | Marathon | FL | 34747 | Office | Medical |
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | UBS AG | No | 6190 LBJ Freeway | Dallas | St. Joseph | TX | 75240 | Office | Medical |
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | UBS AG | No | 3417 Schofield Avenue | Weston | St. CLair | WI | 54476 | Office | Medical |
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | UBS AG | No | 330 Park Place | Mishawaka | Richland | IN | 46545 | Office | Medical |
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | UBS AG | No | 1490 North Green Mount Road | O’Fallon | Hernando | IL | 62269 | Office | Medical |
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | UBS AG | No | 213 Main Street | Blythewood | Howard | SC | 29016 | Office | Medical |
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | UBS AG | No | 11119 Hearth Road | Spring Hill | Lincoln | FL | 34608 | Office | Medical |
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | UBS AG | No | 2362 West Boulevard Street | Kokomo | Jackson | IN | 46902 | Office | Medical |
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | UBS AG | No | 2812 East Main Street | Merrill | Collier | WI | 54452 | Office | Medical |
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | UBS AG | No | 1202 South Broad Street | Scottsboro | Manatee | AL | 35768 | Office | Medical |
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | UBS AG | No | 8790 Walnut Grove Road | Cordova | Guadalupe | TN | 38018 | Office | Medical |
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | UBS AG | No | 10708 East State Road 64 | Bradenton | Spartanburg | FL | 34212 | Office | Medical |
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | UBS AG | No | 2184 FM 3009 | Schertz | Williamson | TX | 78154 | Office | Medical |
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | UBS AG | No | 2210 Boiling Springs Road | Boiling Springs | Jefferson | SC | 29316 | Office | Medical |
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | UBS AG | No | 3105 Kirby Whitten Road | Bartlett | Shelby | TN | 38134 | Office | Medical |
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | UBS AG | No | 716 32nd Street South | Birmingham | Collin | AL | 35233 | Office | Medical |
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | UBS AG | No | 1010 West U.S. Route 6 | Morris | Jefferson | IL | 60450 | Office | Medical |
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | UBS AG | No | 935 West Exchange Parkway | Allen | Williamson | TX | 75013 | Office | Medical |
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | UBS AG | No | 3608 Jeffco Boulevard | Arnold | Georgetown | MO | 63010 | Office | Medical |
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | UBS AG | No | 998 Williford Court | Spring Hill | Clark | TN | 37174 | Office | Medical |
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | UBS AG | No | 4405 Highway 17 | Murrells Inlet | Collier | SC | 29576 | Office | Medical |
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | UBS AG | No | 3003 Twin Rivers Drive | Arkadelphia | Clark | AR | 71923 | Office | Medical |
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | UBS AG | No | 12260 Tamiami Trail East | Naples | Madison | FL | 34113 | Office | Medical |
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | UBS AG | No | 1405 South 25th Street | Fort Pierce | Shelby | FL | 34947 | Office | Medical |
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | UBS AG | No | 12605 Troxler Avenue | Highland | Polk | IL | 62249 | Office | Medical |
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | UBS AG | No | 122 Stone Trace Drive | Mount Sterling | Oklahoma | KY | 40353 | Office | Medical |
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | UBS AG | No | 4455 Florida National Drive | Lakeland | James City | FL | 33813 | Office | Medical |
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | UBS AG | No | 3645 North Council Road | Bethany | Fulton | OK | 73008 | Office | Medical |
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | UBS AG | No | 9305 Market Square Drive | Streetsboro | DuPage | OH | 44241 | Office | Medical |
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | UBS AG | No | 3420 Bayside Lakes Boulevard Southeast | Palm Bay | York | FL | 32909 | Office | Medical |
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | UBS AG | No | 309 West Ogden Avenue | Naperville | Butler | IL | 60563 | Office | Medical |
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | UBS AG | No | 456 University Boulevard North | Jacksonville | Muscogee | FL | 32211 | Office | Medical |
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | UBS AG | No | 1316 McMillan Street | Worthington | Troup | MN | 56187 | Office | Medical |
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | UBS AG | No | 6233 Veterans Parkway | Columbus | Laurel | GA | 31909 | Office | Medical |
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | UBS AG | No | 116 Calumet Center Road | LaGrange | Tarrant | GA | 30241 | Office | Medical |
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | UBS AG | No | 828 South Main Street | London | Cherokee | KY | 40741 | Office | Medical |
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | UBS AG | No | 7200 Red Hawk Court | Fort Worth | Horry | TX | 76132 | Office | Medical |
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | UBS AG | No | 303 Ashby Park Lane | Greenville | Macomb | SC | 29607 | Office | Medical |
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | UBS AG | No | 3106 Professional Plaza | Germantown | Houston | TN | 38138 | Office | Medical |
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | UBS AG | No | 1950 Chesley Drive | Sterling Heights | Marlboro | MI | 48310 | Office | Medical |
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | UBS AG | No | 104 South Houston Road | Warner Robins | Glynn | GA | 31088 | Office | Medical |
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | UBS AG | No | 103 East Tatum Avenue | McColl | Tulsa | SC | 29570 | Office | Medical |
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | UBS AG | No | 165 Juniper Circle | Brunswick | Richland | GA | 31520 | Office | Medical |
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | UBS AG | No | 135 East Broadway Street | Sand Springs | Fulton | OK | 74063 | Office | Medical |
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | UBS AG | No | 9360 Two Notch Road | Columbia | Clay | SC | 29223 | Office | Medical |
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | UBS AG | No | 12988 Georgia Highway 9 | Milton | Pickens | GA | 30004 | Office | Medical |
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | UBS AG | No | 5 Jannell Court | Epping | Bernalillo | NH | 03042 | Office | Medical |
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | UBS AG | No | 1617 East Main Street | Easley | Chandler | SC | 29640 | Office | Medical |
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | UBS AG | No | 2116 Vista Oeste North West, Unit 202 | Albuquerque | Richland | NM | 87120 | Office | Medical |
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | UBS AG | No | 50 South Kyrene Road, Suite 5 | Chandler | DeKalb | AZ | 85226 | Office | Medical |
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | UBS AG | No | 101 Rice Bent Way Suite 4 | Columbia | Sarasota | SC | 29205 | Office | Medical |
3 | Loan | Lafayette Park | Natixis | No | Various | St. Paul | Ramsey | MN | 55101 | Office | CBD |
3.01 | Property | 444 Lafayette Road | Natixis | No | 444 Lafayette Road | St. Paul | Ramsey | MN | 55101 | Office | CBD |
3.02 | Property | 500 Lafayette Road | Natixis | No | 500 Lafayette Road | St. Paul | Ramsey | MN | 55101 | Office | CBD |
3.03 | Property | 520 Lafayette Road | Natixis | No | 520 Lafayette Road | St. Paul | Ramsey | MN | 55101 | Office | CBD |
A-1-2
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Mortgage Loan Seller(1) | Cross-Collateralized and Cross-Defaulted | Address | City | County | State | Zip Code | General Property Type | Specific Property Type |
3.04 | Property | 443 Lafayette Road | Natixis | No | 443 Lafayette Road | St. Paul | Ramsey | MN | 55101 | Office | CBD |
4 | Loan | Riverwalk II | CCRE | No | 280, 290 & 350 Merrimack Street | Lawrence | Essex | MA | 01843 | Office | Suburban |
5 | Loan | Nebraska Crossing | SG | No | 21209-21417 Nebraska Crossing Drive | Gretna | Sarpy | NE | 68028 | Retail | Outlet Center |
6 | Loan | Clevelander South Beach | UBS AG | No | 1020 Ocean Drive | Miami Beach | Miami-Dade | FL | 33139 | Hospitality | Full Service |
7 | Loan | 1670 Broadway | UBS AG | No | 1670 Broadway | Denver | Denver | CO | 80202 | Office | CBD |
8 | Loan | Christiana Mall | SG | No | 132 Christiana Mall | Newark | New Castle | DE | 19702 | Retail | Super Regional Mall |
9 | Loan | Village at Lee Branch II | RMF | No | 1201 Doug Baker Boulevard | Birmingham | Shelby | AL | 35242 | Retail | Anchored |
10 | Loan | Regency Properties Portfolio | UBS AG | No | Various | Various | Various | Various | Various | Retail | Various |
10.01 | Property | Vernal Towne Center | UBS AG | No | 2000 West Highway 40 | Vernal | Uintah | UT | 84078 | Retail | Anchored |
10.02 | Property | Monticello Marketplace | UBS AG | No | 900 North Main Street | Monticello | White | IN | 47960 | Retail | Anchored |
10.03 | Property | Columbia Square | UBS AG | No | 621 Countryside Drive | Columbia City | Whitley | IN | 46725 | Retail | Anchored |
10.04 | Property | Wabash Crossings East | UBS AG | No | 1611 North Cass Street | Wabash | Wabash | IN | 46992 | Retail | Shadow Anchored |
10.05 | Property | Granville Corners | UBS AG | No | 608 Granville Street | Oxford | Granville | NC | 27565 | Retail | Anchored |
10.06 | Property | Tarpon Heights | UBS AG | No | 16245-16273 East Main Street | Cut Off | Lafourche | LA | 70345 | Retail | Anchored |
10.07 | Property | Raceway Mall | UBS AG | No | 809 Rock Island Way | Knoxville | Marion | IA | 50138 | Retail | Anchored |
11 | Loan | Home2 Suites - Greenville Downtown | RMF | No | 350 North Main Street | Greenville | Greenville | SC | 29601 | Hospitality | Extended Stay |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | UBS AG | No | 14670 Duval Road | Jacksonville | Duval | FL | 32218 | Hospitality | Full Service |
13 | Loan | Ellsworth Place | RMF | No | 8661 Colesville Road; 8645 Colesville Road | Silver Spring | Montgomery | MD | 20910 | Retail | Anchored |
14 | Loan | Four Points - Juneau | UBS AG | No | 51 Egan Drive | Juneau | Juneau Borough | AK | 99801 | Hospitality | Full Service |
15 | Loan | Shoppes at Centre Pointe | RMF | No | 4950 Centre Pointe Boulevard | North Charleston | Charleston | SC | 29418 | Retail | Anchored |
16 | Loan | Orchard Ridge Corporate Park | CIBC | No | 281 & 301 Fields Lane | Brewster | Putnam | NY | 10509 | Mixed Use | Office/Industrial/R&D |
17 | Loan | Heritage Multifamily Portfolio | UBS AG | No | Various | Odessa | Ector | TX | Various | Multifamily | Garden |
17.01 | Property | Regency | UBS AG | No | 4100 Tanglewood Lane | Odessa | Ector | TX | 79762 | Multifamily | Garden |
17.02 | Property | Wildwood Terrace | UBS AG | No | 2201 Westwood Drive | Odessa | Ector | TX | 79763 | Multifamily | Garden |
17.03 | Property | Marquee West | UBS AG | No | 1111 West 13th Street | Odessa | Ector | TX | 79763 | Multifamily | Garden |
17.04 | Property | Tanglewood | UBS AG | No | 4010 Tanglewood Lane | Odessa | Ector | TX | 79763 | Multifamily | Garden |
18 | Loan | Delk Road Self Storage | Natixis | No | 1155 Powers Ferry Place | Marietta | Cobb | GA | 30067 | Self Storage | Self Storage |
19 | Loan | Holiday Inn Express & Suites - Clearwater | UBS AG | No | 2580 Gulf to Bay Boulevard | Clearwater | Pinellas | FL | 33765 | Hospitality | Limited Service |
20 | Loan | West Main Marketplace | RMF | No | 1300-1360 West Main Street | Turlock | Stanislaus | CA | 95380 | Mixed Use | Retail/Office |
21 | Loan | Stockton Shopping Center | SG | No | 3702 East Hammer Lane | Stockton | San Joaquin | CA | 95212 | Retail | Anchored |
22 | Loan | Waycross Marketplace | RMF | No | 2445-2545 Memorial Drive | Waycross | Ware | GA | 31503 | Retail | Anchored |
23 | Loan | Powerhouse Plaza | SG | No | 10 Benning Street | West Lebanon | Grafton | NH | 03784 | Retail | Anchored |
24 | Loan | Barrywoods Crossing | UBS AG | No | 8121-8341 Northwest Roanridge Road | Kansas City | Platte | MO | 64151 | Retail | Anchored |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | SG | No | 39675 Twelve Mile Road | Novi | Oakland | MI | 48377 | Hospitality | Limited Service |
26 | Loan | Tomball Parkway Plaza | UBS AG | No | 27708 Tomball Parkway | Tomball | Harris | TX | 77375 | Retail | Anchored |
27 | Loan | Clearview Palms Shopping Center | RMF | No | 2222 Clearview Parkway | Metairie | Jefferson Parish | LA | 70001 | Retail | Unanchored |
28 | Loan | Plaza Del Rey | CIBC | No | 1357 East Court Street | Seguin | Guadalupe | TX | 78155 | Retail | Unanchored |
29 | Loan | The Courtyards at San Jose | UBS AG | No | 6705 St. Augustine Road | Jacksonville | Florida | FL | 32217 | Multifamily | Garden |
30 | Loan | Brand Bank Portfolio | UBS AG | No | Various | Various | Gwinnett | GA | Various | Office | Suburban |
30.01 | Property | Brand Bank Duluth | UBS AG | No | 6224 Sugarloaf Parkway | Duluth | Gwinnett | GA | 30097 | Office | Suburban |
30.02 | Property | Brand Bank Buford | UBS AG | No | 2255 Buford Highway Northeast | Buford | Gwinnett | GA | 30518 | Office | Suburban |
31 | Loan | Avalon Crossing | UBS AG | No | 6935 Lake Plaza Drive | Indianapolis | Marion | IN | 46220 | Retail | Unanchored |
32 | Loan | Terrace Pointe | UBS AG | No | 641 South 71st Street | Kansas City | Wyandotte | KS | 66111 | Multifamily | Garden |
33 | Loan | La Quinta - College Station | UBS AG | No | 1838 Graham Road | College Station | Brazos | TX | 77845 | Hospitality | Limited Service |
34 | Loan | Holiday Inn Express - Fort Pierce | UBS AG | No | 7151 Okeechobee | Fort Pierce | St. Lucie | FL | 34945 | Hospitality | Limited Service |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | RMF | No | 2629 State Highway 35 North | Port Lavaca | Calhoun | TX | 77979 | Hospitality | Limited Service |
36 | Loan | 150 Grand Street | UBS AG | No | 150 Grand Street | Brooklyn | Kings | NY | 11249 | Mixed Use | Multifamily/Retail |
37 | Loan | Rounders Building | SG | No | 3470 & 3480 Volunteer Boulevard | Henderson | Clark | NV | 89044 | Retail | Unanchored |
38 | Loan | Nursery Plaza & Perry Hall Marketplace | CIBC | No | Various | Various | Various | MD | Various | Retail | Unanchored |
38.01 | Property | Nursery Plaza | CIBC | No | 810 Nursery Road | Linthicum Heights | Ann Arundel | MD | 21090 | Retail | Unanchored |
38.02 | Property | Perry Hall Marketplace | CIBC | No | 8833 Belair Road | Nottingham | Baltimore | MD | 21236 | Retail | Unanchored |
39 | Loan | Peregrine Valley Apartments | RMF | No | 1201-1318 Kaydeen Court and 20523-20611 East 13th Street | Independence | Jackson | MO | 64057 | Multifamily | Garden |
40 | Loan | Upstate NY MHP Portfolio | CIBC | No | Various | Various | Various | NY | Various | Manufactured Housing Community | Manufactured Housing Community |
40.01 | Property | Mountain View Estates | CIBC | No | 229 State Route 55 | Napanoch | Ulster | NY | 12458 | Manufactured Housing Community | Manufactured Housing Community |
40.02 | Property | Hidden Forest | CIBC | No | 19 Mettacahonts Road | Accord | Ulster | NY | 12404 | Manufactured Housing Community | Manufactured Housing Community |
40.03 | Property | Aqueduct Community | CIBC | No | 7-15 Joshua Avenue | Kerhonkson | Ulster | NY | 12446 | Manufactured Housing Community | Manufactured Housing Community |
40.04 | Property | Meadow Hill | CIBC | No | Gabriel Road | Livingston Manor | Sullivan | NY | 12758 | Manufactured Housing Community | Manufactured Housing Community |
41 | Loan | StoreRight Haines City | SG | No | 808 West Main Street | Haines City | Polk | FL | 33844 | Self Storage | Self Storage |
42 | Loan | Magnolias of Santee | UBS AG | No | 118 Britain Street | Santee | Orangeburg | SC | 29142 | Other | Assisted Living |
43 | Loan | Quality Inn Jacksonville | RMF | No | 6135 Youngerman Circle | Jacksonville | Duval | FL | 32244 | Hospitality | Limited Service |
44 | Loan | Gulph Mill Industrial Park | Natixis | No | 420 Feheley Drive | King of Prussia | Montgomery | PA | 19406 | Industrial | Flex |
45 | Loan | Delta Luxury Apartments Phase III | RMF | No | 7811 & 7815 Merrick Road | City of Rome | Oneida | NY | 13440 | Multifamily | Garden |
A-1-3
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Number of Properties(22) | Year Built | Year Renovated | Number of Units | Unit of Measure | Cut-off Date Balance Per Unit/SF(3) | Original Balance(3) | Cut-off Date Balance(3) | % of Aggregate Cut-off Date Balance | Maturity Date or Anticipated Repayment Date | Maturity Balance | ARD | Final Maturity Date | Origination Date | First Pay Date | Payment Day |
1 | Loan | GNL Portfolio | 7 | Various | Various | 647,713 | Sq. Ft. | 152 | 44,325,000 | 44,325,000 | 6.8% | 12/1/2028 | 44,325,000 | No | N/A | 11/9/2018 | 1/1/2019 | 1 |
1.01 | Property | Nimble Storage | 1 | 1979-1982 | 2013 | 164,608 | Sq. Ft. | 17,448,224 | 17,448,224 | 2.7% | 17,448,224 | |||||||
1.02 | Property | NetScout Systems | 1 | 2018 | N/A | 144,779 | Sq. Ft. | 14,682,551 | 14,682,551 | 2.3% | 14,682,551 | |||||||
1.03 | Property | Mallinckrodt | 1 | 1980-2008 | 2004, 2017 | 89,900 | Sq. Ft. | 4,921,962 | 4,921,962 | 0.8% | 4,921,962 | |||||||
1.04 | Property | PPD Global Labs | 1 | 1983 | 2015 | 73,220 | Sq. Ft. | 2,708,381 | 2,708,381 | 0.4% | 2,708,381 | |||||||
1.05 | Property | PNC Bank | 1 | 1909; 1968 | 2000 | 97,203 | Sq. Ft. | 2,031,286 | 2,031,286 | 0.3% | 2,031,286 | |||||||
1.06 | Property | FedEx Ground | 1 | 2017 | N/A | 58,148 | Sq. Ft. | 1,595,080 | 1,595,080 | 0.2% | 1,595,080 | |||||||
1.07 | Property | Weatherford International | 1 | 1950 | 2010 | 19,855 | Sq. Ft. | 937,517 | 937,517 | 0.1% | 937,517 | |||||||
2 | Loan | Heartland Dental Medical Office Portfolio | 169 | Various | Various | 962,501 | Sq. Ft. | 187 | 44,000,000 | 43,953,624 | 6.8% | 11/6/2028 | 36,982,187 | No | N/A | 10/26/2018 | 12/6/2018 | 6 |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | 1 | 1995 | 2013 | 84,190 | Sq. Ft. | 2,099,751 | 2,097,538 | 0.3% | 1,764,849 | |||||||
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | 1 | 2011 | N/A | 9,727 | Sq. Ft. | 726,475 | 725,710 | 0.1% | 610,606 | |||||||
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | 1 | 2004 | N/A | 14,860 | Sq. Ft. | 610,847 | 610,203 | 0.1% | 513,419 | |||||||
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | 1 | 2000 | N/A | 18,826 | Sq. Ft. | 596,028 | 595,400 | 0.1% | 500,964 | |||||||
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | 1 | 2010 | N/A | 10,300 | Sq. Ft. | 564,373 | 563,778 | 0.1% | 474,358 | |||||||
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | 1 | 2005 | N/A | 6,699 | Sq. Ft. | 479,490 | 478,985 | 0.1% | 403,014 | |||||||
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | 1 | 2012 | N/A | 8,168 | Sq. Ft. | 470,912 | 470,416 | 0.1% | 395,804 | |||||||
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | 1 | 2011 | N/A | 6,000 | Sq. Ft. | 446,565 | 446,094 | 0.1% | 375,339 | |||||||
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | 1 | 2013 | N/A | 6,000 | Sq. Ft. | 441,087 | 440,622 | 0.1% | 370,736 | |||||||
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | 1 | 2006 | N/A | 8,200 | Sq. Ft. | 409,176 | 408,744 | 0.1% | 343,914 | |||||||
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | 1 | 1999 | 2014 | 42,962 | Sq. Ft. | 402,950 | 402,525 | 0.1% | 338,681 | |||||||
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | 1 | 2018 | N/A | 5,500 | Sq. Ft. | 392,592 | 392,178 | 0.1% | 329,975 | |||||||
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | 1 | 2015 | N/A | 6,810 | Sq. Ft. | 380,365 | 379,964 | 0.1% | 319,698 | |||||||
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | 1 | 2007 | N/A | 10,000 | Sq. Ft. | 374,024 | 373,630 | 0.1% | 314,369 | |||||||
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | 1 | 2002 | N/A | 6,520 | Sq. Ft. | 373,893 | 373,499 | 0.1% | 314,258 | |||||||
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | 1 | 2017 | N/A | 4,150 | Sq. Ft. | 370,736 | 370,345 | 0.1% | 311,605 | |||||||
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | 1 | 2006 | N/A | 10,014 | Sq. Ft. | 368,669 | 368,280 | 0.1% | 309,868 | |||||||
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | 1 | 2014 | N/A | 6,738 | Sq. Ft. | 365,327 | 364,942 | 0.1% | 307,059 | |||||||
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | 1 | 2013 | N/A | 4,878 | Sq. Ft. | 365,081 | 364,696 | 0.1% | 306,852 | |||||||
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | 1 | 2016 | N/A | 4,100 | Sq. Ft. | 362,762 | 362,380 | 0.1% | 304,903 | |||||||
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | 1 | 2013 | N/A | 4,414 | Sq. Ft. | 359,537 | 359,158 | 0.1% | 302,193 | |||||||
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | 1 | 1993 | 2005 | 5,500 | Sq. Ft. | 349,031 | 348,663 | 0.1% | 293,362 | |||||||
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | 1 | 2000 | N/A | 11,850 | Sq. Ft. | 344,955 | 344,592 | 0.1% | 289,936 | |||||||
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | 1 | 2003 | N/A | 6,880 | Sq. Ft. | 340,133 | 339,775 | 0.1% | 285,884 | |||||||
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | 1 | 2014 | N/A | 6,160 | Sq. Ft. | 339,812 | 339,453 | 0.1% | 285,613 | |||||||
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | 1 | 2016 | N/A | 6,464 | Sq. Ft. | 337,567 | 337,211 | 0.1% | 283,726 | |||||||
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | 1 | 2015 | N/A | 5,625 | Sq. Ft. | 331,270 | 330,921 | 0.1% | 278,434 | |||||||
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | 1 | 2016 | N/A | 3,883 | Sq. Ft. | 329,788 | 329,440 | 0.1% | 277,188 | |||||||
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | 1 | 2016 | N/A | 4,955 | Sq. Ft. | 327,292 | 326,947 | 0.1% | 275,090 | |||||||
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | 1 | 2017 | N/A | 4,386 | Sq. Ft. | 325,776 | 325,432 | 0.0% | 273,816 | |||||||
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | 1 | 2015 | N/A | 5,453 | Sq. Ft. | 322,650 | 322,310 | 0.0% | 271,189 | |||||||
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | 1 | 1998 | N/A | 9,943 | Sq. Ft. | 322,524 | 322,184 | 0.0% | 271,083 | |||||||
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | 1 | 2004 | N/A | 5,275 | Sq. Ft. | 322,290 | 321,950 | 0.0% | 270,886 | |||||||
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | 1 | 2014 | N/A | 4,108 | Sq. Ft. | 322,053 | 321,714 | 0.0% | 270,687 | |||||||
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | 1 | 2016 | N/A | 3,803 | Sq. Ft. | 318,523 | 318,188 | 0.0% | 267,720 | |||||||
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | 1 | 2014 | N/A | 4,194 | Sq. Ft. | 317,312 | 316,977 | 0.0% | 266,702 | |||||||
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | 1 | 2017 | N/A | 4,079 | Sq. Ft. | 314,982 | 314,650 | 0.0% | 264,743 | |||||||
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | 1 | 2015 | N/A | 5,114 | Sq. Ft. | 312,427 | 312,098 | 0.0% | 262,596 | |||||||
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | 1 | 2009 | N/A | 8,200 | Sq. Ft. | 312,381 | 312,051 | 0.0% | 262,557 | |||||||
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | 1 | 2018 | N/A | 4,000 | Sq. Ft. | 312,332 | 312,003 | 0.0% | 262,516 | |||||||
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | 1 | 2013 | N/A | 5,028 | Sq. Ft. | 310,584 | 310,257 | 0.0% | 261,047 | |||||||
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | 1 | 2014 | N/A | 5,517 | Sq. Ft. | 309,112 | 308,786 | 0.0% | 259,810 | |||||||
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | 1 | 2003 | N/A | 7,107 | Sq. Ft. | 308,005 | 307,680 | 0.0% | 258,879 | |||||||
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | 1 | 2017 | N/A | 4,000 | Sq. Ft. | 306,749 | 306,426 | 0.0% | 257,824 | |||||||
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | 1 | 2015 | N/A | 5,871 | Sq. Ft. | 306,452 | 306,129 | 0.0% | 257,574 | |||||||
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | 1 | 2016 | N/A | 3,569 | Sq. Ft. | 302,671 | 302,352 | 0.0% | 254,396 | |||||||
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | 1 | 2008 | N/A | 5,661 | Sq. Ft. | 300,884 | 300,567 | 0.0% | 252,895 | |||||||
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | 1 | 1993 | N/A | 8,164 | Sq. Ft. | 300,716 | 300,399 | 0.0% | 252,753 | |||||||
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | 1 | 2003 | N/A | 8,400 | Sq. Ft. | 298,491 | 298,176 | 0.0% | 250,883 | |||||||
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | 1 | 2016 | N/A | 5,129 | Sq. Ft. | 294,361 | 294,051 | 0.0% | 247,412 | |||||||
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | 1 | 2017 | N/A | 4,000 | Sq. Ft. | 293,857 | 293,547 | 0.0% | 246,988 | |||||||
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | 1 | 2007 | N/A | 5,300 | Sq. Ft. | 293,803 | 293,493 | 0.0% | 246,943 | |||||||
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | 1 | 2015 | N/A | 5,050 | Sq. Ft. | 293,569 | 293,260 | 0.0% | 246,746 | |||||||
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | 1 | 2000 | N/A | 7,690 | Sq. Ft. | 293,216 | 292,906 | 0.0% | 246,449 | |||||||
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | 1 | 2003 | N/A | 6,790 | Sq. Ft. | 290,083 | 289,777 | 0.0% | 243,816 | |||||||
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | 1 | 2014 | N/A | 4,371 | Sq. Ft. | 287,572 | 287,269 | 0.0% | 241,706 | |||||||
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | 1 | 2018 | N/A | 4,000 | Sq. Ft. | 286,926 | 286,624 | 0.0% | 241,163 | |||||||
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | 1 | 2013 | N/A | 4,929 | Sq. Ft. | 285,356 | 285,056 | 0.0% | 239,843 | |||||||
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | 1 | 2017 | N/A | 4,000 | Sq. Ft. | 285,127 | 284,827 | 0.0% | 239,651 | |||||||
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | 1 | 2007 | N/A | 6,225 | Sq. Ft. | 282,890 | 282,591 | 0.0% | 237,770 | |||||||
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | 1 | 2017 | N/A | 4,000 | Sq. Ft. | 282,241 | 281,944 | 0.0% | 237,225 | |||||||
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | 1 | 2002 | N/A | 7,305 | Sq. Ft. | 282,234 | 281,936 | 0.0% | 237,219 | |||||||
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | 1 | 1996 | N/A | 10,000 | Sq. Ft. | 282,075 | 281,778 | 0.0% | 237,086 | |||||||
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | 1 | 2015 | N/A | 5,756 | Sq. Ft. | 278,321 | 278,028 | 0.0% | 233,930 | |||||||
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | 1 | 1991 | N/A | 5,642 | Sq. Ft. | 277,792 | 277,500 | 0.0% | 233,486 | |||||||
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | 1 | 2007 | 2015 | 4,063 | Sq. Ft. | 276,620 | 276,328 | 0.0% | 232,500 | |||||||
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | 1 | 2017 | N/A | 4,000 | Sq. Ft. | 275,925 | 275,634 | 0.0% | 231,916 | |||||||
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | 1 | 2015 | N/A | 6,644 | Sq. Ft. | 275,667 | 275,376 | 0.0% | 231,699 | |||||||
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | 1 | 2012 | N/A | 4,769 | Sq. Ft. | 274,870 | 274,580 | 0.0% | 231,029 | |||||||
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | 1 | 2016 | N/A | 4,000 | Sq. Ft. | 274,211 | 273,922 | 0.0% | 230,476 | |||||||
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | 1 | 2017 | N/A | 4,798 | Sq. Ft. | 273,451 | 273,163 | 0.0% | 229,837 | |||||||
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | 1 | 2015 | N/A | 3,215 | Sq. Ft. | 272,317 | 272,030 | 0.0% | 228,884 | |||||||
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | 1 | 2016 | N/A | 5,989 | Sq. Ft. | 270,840 | 270,555 | 0.0% | 227,642 | |||||||
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | 1 | 2016 | N/A | 3,569 | Sq. Ft. | 270,457 | 270,172 | 0.0% | 227,321 | |||||||
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | 1 | 1997 | 2013 | 4,227 | Sq. Ft. | 269,963 | 269,678 | 0.0% | 226,905 | |||||||
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | 1 | 2017 | N/A | 4,195 | Sq. Ft. | 267,764 | 267,482 | 0.0% | 225,057 | |||||||
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | 1 | 2016 | N/A | 4,000 | Sq. Ft. | 265,928 | 265,648 | 0.0% | 223,514 | |||||||
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | 1 | 2004 | 2018 | 4,135 | Sq. Ft. | 262,564 | 262,287 | 0.0% | 220,686 | |||||||
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | 1 | 2014 | N/A | 4,108 | Sq. Ft. | 262,033 | 261,757 | 0.0% | 220,240 | |||||||
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | 1 | 2016 | N/A | 5,493 | Sq. Ft. | 260,017 | 259,743 | 0.0% | 218,545 | |||||||
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | 1 | 2014 | N/A | 5,000 | Sq. Ft. | 259,339 | 259,066 | 0.0% | 217,976 | |||||||
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | 1 | 2014 | N/A | 3,830 | Sq. Ft. | 259,122 | 258,849 | 0.0% | 217,793 |
A-1-4
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Number of Properties(22) | Year Built | Year Renovated | Number of Units | Unit of Measure | Cut-off Date Balance Per Unit/SF(3) | Original Balance(3) | Cut-off Date Balance(3) | % of Aggregate Cut-off Date Balance | Maturity Date or Anticipated Repayment Date | Maturity Balance | ARD | Final Maturity Date | Origination Date | First Pay Date | Payment Day |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | 1 | 2017 | N/A | 4,100 | Sq. Ft. | 259,054 | 258,781 | 0.0% | 217,736 | |||||||
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | 1 | 2010 | N/A | 6,590 | Sq. Ft. | 258,747 | 258,474 | 0.0% | 217,478 | |||||||
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | 1 | 2015 | N/A | 3,300 | Sq. Ft. | 258,635 | 258,362 | 0.0% | 217,384 | |||||||
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | 1 | 2014 | N/A | 4,100 | Sq. Ft. | 257,226 | 256,955 | 0.0% | 216,199 | |||||||
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | 1 | 2001 | N/A | 6,030 | Sq. Ft. | 255,946 | 255,676 | 0.0% | 215,124 | |||||||
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | 1 | 2003 | N/A | 6,240 | Sq. Ft. | 252,862 | 252,596 | 0.0% | 212,532 | |||||||
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | 1 | 2015 | N/A | 5,000 | Sq. Ft. | 252,621 | 252,355 | 0.0% | 212,329 | |||||||
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | 1 | 2014 | N/A | 4,465 | Sq. Ft. | 250,739 | 250,475 | 0.0% | 210,747 | |||||||
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | 1 | 2016 | N/A | 4,079 | Sq. Ft. | 250,327 | 250,063 | 0.0% | 210,401 | |||||||
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | 1 | 2013 | N/A | 4,275 | Sq. Ft. | 250,264 | 250,000 | 0.0% | 210,348 | |||||||
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | 1 | 2012 | N/A | 7,472 | Sq. Ft. | 244,660 | 244,402 | 0.0% | 205,637 | |||||||
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | 1 | 2008 | N/A | 4,829 | Sq. Ft. | 243,209 | 242,953 | 0.0% | 204,418 | |||||||
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | 1 | 2014 | N/A | 5,090 | Sq. Ft. | 241,066 | 240,812 | 0.0% | 202,617 | |||||||
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | 1 | 2006 | N/A | 3,849 | Sq. Ft. | 240,598 | 240,345 | 0.0% | 202,224 | |||||||
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | 1 | 2011 | N/A | 5,857 | Sq. Ft. | 237,081 | 236,831 | 0.0% | 199,267 | |||||||
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | 1 | 2004 | N/A | 3,840 | Sq. Ft. | 232,661 | 232,416 | 0.0% | 195,553 | |||||||
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | 1 | 2006 | N/A | 4,213 | Sq. Ft. | 225,241 | 225,004 | 0.0% | 189,316 | |||||||
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | 1 | 2014 | N/A | 2,815 | Sq. Ft. | 220,519 | 220,287 | 0.0% | 185,347 | |||||||
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | 1 | 2006 | N/A | 4,596 | Sq. Ft. | 219,371 | 219,140 | 0.0% | 184,382 | |||||||
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | 1 | 1987 | 2014 | 3,769 | Sq. Ft. | 218,954 | 218,723 | 0.0% | 184,032 | |||||||
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | 1 | 2005 | 2015 | 3,948 | Sq. Ft. | 218,576 | 218,346 | 0.0% | 183,714 | |||||||
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | 1 | 2007 | N/A | 3,820 | Sq. Ft. | 218,401 | 218,171 | 0.0% | 183,567 | |||||||
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | 1 | 1984 | 2003 | 3,770 | Sq. Ft. | 218,320 | 218,090 | 0.0% | 183,499 | |||||||
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | 1 | 1985 | 2014 | 5,880 | Sq. Ft. | 216,836 | 216,607 | 0.0% | 182,251 | |||||||
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | 1 | 2001 | N/A | 4,700 | Sq. Ft. | 213,679 | 213,454 | 0.0% | 179,598 | |||||||
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | 1 | 2002 | N/A | 3,920 | Sq. Ft. | 212,073 | 211,849 | 0.0% | 178,248 | |||||||
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | 1 | 2006 | 2013 | 5,257 | Sq. Ft. | 209,908 | 209,687 | 0.0% | 176,429 | |||||||
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | 1 | 1997 | 2008 | 4,900 | Sq. Ft. | 209,832 | 209,611 | 0.0% | 176,365 | |||||||
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | 1 | 2014 | N/A | 3,269 | Sq. Ft. | 206,242 | 206,024 | 0.0% | 173,347 | |||||||
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | 1 | 1988 | N/A | 4,952 | Sq. Ft. | 203,848 | 203,633 | 0.0% | 171,335 | |||||||
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | 1 | 2004 | N/A | 4,207 | Sq. Ft. | 198,497 | 198,288 | 0.0% | 166,838 | |||||||
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | 1 | 2001 | N/A | 4,690 | Sq. Ft. | 197,973 | 197,765 | 0.0% | 166,397 | |||||||
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | 1 | 2006 | N/A | 5,000 | Sq. Ft. | 193,893 | 193,688 | 0.0% | 162,967 | |||||||
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | 1 | 2015 | N/A | 5,231 | Sq. Ft. | 190,858 | 190,656 | 0.0% | 160,417 | |||||||
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | 1 | 1988 | N/A | 6,600 | Sq. Ft. | 186,901 | 186,704 | 0.0% | 157,091 | |||||||
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | 1 | 1998 | N/A | 3,675 | Sq. Ft. | 185,054 | 184,858 | 0.0% | 155,538 | |||||||
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | 1 | 2000 | N/A | 3,419 | Sq. Ft. | 183,252 | 183,059 | 0.0% | 154,024 | |||||||
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | 1 | 2004 | N/A | 3,500 | Sq. Ft. | 180,744 | 180,553 | 0.0% | 151,916 | |||||||
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | 1 | 1994 | N/A | 4,535 | Sq. Ft. | 177,463 | 177,276 | 0.0% | 149,158 | |||||||
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | 1 | 2003 | N/A | 3,800 | Sq. Ft. | 177,026 | 176,840 | 0.0% | 148,791 | |||||||
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | 1 | 2003 | N/A | 4,000 | Sq. Ft. | 174,067 | 173,883 | 0.0% | 146,304 | |||||||
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | 1 | 2004 | N/A | 3,286 | Sq. Ft. | 171,137 | 170,956 | 0.0% | 143,841 | |||||||
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | 1 | 1990 | N/A | 4,375 | Sq. Ft. | 171,125 | 170,944 | 0.0% | 143,831 | |||||||
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | 1 | 2002 | N/A | 3,920 | Sq. Ft. | 169,387 | 169,208 | 0.0% | 142,370 | |||||||
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | 1 | 2005 | N/A | 4,875 | Sq. Ft. | 168,931 | 168,753 | 0.0% | 141,987 | |||||||
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | 1 | 1997 | N/A | 4,600 | Sq. Ft. | 168,828 | 168,650 | 0.0% | 141,901 | |||||||
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | 1 | 2001 | N/A | 3,697 | Sq. Ft. | 168,416 | 168,239 | 0.0% | 141,555 | |||||||
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | 1 | 2006 | 2013 | 3,818 | Sq. Ft. | 166,910 | 166,734 | 0.0% | 140,288 | |||||||
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | 1 | 2013 | N/A | 3,404 | Sq. Ft. | 166,866 | 166,690 | 0.0% | 140,252 | |||||||
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | 1 | 1996 | 2012 | 4,297 | Sq. Ft. | 165,001 | 164,827 | 0.0% | 138,684 | |||||||
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | 1 | 1997 | N/A | 4,250 | Sq. Ft. | 164,621 | 164,447 | 0.0% | 138,365 | |||||||
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | 1 | 1985 | N/A | 4,700 | Sq. Ft. | 163,656 | 163,483 | 0.0% | 137,553 | |||||||
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | 1 | 2010 | N/A | 3,600 | Sq. Ft. | 158,100 | 157,934 | 0.0% | 132,884 | |||||||
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | 1 | 2008 | N/A | 2,500 | Sq. Ft. | 152,496 | 152,335 | 0.0% | 128,174 | |||||||
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | 1 | 2005 | N/A | 3,290 | Sq. Ft. | 152,062 | 151,902 | 0.0% | 127,809 | |||||||
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | 1 | 2008 | N/A | 2,556 | Sq. Ft. | 152,057 | 151,897 | 0.0% | 127,805 | |||||||
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | 1 | 1997 | 2018 | 4,080 | Sq. Ft. | 151,319 | 151,159 | 0.0% | 127,184 | |||||||
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | 1 | 2003 | N/A | 3,994 | Sq. Ft. | 147,289 | 147,134 | 0.0% | 123,797 | |||||||
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | 1 | 2004 | N/A | 2,700 | Sq. Ft. | 146,811 | 146,657 | 0.0% | 123,396 | |||||||
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | 1 | 1998 | N/A | 3,984 | Sq. Ft. | 145,571 | 145,417 | 0.0% | 122,353 | |||||||
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | 1 | 2013 | N/A | 3,403 | Sq. Ft. | 142,260 | 142,110 | 0.0% | 119,570 | |||||||
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | 1 | 2008 | N/A | 6,025 | Sq. Ft. | 135,254 | 135,112 | 0.0% | 113,682 | |||||||
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | 1 | 2000 | N/A | 3,847 | Sq. Ft. | 134,384 | 134,242 | 0.0% | 112,950 | |||||||
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | 1 | 1996 | N/A | 3,655 | Sq. Ft. | 134,157 | 134,016 | 0.0% | 112,760 | |||||||
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | 1 | 2003 | N/A | 4,792 | Sq. Ft. | 129,411 | 129,275 | 0.0% | 108,771 | |||||||
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | 1 | 2007 | N/A | 4,803 | Sq. Ft. | 124,455 | 124,324 | 0.0% | 104,605 | |||||||
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | 1 | 2009 | N/A | 2,600 | Sq. Ft. | 122,678 | 122,549 | 0.0% | 103,112 | |||||||
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | 1 | 1968 | 2016 | 4,788 | Sq. Ft. | 121,491 | 121,363 | 0.0% | 102,114 | |||||||
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | 1 | 2000 | N/A | 3,600 | Sq. Ft. | 120,670 | 120,543 | 0.0% | 101,423 | |||||||
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | 1 | 1983 | N/A | 2,395 | Sq. Ft. | 117,740 | 117,616 | 0.0% | 98,961 | |||||||
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | 1 | 2000 | N/A | 3,198 | Sq. Ft. | 115,034 | 114,913 | 0.0% | 96,686 | |||||||
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | 1 | 1986 | N/A | 6,390 | Sq. Ft. | 115,019 | 114,898 | 0.0% | 96,674 | |||||||
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | 1 | 1997 | N/A | 2,918 | Sq. Ft. | 108,030 | 107,917 | 0.0% | 90,800 | |||||||
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | 1 | 2006 | N/A | 3,100 | Sq. Ft. | 107,704 | 107,590 | 0.0% | 90,525 | |||||||
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | 1 | 1999 | N/A | 2,500 | Sq. Ft. | 96,137 | 96,036 | 0.0% | 80,804 | |||||||
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | 1 | 1999 | N/A | 3,365 | Sq. Ft. | 95,591 | 95,490 | 0.0% | 80,345 | |||||||
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | 1 | 1976 | N/A | 3,386 | Sq. Ft. | 95,406 | 95,305 | 0.0% | 80,189 | |||||||
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | 1 | 1995 | 2015 | 4,500 | Sq. Ft. | 94,228 | 94,129 | 0.0% | 79,199 | |||||||
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | 1 | 2008 | N/A | 2,400 | Sq. Ft. | 94,111 | 94,012 | 0.0% | 79,101 | |||||||
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | 1 | 1947 | N/A | 4,570 | Sq. Ft. | 90,111 | 90,016 | 0.0% | 75,739 | |||||||
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | 1 | 1979 | N/A | 1,936 | Sq. Ft. | 88,870 | 88,777 | 0.0% | 74,696 | |||||||
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | 1 | 2015 | N/A | 3,312 | Sq. Ft. | 83,741 | 83,653 | 0.0% | 70,385 | |||||||
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | 1 | 2006 | N/A | 3,270 | Sq. Ft. | 83,612 | 83,524 | 0.0% | 70,276 | |||||||
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | 1 | 1977 | N/A | 2,726 | Sq. Ft. | 83,417 | 83,329 | 0.0% | 70,112 | |||||||
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | 1 | 2008 | N/A | 2,900 | Sq. Ft. | 83,056 | 82,969 | 0.0% | 69,809 | |||||||
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | 1 | 2007 | N/A | 1,892 | Sq. Ft. | 67,460 | 67,389 | 0.0% | 56,701 | |||||||
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | 1 | 2006 | N/A | 2,255 | Sq. Ft. | 54,253 | 54,196 | 0.0% | 45,600 | |||||||
3 | Loan | Lafayette Park | 4 | Various | Various | 677,514 | Sq. Ft. | 111 | 37,250,000 | 37,250,000 | 5.7% | 10/5/2028 | 37,250,000 | No | N/A | 9/27/2018 | 11/5/2018 | 5 |
3.01 | Property | 444 Lafayette Road | 1 | 1919 | 2006, 2012-2018 | 280,172 | Sq. Ft. | 16,596,407 | 16,596,407 | 2.5% | 16,596,407 | |||||||
3.02 | Property | 500 Lafayette Road | 1 | 1900 | 1984, 2010-2018 | 140,440 | Sq. Ft. | 8,617,489 | 8,617,489 | 1.3% | 8,617,489 | |||||||
3.03 | Property | 520 Lafayette Road | 1 | 1923 | 1986, 2009-2018 | 152,944 | Sq. Ft. | 7,807,987 | 7,807,987 | 1.2% | 7,807,987 |
A-1-5
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Number of Properties(22) | Year Built | Year Renovated | Number of Units | Unit of Measure | Cut-off Date Balance Per Unit/SF(3) | Original Balance(3) | Cut-off Date Balance(3) | % of Aggregate Cut-off Date Balance | Maturity Date or Anticipated Repayment Date | Maturity Balance | ARD | Final Maturity Date | Origination Date | First Pay Date | Payment Day |
3.04 | Property | 443 Lafayette Road | 1 | 1919 | 1988, 2013-2018 | 103,958 | Sq. Ft. | 4,228,117 | 4,228,117 | 0.6% | 4,228,117 | |||||||
4 | Loan | Riverwalk II | 1 | 1900, 1906, 2014 | 2014-2018 | 538,338 | Sq. Ft. | 111 | 35,000,000 | 35,000,000 | 5.4% | 11/6/2028 | 31,219,720 | No | N/A | 11/6/2018 | 12/6/2018 | 6 |
5 | Loan | Nebraska Crossing | 1 | 2013 | N/A | 367,047 | Sq. Ft. | 195 | 35,000,000 | 35,000,000 | 5.4% | 11/1/2028 | 32,384,211 | No | N/A | 10/31/2018 | 12/1/2018 | 1 |
6 | Loan | Clevelander South Beach | 1 | 1938, 2009 | 2013-2017 | 59 | Rooms | 720,339 | 32,500,000 | 32,500,000 | 5.0% | 10/6/2028 | 30,395,740 | No | N/A | 10/4/2018 | 11/6/2018 | 6 |
7 | Loan | 1670 Broadway | 1 | 1980 | 2018 | 703,654 | Sq. Ft. | 111 | 30,000,000 | 30,000,000 | 4.6% | 9/6/2023 | 30,000,000 | No | N/A | 8/16/2018 | 10/6/2018 | 6 |
8 | Loan | Christiana Mall | 1 | 1978 | 2014 | 779,084 | Sq. Ft. | 434 | 30,000,000 | 30,000,000 | 4.6% | 8/1/2028 | 30,000,000 | No | N/A | 7/12/2018 | 9/1/2018 | 1 |
9 | Loan | Village at Lee Branch II | 1 | 2004 | N/A | 223,300 | Sq. Ft. | 94 | 21,000,000 | 21,000,000 | 3.2% | 11/6/2028 | 18,104,860 | No | N/A | 10/18/2018 | 12/6/2018 | 6 |
10 | Loan | Regency Properties Portfolio | 7 | Various | Various | 612,940 | Sq. Ft. | 58 | 20,000,000 | 20,000,000 | 3.1% | 11/6/2028 | 17,495,261 | No | N/A | 10/15/2018 | 12/6/2018 | 6 |
10.01 | Property | Vernal Towne Center | 1 | 2014 | N/A | 159,854 | Sq. Ft. | 8,652,482 | 8,652,482 | 1.3% | 7,568,872 | |||||||
10.02 | Property | Monticello Marketplace | 1 | 1979, 2003 & 2008 | N/A | 105,005 | Sq. Ft. | 3,177,305 | 3,177,305 | 0.5% | 2,779,389 | |||||||
10.03 | Property | Columbia Square | 1 | 1981 & 2012 | N/A | 114,369 | Sq. Ft. | 1,815,603 | 1,815,603 | 0.3% | 1,588,222 | |||||||
10.04 | Property | Wabash Crossings East | 1 | 2008 | N/A | 22,137 | Sq. Ft. | 1,702,128 | 1,702,128 | 0.3% | 1,488,958 | |||||||
10.05 | Property | Granville Corners | 1 | 1990 | 2016 | 110,941 | Sq. Ft. | 1,645,390 | 1,645,390 | 0.3% | 1,439,326 | |||||||
10.06 | Property | Tarpon Heights | 1 | 1982 | N/A | 57,678 | Sq. Ft. | 1,588,652 | 1,588,652 | 0.2% | 1,389,694 | |||||||
10.07 | Property | Raceway Mall | 1 | 1988 | N/A | 42,956 | Sq. Ft. | 1,418,440 | 1,418,440 | 0.2% | 1,240,799 | |||||||
11 | Loan | Home2 Suites - Greenville Downtown | 1 | 2016 | N/A | 117 | Rooms | 161,339 | 19,000,000 | 18,876,691 | 2.9% | 8/6/2028 | 14,202,553 | No | N/A | 8/9/2018 | 9/6/2018 | 6 |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | 1 | 1969 | 2009-2010 | 317 | Rooms | 58,103 | 18,445,000 | 18,418,678 | 2.8% | 11/6/2028 | 14,318,231 | No | N/A | 10/16/2018 | 12/6/2018 | 6 |
13 | Loan | Ellsworth Place | 1 | 1947 | 1991, 2014-2015 | 347,758 | Sq. Ft. | 198 | 15,000,000 | 15,000,000 | 2.3% | 8/6/2028 | 13,281,927 | No | N/A | 7/20/2018 | 9/6/2018 | 6 |
14 | Loan | Four Points - Juneau | 1 | 1974 | 2017 | 106 | Rooms | 138,050 | 14,700,000 | 14,633,266 | 2.2% | 9/6/2028 | 11,190,182 | No | N/A | 8/24/2018 | 10/6/2018 | 6 |
15 | Loan | Shoppes at Centre Pointe | 1 | 2006 | N/A | 139,688 | Sq. Ft. | 102 | 14,200,000 | 14,200,000 | 2.2% | 11/6/2028 | 12,446,653 | No | N/A | 10/18/2018 | 12/6/2018 | 6 |
16 | Loan | Orchard Ridge Corporate Park | 1 | 1986, 1990 | 2006 | 156,948 | Sq. Ft. | 89 | 14,000,000 | 14,000,000 | 2.2% | 12/1/2028 | 12,502,299 | No | N/A | 11/2/2018 | 1/1/2019 | 1 |
17 | Loan | Heritage Multifamily Portfolio | 4 | Various | Various | 228 | Units | 56,016 | 12,790,000 | 12,771,607 | 2.0% | 11/6/2028 | 9,911,714 | No | N/A | 11/6/2018 | 12/6/2018 | 6 |
17.01 | Property | Regency | 1 | 1973 | N/A | 114 | Units | 8,200,000 | 8,188,207 | 1.3% | 6,354,656 | |||||||
17.02 | Property | Wildwood Terrace | 1 | 1962 | 2009 | 56 | Units | 2,790,000 | 2,785,988 | 0.4% | 2,162,133 | |||||||
17.03 | Property | Marquee West | 1 | 1965 | N/A | 30 | Units | 900,000 | 898,706 | 0.1% | 697,462 | |||||||
17.04 | Property | Tanglewood | 1 | 1973 | N/A | 28 | Units | 900,000 | 898,706 | 0.1% | 697,462 | |||||||
18 | Loan | Delk Road Self Storage | 1 | 1985 | 1996 | 995 | Units | 12,575 | 12,512,500 | 12,512,500 | 1.9% | 11/5/2028 | 12,512,500 | No | N/A | 10/17/2018 | 12/5/2018 | 5 |
19 | Loan | Holiday Inn Express & Suites - Clearwater | 1 | 2005 | 2017 | 119 | Rooms | 100,689 | 12,000,000 | 11,981,974 | 1.8% | 11/6/2028 | 9,209,993 | No | N/A | 10/26/2018 | 12/6/2018 | 6 |
20 | Loan | West Main Marketplace | 1 | 1986 | 2018 | 112,460 | Sq. Ft. | 105 | 11,800,000 | 11,800,000 | 1.8% | 10/6/2028 | 10,179,508 | No | N/A | 10/5/2018 | 11/6/2018 | 6 |
21 | Loan | Stockton Shopping Center | 1 | 1990 | 2007 | 127,646 | Sq. Ft. | 88 | 11,250,000 | 11,250,000 | 1.7% | 12/1/2028 | 10,075,568 | No | N/A | 11/2/2018 | 1/1/2019 | 1 |
22 | Loan | Waycross Marketplace | 1 | 1994, 2015, 2016 | N/A | 151,317 | Sq. Ft. | 74 | 11,150,000 | 11,150,000 | 1.7% | 10/6/2028 | 10,012,551 | No | N/A | 10/5/2018 | 11/6/2018 | 6 |
23 | Loan | Powerhouse Plaza | 1 | 1992 | N/A | 81,317 | Sq. Ft. | 127 | 10,312,500 | 10,312,500 | 1.6% | 10/1/2028 | 8,909,162 | No | N/A | 9/12/2018 | 11/1/2018 | 1 |
24 | Loan | Barrywoods Crossing | 1 | 1997 | N/A | 245,037 | Sq. Ft. | 127 | 10,000,000 | 10,000,000 | 1.5% | 9/6/2028 | 8,531,030 | No | N/A | 9/5/2018 | 10/6/2018 | 6 |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | 1 | 2009 | N/A | 92 | Rooms | 108,582 | 10,000,000 | 9,989,579 | 1.5% | 11/1/2028 | 8,420,329 | No | N/A | 10/25/2018 | 12/1/2018 | 1 |
26 | Loan | Tomball Parkway Plaza | 1 | 1984 | 2012 | 138,605 | Sq. Ft. | 72 | 10,000,000 | 9,988,663 | 1.5% | 11/6/2028 | 8,304,671 | No | N/A | 11/1/2018 | 12/6/2018 | 6 |
27 | Loan | Clearview Palms Shopping Center | 1 | 1985 | N/A | 56,348 | Sq. Ft. | 177 | 10,000,000 | 9,967,035 | 1.5% | 9/6/2028 | 8,293,644 | No | N/A | 9/6/2018 | 10/6/2018 | 6 |
28 | Loan | Plaza Del Rey | 1 | 1975, 1984, 1995 | 2018 | 125,494 | Sq. Ft. | 79 | 9,900,000 | 9,900,000 | 1.5% | 9/1/2028 | 8,339,569 | No | N/A | 8/31/2018 | 10/1/2018 | 1 |
29 | Loan | The Courtyards at San Jose | 1 | 1967 | 2008 | 90 | Units | 94,444 | 8,500,000 | 8,500,000 | 1.3% | 10/6/2028 | 8,500,000 | No | N/A | 10/5/2018 | 11/6/2018 | 6 |
30 | Loan | Brand Bank Portfolio | 2 | 2007 | N/A | 34,284 | Sq. Ft. | 233 | 8,000,000 | 8,000,000 | 1.2% | 7/6/2028 | 7,382,662 | No | N/A | 7/11/2018 | 8/6/2018 | 6 |
30.01 | Property | Brand Bank Duluth | 1 | 2007 | N/A | 24,032 | Sq. Ft. | 5,350,000 | 5,350,000 | 0.8% | 4,937,155 | |||||||
30.02 | Property | Brand Bank Buford | 1 | 2007 | N/A | 10,252 | Sq. Ft. | 2,650,000 | 2,650,000 | 0.4% | 2,445,507 | |||||||
31 | Loan | Avalon Crossing | 1 | 1976 | 2006-2007 | 82,820 | Sq. Ft. | 94 | 7,750,000 | 7,750,000 | 1.2% | 11/6/2028 | 6,602,812 | No | N/A | 11/1/2018 | 12/6/2018 | 6 |
32 | Loan | Terrace Pointe | 1 | 1974 | N/A | 125 | Units | 54,400 | 6,800,000 | 6,800,000 | 1.0% | 10/6/2028 | 5,928,743 | No | N/A | 10/3/2018 | 11/6/2018 | 6 |
33 | Loan | La Quinta - College Station | 1 | 2015 | N/A | 88 | Rooms | 74,698 | 6,580,000 | 6,573,383 | 1.0% | 11/6/2028 | 5,571,640 | No | N/A | 11/7/2018 | 12/6/2018 | 6 |
34 | Loan | Holiday Inn Express - Fort Pierce | 1 | 2009 | N/A | 94 | Rooms | 67,697 | 6,370,000 | 6,363,531 | 1.0% | 11/6/2028 | 5,385,662 | No | N/A | 10/24/2018 | 12/6/2018 | 6 |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | 1 | 2011 | 2018 | 79 | Rooms | 79,589 | 6,300,000 | 6,287,528 | 1.0% | 10/6/2028 | 5,286,016 | No | N/A | 9/24/2018 | 11/6/2018 | 6 |
36 | Loan | 150 Grand Street | 1 | 1910 | N/A | 8,920 | Sq. Ft. | 673 | 6,000,000 | 6,000,000 | 0.9% | 8/6/2028 | 6,000,000 | No | N/A | 7/24/2018 | 9/6/2018 | 6 |
37 | Loan | Rounders Building | 1 | 2018 | N/A | 10,000 | Sq. Ft. | 599 | 6,000,000 | 5,993,753 | 0.9% | 11/1/2028 | 5,052,960 | No | N/A | 10/19/2018 | 12/1/2018 | 1 |
38 | Loan | Nursery Plaza & Perry Hall Marketplace | 2 | Various | N/A | 35,041 | Sq. Ft. | 166 | 5,800,000 | 5,800,000 | 0.9% | 12/1/2028 | 5,391,586 | No | N/A | 11/5/2018 | 1/1/2019 | 1 |
38.01 | Property | Nursery Plaza | 1 | 2007 | N/A | 22,620 | Sq. Ft. | 3,450,000 | 3,450,000 | 0.5% | 3,207,064 | |||||||
38.02 | Property | Perry Hall Marketplace | 1 | 2016 | N/A | 12,421 | Sq. Ft. | 2,350,000 | 2,350,000 | 0.4% | 2,184,522 | |||||||
39 | Loan | Peregrine Valley Apartments | 1 | 2007 | 2018 | 56 | Units | 92,964 | 5,206,000 | 5,206,000 | 0.8% | 10/6/2028 | 4,652,025 | No | N/A | 9/27/2018 | 11/6/2018 | 6 |
40 | Loan | Upstate NY MHP Portfolio | 4 | Various | Various | 136 | Pads | 30,882 | 4,200,000 | 4,200,000 | 0.6% | 11/1/2028 | 3,624,834 | No | N/A | 11/1/2018 | 12/1/2018 | 1 |
40.01 | Property | Mountain View Estates | 1 | 1965 | 2018 | 48 | Pads | 1,876,071 | 1,876,071 | 0.3% | 1,619,154 | |||||||
40.02 | Property | Hidden Forest | 1 | 1994 | N/A | 45 | Pads | 1,525,754 | 1,525,754 | 0.2% | 1,316,811 | |||||||
40.03 | Property | Aqueduct Community | 1 | 1978 | 2018 | 21 | Pads | 456,220 | 456,220 | 0.1% | 393,743 | |||||||
40.04 | Property | Meadow Hill | 1 | 1989 | 2018 | 22 | Pads | 341,955 | 341,955 | 0.1% | 295,127 | |||||||
41 | Loan | StoreRight Haines City | 1 | 2006 | 2015 | 49,650 | Sq. Ft. | 84 | 4,200,000 | 4,191,667 | 0.6% | 10/1/2028 | 3,522,932 | No | N/A | 9/21/2018 | 11/1/2018 | 1 |
42 | Loan | Magnolias of Santee | 1 | 1999 | N/A | 44 | Beds | 90,776 | 4,000,000 | 3,994,133 | 0.6% | 11/6/2028 | 3,086,448 | No | N/A | 10/18/2018 | 12/6/2018 | 6 |
43 | Loan | Quality Inn Jacksonville | 1 | 1986 | 2016-2017 | 121 | Rooms | 33,007 | 4,000,000 | 3,993,864 | 0.6% | 11/6/2028 | 3,055,370 | No | N/A | 10/30/2018 | 12/6/2018 | 6 |
44 | Loan | Gulph Mill Industrial Park | 1 | 1989 | 2007 | 33,622 | Sq. Ft. | 97 | 3,250,000 | 3,250,000 | 0.5% | 11/6/2028 | 2,773,059 | No | N/A | 11/6/2018 | 12/6/2018 | 6 |
45 | Loan | Delta Luxury Apartments Phase III | 1 | 2016-2017 | N/A | 16 | Units | 137,500 | 2,200,000 | 2,200,000 | 0.3% | 11/6/2028 | 1,902,749 | No | N/A | 10/12/2018 | 12/6/2018 | 6 |
A-1-6
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Gross Mortgage Rate | Total Administrative Fee | Net Mortgage Rate | ARD Rate | Interest Accrual Method | Monthly Debt Service Payment | Amortization Type | Original Term to Maturity or ARD | Remaining Term to Maturity or ARD | Original IO Term | Remaining IO Term | Original Amortization Term | Remaining Amortization Term | Seasoning |
1 | Loan | GNL Portfolio | 4.853000% | 0.025080% | 4.827920% | N/A | Actual/360 | 181,747.38 | Full IO | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
1.01 | Property | Nimble Storage | ||||||||||||||
1.02 | Property | NetScout Systems | ||||||||||||||
1.03 | Property | Mallinckrodt | ||||||||||||||
1.04 | Property | PPD Global Labs | ||||||||||||||
1.05 | Property | PNC Bank | ||||||||||||||
1.06 | Property | FedEx Ground | ||||||||||||||
1.07 | Property | Weatherford International | ||||||||||||||
2 | Loan | Heartland Dental Medical Office Portfolio | 5.700000% | 0.016330% | 5.683670% | N/A | Actual/360 | 255,376.19 | Amortizing | 120 | 119 | 0 | 0 | 360 | 359 | 1 |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | ||||||||||||||
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | ||||||||||||||
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | ||||||||||||||
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | ||||||||||||||
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | ||||||||||||||
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | ||||||||||||||
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | ||||||||||||||
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | ||||||||||||||
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | ||||||||||||||
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | ||||||||||||||
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | ||||||||||||||
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | ||||||||||||||
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | ||||||||||||||
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | ||||||||||||||
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | ||||||||||||||
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | ||||||||||||||
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | ||||||||||||||
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | ||||||||||||||
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | ||||||||||||||
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | ||||||||||||||
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | ||||||||||||||
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | ||||||||||||||
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | ||||||||||||||
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | ||||||||||||||
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | ||||||||||||||
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | ||||||||||||||
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | ||||||||||||||
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | ||||||||||||||
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | ||||||||||||||
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | ||||||||||||||
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | ||||||||||||||
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | ||||||||||||||
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | ||||||||||||||
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | ||||||||||||||
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | ||||||||||||||
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | ||||||||||||||
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | ||||||||||||||
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | ||||||||||||||
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | ||||||||||||||
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | ||||||||||||||
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | ||||||||||||||
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | ||||||||||||||
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | ||||||||||||||
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | ||||||||||||||
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | ||||||||||||||
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | ||||||||||||||
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | ||||||||||||||
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | ||||||||||||||
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | ||||||||||||||
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | ||||||||||||||
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | ||||||||||||||
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | ||||||||||||||
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | ||||||||||||||
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | ||||||||||||||
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | ||||||||||||||
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | ||||||||||||||
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | ||||||||||||||
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | ||||||||||||||
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | ||||||||||||||
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | ||||||||||||||
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | ||||||||||||||
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | ||||||||||||||
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | ||||||||||||||
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | ||||||||||||||
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | ||||||||||||||
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | ||||||||||||||
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | ||||||||||||||
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | ||||||||||||||
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | ||||||||||||||
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | ||||||||||||||
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | ||||||||||||||
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | ||||||||||||||
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | ||||||||||||||
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | ||||||||||||||
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | ||||||||||||||
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | ||||||||||||||
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | ||||||||||||||
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | ||||||||||||||
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | ||||||||||||||
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | ||||||||||||||
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | ||||||||||||||
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road |
A-1-7
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Gross Mortgage Rate | Total Administrative Fee | Net Mortgage Rate | ARD Rate | Interest Accrual Method | Monthly Debt Service Payment | Amortization Type | Original Term to Maturity or ARD | Remaining Term to Maturity or ARD | Original IO Term | Remaining IO Term | Original Amortization Term | Remaining Amortization Term | Seasoning |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | ||||||||||||||
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | ||||||||||||||
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | ||||||||||||||
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | ||||||||||||||
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | ||||||||||||||
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | ||||||||||||||
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | ||||||||||||||
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | ||||||||||||||
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | ||||||||||||||
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | ||||||||||||||
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | ||||||||||||||
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | ||||||||||||||
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | ||||||||||||||
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | ||||||||||||||
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | ||||||||||||||
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | ||||||||||||||
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | ||||||||||||||
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | ||||||||||||||
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | ||||||||||||||
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | ||||||||||||||
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | ||||||||||||||
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | ||||||||||||||
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | ||||||||||||||
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | ||||||||||||||
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | ||||||||||||||
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | ||||||||||||||
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | ||||||||||||||
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | ||||||||||||||
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | ||||||||||||||
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | ||||||||||||||
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | ||||||||||||||
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | ||||||||||||||
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | ||||||||||||||
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | ||||||||||||||
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | ||||||||||||||
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | ||||||||||||||
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | ||||||||||||||
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | ||||||||||||||
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | ||||||||||||||
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | ||||||||||||||
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | ||||||||||||||
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | ||||||||||||||
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | ||||||||||||||
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | ||||||||||||||
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | ||||||||||||||
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | ||||||||||||||
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | ||||||||||||||
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | ||||||||||||||
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | ||||||||||||||
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | ||||||||||||||
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | ||||||||||||||
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | ||||||||||||||
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | ||||||||||||||
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | ||||||||||||||
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | ||||||||||||||
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | ||||||||||||||
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | ||||||||||||||
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | ||||||||||||||
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | ||||||||||||||
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | ||||||||||||||
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | ||||||||||||||
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | ||||||||||||||
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | ||||||||||||||
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | ||||||||||||||
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | ||||||||||||||
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | ||||||||||||||
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | ||||||||||||||
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | ||||||||||||||
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | ||||||||||||||
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | ||||||||||||||
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | ||||||||||||||
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | ||||||||||||||
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | ||||||||||||||
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | ||||||||||||||
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | ||||||||||||||
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | ||||||||||||||
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | ||||||||||||||
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | ||||||||||||||
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | ||||||||||||||
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | ||||||||||||||
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | ||||||||||||||
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | ||||||||||||||
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | ||||||||||||||
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | ||||||||||||||
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | ||||||||||||||
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | ||||||||||||||
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | ||||||||||||||
3 | Loan | Lafayette Park | 4.722300% | 0.017580% | 4.704720% | N/A | Actual/360 | 148,624.01 | Full IO | 120 | 118 | 120 | 118 | 0 | 0 | 2 |
3.01 | Property | 444 Lafayette Road | ||||||||||||||
3.02 | Property | 500 Lafayette Road | ||||||||||||||
3.03 | Property | 520 Lafayette Road |
A-1-8
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Gross Mortgage Rate | Total Administrative Fee | Net Mortgage Rate | ARD Rate | Interest Accrual Method | Monthly Debt Service Payment | Amortization Type | Original Term to Maturity or ARD | Remaining Term to Maturity or ARD | Original IO Term | Remaining IO Term | Original Amortization Term | Remaining Amortization Term | Seasoning |
3.04 | Property | 443 Lafayette Road | ||||||||||||||
4 | Loan | Riverwalk II | 5.356750% | 0.016330% | 5.340420% | N/A | Actual/360 | 195,591.91 | Partial IO | 120 | 119 | 36 | 35 | 360 | 360 | 1 |
5 | Loan | Nebraska Crossing | 5.210000% | 0.016330% | 5.193670% | N/A | Actual/360 | 192,405.08 | Partial IO | 120 | 119 | 60 | 59 | 360 | 360 | 1 |
6 | Loan | Clevelander South Beach | 5.970000% | 0.016330% | 5.953670% | N/A | Actual/360 | 194,227.52 | Partial IO | 120 | 118 | 60 | 58 | 360 | 360 | 2 |
7 | Loan | 1670 Broadway | 3.851100% | 0.016330% | 3.834770% | N/A | Actual/360 | 97,614.69 | Full IO | 60 | 57 | 60 | 57 | 0 | 0 | 3 |
8 | Loan | Christiana Mall | 4.277500% | 0.016330% | 4.261170% | N/A | Actual/360 | 108,422.74 | Full IO | 120 | 116 | 120 | 116 | 0 | 0 | 4 |
9 | Loan | Village at Lee Branch II | 5.750000% | 0.016330% | 5.733670% | N/A | Actual/360 | 122,550.30 | Partial IO | 120 | 119 | 12 | 11 | 360 | 360 | 1 |
10 | Loan | Regency Properties Portfolio | 5.446000% | 0.016330% | 5.429670% | N/A | Actual/360 | 112,881.12 | Partial IO | 120 | 119 | 24 | 23 | 360 | 360 | 1 |
10.01 | Property | Vernal Towne Center | ||||||||||||||
10.02 | Property | Monticello Marketplace | ||||||||||||||
10.03 | Property | Columbia Square | ||||||||||||||
10.04 | Property | Wabash Crossings East | ||||||||||||||
10.05 | Property | Granville Corners | ||||||||||||||
10.06 | Property | Tarpon Heights | ||||||||||||||
10.07 | Property | Raceway Mall | ||||||||||||||
11 | Loan | Home2 Suites - Greenville Downtown | 4.990000% | 0.016330% | 4.973670% | N/A | Actual/360 | 110,961.44 | Amortizing | 120 | 116 | 0 | 0 | 300 | 296 | 4 |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | 6.072300% | 0.016330% | 6.055970% | N/A | Actual/360 | 119,657.91 | Amortizing | 120 | 119 | 0 | 0 | 300 | 299 | 1 |
13 | Loan | Ellsworth Place | 5.010000% | 0.016330% | 4.993670% | N/A | Actual/360 | 80,614.94 | Partial IO | 120 | 116 | 36 | 32 | 360 | 360 | 4 |
14 | Loan | Four Points - Juneau | 5.501500% | 0.016330% | 5.485170% | N/A | Actual/360 | 90,284.03 | Amortizing | 120 | 117 | 0 | 0 | 300 | 297 | 3 |
15 | Loan | Shoppes at Centre Pointe | 5.530000% | 0.016330% | 5.513670% | N/A | Actual/360 | 80,893.52 | Partial IO | 120 | 119 | 24 | 23 | 360 | 360 | 1 |
16 | Loan | Orchard Ridge Corporate Park | 5.410000% | 0.016330% | 5.393670% | N/A | Actual/360 | 78,701.72 | Partial IO | 120 | 120 | 36 | 36 | 360 | 360 | 0 |
17 | Loan | Heritage Multifamily Portfolio | 6.022100% | 0.016330% | 6.005770% | N/A | Actual/360 | 82,579.02 | Amortizing | 120 | 119 | 0 | 0 | 300 | 299 | 1 |
17.01 | Property | Regency | ||||||||||||||
17.02 | Property | Wildwood Terrace | ||||||||||||||
17.03 | Property | Marquee West | ||||||||||||||
17.04 | Property | Tanglewood | ||||||||||||||
18 | Loan | Delk Road Self Storage | 5.342000% | 0.016330% | 5.325670% | N/A | Actual/360 | 56,475.11 | Full IO | 120 | 119 | 120 | 119 | 0 | 0 | 1 |
19 | Loan | Holiday Inn Express & Suites - Clearwater | 5.738000% | 0.016330% | 5.721670% | N/A | Actual/360 | 75,405.77 | Amortizing | 120 | 119 | 0 | 0 | 300 | 299 | 1 |
20 | Loan | West Main Marketplace | 5.770000% | 0.016330% | 5.753670% | N/A | Actual/360 | 69,011.59 | Partial IO | 120 | 118 | 12 | 10 | 360 | 360 | 2 |
21 | Loan | Stockton Shopping Center | 5.550000% | 0.016330% | 5.533670% | N/A | Actual/360 | 64,229.63 | Partial IO | 120 | 120 | 36 | 36 | 360 | 360 | 0 |
22 | Loan | Waycross Marketplace | 5.680000% | 0.016330% | 5.663670% | N/A | Actual/360 | 64,573.40 | Partial IO | 120 | 118 | 36 | 34 | 360 | 360 | 2 |
23 | Loan | Powerhouse Plaza | 4.940000% | 0.016330% | 4.923670% | N/A | Actual/360 | 54,982.19 | Partial IO | 120 | 118 | 24 | 22 | 360 | 360 | 2 |
24 | Loan | Barrywoods Crossing | 5.363300% | 0.016330% | 5.346970% | N/A | Actual/360 | 55,924.21 | Partial IO | 120 | 117 | 12 | 9 | 360 | 360 | 3 |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | 5.760000% | 0.016330% | 5.743670% | N/A | Actual/360 | 58,420.83 | Amortizing | 120 | 119 | 0 | 0 | 360 | 359 | 1 |
26 | Loan | Tomball Parkway Plaza | 5.312500% | 0.016330% | 5.296170% | N/A | Actual/360 | 55,608.12 | Amortizing | 120 | 119 | 0 | 0 | 360 | 359 | 1 |
27 | Loan | Clearview Palms Shopping Center | 5.270000% | 0.016330% | 5.253670% | N/A | Actual/360 | 55,344.31 | Amortizing | 120 | 117 | 0 | 0 | 360 | 357 | 3 |
28 | Loan | Plaza Del Rey | 4.920000% | 0.016330% | 4.903670% | N/A | Actual/360 | 52,662.36 | Partial IO | 120 | 117 | 12 | 9 | 360 | 360 | 3 |
29 | Loan | The Courtyards at San Jose | 5.203500% | 0.075080% | 5.128420% | N/A | Actual/360 | 37,370.04 | Full IO | 120 | 118 | 120 | 118 | 0 | 0 | 2 |
30 | Loan | Brand Bank Portfolio | 5.029300% | 0.016330% | 5.012970% | N/A | Actual/360 | 43,089.10 | Partial IO | 120 | 115 | 60 | 55 | 360 | 360 | 5 |
30.01 | Property | Brand Bank Duluth | ||||||||||||||
30.02 | Property | Brand Bank Buford | ||||||||||||||
31 | Loan | Avalon Crossing | 5.316500% | 0.016330% | 5.300170% | N/A | Actual/360 | 43,115.56 | Partial IO | 120 | 119 | 12 | 11 | 360 | 360 | 1 |
32 | Loan | Terrace Pointe | 5.307000% | 0.016330% | 5.290670% | N/A | Actual/360 | 37,790.28 | Partial IO | 120 | 118 | 24 | 22 | 360 | 360 | 2 |
33 | Loan | La Quinta - College Station | 5.947000% | 0.016330% | 5.930670% | N/A | Actual/360 | 39,226.49 | Amortizing | 120 | 119 | 0 | 0 | 360 | 359 | 1 |
34 | Loan | Holiday Inn Express - Fort Pierce | 5.896000% | 0.016330% | 5.879670% | N/A | Actual/360 | 37,766.49 | Amortizing | 120 | 119 | 0 | 0 | 360 | 359 | 1 |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | 5.640000% | 0.016330% | 5.623670% | N/A | Actual/360 | 36,326.04 | Amortizing | 120 | 118 | 0 | 0 | 360 | 358 | 2 |
36 | Loan | 150 Grand Street | 5.480800% | 0.016330% | 5.464470% | N/A | Actual/360 | 27,784.61 | Full IO | 120 | 116 | 120 | 116 | 0 | 0 | 4 |
37 | Loan | Rounders Building | 5.765000% | 0.016330% | 5.748670% | N/A | Actual/360 | 35,071.57 | Amortizing | 120 | 119 | 0 | 0 | 360 | 359 | 1 |
38 | Loan | Nursery Plaza & Perry Hall Marketplace | 5.530000% | 0.016330% | 5.513670% | N/A | Actual/360 | 33,041.02 | Partial IO | 120 | 120 | 60 | 60 | 360 | 360 | 0 |
38.01 | Property | Nursery Plaza | ||||||||||||||
38.02 | Property | Perry Hall Marketplace | ||||||||||||||
39 | Loan | Peregrine Valley Apartments | 5.440000% | 0.016330% | 5.423670% | N/A | Actual/360 | 29,363.41 | Partial IO | 120 | 118 | 36 | 34 | 360 | 360 | 2 |
40 | Loan | Upstate NY MHP Portfolio | 5.790000% | 0.016330% | 5.773670% | N/A | Actual/360 | 24,616.89 | Partial IO | 120 | 119 | 12 | 11 | 360 | 360 | 1 |
40.01 | Property | Mountain View Estates | ||||||||||||||
40.02 | Property | Hidden Forest | ||||||||||||||
40.03 | Property | Aqueduct Community | ||||||||||||||
40.04 | Property | Meadow Hill | ||||||||||||||
41 | Loan | StoreRight Haines City | 5.630000% | 0.016330% | 5.613670% | N/A | Actual/360 | 24,190.83 | Amortizing | 120 | 118 | 0 | 0 | 360 | 358 | 2 |
42 | Loan | Magnolias of Santee | 5.894200% | 0.016330% | 5.877870% | N/A | Actual/360 | 25,513.98 | Amortizing | 120 | 119 | 0 | 0 | 300 | 299 | 1 |
43 | Loan | Quality Inn Jacksonville | 5.600000% | 0.016330% | 5.583670% | N/A | Actual/360 | 24,802.95 | Amortizing | 120 | 119 | 0 | 0 | 300 | 299 | 1 |
44 | Loan | Gulph Mill Industrial Park | 5.370000% | 0.016330% | 5.353670% | N/A | Actual/360 | 18,188.94 | Partial IO | 120 | 119 | 12 | 11 | 360 | 360 | 1 |
45 | Loan | Delta Luxury Apartments Phase III | 5.870000% | 0.016330% | 5.853670% | N/A | Actual/360 | 13,006.80 | Partial IO | 120 | 119 | 12 | 11 | 360 | 360 | 1 |
A-1-9
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Prepayment Provisions(5)(6) | Grace Period Default(21) | Grace Period Late | Grace Period at Maturity Default | Appraised Value(4) | Appraisal Date(4) | U/W NOI DSCR(3) | U/W NCF DSCR(3) |
1 | Loan | GNL Portfolio | LO(25);YM1(91);O(4) | 5 | 0 | 0 | 172,290,000 | Various | 2.24 | 2.08 |
1.01 | Property | Nimble Storage | 67,000,000 | 9/26/2018 | ||||||
1.02 | Property | NetScout Systems | 56,380,000 | 10/3/2018 | ||||||
1.03 | Property | Mallinckrodt | 18,900,000 | 10/1/2018 | ||||||
1.04 | Property | PPD Global Labs | 10,400,000 | 10/4/2018 | ||||||
1.05 | Property | PNC Bank | 7,800,000 | 10/3/2018 | ||||||
1.06 | Property | FedEx Ground | 6,125,000 | 10/4/2018 | ||||||
1.07 | Property | Weatherford International | 3,600,000 | 10/5/2018 | ||||||
2 | Loan | Heartland Dental Medical Office Portfolio | LO(12);YM1(104);O(4) | 0 | 0 | 0 | 325,235,000 | Various | 1.68 | 1.59 |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | 16,700,000 | 8/29/2018 | ||||||
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | 5,050,000 | 8/30/2018 | ||||||
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | 4,500,000 | 8/31/2018 | ||||||
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | 3,700,000 | 8/28/2018 | ||||||
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | 4,530,000 | 8/27/2018 | ||||||
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | 2,810,000 | 9/4/2018 | ||||||
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | 3,700,000 | 8/28/2018 | ||||||
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | 3,110,000 | 8/27/2018 | ||||||
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | 2,900,000 | 8/29/2018 | ||||||
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | 2,750,000 | 8/28/2018 | ||||||
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | 3,120,000 | 8/29/2018 | ||||||
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | 2,950,000 | 8/28/2018 | ||||||
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | 2,750,000 | 8/31/2018 | ||||||
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | 2,660,000 | 9/4/2018 | ||||||
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | 2,530,000 | 8/30/2018 | ||||||
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | 2,770,000 | 8/29/2018 | ||||||
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | 2,640,000 | 7/31/2018 | ||||||
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | 2,600,000 | 8/28/2018 | ||||||
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | 2,620,000 | 8/30/2018 | ||||||
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | 2,840,000 | 9/5/2018 | ||||||
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | 2,600,000 | 8/30/2018 | ||||||
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | 2,470,000 | 8/28/2018 | ||||||
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | 2,600,000 | 8/31/2018 | ||||||
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | 2,170,000 | 8/28/2018 | ||||||
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | 2,630,000 | 8/28/2018 | ||||||
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | 2,570,000 | 8/28/2018 | ||||||
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | 2,000,000 | 8/30/2018 | ||||||
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | 2,100,000 | 9/4/2018 | ||||||
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | 2,450,000 | 8/29/2018 | ||||||
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | 2,700,000 | 8/30/2018 | ||||||
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | 2,600,000 | 9/5/2018 | ||||||
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | 2,500,000 | 8/28/2018 | ||||||
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | 2,500,000 | 8/30/2018 | ||||||
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | 2,210,000 | 8/28/2018 | ||||||
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | 2,130,000 | 8/28/2018 | ||||||
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | 2,400,000 | 8/30/2018 | ||||||
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | 2,500,000 | 8/28/2018 | ||||||
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | 2,420,000 | 9/4/2018 | ||||||
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | 2,500,000 | 8/28/2018 | ||||||
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | 2,300,000 | 8/28/2018 | ||||||
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | 2,390,000 | 8/27/2018 | ||||||
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | 2,510,000 | 8/27/2018 | ||||||
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | 2,120,000 | 8/30/2018 | ||||||
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | 2,170,000 | 8/27/2018 | ||||||
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | 2,400,000 | 8/28/2018 | ||||||
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | 2,370,000 | 8/29/2018 | ||||||
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | 2,000,000 | 9/4/2018 | ||||||
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | 2,010,000 | 9/6/2018 | ||||||
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | 2,270,000 | 8/28/2018 | ||||||
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | 2,700,000 | 7/31/2018 | ||||||
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | 2,170,000 | 9/4/2018 | ||||||
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | 2,150,000 | 8/24/2018 | ||||||
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | 2,100,000 | 8/30/2018 | ||||||
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | 2,080,000 | 8/28/2018 | ||||||
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | 1,700,000 | 9/1/2018 | ||||||
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | 2,150,000 | 8/28/2018 | ||||||
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | 2,340,000 | 8/28/2018 | ||||||
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | 2,200,000 | 8/28/2018 | ||||||
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | 2,130,000 | 9/4/2018 | ||||||
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | 1,980,000 | 8/31/2018 | ||||||
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | 2,120,000 | 8/28/2018 | ||||||
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | 1,790,000 | 8/29/2018 | ||||||
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | 2,500,000 | 8/31/2018 | ||||||
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | 1,920,000 | 8/21/2018 | ||||||
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | 1,870,000 | 8/28/2018 | ||||||
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | 2,450,000 | 8/30/2018 | ||||||
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | 2,020,000 | 8/29/2018 | ||||||
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | 2,370,000 | 8/27/2018 | ||||||
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | 2,050,000 | 8/28/2018 | ||||||
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | 2,420,000 | 8/29/2018 | ||||||
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | 2,140,000 | 9/10/2018 | ||||||
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | 2,000,000 | 9/5/2018 | ||||||
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | 2,120,000 | 8/28/2018 | ||||||
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | 2,280,000 | 8/27/2018 | ||||||
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | 2,100,000 | 7/31/2018 | ||||||
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | 2,250,000 | 9/4/2018 | ||||||
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | 2,300,000 | 8/28/2018 | ||||||
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | 2,070,000 | 9/7/2018 | ||||||
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | 2,030,000 | 8/29/2018 | ||||||
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | 1,790,000 | 8/30/2018 | ||||||
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | 1,920,000 | 8/28/2018 | ||||||
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | 1,970,000 | 8/30/2018 |
A-1-10
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Prepayment Provisions(5)(6) | Grace Period Default(21) | Grace Period Late | Grace Period at Maturity Default | Appraised Value(4) | Appraisal Date(4) | U/W NOI DSCR(3) | U/W NCF DSCR(3) |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | 1,940,000 | 8/28/2018 | ||||||
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | 2,400,000 | 8/28/2018 | ||||||
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | 1,800,000 | 8/28/2018 | ||||||
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | 1,750,000 | 8/30/2018 | ||||||
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | 1,950,000 | 8/27/2018 | ||||||
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | 1,630,000 | 9/4/2018 | ||||||
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | 2,030,000 | 8/29/2018 | ||||||
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | 2,030,000 | 8/28/2018 | ||||||
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | 2,800,000 | 8/31/2018 | ||||||
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | 1,800,000 | 8/28/2018 | ||||||
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | 1,840,000 | 8/27/2018 | ||||||
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | 1,675,000 | 8/27/2018 | ||||||
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | 1,780,000 | 8/28/2018 | ||||||
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | 1,410,000 | 8/30/2018 | ||||||
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | 1,550,000 | 8/28/2018 | ||||||
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | 1,490,000 | 9/4/2018 | ||||||
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | 1,320,000 | 8/30/2018 | ||||||
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | 1,700,000 | 8/27/2018 | ||||||
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | 1,400,000 | 9/5/2018 | ||||||
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | 1,700,000 | 9/5/2018 | ||||||
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | 1,450,000 | 8/31/2018 | ||||||
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | 1,420,000 | 8/30/2018 | ||||||
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | 1,620,000 | 8/29/2018 | ||||||
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | 1,530,000 | 8/28/2018 | ||||||
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | 1,500,000 | 8/27/2018 | ||||||
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | 1,490,000 | 8/27/2018 | ||||||
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | 1,345,000 | 8/31/2018 | ||||||
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | 1,480,000 | 9/4/2018 | ||||||
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | 1,480,000 | 9/10/2018 | ||||||
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | 1,500,000 | 8/28/2018 | ||||||
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | 1,400,000 | 8/30/2018 | ||||||
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | 1,260,000 | 8/29/2018 | ||||||
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | 1,420,000 | 8/28/2018 | ||||||
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | 1,490,000 | 8/28/2018 | ||||||
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | 1,230,000 | 8/28/2018 | ||||||
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | 1,120,000 | 8/30/2018 | ||||||
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | 1,260,000 | 8/31/2018 | ||||||
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | 1,270,000 | 8/27/2018 | ||||||
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | 1,040,000 | 8/28/2018 | ||||||
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | 1,380,000 | 8/28/2018 | ||||||
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | 1,200,000 | 9/1/2018 | ||||||
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | 1,370,000 | 8/28/2018 | ||||||
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | 1,310,000 | 8/30/2018 | ||||||
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | 1,230,000 | 8/28/2018 | ||||||
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | 990,000 | 8/28/2018 | ||||||
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | 1,090,000 | 8/28/2018 | ||||||
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | 1,350,000 | 8/23/2018 | ||||||
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | 1,200,000 | 8/28/2018 | ||||||
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | 1,290,000 | 9/4/2018 | ||||||
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | 1,150,000 | 8/27/2018 | ||||||
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | 1,100,000 | 8/23/2018 | ||||||
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | 1,190,000 | 8/28/2018 | ||||||
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | 1,220,000 | 8/27/2018 | ||||||
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | 1,040,000 | 8/27/2018 | ||||||
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | 1,050,000 | 8/28/2018 | ||||||
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | 1,180,000 | 8/28/2018 | ||||||
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | 1,170,000 | 8/30/2018 | ||||||
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | 1,010,000 | 8/29/2018 | ||||||
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | 920,000 | 8/30/2018 | ||||||
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | 1,130,000 | 9/6/2018 | ||||||
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | 1,050,000 | 9/1/2018 | ||||||
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | 930,000 | 9/4/2018 | ||||||
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | 800,000 | 9/5/2018 | ||||||
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | 1,090,000 | 9/1/2018 | ||||||
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | 910,000 | 8/31/2018 | ||||||
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | 1,590,000 | 9/5/2018 | ||||||
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | 940,000 | 9/6/2018 | ||||||
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | 1,030,000 | 8/28/2018 | ||||||
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | 950,000 | 9/4/2018 | ||||||
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | 690,000 | 8/29/2018 | ||||||
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | 810,000 | 8/29/2018 | ||||||
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | 750,000 | 9/4/2018 | ||||||
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | 820,000 | 8/27/2018 | ||||||
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | 775,000 | 8/27/2018 | ||||||
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | 650,000 | 8/23/2018 | ||||||
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | 710,000 | 9/4/2018 | ||||||
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | 690,000 | 8/29/2018 | ||||||
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | 700,000 | 8/28/2018 | ||||||
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | 730,000 | 8/28/2018 | ||||||
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | 675,000 | 8/31/2018 | ||||||
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | 680,000 | 8/28/2018 | ||||||
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | 1,800,000 | 8/31/2018 | ||||||
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | 490,000 | 9/6/2018 | ||||||
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | 575,000 | 8/27/2018 | ||||||
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | 620,000 | 8/24/2018 | ||||||
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | 550,000 | 8/28/2018 | ||||||
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | 360,000 | 8/28/2018 | ||||||
3 | Loan | Lafayette Park | LO(26);DEF(91);O(3) | 0 | 0 | 0 | 115,500,000 | 7/9/2018 | 2.31 | 2.27 |
3.01 | Property | 444 Lafayette Road | 51,460,000 | 7/9/2018 | ||||||
3.02 | Property | 500 Lafayette Road | 26,720,000 | 7/9/2018 | ||||||
3.03 | Property | 520 Lafayette Road | 24,210,000 | 7/9/2018 |
A-1-11
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Prepayment Provisions(5)(6) | Grace Period Default(21) | Grace Period Late | Grace Period at Maturity Default | Appraised Value(4) | Appraisal Date(4) | U/W NOI DSCR(3) | U/W NCF DSCR(3) |
3.04 | Property | 443 Lafayette Road | 13,110,000 | 7/9/2018 | ||||||
4 | Loan | Riverwalk II | LO(25);DEF(92);O(3) | 0 | 4 for first two payment dates; 0 thereafter | 0 | 93,800,000 | 10/2/2018 | 1.52 | 1.46 |
5 | Loan | Nebraska Crossing | LO(25);DEF(88);O(7) | 5 | 0 | 0 | 150,000,000 | 5/18/2018 | 1.92 | 1.82 |
6 | Loan | Clevelander South Beach | LO(26);DEF(90);O(4) | 0 | 5 | 0 | 66,500,000 | 8/1/2018 | 2.08 | 2.00 |
7 | Loan | 1670 Broadway | LO(27);DEF(29);O(4) | 0 | 0 | 0 | 239,500,000 | 7/3/2018 | 4.26 | 4.22 |
8 | Loan | Christiana Mall | LO(28);DEF(85);O(7) | 0, 1 grace period of 1 day once every 12 month period | 0, late payment charges should be waived for the first 3 late payments. | 0 | 1,040,000,000 | 6/5/2018 | 3.19 | 3.15 |
9 | Loan | Village at Lee Branch II | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 34,500,000 | 6/29/2018 | 1.53 | 1.35 |
10 | Loan | Regency Properties Portfolio | LO(25);DEF(90);O(5) | 0 | 0 | 0 | 47,330,000 | Various | 1.59 | 1.39 |
10.01 | Property | Vernal Towne Center | 20,200,000 | 7/30/2018 | ||||||
10.02 | Property | Monticello Marketplace | 7,800,000 | 7/24/2018 | ||||||
10.03 | Property | Columbia Square | 5,100,000 | 7/24/2018 | ||||||
10.04 | Property | Wabash Crossings East | 3,920,000 | 7/24/2018 | ||||||
10.05 | Property | Granville Corners | 3,710,000 | 8/3/2018 | ||||||
10.06 | Property | Tarpon Heights | 3,500,000 | 7/3/2018 | ||||||
10.07 | Property | Raceway Mall | 3,100,000 | 7/20/2018 | ||||||
11 | Loan | Home2 Suites - Greenville Downtown | LO(28);DEF(88);O(4) | 0 | 0 | 0 | 29,100,000 | 7/9/2018 | 1.96 | 1.80 |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 30,400,000 | 9/4/2018 | 1.95 | 1.65 |
13 | Loan | Ellsworth Place | LO(23);YM1(90);O(7) | 0 | 0 | 0 | 95,900,000 | 6/21/2018 | 1.56 | 1.46 |
14 | Loan | Four Points - Juneau | LO(27);DEF(89);O(4) | 0 | 0 | 0 | 21,500,000 | 7/1/2018 | 2.03 | 1.91 |
15 | Loan | Shoppes at Centre Pointe | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 21,800,000 | 6/29/2018 | 1.49 | 1.32 |
16 | Loan | Orchard Ridge Corporate Park | LO(24);DEF(93);O(3) | 7 | 7 | 0 | 22,500,000 | 6/19/2018 | 1.46 | 1.37 |
17 | Loan | Heritage Multifamily Portfolio | LO(24);YM1(92);O(4) | 0 | 0 | 0 | 21,570,000 | 9/12/2018 | 1.78 | 1.73 |
17.01 | Property | Regency | 12,876,703 | 9/12/2018 | ||||||
17.02 | Property | Wildwood Terrace | 5,200,000 | 9/12/2018 | ||||||
17.03 | Property | Marquee West | 2,080,000 | 9/12/2018 | ||||||
17.04 | Property | Tanglewood | 1,413,297 | 9/12/2018 | ||||||
18 | Loan | Delk Road Self Storage | LO(25);DEF(92);O(3) | 0 | 0 | 0 | 19,250,000 | 8/27/2018 | 1.65 | 1.60 |
19 | Loan | Holiday Inn Express & Suites - Clearwater | LO(24);YM2(92);O(4) | 0 | 0 | 0 | 18,300,000 | 8/20/2018 | 1.89 | 1.73 |
20 | Loan | West Main Marketplace | LO(26);DEF(90);O(4) | 0 | 0 | 0 | 17,000,000 | 7/11/2018 | 1.39 | 1.29 |
21 | Loan | Stockton Shopping Center | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 16,650,000 | 8/22/2018 | 1.47 | 1.37 |
22 | Loan | Waycross Marketplace | LO(26);YM1(90);O(4) | 0 | 0 | 0 | 15,940,000 | 9/6/2018 | 1.65 | 1.52 |
23 | Loan | Powerhouse Plaza | LO(26);DEF(91);O(3) | 5 | 0 | 0 | 14,100,000 | 8/8/2018 | 1.99 | 1.90 |
24 | Loan | Barrywoods Crossing | LO(13);YM1(101);O(6) | 0 | 0 | 0 | 45,300,000 | 6/13/2018 | 1.50 | 1.46 |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 15,000,000 | 7/24/2018 | 1.82 | 1.64 |
26 | Loan | Tomball Parkway Plaza | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 16,600,000 | 10/12/2018 | 1.63 | 1.55 |
27 | Loan | Clearview Palms Shopping Center | LO(24);YM1(89);O(7) | 0 | 10 | 0 | 15,200,000 | 7/31/2018 | 1.63 | 1.56 |
28 | Loan | Plaza Del Rey | LO(27);DEF(89);O(4) | 7 | 7 | 0 | 15,840,000 | 7/11/2018 | 1.92 | 1.79 |
29 | Loan | The Courtyards at San Jose | LO(26);DEF(90);O(4) | 0 | 0 | 0 | 14,450,000 | 9/6/2018 | 2.45 | 2.36 |
30 | Loan | Brand Bank Portfolio | LO(29);DEF(87);O(4) | 0 | 0 | 0 | 13,630,000 | 6/6/2018 | 2.14 | 1.98 |
30.01 | Property | Brand Bank Duluth | 9,110,000 | 6/6/2018 | ||||||
30.02 | Property | Brand Bank Buford | 4,520,000 | 6/6/2018 | ||||||
31 | Loan | Avalon Crossing | LO(25);YM1(91);O(4) | 0 | 0 | 0 | 12,300,000 | 8/28/2018 | 1.66 | 1.55 |
32 | Loan | Terrace Pointe | LO(26);DEF(90);O(4) | 0 | 0 | 0 | 10,900,000 | 6/29/2018 | 1.72 | 1.65 |
33 | Loan | La Quinta - College Station | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 9,500,000 | 9/17/2018 | 2.48 | 2.26 |
34 | Loan | Holiday Inn Express - Fort Pierce | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 9,100,000 | 8/9/2018 | 2.05 | 1.80 |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | LO(26);DEF(90);O(4) | 0 | 0 | 0 | 10,300,000 | 7/2/2018 | 1.95 | 1.73 |
36 | Loan | 150 Grand Street | LO(28);DEF(88);O(4) | 0 | 0 | 0 | 11,200,000 | 4/12/2018 | 1.48 | 1.44 |
37 | Loan | Rounders Building | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 9,750,000 | 9/5/2018 | 1.38 | 1.35 |
38 | Loan | Nursery Plaza & Perry Hall Marketplace | LO(24);DEF(93);O(3) | 7 | 7 | 0 | 9,400,000 | Various | 1.79 | 1.69 |
38.01 | Property | Nursery Plaza | 5,600,000 | 9/6/2018 | ||||||
38.02 | Property | Perry Hall Marketplace | 3,800,000 | 9/18/2018 | ||||||
39 | Loan | Peregrine Valley Apartments | LO(26);DEF(90);O(4) | 0 | 0 | 0 | 7,450,000 | 8/8/2018 | 1.43 | 1.39 |
40 | Loan | Upstate NY MHP Portfolio | LO(25);DEF(92);O(3) | 7 | 7 | 0 | 6,280,000 | 6/28/2018 | 1.60 | 1.57 |
40.01 | Property | Mountain View Estates | 2,630,000 | 6/28/2018 | ||||||
40.02 | Property | Hidden Forest | 2,130,000 | 6/28/2018 | ||||||
40.03 | Property | Aqueduct Community | 870,000 | 6/28/2018 | ||||||
40.04 | Property | Meadow Hill | 650,000 | 6/28/2018 | ||||||
41 | Loan | StoreRight Haines City | LO(26);DEF(90);O(4) | 5 | 5 | 0 | 5,700,000 | 8/24/2018 | 1.27 | 1.25 |
42 | Loan | Magnolias of Santee | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 7,600,000 | 9/25/2018 | 2.15 | 2.10 |
43 | Loan | Quality Inn Jacksonville | LO(25);DEF(88);O(7) | 0 | 0 | 0 | 7,600,000 | 8/14/2018 | 2.59 | 2.31 |
44 | Loan | Gulph Mill Industrial Park | LO(25);DEF(92);O(3) | 0 | 0 | 0 | 5,000,000 | 6/19/2018 | 1.67 | 1.61 |
45 | Loan | Delta Luxury Apartments Phase III | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 3,500,000 | 7/11/2018 | 1.35 | 1.32 |
A-1-12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Cut-off Date LTV Ratio(3)(4) | LTV Ratio at Maturity(3)(4) | U/W NOI Debt Yield(3) | U/W NCF Debt Yield(3) | U/W EGI | U/W Expenses | U/W NOI | U/W Replacement | U/W TI/LC | U/W NCF | Occupancy Rate(8)(23) | Occupancy as-of Date | Most Recent Operating Statement Date |
1 | Loan | GNL Portfolio | 57.2% | 57.2% | 11.0% | 10.2% | 13,867,956 | 3,011,132 | 10,856,824 | 129,543 | 658,041 | 10,069,241 | 100.0% | 12/1/2018 | Various |
1.01 | Property | Nimble Storage | 4,618,009 | 866,853 | 3,751,156 | 32,922 | 254,487 | 3,463,748 | 100.0% | 12/1/2018 | TTM 7/31/2018 | ||||
1.02 | Property | NetScout Systems | 3,959,693 | 775,913 | 3,183,780 | 28,956 | 198,000 | 2,956,824 | 100.0% | 12/1/2018 | N/A | ||||
1.03 | Property | Mallinckrodt | 2,462,730 | 671,997 | 1,790,733 | 17,980 | 91,813 | 1,680,940 | 100.0% | 12/1/2018 | TTM 7/31/2018 | ||||
1.04 | Property | PPD Global Labs | 977,331 | 177,726 | 799,605 | 14,644 | 36,090 | 748,870 | 100.0% | 12/1/2018 | TTM 7/31/2018 | ||||
1.05 | Property | PNC Bank | 1,038,223 | 348,891 | 689,332 | 19,441 | 45,094 | 624,797 | 100.0% | 12/1/2018 | TTM 7/31/2018 | ||||
1.06 | Property | FedEx Ground | 566,295 | 154,781 | 411,514 | 11,630 | 26,223 | 373,661 | 100.0% | 12/1/2018 | TTM 7/31/2018 | ||||
1.07 | Property | Weatherford International | 245,675 | 14,971 | 230,704 | 3,971 | 6,333 | 220,400 | 100.0% | 12/1/2018 | TTM 7/31/2018 | ||||
2 | Loan | Heartland Dental Medical Office Portfolio | 55.4% | 46.6% | 11.7% | 11.1% | 27,234,364 | 6,069,986 | 21,164,378 | 199,135 | 962,501 | 20,002,741 | 96.8% | 9/13/2018 | TTM 6/30/2018 |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | 1,333,239 | 231,794 | 1,101,445 | 2,590 | 84,190 | 1,014,665 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | 475,299 | 126,938 | 348,361 | 5,708 | 9,727 | 332,925 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | 356,652 | 67,131 | 289,521 | 2,340 | 14,860 | 272,320 | 86.5% | 9/13/2018 | TTM 6/30/2018 | ||||
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | 467,642 | 176,246 | 291,396 | 2,773 | 18,826 | 269,797 | 91.2% | 9/13/2018 | TTM 6/30/2018 | ||||
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | 345,195 | 77,648 | 267,547 | 648 | 10,300 | 256,599 | 77.7% | 9/13/2018 | TTM 6/30/2018 | ||||
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | 287,637 | 39,601 | 248,036 | 2,824 | 6,699 | 238,513 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | 334,162 | 108,674 | 225,488 | 847 | 8,168 | 216,473 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | 248,673 | 40,384 | 208,289 | 128 | 6,000 | 202,161 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | 266,456 | 57,430 | 209,027 | 1,413 | 6,000 | 201,613 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | 267,872 | 71,074 | 196,798 | 841 | 8,200 | 187,757 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | 271,047 | 52,795 | 218,252 | 11,938 | 42,962 | 163,351 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | 229,800 | 49,391 | 180,409 | 386 | 5,500 | 174,523 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | 247,437 | 68,548 | 178,889 | 580 | 6,810 | 171,499 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | 200,337 | 25,050 | 175,287 | 2,190 | 10,000 | 163,097 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | 204,662 | 17,445 | 187,217 | 2,101 | 6,520 | 178,596 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | 210,772 | 39,265 | 171,507 | 661 | 4,150 | 166,696 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | 241,051 | 65,780 | 175,272 | 618 | 10,014 | 164,639 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | 246,695 | 76,401 | 170,294 | 437 | 6,738 | 163,118 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | 213,944 | 43,921 | 170,023 | 1,384 | 4,878 | 163,761 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | 201,093 | 32,877 | 168,216 | 770 | 4,100 | 163,346 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | 246,944 | 79,064 | 167,880 | 1,368 | 4,414 | 162,098 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | 196,957 | 31,658 | 165,298 | 0 | 5,500 | 159,798 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | 222,571 | 54,546 | 168,025 | 3,427 | 11,850 | 152,748 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | 210,427 | 50,402 | 160,025 | 2,663 | 6,880 | 150,483 | 81.1% | 9/13/2018 | TTM 6/30/2018 | ||||
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | 221,914 | 59,012 | 162,902 | 772 | 6,160 | 155,969 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | 241,485 | 78,925 | 162,560 | 1,306 | 6,464 | 154,790 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | 212,165 | 54,855 | 157,310 | 1,067 | 5,625 | 150,618 | 57.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | 204,862 | 50,034 | 154,828 | 189 | 3,883 | 150,756 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | 212,818 | 60,500 | 152,318 | 245 | 4,955 | 147,118 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | 183,997 | 31,399 | 152,598 | 539 | 4,386 | 147,673 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | 212,045 | 57,274 | 154,771 | 1,500 | 5,453 | 147,818 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | 210,345 | 52,067 | 158,278 | 3,340 | 9,943 | 144,995 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | 209,287 | 58,240 | 151,047 | 1,635 | 5,275 | 144,136 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | 188,033 | 35,627 | 152,406 | 1,112 | 4,108 | 147,185 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | 184,234 | 38,007 | 146,227 | 678 | 3,803 | 141,745 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | 189,096 | 42,664 | 146,432 | 580 | 4,194 | 141,658 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | 190,686 | 44,981 | 145,705 | 358 | 4,079 | 141,268 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | 194,895 | 50,002 | 144,893 | 887 | 5,114 | 138,893 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | 196,150 | 39,459 | 156,691 | 4,817 | 8,200 | 143,674 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | 177,023 | 29,590 | 147,433 | 455 | 4,000 | 142,978 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | 186,658 | 37,937 | 148,722 | 328 | 5,028 | 143,365 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | 178,988 | 32,939 | 146,050 | 834 | 5,517 | 139,698 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | 183,405 | 38,652 | 144,753 | 2,169 | 7,107 | 135,477 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | 197,537 | 53,011 | 144,525 | 434 | 4,000 | 140,091 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | 184,519 | 36,526 | 147,994 | 1,535 | 5,871 | 140,587 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | 176,122 | 33,709 | 142,413 | 699 | 3,569 | 138,145 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | 169,204 | 27,226 | 141,977 | 1,693 | 5,661 | 134,623 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | 195,378 | 47,078 | 148,300 | 1,426 | 8,164 | 138,709 | 68.6% | 9/13/2018 | TTM 6/30/2018 | ||||
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | 198,287 | 47,991 | 150,295 | 5,427 | 8,400 | 136,469 | 75.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | 196,240 | 58,099 | 138,142 | 651 | 5,129 | 132,361 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | 183,611 | 47,943 | 135,668 | 444 | 4,000 | 131,224 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | 153,129 | 15,942 | 137,187 | 585 | 5,300 | 131,302 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | 182,056 | 44,404 | 137,652 | 1,549 | 5,050 | 131,053 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | 179,797 | 41,183 | 138,614 | 1,900 | 7,690 | 129,024 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | 173,560 | 30,386 | 143,174 | 2,163 | 6,790 | 134,221 | 58.8% | 9/13/2018 | TTM 6/30/2018 | ||||
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | 163,004 | 26,473 | 136,531 | 834 | 4,371 | 131,325 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | 156,565 | 22,809 | 133,756 | 465 | 4,000 | 129,291 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | 186,295 | 50,731 | 135,564 | 931 | 4,929 | 129,704 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | 164,939 | 33,620 | 131,319 | 499 | 4,000 | 126,820 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | 184,053 | 47,095 | 136,959 | 3,738 | 6,225 | 126,995 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | 147,810 | 17,555 | 130,255 | 860 | 4,000 | 125,395 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | 148,100 | 16,811 | 131,289 | 385 | 7,305 | 123,599 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | 204,221 | 66,620 | 137,601 | 1,850 | 10,000 | 125,752 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | 173,680 | 40,494 | 133,186 | 367 | 5,756 | 127,063 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | 168,232 | 32,341 | 135,891 | 2,901 | 5,642 | 127,348 | 70.9% | 9/13/2018 | TTM 6/30/2018 | ||||
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | 169,055 | 40,522 | 128,533 | 674 | 4,063 | 123,797 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | 145,700 | 18,068 | 127,632 | 367 | 4,000 | 123,264 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | 204,522 | 70,172 | 134,351 | 839 | 6,644 | 126,867 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | 160,216 | 28,762 | 131,454 | 920 | 4,769 | 125,766 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | 147,547 | 19,313 | 128,234 | 690 | 4,000 | 123,544 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | 194,851 | 67,435 | 127,416 | 241 | 4,798 | 122,377 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | 175,634 | 48,081 | 127,554 | 917 | 3,215 | 123,421 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | 158,598 | 32,174 | 126,424 | 1,204 | 5,989 | 119,232 | 53.6% | 9/13/2018 | TTM 6/30/2018 | ||||
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | 185,169 | 57,508 | 127,661 | 427 | 3,569 | 123,665 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | 151,994 | 26,706 | 125,288 | 619 | 4,227 | 120,442 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | 143,409 | 19,863 | 123,546 | 234 | 4,195 | 119,117 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | 155,093 | 28,981 | 126,112 | 641 | 4,000 | 121,471 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | 161,083 | 34,405 | 126,678 | 2,431 | 4,135 | 120,112 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | 155,584 | 30,373 | 125,210 | 1,096 | 4,108 | 120,006 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | 156,296 | 33,770 | 122,526 | 834 | 5,493 | 116,199 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | 154,501 | 30,090 | 124,411 | 656 | 5,000 | 118,755 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | 158,270 | 38,083 | 120,187 | 1,022 | 3,830 | 115,335 | 100.0% | 9/13/2018 | TTM 6/30/2018 |
A-1-13
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Cut-off Date LTV Ratio(3)(4) | LTV Ratio at Maturity(3)(4) | U/W NOI Debt Yield(3) | U/W NCF Debt Yield(3) | U/W EGI | U/W Expenses | U/W NOI | U/W Replacement | U/W TI/LC | U/W NCF | Occupancy Rate(8)(23) | Occupancy as-of Date | Most Recent Operating Statement Date |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | 152,458 | 29,282 | 123,176 | 626 | 4,100 | 118,450 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | 176,774 | 55,127 | 121,647 | 144 | 6,590 | 114,914 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | 139,112 | 17,428 | 121,684 | 420 | 3,300 | 117,964 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | 135,238 | 16,739 | 118,499 | 486 | 4,100 | 113,913 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | 183,869 | 57,998 | 125,871 | 1,611 | 6,030 | 118,231 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | 163,128 | 42,357 | 120,770 | 1,058 | 6,240 | 113,472 | 65.1% | 9/13/2018 | TTM 6/30/2018 | ||||
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | 139,700 | 22,748 | 116,952 | 232 | 5,000 | 111,720 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | 130,458 | 14,331 | 116,127 | 773 | 4,465 | 110,889 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | 130,249 | 13,773 | 116,475 | 366 | 4,079 | 112,031 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | 147,850 | 31,690 | 116,161 | 884 | 4,275 | 111,001 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | 164,396 | 44,127 | 120,269 | 141 | 7,472 | 112,656 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | 130,884 | 17,048 | 113,836 | 300 | 4,829 | 108,707 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | 151,189 | 35,512 | 115,678 | 117 | 5,090 | 110,471 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | 143,117 | 29,684 | 113,433 | 651 | 3,849 | 108,933 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | 136,036 | 25,458 | 110,578 | 341 | 5,857 | 104,380 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | 126,383 | 16,068 | 110,315 | 792 | 3,840 | 105,683 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | 176,227 | 28,930 | 147,298 | 726 | 4,213 | 142,359 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | 140,451 | 36,733 | 103,718 | 899 | 2,815 | 100,005 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | 176,665 | 66,003 | 110,661 | 1,322 | 4,596 | 104,744 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | 122,139 | 18,293 | 103,846 | 1,181 | 3,769 | 98,896 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | 121,021 | 17,501 | 103,520 | 1,755 | 3,948 | 97,817 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | 131,025 | 31,600 | 99,425 | 584 | 3,820 | 95,020 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | 123,988 | 21,184 | 102,804 | 2,178 | 3,770 | 96,856 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | 121,252 | 17,865 | 103,388 | 430 | 5,880 | 97,078 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | 126,854 | 24,896 | 101,958 | 1,157 | 4,700 | 96,101 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | 117,276 | 14,086 | 103,190 | 2,188 | 3,920 | 97,082 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | 163,710 | 64,214 | 99,496 | 1,517 | 5,257 | 92,722 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | 126,997 | 27,530 | 99,467 | 439 | 4,900 | 94,128 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | 131,026 | 35,307 | 95,719 | 179 | 3,269 | 92,271 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | 125,241 | 25,878 | 99,363 | 749 | 4,952 | 93,662 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | 145,396 | 44,029 | 101,368 | 2,633 | 4,207 | 94,528 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | 130,250 | 37,459 | 92,791 | 825 | 4,690 | 87,276 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | 126,893 | 30,184 | 96,710 | 2,573 | 5,000 | 89,137 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | 130,396 | 37,011 | 93,385 | 320 | 5,231 | 87,834 | 65.7% | 9/13/2018 | TTM 6/30/2018 | ||||
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | 145,875 | 53,743 | 92,132 | 1,273 | 6,600 | 84,259 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | 111,310 | 27,204 | 84,106 | 433 | 3,675 | 79,997 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | 108,907 | 23,687 | 85,221 | 875 | 3,419 | 80,927 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | 109,811 | 24,210 | 85,601 | 683 | 3,500 | 81,418 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | 121,856 | 24,085 | 97,771 | 2,070 | 4,535 | 91,166 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | 110,557 | 24,552 | 86,006 | 1,053 | 3,800 | 81,153 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | 102,092 | 19,465 | 82,627 | 475 | 4,000 | 78,152 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | 107,800 | 26,172 | 81,628 | 1,168 | 3,286 | 77,174 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | 105,434 | 24,058 | 81,376 | 1,989 | 4,375 | 75,012 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | 101,271 | 16,772 | 84,499 | 2,820 | 3,920 | 77,759 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | 112,990 | 28,998 | 83,991 | 506 | 4,875 | 78,610 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | 105,068 | 24,914 | 80,154 | 1,686 | 4,600 | 73,868 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | 113,863 | 27,431 | 86,432 | 627 | 3,697 | 82,108 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | 111,761 | 33,517 | 78,244 | 1,032 | 3,818 | 73,395 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | 97,850 | 17,919 | 79,930 | 544 | 3,404 | 75,983 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | 102,083 | 23,177 | 78,906 | 722 | 4,297 | 73,887 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | 106,556 | 23,207 | 83,349 | 287 | 4,250 | 78,812 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | 89,206 | 11,653 | 77,552 | 1,404 | 4,700 | 71,449 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | 92,573 | 15,984 | 76,589 | 555 | 3,600 | 72,434 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | 87,811 | 16,426 | 71,385 | 19 | 2,500 | 68,865 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | 97,689 | 23,871 | 73,818 | 555 | 3,290 | 69,973 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | 82,042 | 9,680 | 72,362 | 290 | 2,556 | 69,516 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | 88,156 | 15,944 | 72,213 | 403 | 4,080 | 67,730 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | 77,933 | 8,916 | 69,017 | 980 | 3,994 | 64,043 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | 87,350 | 20,554 | 66,797 | 327 | 2,700 | 63,770 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | 95,718 | 27,241 | 68,477 | 853 | 3,984 | 63,640 | 67.4% | 9/13/2018 | TTM 6/30/2018 | ||||
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | 92,421 | 22,303 | 70,118 | 421 | 3,403 | 66,294 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | 80,578 | 14,337 | 66,241 | 423 | 6,025 | 59,793 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | 84,488 | 16,747 | 67,742 | 987 | 3,847 | 62,907 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | 75,786 | 11,122 | 64,665 | 933 | 3,655 | 60,077 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | 77,634 | 13,626 | 64,008 | 1,784 | 4,792 | 57,432 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | 99,469 | 38,955 | 60,514 | 688 | 4,803 | 55,023 | 70.7% | 9/13/2018 | TTM 6/30/2018 | ||||
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | 81,448 | 22,398 | 59,049 | 245 | 2,600 | 56,204 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | 85,950 | 23,917 | 62,033 | 832 | 4,788 | 56,413 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | 88,128 | 29,187 | 58,941 | 2,419 | 3,600 | 52,922 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | 75,173 | 11,040 | 64,133 | 1,382 | 2,395 | 60,356 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | 63,035 | 9,234 | 53,801 | 346 | 3,198 | 50,256 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | 66,359 | 8,399 | 57,960 | 932 | 6,390 | 50,637 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | 68,132 | 16,726 | 51,406 | 164 | 2,918 | 48,323 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | 67,098 | 14,550 | 52,548 | 1,232 | 3,100 | 48,216 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | 63,792 | 14,822 | 48,970 | 467 | 2,500 | 46,003 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | 60,738 | 13,460 | 47,278 | 1,432 | 3,365 | 42,481 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | 53,599 | 6,618 | 46,981 | 2,243 | 3,386 | 41,352 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | 55,722 | 8,983 | 46,739 | 758 | 4,500 | 41,481 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | 54,472 | 6,940 | 47,532 | 1,753 | 2,400 | 43,379 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | 56,222 | 6,914 | 49,308 | 2,349 | 4,570 | 42,389 | 76.6% | 9/13/2018 | TTM 6/30/2018 | ||||
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | 63,263 | 19,579 | 43,684 | 1,522 | 1,936 | 40,226 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | 54,262 | 13,543 | 40,719 | 690 | 3,312 | 36,717 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | 59,733 | 13,391 | 46,343 | 1,250 | 3,270 | 41,823 | 65.1% | 9/13/2018 | TTM 6/30/2018 | ||||
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | 50,539 | 9,575 | 40,963 | 1,035 | 2,726 | 37,203 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | 49,221 | 6,997 | 42,224 | 882 | 2,900 | 38,443 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | 39,615 | 6,197 | 33,418 | 431 | 1,892 | 31,095 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | 37,774 | 10,406 | 27,368 | 713 | 2,255 | 24,400 | 100.0% | 9/13/2018 | TTM 6/30/2018 | ||||
3 | Loan | Lafayette Park | 65.2% | 65.2% | 11.0% | 10.9% | 14,023,430 | 5,711,066 | 8,312,364 | 128,728 | 0 | 8,183,636 | 100.0% | 12/1/2018 | TTM 7/31/2018 |
3.01 | Property | 444 Lafayette Road | 5,847,714 | 2,243,928 | 3,603,785 | 53,233 | 0 | 3,550,553 | 100.0% | 12/1/2018 | TTM 7/31/2018 | ||||
3.02 | Property | 500 Lafayette Road | 3,009,541 | 1,199,583 | 1,809,958 | 26,684 | 0 | 1,783,274 | 100.0% | 12/1/2018 | TTM 7/31/2018 | ||||
3.03 | Property | 520 Lafayette Road | 3,221,926 | 1,399,495 | 1,822,431 | 29,059 | 0 | 1,793,371 | 100.0% | 12/1/2018 | TTM 7/31/2018 |
A-1-14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Cut-off Date LTV Ratio(3)(4) | LTV Ratio at Maturity(3)(4) | U/W NOI Debt Yield(3) | U/W NCF Debt Yield(3) | U/W EGI | U/W Expenses | U/W NOI | U/W Replacement | U/W TI/LC | U/W NCF | Occupancy Rate(8)(23) | Occupancy as-of Date | Most Recent Operating Statement Date |
3.04 | Property | 443 Lafayette Road | 1,944,250 | 868,060 | 1,076,190 | 19,752 | 0 | 1,056,438 | 100.0% | 12/1/2018 | TTM 7/31/2018 | ||||
4 | Loan | Riverwalk II | 64.0% | 57.1% | 10.2% | 9.8% | 9,222,987 | 3,098,215 | 6,124,772 | 53,834 | 215,335 | 5,855,603 | 96.6% | 11/1/2018 | TTM 8/31/2018 |
5 | Loan | Nebraska Crossing | 47.7% | 44.1% | 12.7% | 12.0% | 12,895,891 | 3,834,058 | 9,061,833 | 55,057 | 444,680 | 8,562,096 | 99.0% | 10/10/2018 | TTM 6/30/2018 |
6 | Loan | Clevelander South Beach | 63.9% | 59.8% | 14.9% | 14.4% | 22,399,553 | 16,055,127 | 6,344,426 | 238,650 | 0 | 6,105,776 | 80.4% | 8/31/2018 | TTM 8/31/2018 |
7 | Loan | 1670 Broadway | 32.6% | 32.6% | 16.6% | 16.5% | 23,323,123 | 10,338,888 | 12,984,235 | 140,731 | 0 | 12,843,505 | 87.2% | 6/28/2018 | TTM 6/30/2018 |
8 | Loan | Christiana Mall | 32.5% | 32.5% | 13.8% | 13.6% | 56,260,022 | 9,514,932 | 46,745,090 | 106,754 | 533,772 | 46,104,564 | 98.3% | 5/31/2018 | TTM 5/31/2018 |
9 | Loan | Village at Lee Branch II | 60.9% | 52.5% | 10.7% | 9.5% | 3,276,300 | 1,029,468 | 2,246,832 | 33,495 | 223,300 | 1,990,037 | 94.3% | 8/1/2018 | TTM 8/31/2018 |
10 | Loan | Regency Properties Portfolio | 74.5% | 65.1% | 10.8% | 9.4% | 5,380,925 | 1,586,409 | 3,794,516 | 124,909 | 352,265 | 3,317,343 | 89.4% | 8/31/2018 | TTM 7/31/2018 |
10.01 | Property | Vernal Towne Center | 2,102,966 | 521,430 | 1,581,536 | 23,978 | 129,375 | 1,428,183 | 86.5% | 8/31/2018 | TTM 7/31/2018 | ||||
10.02 | Property | Monticello Marketplace | 861,703 | 239,496 | 622,207 | 21,001 | 93,146 | 508,060 | 94.4% | 8/31/2018 | N/A | ||||
10.03 | Property | Columbia Square | 559,804 | 252,127 | 307,678 | 32,023 | 35,995 | 239,659 | 86.7% | 8/31/2018 | N/A | ||||
10.04 | Property | Wabash Crossings East | 456,223 | 114,339 | 341,884 | 3,321 | 17,456 | 321,107 | 93.0% | 8/31/2018 | N/A | ||||
10.05 | Property | Granville Corners | 506,051 | 181,236 | 324,816 | 22,188 | 25,838 | 276,789 | 85.0% | 8/31/2018 | TTM 7/31/2018 | ||||
10.06 | Property | Tarpon Heights | 459,815 | 127,697 | 332,117 | 8,652 | 25,345 | 298,121 | 95.6% | 8/31/2018 | TTM 7/31/2018 | ||||
10.07 | Property | Raceway Mall | 434,363 | 150,084 | 284,279 | 13,746 | 25,109 | 245,424 | 96.7% | 8/31/2018 | TTM 7/31/2018 | ||||
11 | Loan | Home2 Suites - Greenville Downtown | 64.9% | 48.8% | 13.8% | 12.7% | 5,481,662 | 2,871,930 | 2,609,732 | 219,266 | 0 | 2,390,465 | 80.0% | TTM 9/30/2018 | TTM 9/30/2018 |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | 60.6% | 47.1% | 15.2% | 12.8% | 10,709,658 | 7,914,867 | 2,794,791 | 428,386 | 0 | 2,366,405 | 82.0% | 8/31/2018 | TTM 8/31/2018 |
13 | Loan | Ellsworth Place | 71.9% | 63.7% | 10.0% | 9.4% | 10,153,983 | 3,226,042 | 6,927,941 | 86,940 | 330,370 | 6,510,631 | 91.6% | 7/1/2018 | TTM 5/31/2018 |
14 | Loan | Four Points - Juneau | 68.1% | 52.0% | 15.0% | 14.1% | 4,518,041 | 2,321,016 | 2,197,025 | 130,722 | 0 | 2,066,304 | 59.8% | 7/31/2018 | TTM 7/31/2018 |
15 | Loan | Shoppes at Centre Pointe | 65.1% | 57.1% | 10.2% | 9.0% | 2,012,949 | 569,679 | 1,443,270 | 20,953 | 139,688 | 1,282,629 | 95.1% | 7/1/2018 | TTM 6/30/2018 |
16 | Loan | Orchard Ridge Corporate Park | 62.2% | 55.6% | 9.8% | 9.2% | 2,152,527 | 775,006 | 1,377,521 | 28,251 | 56,564 | 1,292,706 | 85.3% | 6/30/2018 | TTM 5/31/2018 |
17 | Loan | Heritage Multifamily Portfolio | 59.2% | 46.0% | 13.8% | 13.4% | 2,996,044 | 1,235,366 | 1,760,678 | 49,020 | 0 | 1,711,658 | 89.5% | 11/5/2018 | TTM 8/31/2018 |
17.01 | Property | Regency | 1,810,596 | 731,383 | 1,079,213 | 27,511 | 0 | 1,051,703 | 89.5% | 11/5/2018 | TTM 8/31/2018 | ||||
17.02 | Property | Wildwood Terrace | 676,664 | 315,700 | 360,964 | 12,040 | 0 | 348,924 | 89.3% | 11/5/2018 | TTM 8/31/2018 | ||||
17.03 | Property | Marquee West | 310,060 | 108,009 | 202,051 | 6,450 | 0 | 195,601 | 93.3% | 11/5/2018 | TTM 8/31/2018 | ||||
17.04 | Property | Tanglewood | 198,724 | 80,274 | 118,450 | 3,019 | 0 | 115,431 | 85.7% | 11/5/2018 | TTM 8/31/2018 | ||||
18 | Loan | Delk Road Self Storage | 65.0% | 65.0% | 8.9% | 8.7% | 1,564,743 | 449,246 | 1,115,497 | 28,134 | 0 | 1,087,363 | 95.0% | 8/1/2018 | TTM 7/31/2018 |
19 | Loan | Holiday Inn Express & Suites - Clearwater | 65.5% | 50.3% | 14.3% | 13.0% | 3,671,604 | 1,962,226 | 1,709,378 | 146,864 | 0 | 1,562,514 | 74.2% | 7/31/2018 | TTM 7/31/2018 |
20 | Loan | West Main Marketplace | 69.4% | 59.9% | 9.8% | 9.0% | 1,499,544 | 348,750 | 1,150,794 | 16,869 | 67,791 | 1,066,134 | 100.0% | 9/27/2018 | TTM 7/31/2018 |
21 | Loan | Stockton Shopping Center | 67.6% | 60.5% | 10.1% | 9.4% | 1,589,859 | 454,479 | 1,135,380 | 19,147 | 63,600 | 1,052,633 | 89.1% | 9/1/2018 | TTM 9/30/2018 |
22 | Loan | Waycross Marketplace | 69.9% | 62.8% | 11.5% | 10.6% | 1,638,567 | 360,028 | 1,278,539 | 22,698 | 75,658 | 1,180,183 | 98.1% | 9/1/2018 | TTM 8/31/2018 |
23 | Loan | Powerhouse Plaza | 73.1% | 63.2% | 12.7% | 12.2% | 1,925,377 | 614,858 | 1,310,519 | 15,450 | 40,659 | 1,254,410 | 100.0% | 9/1/2018 | TTM 7/31/2018 |
24 | Loan | Barrywoods Crossing | 68.4% | 58.4% | 10.0% | 9.8% | 4,459,858 | 1,344,669 | 3,115,190 | 39,206 | 48,232 | 3,027,752 | 94.9% | 7/31/2018 | TTM 7/31/2018 |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | 66.6% | 56.1% | 12.8% | 11.5% | 3,124,391 | 1,846,805 | 1,277,586 | 124,976 | 0 | 1,152,610 | 77.5% | 9/5/2018 | TTM 8/31/2018 |
26 | Loan | Tomball Parkway Plaza | 60.2% | 50.0% | 10.9% | 10.3% | 1,501,355 | 416,746 | 1,084,609 | 6,930 | 45,160 | 1,032,519 | 93.6% | 10/3/2018 | TTM 9/30/2018 |
27 | Loan | Clearview Palms Shopping Center | 65.6% | 54.6% | 10.8% | 10.4% | 1,393,043 | 311,778 | 1,081,266 | 6,762 | 39,444 | 1,035,060 | 92.8% | 7/17/2018 | TTM 6/30/2018 |
28 | Loan | Plaza Del Rey | 62.5% | 52.6% | 12.2% | 11.4% | 1,573,065 | 361,688 | 1,211,377 | 15,059 | 64,002 | 1,132,316 | 83.0% | 8/31/2018 | TTM 5/31/2018 |
29 | Loan | The Courtyards at San Jose | 58.8% | 58.8% | 12.9% | 12.5% | 1,684,310 | 586,482 | 1,097,828 | 37,440 | 0 | 1,060,388 | 100.0% | 9/30/2018 | TTM 8/31/2018 |
30 | Loan | Brand Bank Portfolio | 58.7% | 54.2% | 13.9% | 12.8% | 1,502,153 | 393,593 | 1,108,560 | 6,857 | 77,298 | 1,024,405 | 89.7% | Various | TTM 4/30/2018 |
30.01 | Property | Brand Bank Duluth | N/A | N/A | N/A | N/A | N/A | N/A | 100.0% | 12/1/2018 | N/A | ||||
30.02 | Property | Brand Bank Buford | N/A | N/A | N/A | N/A | N/A | N/A | 65.7% | 4/30/2018 | N/A | ||||
31 | Loan | Avalon Crossing | 63.0% | 53.7% | 11.1% | 10.4% | 1,199,435 | 338,743 | 860,691 | 28,987 | 28,584 | 803,120 | 87.4% | 7/1/2018 | TTM 9/30/2018 |
32 | Loan | Terrace Pointe | 62.4% | 54.4% | 11.5% | 11.0% | 1,423,371 | 643,544 | 779,827 | 31,250 | 0 | 748,577 | 95.2% | 9/12/2018 | TTM 7/31/2018 |
33 | Loan | La Quinta - College Station | 69.2% | 58.6% | 17.8% | 16.2% | 2,593,091 | 1,423,743 | 1,169,348 | 103,724 | 0 | 1,065,625 | 77.4% | 8/31/2018 | TTM 8/31/2018 |
34 | Loan | Holiday Inn Express - Fort Pierce | 69.9% | 59.2% | 14.6% | 12.8% | 2,826,256 | 1,898,699 | 927,558 | 113,050 | 0 | 814,508 | 81.5% | 8/31/2018 | TTM 8/31/2018 |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | 61.0% | 51.3% | 13.5% | 12.0% | 2,377,808 | 1,528,427 | 849,381 | 95,112 | 0 | 754,268 | 68.2% | TTM 6/30/2018 | TTM 6/30/2018 |
36 | Loan | 150 Grand Street | 53.6% | 53.6% | 8.2% | 8.0% | 576,652 | 82,295 | 494,356 | 2,235 | 12,620 | 479,501 | 100.0% | 6/15/2018 | TTM 5/31/2018 |
37 | Loan | Rounders Building | 61.5% | 51.8% | 9.7% | 9.5% | 598,456 | 17,954 | 580,503 | 1,500 | 10,000 | 569,003 | 100.0% | 9/1/2018 | N/A |
38 | Loan | Nursery Plaza & Perry Hall Marketplace | 61.7% | 57.4% | 12.2% | 11.6% | 880,838 | 172,920 | 707,918 | 13,316 | 24,528 | 670,074 | 94.3% | 10/1/2018 | TTM 8/31/2018 |
38.01 | Property | Nursery Plaza | 553,722 | 112,643 | 441,079 | 8,596 | 15,834 | 416,649 | 100.0% | 10/1/2018 | TTM 8/31/2018 | ||||
38.02 | Property | Perry Hall Marketplace | 327,116 | 60,277 | 266,839 | 4,720 | 8,694 | 253,425 | 84.0% | 10/1/2018 | TTM 8/31/2018 | ||||
39 | Loan | Peregrine Valley Apartments | 69.9% | 62.4% | 9.7% | 9.4% | 686,621 | 181,208 | 505,413 | 14,000 | 0 | 491,413 | 96.4% | 10/16/2018 | TTM 8/31/2018 |
40 | Loan | Upstate NY MHP Portfolio | 66.9% | 57.7% | 11.2% | 11.1% | 789,706 | 318,252 | 471,453 | 6,800 | 0 | 464,653 | 90.4% | Various | N/A |
40.01 | Property | Mountain View Estates | 345,557 | 135,730 | 209,827 | 2,400 | 0 | 207,427 | 95.8% | 6/1/2018 | N/A | ||||
40.02 | Property | Hidden Forest | 256,532 | 85,520 | 171,012 | 2,250 | 0 | 168,762 | 95.6% | 6/28/2018 | N/A | ||||
40.03 | Property | Aqueduct Community | 102,326 | 50,776 | 51,551 | 1,050 | 0 | 50,501 | 81.0% | 6/1/2018 | N/A | ||||
40.04 | Property | Meadow Hill | 85,290 | 46,226 | 39,064 | 1,100 | 0 | 37,964 | 81.8% | 5/26/2018 | N/A | ||||
41 | Loan | StoreRight Haines City | 73.5% | 61.8% | 8.8% | 8.6% | 582,690 | 213,433 | 369,257 | 6,951 | 0 | 362,306 | 95.6% | 8/14/2018 | TTM 7/31/2018 |
42 | Loan | Magnolias of Santee | 52.6% | 40.6% | 16.4% | 16.1% | 1,636,692 | 979,718 | 656,974 | 13,200 | 0 | 643,774 | 93.2% | 9/30/2018 | TTM 9/30/2018 |
43 | Loan | Quality Inn Jacksonville | 52.6% | 40.2% | 19.3% | 17.2% | 2,100,037 | 1,328,046 | 771,991 | 84,001 | 0 | 687,989 | 69.1% | TTM 8/31/2018 | TTM 8/31/2018 |
44 | Loan | Gulph Mill Industrial Park | 65.0% | 55.5% | 11.2% | 10.8% | 458,302 | 94,507 | 363,795 | 6,052 | 6,811 | 350,932 | 100.0% | 8/31/2018 | TTM 9/30/2018 |
45 | Loan | Delta Luxury Apartments Phase III | 62.9% | 54.4% | 9.6% | 9.4% | 270,927 | 60,809 | 210,118 | 4,000 | 0 | 206,118 | 100.0% | 9/24/2018 | Annualized T8 8/31/2018 |
A-1-15
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Most Recent EGI | Most Recent Expenses | Most Recent NOI | Second Most Recent Operating Statement Date | Second Most Recent EGI | Second Most Recent Expenses | Second Most Recent NOI | Third Most Recent Operating Statement Date | Third Most Recent EGI | Third Most Recent Expenses | Third Most Recent NOI |
1 | Loan | GNL Portfolio | 9,764,886 | 1,703,495 | 8,061,391 | Various | 9,565,204 | 1,554,087 | 8,011,118 | Various | 8,607,204 | 1,199,606 | 7,407,598 |
1.01 | Property | Nimble Storage | 4,848,869 | 810,142 | 4,038,727 | 12/31/2017 | 4,933,544 | 860,152 | 4,073,392 | 12/31/2016 | 4,492,466 | 566,002 | 3,926,464 |
1.02 | Property | NetScout Systems | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
1.03 | Property | Mallinckrodt | 2,479,612 | 657,929 | 1,821,683 | 12/31/2017 | 2,375,601 | 535,724 | 1,839,877 | 12/31/2016 | 2,352,949 | 587,241 | 1,765,708 |
1.04 | Property | PPD Global Labs | 920,481 | 59,663 | 860,818 | 12/31/2017 | 910,329 | 49,867 | 860,462 | 12/31/2016 | 882,105 | 42,928 | 839,177 |
1.05 | Property | PNC Bank | 671,478 | 19,375 | 652,103 | 12/31/2017 | 661,231 | 2,689 | 658,542 | 12/31/2016 | 648,310 | 2,680 | 645,630 |
1.06 | Property | FedEx Ground | 603,216 | 138,897 | 464,319 | 12/31/2017 | 444,601 | 93,942 | 350,660 | N/A | N/A | N/A | N/A |
1.07 | Property | Weatherford International | 241,230 | 17,489 | 223,741 | 12/31/2017 | 239,898 | 11,714 | 228,184 | 12/31/2016 | 231,374 | 755 | 230,619 |
2 | Loan | Heartland Dental Medical Office Portfolio | 24,897,214 | 4,445,794 | 20,451,419 | 12/31/2017 | 21,166,775 | 3,738,057 | 17,428,719 | 12/31/2016 | 17,386,169 | 3,426,047 | 13,960,122 |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | 1,227,088 | 98,228 | 1,128,860 | 12/31/2017 | 1,200,840 | 110,612 | 1,090,228 | 12/31/2016 | 1,203,371 | 141,524 | 1,061,847 |
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | 462,144 | 113,134 | 349,009 | 12/31/2017 | 412,979 | 83,684 | 329,295 | 12/31/2016 | 315,967 | 83,290 | 232,677 |
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | 289,431 | 37,530 | 251,900 | 12/31/2017 | 226,433 | 23,908 | 202,525 | 12/31/2016 | 0 | 0 | 0 |
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | 394,677 | 163,334 | 231,344 | 12/31/2017 | 450,150 | 143,743 | 306,407 | 12/31/2016 | 448,812 | 149,506 | 299,306 |
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | 306,328 | 66,854 | 239,474 | 12/31/2017 | 283,172 | 62,339 | 220,833 | 12/31/2016 | 288,748 | 76,696 | 212,052 |
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | 275,169 | 30,991 | 244,178 | 12/31/2017 | 268,602 | 27,827 | 240,775 | 12/31/2016 | 270,900 | 33,931 | 236,970 |
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | 337,203 | 95,821 | 241,382 | 12/31/2017 | 342,249 | 103,312 | 238,938 | 12/31/2016 | 320,336 | 85,709 | 234,627 |
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | 246,218 | 34,720 | 211,498 | 12/31/2017 | 242,778 | 40,488 | 202,290 | 12/31/2016 | 249,229 | 51,063 | 198,166 |
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | 254,702 | 49,184 | 205,518 | 12/31/2017 | 262,803 | 48,577 | 214,225 | 12/31/2016 | 263,066 | 50,755 | 212,311 |
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | 246,944 | 42,726 | 204,218 | 12/31/2017 | 248,816 | 40,191 | 208,625 | 12/31/2016 | 253,330 | 48,293 | 205,037 |
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | 272,943 | 43,666 | 229,278 | 12/31/2017 | 268,131 | 43,897 | 224,233 | 12/31/2016 | 293,889 | 74,050 | 219,839 |
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | 0 | 851 | -851 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | 244,564 | 61,136 | 183,428 | 12/31/2017 | 234,512 | 53,006 | 181,506 | 12/31/2016 | 133,653 | 49,588 | 84,065 |
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | 199,511 | 24,918 | 174,593 | 12/31/2017 | 193,276 | 15,118 | 178,158 | 12/31/2016 | 195,197 | 19,872 | 175,325 |
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | 201,143 | 11,435 | 189,708 | 12/31/2017 | 196,965 | 13,838 | 183,127 | 12/31/2016 | 203,002 | 23,682 | 179,320 |
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | 105,786 | 1,230 | 104,556 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | 241,410 | 58,107 | 183,303 | 12/31/2017 | 231,027 | 51,460 | 179,567 | 12/31/2016 | 229,809 | 52,950 | 176,859 |
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | 229,389 | 58,490 | 170,899 | 12/31/2017 | 232,228 | 56,797 | 175,431 | 12/31/2016 | 227,157 | 53,467 | 173,689 |
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | 210,559 | 36,146 | 174,413 | 12/31/2017 | 212,097 | 41,896 | 170,200 | 12/31/2016 | 204,830 | 38,033 | 166,796 |
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | 196,308 | 24,308 | 171,999 | 12/31/2017 | 186,641 | 15,995 | 170,646 | 12/31/2016 | 44,953 | 16,595 | 28,358 |
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | 236,265 | 71,351 | 164,914 | 12/31/2017 | 229,123 | 59,463 | 169,660 | 12/31/2016 | 223,712 | 59,142 | 164,570 |
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | 194,012 | 24,446 | 169,565 | 12/31/2017 | 188,304 | 23,247 | 165,058 | 12/31/2016 | 184,327 | 23,396 | 160,931 |
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | 201,803 | 35,269 | 166,534 | 12/31/2017 | 188,446 | 33,334 | 155,112 | 12/31/2016 | 174,556 | 29,462 | 145,094 |
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | 168,386 | 27,721 | 140,665 | 12/31/2017 | 164,891 | 40,093 | 124,799 | 12/31/2016 | 175,425 | 41,318 | 134,108 |
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | 208,366 | 52,545 | 155,821 | 12/31/2017 | 217,631 | 45,697 | 171,933 | 12/31/2016 | 171,182 | 39,942 | 131,240 |
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | 243,486 | 65,610 | 177,876 | 12/31/2017 | 200,542 | 30,467 | 170,075 | 12/31/2016 | 147,485 | 19,477 | 128,008 |
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | 133,856 | 48,019 | 85,836 | 12/31/2017 | 131,668 | 60,058 | 71,610 | 12/31/2016 | 54,201 | 10,171 | 44,030 |
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | 268,704 | 37,856 | 230,848 | 12/31/2017 | 191,211 | 22,426 | 168,785 | 12/31/2016 | 0 | 0 | 0 |
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | 187,090 | 50,565 | 136,525 | 12/31/2017 | 141,126 | 35,987 | 105,139 | 12/31/2016 | 66,008 | 26,427 | 39,581 |
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | 149,840 | 8,928 | 140,912 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | 192,483 | 39,666 | 152,816 | 12/31/2017 | 142,849 | 31,976 | 110,874 | 12/31/2016 | 91,477 | 18,556 | 72,920 |
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | 217,862 | 46,082 | 171,780 | 12/31/2017 | 208,428 | 48,197 | 160,232 | 12/31/2016 | 175,089 | 48,409 | 126,680 |
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | 200,527 | 50,336 | 150,191 | 12/31/2017 | 192,745 | 62,959 | 129,786 | 12/31/2016 | 194,830 | 58,977 | 135,853 |
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | 190,458 | 26,642 | 163,815 | 12/31/2017 | 188,296 | 33,123 | 155,173 | 12/31/2016 | 192,279 | 40,209 | 152,069 |
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | 240,276 | 23,056 | 217,219 | 12/31/2017 | 179,247 | 20,497 | 158,750 | 12/31/2016 | 0 | 0 | 0 |
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | 187,774 | 34,730 | 153,043 | 12/31/2017 | 182,278 | 32,046 | 150,232 | 12/31/2016 | 188,087 | 40,859 | 147,228 |
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | 245,787 | 27,822 | 217,965 | 12/31/2017 | 131,349 | 14,486 | 116,863 | 12/31/2016 | 0 | 0 | 0 |
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | 182,612 | 38,230 | 144,382 | 12/31/2017 | 140,732 | 34,829 | 105,904 | 12/31/2016 | 61,059 | 15,402 | 45,657 |
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | 202,850 | 33,847 | 169,003 | 12/31/2017 | 196,604 | 36,050 | 160,554 | 12/31/2016 | 204,722 | 47,756 | 156,965 |
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | 0 | 18 | -18 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | 180,465 | 32,344 | 148,122 | 12/31/2017 | 176,269 | 27,844 | 148,425 | 12/31/2016 | 187,570 | 42,056 | 145,514 |
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | 177,841 | 27,826 | 150,015 | 12/31/2017 | 175,028 | 21,383 | 153,644 | 12/31/2016 | 174,717 | 22,651 | 152,065 |
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | 189,842 | 33,483 | 156,360 | 12/31/2017 | 184,964 | 40,256 | 144,708 | 12/31/2016 | 176,171 | 34,222 | 141,948 |
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | 152,017 | 17,922 | 134,095 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | 180,979 | 31,867 | 149,112 | 12/31/2017 | 116,076 | 22,140 | 93,936 | 12/31/2016 | 70,618 | 12,140 | 58,477 |
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | 241,772 | 26,237 | 215,535 | 12/31/2017 | 227,140 | 15,448 | 211,692 | 12/31/2016 | 0 | 0 | 0 |
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | 161,443 | 21,110 | 140,333 | 12/31/2017 | 130,852 | 14,094 | 116,758 | 12/31/2016 | 0 | 0 | 0 |
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | 182,153 | 41,439 | 140,713 | 12/31/2017 | 178,353 | 48,558 | 129,796 | 12/31/2016 | 178,555 | 52,559 | 125,996 |
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | 142,124 | 41,992 | 100,133 | 12/31/2017 | 193,876 | 33,906 | 159,970 | 12/31/2016 | 201,401 | 38,310 | 163,090 |
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | 241,480 | 50,298 | 191,183 | 12/31/2017 | 157,204 | 29,123 | 128,081 | 12/31/2016 | 0 | 0 | 0 |
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | 170,294 | 29,235 | 141,058 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | 85,220 | 10,149 | 75,071 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | 177,326 | 37,821 | 139,505 | 12/31/2017 | 126,765 | 30,130 | 96,635 | 12/31/2016 | 46,418 | 13,318 | 33,100 |
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | 177,645 | 35,262 | 142,383 | 12/31/2017 | 177,070 | 35,449 | 141,621 | 12/31/2016 | 174,709 | 34,365 | 140,344 |
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | 130,472 | 25,371 | 105,100 | 12/31/2017 | 126,646 | 20,890 | 105,757 | 12/31/2016 | 136,949 | 19,540 | 117,410 |
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | 161,964 | 21,649 | 140,315 | 12/31/2017 | 158,807 | 19,025 | 139,782 | 12/31/2016 | 155,382 | 18,395 | 136,987 |
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | 0 | 2,517 | -2,517 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | 186,664 | 43,712 | 142,952 | 12/31/2017 | 189,513 | 48,714 | 140,799 | 12/31/2016 | 180,469 | 44,549 | 135,919 |
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | 25,443 | 9,580 | 15,863 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | 183,362 | 41,246 | 142,116 | 12/31/2017 | 186,394 | 37,782 | 148,612 | 12/31/2016 | 188,925 | 41,683 | 147,242 |
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | 127,968 | 12,450 | 115,518 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | 147,803 | 13,611 | 134,193 | 12/31/2017 | 144,880 | 13,163 | 131,717 | 12/31/2016 | 151,429 | 22,295 | 129,134 |
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | 86,483 | 28,475 | 58,008 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | 182,173 | 34,965 | 147,208 | 12/31/2017 | 173,788 | 35,073 | 138,715 | 12/31/2016 | 173,091 | 36,071 | 137,020 |
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | 149,011 | 25,760 | 123,250 | 12/31/2017 | 160,098 | 26,412 | 133,686 | 12/31/2016 | 161,269 | 29,942 | 131,326 |
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | 227,796 | 33,983 | 193,813 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | 95,258 | 10,168 | 85,091 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | 113,435 | 62,593 | 50,842 | 12/31/2017 | 58,980 | 16,954 | 42,026 | 12/31/2016 | 46,947 | 14,595 | 32,352 |
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | 166,118 | 24,216 | 141,902 | 12/31/2017 | 161,861 | 27,972 | 133,889 | 12/31/2016 | 156,286 | 24,301 | 131,985 |
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | 184,016 | 5,029 | 178,986 | 12/31/2017 | 79,957 | 1,957 | 78,000 | 12/31/2016 | 0 | 0 | 0 |
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | 146,265 | 47,039 | 99,226 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | 165,066 | 32,940 | 132,127 | 12/31/2017 | 163,347 | 34,856 | 128,491 | 12/31/2016 | 87,137 | 23,441 | 63,696 |
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | 95,843 | 25,283 | 70,559 | 12/31/2017 | 84,884 | 13,049 | 71,835 | 12/31/2016 | 45,068 | 12,138 | 32,930 |
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | 229,409 | 40,307 | 189,102 | 12/31/2017 | 214,043 | 20,504 | 193,539 | 12/31/2016 | 0 | 0 | 0 |
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | 149,878 | 21,119 | 128,759 | 12/31/2017 | 146,267 | 20,922 | 125,345 | 12/31/2016 | 150,817 | 27,979 | 122,838 |
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | 150,432 | 14,181 | 136,251 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | 216,962 | 10,384 | 206,578 | 12/31/2017 | 106,978 | 7,878 | 99,099 | 12/31/2016 | 0 | 0 | 0 |
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | 1,532 | 14,638 | -13,106 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | 154,074 | 23,010 | 131,064 | 12/31/2017 | 157,005 | 33,007 | 123,998 | 12/31/2016 | 157,609 | 36,491 | 121,118 |
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | 165,325 | 27,558 | 137,767 | 12/31/2017 | 146,715 | 30,650 | 116,065 | 12/31/2016 | 0 | 0 | 0 |
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | 129,020 | 25,588 | 103,431 | 12/31/2017 | 111,521 | 29,732 | 81,789 | 12/31/2016 | 108,580 | 28,662 | 79,918 |
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | 156,457 | 30,691 | 125,767 | 12/31/2017 | 153,615 | 21,434 | 132,181 | 12/31/2016 | 151,236 | 21,654 | 129,582 |
A-1-16
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Most Recent EGI | Most Recent Expenses | Most Recent NOI | Second Most Recent Operating Statement Date | Second Most Recent EGI | Second Most Recent Expenses | Second Most Recent NOI | Third Most Recent Operating Statement Date | Third Most Recent EGI | Third Most Recent Expenses | Third Most Recent NOI |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | 119,272 | 379 | 118,893 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | 273,318 | 50,102 | 223,215 | 12/31/2017 | 254,943 | 60,596 | 194,347 | 12/31/2016 | 260,411 | 68,152 | 192,259 |
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | 135,611 | 11,127 | 124,483 | 12/31/2017 | 132,964 | 10,377 | 122,587 | 12/31/2016 | 129,208 | 9,074 | 120,135 |
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | 135,887 | 12,714 | 123,173 | 12/31/2017 | 132,620 | 14,636 | 117,985 | 12/31/2016 | 133,802 | 18,131 | 115,671 |
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | 184,745 | 37,898 | 146,847 | 12/31/2017 | 182,026 | 56,692 | 125,333 | 12/31/2016 | 178,390 | 58,055 | 120,335 |
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | 144,048 | 37,288 | 106,761 | 12/31/2017 | 150,065 | 23,688 | 126,377 | 12/31/2016 | 146,814 | 25,318 | 121,496 |
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | 146,504 | 19,009 | 127,495 | 12/31/2017 | 135,969 | 21,532 | 114,437 | 12/31/2016 | 66,667 | 14,787 | 51,880 |
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | 129,649 | 9,484 | 120,166 | 12/31/2017 | 127,115 | 10,595 | 116,521 | 12/31/2016 | 125,756 | 11,519 | 114,237 |
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | 187,988 | 10,001 | 177,987 | 12/31/2017 | 151,402 | 2,812 | 148,590 | 12/31/2016 | 0 | 0 | 0 |
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | 143,827 | 24,036 | 119,792 | 12/31/2017 | 139,690 | 24,190 | 115,500 | 12/31/2016 | 142,324 | 29,712 | 112,612 |
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | 163,191 | 39,414 | 123,777 | 12/31/2017 | 159,542 | 39,079 | 120,462 | 12/31/2016 | 164,989 | 47,463 | 117,527 |
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | 144,561 | 14,279 | 130,282 | 12/31/2017 | 257,593 | 14,699 | 242,894 | 12/31/2016 | 251,181 | 14,211 | 236,970 |
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | 149,898 | 30,141 | 119,757 | 12/31/2017 | 145,950 | 29,827 | 116,123 | 12/31/2016 | 129,036 | 15,190 | 113,846 |
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | 136,713 | 21,309 | 115,404 | 12/31/2017 | 133,203 | 20,313 | 112,890 | 12/31/2016 | 130,733 | 20,383 | 110,350 |
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | 136,121 | 20,895 | 115,226 | 12/31/2017 | 133,102 | 20,861 | 112,241 | 12/31/2016 | 121,718 | 11,741 | 109,977 |
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | 119,825 | 12,118 | 107,708 | 12/31/2017 | 117,423 | 9,470 | 107,953 | 12/31/2016 | 117,135 | 11,815 | 105,320 |
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | 170,302 | 20,105 | 150,196 | 12/31/2017 | 163,633 | 17,971 | 145,663 | 12/31/2016 | 161,340 | 20,048 | 141,293 |
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | 134,848 | 27,391 | 107,458 | 12/31/2017 | 132,509 | 27,807 | 104,702 | 12/31/2016 | 130,101 | 27,452 | 102,649 |
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | 163,917 | 58,462 | 105,455 | 12/31/2017 | 162,402 | 53,360 | 109,042 | 12/31/2016 | 152,602 | 45,203 | 107,400 |
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | 122,098 | 14,609 | 107,490 | 12/31/2017 | 119,599 | 14,979 | 104,620 | 12/31/2016 | 116,989 | 14,774 | 102,216 |
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | 132,271 | 13,504 | 118,768 | 12/31/2017 | 17,437 | 0 | 17,437 | 12/31/2016 | 0 | 0 | 0 |
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | 124,326 | 23,392 | 100,934 | 12/31/2017 | 120,941 | 21,246 | 99,695 | 12/31/2016 | 125,525 | 28,322 | 97,203 |
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | 109,206 | 16,260 | 92,946 | 12/31/2017 | 124,331 | 15,867 | 108,463 | 12/31/2016 | 121,988 | 16,171 | 105,818 |
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | 120,395 | 14,389 | 106,006 | 12/31/2017 | 116,493 | 15,183 | 101,310 | 12/31/2016 | 114,501 | 15,662 | 98,839 |
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | 125,938 | 16,558 | 109,380 | 12/31/2017 | 25,850 | 0 | 25,850 | 12/31/2016 | 0 | 0 | 0 |
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | 114,720 | 10,869 | 103,851 | 12/31/2017 | 117,242 | 15,895 | 101,347 | 12/31/2016 | 125,143 | 26,268 | 98,875 |
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | 126,494 | 57,086 | 69,408 | 12/31/2017 | 121,757 | 38,830 | 82,927 | 12/31/2016 | 119,397 | 38,709 | 80,688 |
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | 34,891 | 0 | 34,891 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | 120,847 | 30,571 | 90,277 | 12/31/2017 | 131,714 | 36,065 | 95,649 | 12/31/2016 | 118,013 | 22,580 | 95,433 |
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | 117,629 | 18,190 | 99,439 | 12/31/2017 | 114,299 | 16,371 | 97,928 | 12/31/2016 | 113,301 | 17,821 | 95,480 |
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | 139,218 | 39,919 | 99,299 | 12/31/2017 | 133,622 | 42,334 | 91,288 | 12/31/2016 | 132,204 | 43,142 | 89,062 |
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | 119,349 | 23,462 | 95,887 | 12/31/2017 | 118,499 | 24,157 | 94,342 | 12/31/2016 | 114,297 | 25,015 | 89,282 |
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | 121,391 | 22,277 | 99,114 | 12/31/2017 | 117,360 | 21,999 | 95,361 | 12/31/2016 | 114,135 | 21,042 | 93,094 |
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | 88,104 | 31,172 | 56,932 | 12/31/2017 | 70,854 | 11,378 | 59,476 | 12/31/2016 | 66,964 | 7,347 | 59,617 |
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | 126,159 | 57,186 | 68,973 | 12/31/2017 | 113,049 | 19,464 | 93,585 | 12/31/2016 | 36,454 | 1,541 | 34,913 |
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | 71,079 | 15,939 | 55,140 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | 108,249 | 22,696 | 85,553 | 12/31/2017 | 104,852 | 30,735 | 74,117 | 12/31/2016 | 106,125 | 26,700 | 79,425 |
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | 106,019 | 18,690 | 87,329 | 12/31/2017 | 103,015 | 16,921 | 86,093 | 12/31/2016 | 103,170 | 19,177 | 83,993 |
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | 120,578 | 20,545 | 100,033 | 12/31/2017 | 126,421 | 29,719 | 96,702 | 12/31/2016 | 114,637 | 20,524 | 94,114 |
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | 114,554 | 16,299 | 98,256 | 12/31/2017 | 48,947 | 12,531 | 36,417 | 12/31/2016 | 0 | 0 | 0 |
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | 106,322 | 16,369 | 89,953 | 12/31/2017 | 110,892 | 15,712 | 95,180 | 12/31/2016 | 108,616 | 15,758 | 92,858 |
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | 106,123 | 22,974 | 83,149 | 12/31/2017 | 103,406 | 23,706 | 79,699 | 12/31/2016 | 102,245 | 24,867 | 77,378 |
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | 97,487 | 18,231 | 79,256 | 12/31/2017 | 97,515 | 16,846 | 80,668 | 12/31/2016 | 92,832 | 14,180 | 78,652 |
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | 101,067 | 13,213 | 87,854 | 12/31/2017 | 98,685 | 14,227 | 84,458 | 12/31/2016 | 106,453 | 24,055 | 82,398 |
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | 119,318 | 25,741 | 93,578 | 12/31/2017 | 119,117 | 30,104 | 89,013 | 12/31/2016 | 115,891 | 31,652 | 84,239 |
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | 105,668 | 21,760 | 83,909 | 12/31/2017 | 99,382 | 19,966 | 79,416 | 12/31/2016 | 95,756 | 18,131 | 77,625 |
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | 39,435 | 241 | 39,193 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | 99,265 | 21,717 | 77,548 | 12/31/2017 | 96,522 | 17,637 | 78,884 | 12/31/2016 | 95,241 | 20,078 | 75,163 |
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | 98,908 | 16,962 | 81,946 | 12/31/2017 | 96,238 | 17,096 | 79,142 | 12/31/2016 | 94,909 | 17,698 | 77,211 |
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | 98,111 | 17,004 | 81,108 | 12/31/2017 | 94,889 | 17,265 | 77,625 | 12/31/2016 | 93,808 | 19,726 | 74,082 |
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | 96,495 | 20,334 | 76,162 | 12/31/2017 | 93,640 | 10,915 | 82,726 | 12/31/2016 | 91,685 | 11,028 | 80,658 |
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | 88,014 | 9,110 | 78,904 | 12/31/2017 | 85,493 | 8,959 | 76,534 | 12/31/2016 | 6,365 | 0 | 6,365 |
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | 90,723 | 12,452 | 78,271 | 12/31/2017 | 88,648 | 12,373 | 76,275 | 12/31/2016 | 88,591 | 14,176 | 74,415 |
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | 87,555 | 13,382 | 74,174 | 12/31/2017 | 83,365 | 13,634 | 69,730 | 12/31/2016 | 82,321 | 14,621 | 67,699 |
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | 111,493 | 21,052 | 90,442 | 12/31/2017 | 106,748 | 13,088 | 93,660 | 12/31/2016 | 109,101 | 16,726 | 92,376 |
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | 93,785 | 7,226 | 86,559 | 12/31/2017 | 92,278 | 7,301 | 84,978 | 12/31/2016 | 90,291 | 7,386 | 82,905 |
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | 79,557 | 9,134 | 70,423 | 12/31/2017 | 35,969 | 1,093 | 34,876 | 12/31/2016 | 0 | 0 | 0 |
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | 78,889 | 6,655 | 72,233 | 12/31/2017 | 76,368 | 7,621 | 68,747 | 12/31/2016 | 33,949 | 0 | 33,949 |
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | 77,065 | 11,518 | 65,548 | 12/31/2017 | 75,495 | 10,055 | 65,440 | 12/31/2016 | 79,941 | 16,464 | 63,477 |
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | 66,750 | 19,956 | 46,794 | 12/31/2017 | 28,962 | 2,986 | 25,975 | 12/31/2016 | 0 | 0 | 0 |
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | 92,189 | 20,297 | 71,892 | 12/31/2017 | 90,560 | 18,447 | 72,113 | 12/31/2016 | 92,463 | 22,247 | 70,216 |
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | 86,258 | 10,933 | 75,325 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | 81,927 | 13,112 | 68,816 | 12/31/2017 | 78,322 | 11,561 | 66,761 | 12/31/2016 | 67,691 | 13,192 | 54,499 |
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | 77,529 | 4,304 | 73,225 | 12/31/2017 | 27,227 | 0 | 27,227 | 12/31/2016 | 0 | 0 | 0 |
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | 7,666 | 6,326 | 1,341 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | 113,486 | 33,066 | 80,420 | 12/31/2017 | 109,792 | 30,069 | 79,723 | 12/31/2016 | 109,784 | 34,973 | 74,811 |
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | 26,300 | 870 | 25,430 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | 82,948 | 19,027 | 63,922 | 12/31/2017 | 80,963 | 20,520 | 60,443 | 12/31/2016 | 17,594 | 1,136 | 16,459 |
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | 78,697 | 17,584 | 61,113 | 12/31/2017 | 76,295 | 16,886 | 59,409 | 12/31/2016 | 67,889 | 9,929 | 57,960 |
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | 76,928 | 8,648 | 68,280 | 12/31/2017 | 49,648 | 7,496 | 42,152 | 12/31/2016 | 0 | 0 | 0 |
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | 64,031 | 7,714 | 56,317 | 12/31/2017 | 22,773 | 120 | 22,653 | 12/31/2016 | 0 | 0 | 0 |
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | 66,106 | 6,390 | 59,716 | 12/31/2017 | 63,450 | 6,617 | 56,833 | 12/31/2016 | 62,379 | 6,933 | 55,447 |
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | 69,963 | 14,693 | 55,270 | 12/31/2017 | 43,759 | 9,716 | 34,043 | 12/31/2016 | 0 | 0 | 0 |
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | 13,012 | 396 | 12,616 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | 61,112 | 12,981 | 48,131 | 12/31/2017 | 59,268 | 11,071 | 48,196 | 12/31/2016 | 51,166 | 4,146 | 47,021 |
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | 0 | 0 | 0 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | 53,685 | 4,974 | 48,711 | 12/31/2017 | 59,379 | 13,679 | 45,701 | 12/31/2016 | 51,908 | 6,696 | 45,212 |
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | 55,431 | 7,433 | 47,998 | 12/31/2017 | 53,930 | 7,805 | 46,125 | 12/31/2016 | 53,147 | 8,147 | 45,000 |
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | 53,276 | 5,253 | 48,022 | 12/31/2017 | 39,779 | 4,679 | 35,100 | 12/31/2016 | 0 | 0 | 0 |
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | 40,608 | 5,072 | 35,535 | 12/31/2017 | 39,246 | 5,785 | 33,461 | 12/31/2016 | 37,318 | 4,673 | 32,645 |
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | 54,139 | 15,584 | 38,555 | 12/31/2017 | 59,989 | 15,969 | 44,021 | 12/31/2016 | 51,850 | 8,903 | 42,947 |
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | 121,661 | 12,783 | 108,878 | 12/31/2017 | 118,902 | 7,902 | 111,001 | 12/31/2016 | 117,103 | 8,279 | 108,824 |
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | 47,753 | 11,552 | 36,202 | 12/31/2017 | 42,343 | 12,069 | 30,274 | 12/31/2016 | 14,438 | 891 | 13,547 |
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | 46,725 | 5,801 | 40,925 | 12/31/2017 | 45,255 | 4,424 | 40,831 | 12/31/2016 | 16,838 | 0 | 16,838 |
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | 48,743 | 5,052 | 43,691 | 12/31/2017 | 47,632 | 5,844 | 41,788 | 12/31/2016 | 49,871 | 9,102 | 40,769 |
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | 39,354 | 4,580 | 34,773 | 12/31/2017 | 38,153 | 4,705 | 33,449 | 12/31/2016 | 39,642 | 7,344 | 32,298 |
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | 29,126 | 5,976 | 23,150 | 12/31/2017 | 0 | 0 | 0 | 12/31/2016 | 0 | 0 | 0 |
3 | Loan | Lafayette Park | 14,237,742 | 6,228,196 | 8,009,546 | 12/31/2017 | 14,021,976 | 5,875,015 | 8,146,961 | 12/31/2016 | 13,630,497 | 6,154,369 | 7,476,128 |
3.01 | Property | 444 Lafayette Road | 5,913,650 | 2,442,059 | 3,471,591 | 12/31/2017 | 5,828,001 | 2,257,326 | 3,570,675 | 12/31/2016 | 5,648,132 | 2,325,393 | 3,322,739 |
3.02 | Property | 500 Lafayette Road | 3,239,799 | 1,331,144 | 1,908,655 | 12/31/2017 | 3,194,089 | 1,261,840 | 1,932,249 | 12/31/2016 | 3,114,144 | 1,335,869 | 1,778,275 |
3.03 | Property | 520 Lafayette Road | 3,184,398 | 1,493,086 | 1,691,312 | 12/31/2017 | 3,132,358 | 1,432,008 | 1,700,350 | 12/31/2016 | 3,045,382 | 1,509,172 | 1,536,209 |
A-1-17
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Most Recent EGI | Most Recent Expenses | Most Recent NOI | Second Most Recent Operating Statement Date | Second Most Recent EGI | Second Most Recent Expenses | Second Most Recent NOI | Third Most Recent Operating Statement Date | Third Most Recent EGI | Third Most Recent Expenses | Third Most Recent NOI |
3.04 | Property | 443 Lafayette Road | 1,899,895 | 961,907 | 937,988 | 12/31/2017 | 1,867,527 | 923,841 | 943,687 | 12/31/2016 | 1,822,840 | 983,935 | 838,905 |
4 | Loan | Riverwalk II | 7,179,142 | 2,639,325 | 4,539,817 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5 | Loan | Nebraska Crossing | 12,847,061 | 3,936,265 | 8,910,796 | 12/31/2017 | 12,504,678 | 3,760,438 | 8,744,240 | 12/31/2016 | 12,905,473 | 3,417,961 | 9,487,512 |
6 | Loan | Clevelander South Beach | 22,399,553 | 15,252,903 | 7,146,650 | 12/31/2017 | 21,385,517 | 14,914,452 | 6,471,065 | 12/31/2016 | 24,892,591 | 18,666,756 | 6,225,835 |
7 | Loan | 1670 Broadway | 21,814,899 | 9,919,961 | 11,894,938 | 12/31/2017 | 16,962,600 | 9,599,831 | 7,362,769 | 12/31/2016 | 15,457,382 | 8,884,729 | 6,572,653 |
8 | Loan | Christiana Mall | 54,029,729 | 10,479,303 | 43,550,426 | 12/31/2017 | 54,058,534 | 10,544,365 | 43,514,169 | 12/31/2016 | 54,140,474 | 10,182,915 | 43,957,559 |
9 | Loan | Village at Lee Branch II | 3,142,775 | 1,134,271 | 2,008,504 | 12/31/2017 | 3,224,997 | 1,184,727 | 2,040,270 | 12/31/2016 | 2,868,549 | 1,130,957 | 1,737,592 |
10 | Loan | Regency Properties Portfolio | 3,612,053 | 949,238 | 2,662,815 | 12/31/2017 | 2,475,021 | 646,199 | 1,828,822 | N/A | N/A | N/A | N/A |
10.01 | Property | Vernal Towne Center | 2,230,640 | 463,002 | 1,767,638 | 12/31/2017 | 1,332,358 | 249,788 | 1,082,570 | N/A | N/A | N/A | N/A |
10.02 | Property | Monticello Marketplace | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.03 | Property | Columbia Square | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.04 | Property | Wabash Crossings East | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10.05 | Property | Granville Corners | 551,893 | 205,836 | 346,057 | 12/31/2017 | 583,520 | 199,328 | 384,193 | N/A | N/A | N/A | N/A |
10.06 | Property | Tarpon Heights | 434,946 | 142,245 | 292,701 | 12/31/2017 | 391,293 | 144,921 | 246,372 | N/A | N/A | N/A | N/A |
10.07 | Property | Raceway Mall | 394,574 | 138,155 | 256,419 | 12/31/2017 | 167,850 | 52,162 | 115,688 | N/A | N/A | N/A | N/A |
11 | Loan | Home2 Suites - Greenville Downtown | 5,481,662 | 2,817,267 | 2,664,395 | 12/31/2017 | 5,421,414 | 2,728,983 | 2,692,431 | N/A | N/A | N/A | N/A |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | 10,709,658 | 7,908,551 | 2,801,108 | 12/31/2017 | 8,930,151 | 7,055,484 | 1,874,667 | 12/31/2016 | 8,034,910 | 6,782,490 | 1,252,420 |
13 | Loan | Ellsworth Place | 9,643,551 | 3,258,188 | 6,385,363 | 12/31/2017 | 9,190,096 | 3,237,469 | 5,952,628 | 12/31/2016 | 5,736,257 | 2,719,704 | 3,016,553 |
14 | Loan | Four Points - Juneau | 4,518,041 | 2,311,015 | 2,207,026 | 12/31/2017 | 3,793,672 | 2,022,852 | 1,770,820 | 12/31/2016 | 2,966,639 | 1,472,795 | 1,493,844 |
15 | Loan | Shoppes at Centre Pointe | 1,853,039 | 582,974 | 1,270,065 | 12/31/2017 | 1,798,004 | 639,580 | 1,158,424 | 12/31/2016 | 1,811,846 | 624,812 | 1,187,034 |
16 | Loan | Orchard Ridge Corporate Park | 2,022,420 | 771,103 | 1,251,317 | 12/31/2017 | 2,020,225 | 783,628 | 1,236,597 | 12/31/2016 | 2,086,175 | 752,322 | 1,333,853 |
17 | Loan | Heritage Multifamily Portfolio | 2,597,366 | 1,266,709 | 1,330,657 | 12/31/2017 | 2,278,276 | 1,065,648 | 1,212,628 | 12/31/2016 | 2,458,533 | 961,059 | 1,497,474 |
17.01 | Property | Regency | 1,562,709 | 737,731 | 824,979 | 12/31/2017 | 1,383,329 | 613,131 | 770,198 | 12/31/2016 | 1,551,935 | 571,165 | 980,770 |
17.02 | Property | Wildwood Terrace | 628,727 | 326,861 | 301,866 | 12/31/2017 | 531,387 | 266,293 | 265,094 | 12/31/2016 | 514,793 | 215,681 | 299,112 |
17.03 | Property | Marquee West | 234,413 | 121,147 | 113,266 | 12/31/2017 | 211,731 | 118,929 | 92,802 | 12/31/2016 | 221,471 | 111,524 | 109,947 |
17.04 | Property | Tanglewood | 171,517 | 80,970 | 90,546 | 12/31/2017 | 151,829 | 67,295 | 84,534 | 12/31/2016 | 170,334 | 62,689 | 107,645 |
18 | Loan | Delk Road Self Storage | 1,564,743 | 440,947 | 1,123,796 | 12/31/2017 | 1,545,776 | 432,627 | 1,113,149 | 12/31/2016 | 1,569,437 | 422,017 | 1,147,420 |
19 | Loan | Holiday Inn Express & Suites - Clearwater | 3,671,604 | 1,950,804 | 1,720,800 | 12/31/2017 | 3,709,633 | 2,109,375 | 1,600,258 | 12/31/2016 | 3,328,005 | 1,772,812 | 1,555,193 |
20 | Loan | West Main Marketplace | 1,145,565 | 200,545 | 945,020 | 12/31/2017 | 878,029 | 181,708 | 696,321 | 12/31/2016 | 676,492 | 175,420 | 501,072 |
21 | Loan | Stockton Shopping Center | 1,605,942 | 423,997 | 1,181,946 | 12/31/2017 | 1,424,401 | 340,505 | 1,083,896 | 12/31/2016 | 1,293,481 | 348,394 | 945,087 |
22 | Loan | Waycross Marketplace | 1,596,923 | 320,204 | 1,276,719 | 12/31/2017 | 1,575,625 | 350,018 | 1,225,606 | 12/31/2016 | 1,276,465 | 246,664 | 1,029,801 |
23 | Loan | Powerhouse Plaza | 1,820,716 | 587,552 | 1,233,164 | 12/31/2017 | 1,768,511 | 564,653 | 1,203,858 | 12/31/2016 | 1,707,689 | 558,338 | 1,149,351 |
24 | Loan | Barrywoods Crossing | 4,301,415 | 1,191,216 | 3,110,199 | 12/31/2017 | 4,323,002 | 1,142,186 | 3,180,815 | 12/31/2016 | 4,055,293 | 1,126,311 | 2,928,982 |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | 3,124,391 | 1,708,269 | 1,416,122 | 12/31/2017 | 3,195,878 | 1,643,496 | 1,552,382 | 12/31/2016 | 2,927,672 | 1,586,448 | 1,341,224 |
26 | Loan | Tomball Parkway Plaza | 1,566,859 | 368,326 | 1,198,533 | 12/31/2017 | 1,439,228 | 370,892 | 1,068,335 | 12/31/2016 | 1,331,833 | 350,141 | 981,691 |
27 | Loan | Clearview Palms Shopping Center | 1,309,715 | 309,891 | 999,824 | 12/31/2017 | 1,269,261 | 304,049 | 965,212 | 12/31/2016 | 1,265,776 | 314,245 | 951,531 |
28 | Loan | Plaza Del Rey | 1,488,144 | 391,980 | 1,096,164 | 12/31/2017 | 1,542,937 | 440,530 | 1,102,407 | 12/31/2016 | 1,531,976 | 413,852 | 1,118,124 |
29 | Loan | The Courtyards at San Jose | 1,753,787 | 585,712 | 1,168,075 | 12/31/2017 | 1,742,977 | 595,249 | 1,147,728 | 12/31/2016 | 1,668,647 | 575,681 | 1,092,966 |
30 | Loan | Brand Bank Portfolio | 1,468,742 | 373,684 | 1,095,058 | 12/31/2017 | 1,526,290 | 399,764 | 1,126,526 | 12/31/2016 | 1,541,638 | 369,199 | 1,172,439 |
30.01 | Property | Brand Bank Duluth | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
30.02 | Property | Brand Bank Buford | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
31 | Loan | Avalon Crossing | 1,175,186 | 339,296 | 835,890 | 12/31/2017 | 1,190,397 | 317,113 | 873,284 | 12/31/2016 | 1,241,085 | 316,831 | 924,254 |
32 | Loan | Terrace Pointe | 1,420,008 | 598,387 | 821,621 | 12/31/2017 | 1,330,478 | 559,085 | 771,393 | N/A | N/A | N/A | N/A |
33 | Loan | La Quinta - College Station | 2,622,558 | 1,428,174 | 1,194,384 | 12/31/2017 | 2,656,401 | 1,413,724 | 1,242,677 | 12/31/2016 | 2,506,897 | 1,405,634 | 1,101,263 |
34 | Loan | Holiday Inn Express - Fort Pierce | 2,826,256 | 1,837,854 | 988,403 | 12/31/2017 | 2,714,722 | 1,820,556 | 894,167 | 12/31/2016 | 2,437,402 | 1,678,115 | 759,287 |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | 2,384,802 | 1,445,971 | 938,831 | 12/31/2017 | 2,423,355 | 1,514,809 | 908,546 | 12/31/2016 | 2,483,052 | 1,595,141 | 887,911 |
36 | Loan | 150 Grand Street | 122,784 | 74,627 | 48,157 | 12/31/2017 | 131,470 | 65,204 | 66,265 | 12/31/2016 | 94,440 | 64,096 | 30,344 |
37 | Loan | Rounders Building | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
38 | Loan | Nursery Plaza & Perry Hall Marketplace | 827,232 | 146,495 | 680,737 | Various | Various | Various | Various | Various | Various | Various | Various |
38.01 | Property | Nursery Plaza | 560,937 | 96,031 | 464,906 | 12/31/2017 | 580,287 | 79,838 | 500,449 | 12/31/2016 | 453,797 | 94,763 | 359,034 |
38.02 | Property | Perry Hall Marketplace | 266,295 | 50,464 | 215,831 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
39 | Loan | Peregrine Valley Apartments | 510,634 | 56,364 | 454,270 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40 | Loan | Upstate NY MHP Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40.01 | Property | Mountain View Estates | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40.02 | Property | Hidden Forest | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40.03 | Property | Aqueduct Community | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40.04 | Property | Meadow Hill | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
41 | Loan | StoreRight Haines City | 565,871 | 217,182 | 348,689 | 12/31/2017 | 517,704 | 208,107 | 309,597 | N/A | N/A | N/A | N/A |
42 | Loan | Magnolias of Santee | 1,372,599 | 906,967 | 465,632 | 12/31/2017 | 1,189,926 | 742,200 | 447,726 | 12/31/2016 | 1,199,976 | 746,067 | 453,909 |
43 | Loan | Quality Inn Jacksonville | 2,100,037 | 1,320,204 | 779,832 | 12/31/2017 | 1,800,314 | 1,133,842 | 666,472 | 12/31/2016 | 1,449,628 | 953,536 | 496,092 |
44 | Loan | Gulph Mill Industrial Park | 431,876 | 93,294 | 338,582 | 12/31/2017 | 402,310 | 85,055 | 317,254 | 12/31/2016 | 374,473 | 79,523 | 294,950 |
45 | Loan | Delta Luxury Apartments Phase III | 261,787 | 68,476 | 193,312 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Largest Tenant Name(8)(9)(10)(11) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date(2) | Second Largest Tenant Name(9) | Second Largest Tenant Sq. Ft. | Second Largest Tenant % of NRA | Second Largest Tenant Exp. Date(2) |
1 | Loan | GNL Portfolio | Various | Various | N/A | Various | N/A | N/A | N/A | N/A |
1.01 | Property | Nimble Storage | Nimble Storage | 164,608 | 100.0% | 10/31/2021 | N/A | N/A | N/A | N/A |
1.02 | Property | NetScout Systems | NetScout Systems | 144,779 | 100.0% | 8/31/2030 | N/A | N/A | N/A | N/A |
1.03 | Property | Mallinckrodt | Mallinckrodt | 89,900 | 100.0% | 8/31/2024 | N/A | N/A | N/A | N/A |
1.04 | Property | PPD Global Labs | PPD Global Labs | 73,220 | 100.0% | 12/31/2024 | N/A | N/A | N/A | N/A |
1.05 | Property | PNC Bank | PNC Bank | 97,203 | 100.0% | 7/31/2029 | N/A | N/A | N/A | N/A |
1.06 | Property | FedEx Ground | FedEx Express | 58,148 | 100.0% | 6/30/2026 | N/A | N/A | N/A | N/A |
1.07 | Property | Weatherford International | Weatherford International | 19,855 | 100.0% | 11/1/2025 | N/A | N/A | N/A | N/A |
2 | Loan | Heartland Dental Medical Office Portfolio | Various | Various | N/A | Various | Various | Various | N/A | Various |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | HD Home Office | 84,190 | 100.0% | 5/31/2028 | N/A | N/A | N/A | N/A |
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | AT&T - Kansas City, MO | 3,850 | 39.6% | 1/31/2022 | Liberty Dental Care | 3,077 | 31.6% | 11/30/2021 |
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | Jones Bridge Dental Care | 9,950 | 67.0% | 8/31/2026 | Chandra Dance Academy | 1,560 | 10.5% | 7/31/2021 |
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | Mercy Clinic East Communities Endo | 5,877 | 31.2% | 11/30/2023 | DVA Healthcare Renal Care, Inc. (DaVita) | 5,514 | 29.3% | 11/16/2021 |
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | McKinneyDentist.com | 8,000 | 77.7% | 1/31/2025 | N/A | N/A | N/A | N/A |
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | Neibauer Dental - Waldorf | 6,699 | 100.0% | 9/30/2021 | N/A | N/A | N/A | N/A |
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | Island Walk Dental | 4,311 | 52.8% | 2/28/2022 | Tijuana Flats | 2,046 | 25.0% | 10/31/2022 |
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | Granbury Dental Center | 6,000 | 100.0% | 3/31/2022 | N/A | N/A | N/A | N/A |
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | Cook Crossing Dental Care | 2,400 | 40.0% | 12/31/2022 | Verizon Wireless - St. Joseph, MO (T-Mobile Sublease) | 1,800 | 30.0% | 2/28/2023 |
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | Regional Eyecare Associates, Inc | 4,000 | 48.8% | 12/31/2027 | Creative Smiles - Winghaven | 2,100 | 25.6% | 12/31/2021 |
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | HD PSR Center | 42,962 | 100.0% | 4/30/2026 | N/A | N/A | N/A | N/A |
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | Heartland Dental - Springfield | 5,500 | 100.0% | 12/31/2028 | N/A | N/A | N/A | N/A |
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | Hickory Creek Family Dentistry | 3,585 | 52.6% | 6/30/2025 | America’s Best | 3,225 | 47.4% | 6/30/2026 |
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | Metro Park Dental Arts | 10,000 | 100.0% | 4/30/2024 | N/A | N/A | N/A | N/A |
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | Bowling Green Family Dentistry | 2,740 | 42.0% | 7/31/2022 | Heartland Family Dental Care | 1,890 | 29.0% | 5/31/2022 |
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | Coal Creek Family | 4,150 | 100.0% | 12/31/2032 | N/A | N/A | N/A | N/A |
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | Citrust Tower Family Dental | 2,778 | 27.7% | 6/30/2022 | State Farm - Clermont, FL | 2,557 | 25.5% | 11/30/2020 |
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | West Town Dental Care | 3,273 | 48.6% | 4/30/2024 | Moe’s Southwestern Grill | 2,200 | 32.7% | 8/31/2024 |
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | Lake Nona Family Dentistry | 4,878 | 100.0% | 8/31/2023 | N/A | N/A | N/A | N/A |
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | Smiles at Goose Creek | 4,100 | 100.0% | 4/30/2028 | N/A | N/A | N/A | N/A |
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | Modern Smiles Dentistry | 3,084 | 69.9% | 11/30/2028 | Stirling Sotheby’s International Realty | 1,330 | 30.1% | 12/31/2019 |
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | The Dentist Place | 5,500 | 100.0% | 12/31/2022 | N/A | N/A | N/A | N/A |
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | Suwanee Dental Care | 10,850 | 91.6% | 6/30/2022 | Edward Jones - Suwanee | 1,000 | 8.4% | 1/31/2022 |
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | Willow Knolls Family Dental | 1,890 | 27.5% | 11/30/2022 | Smile Design Dental Center | 1,890 | 27.5% | 11/30/2022 |
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | Indian Lake Family Dental | 4,213 | 68.4% | 12/31/2024 | Nothing Bundt Cakes | 1,947 | 31.6% | 1/31/2026 |
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | IU Health Urgent Care | 3,246 | 50.2% | 11/30/2025 | Dental Care of Plainfield Crossing | 3,218 | 49.8% | 11/1/2025 |
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | Belton Family Dental Care | 3,206 | 57.0% | 12/31/2025 | N/A | N/A | N/A | N/A |
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | Dental Care of Pflugerville | 3,883 | 100.0% | 8/31/2026 | N/A | N/A | N/A | N/A |
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | Palm Coast Dental Care | 3,214 | 64.9% | 1/31/2026 | Marco’s Pizza | 1,741 | 35.1% | 9/30/2027 |
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | Prince Creek Dental Care | 4,386 | 100.0% | 9/30/2030 | N/A | N/A | N/A | N/A |
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | Dental Care of Davenport | 3,395 | 62.3% | 9/30/2025 | Marco’s Pizza | 2,058 | 37.7% | 4/30/2027 |
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | My St. Peter’s Dentist | 3,823 | 38.4% | 6/30/2019 | Appelman Eye Associates, LLC | 2,720 | 27.4% | 4/30/2026 |
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | Lee Vista Dental | 3,396 | 64.4% | 6/30/2021 | Prixus Medical | 1,879 | 35.6% | 12/31/2019 |
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | Mill Creek Dental Care | 4,108 | 100.0% | 10/31/2024 | N/A | N/A | N/A | N/A |
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | Dental Care at Prairie Crossing | 3,803 | 100.0% | 9/30/2026 | N/A | N/A | N/A | N/A |
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | Wiregrass Family Dental Care | 4,194 | 100.0% | 7/31/2024 | N/A | N/A | N/A | N/A |
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | Dental Care of Lake Wylie | 4,079 | 100.0% | 12/31/2026 | N/A | N/A | N/A | N/A |
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | Smiles at Healthbrook | 3,297 | 64.5% | 12/31/2025 | Marco’s Pizza | 1,817 | 35.5% | 4/30/2027 |
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | Cane Ridge Dentist | 5,660 | 69.0% | 3/31/2020 | Subway - Antioch, TN | 1,350 | 16.5% | 12/22/2020 |
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | Heartland Dental - St. Augustine, FL | 4,000 | 100.0% | 12/31/2028 | N/A | N/A | N/A | N/A |
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | Complete Dental Care of Mansfield | 5,028 | 100.0% | 10/31/2023 | N/A | N/A | N/A | N/A |
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | Cross Timbers Family Dental | 3,060 | 55.5% | 11/30/2024 | AT&T - Edmond, OK | 2,457 | 44.5% | 3/31/2022 |
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | Berkshire Dental Group | 5,756 | 81.0% | 3/31/2021 | State Farm - Broken Arrow, OK | 1,351 | 19.0% | 11/30/2014 |
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | Romeoville Smiles Dentistry | 4,000 | 100.0% | 8/31/2027 | N/A | N/A | N/A | N/A |
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | Family Dental Care of Smyrna | 3,363 | 57.3% | 11/30/2025 | Marco’s Pizza | 2,508 | 42.7% | 7/31/2027 |
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | Dental Care of Huntley | 3,569 | 100.0% | 6/30/2026 | N/A | N/A | N/A | N/A |
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | Cosmetic Dentistry Institute | 5,661 | 100.0% | 8/31/2026 | N/A | N/A | N/A | N/A |
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | Abilene Dental | 5,600 | 68.6% | 12/31/2023 | N/A | N/A | N/A | N/A |
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | Heartland Crossing Dental Care | 2,100 | 25.0% | 9/30/2025 | Camby Family Dentistry | 2,100 | 25.0% | 9/30/2025 |
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | Citrus Grove Dental Care | 3,329 | 64.9% | 8/31/2026 | Marco’s Pizza | 1,800 | 35.1% | 7/31/2027 |
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | Tradition Parkway Dental Care | 4,000 | 100.0% | 7/31/2027 | N/A | N/A | N/A | N/A |
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | New Town Dental Arts | 5,300 | 100.0% | 1/31/2028 | N/A | N/A | N/A | N/A |
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | Canoe Creek Family Dental | 3,101 | 61.4% | 1/31/2026 | Marco’s Pizza | 1,949 | 38.6% | 4/30/2027 |
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | Redbird Dental Care | 3,250 | 42.3% | 7/31/2021 | Heshey Plaza Dental Center | 1,560 | 20.3% | 9/30/2020 |
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | ADT - Columbia | 3,990 | 58.8% | 5/31/2019 | N/A | N/A | N/A | N/A |
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | Franklin Dental Care | 4,371 | 100.0% | 1/31/2024 | N/A | N/A | N/A | N/A |
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | Heartland - Buckeye | 4,000 | 100.0% | 7/31/2028 | N/A | N/A | N/A | N/A |
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | Smiles on Beach Boulevard | 3,353 | 68.0% | 8/31/2023 | Batteris Plus Bulbs | 1,576 | 32.0% | 7/31/2019 |
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | Darwin Family Dental Care | 4,000 | 100.0% | 12/31/2028 | N/A | N/A | N/A | N/A |
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | Family Dental Care of Sycamore | 2,732 | 43.9% | 4/30/2025 | Hari Sycamore Donuts Inc. | 1,953 | 31.4% | 12/31/2027 |
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | Buck Creek Family Dental | 4,000 | 100.0% | 9/30/2030 | N/A | N/A | N/A | N/A |
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | Wheat Family Dental | 7,305 | 100.0% | 3/31/2021 | N/A | N/A | N/A | N/A |
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | Fifth Third Bank | 5,500 | 55.0% | 12/31/2027 | DeKalb Dental Group | 4,500 | 45.0% | 12/31/2027 |
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | Dental Care of Bellevue | 3,206 | 55.7% | 8/31/2024 | AT&T - Bellevue, WI | 2,550 | 44.3% | 7/31/2020 |
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | Farabee Family Dental | 4,000 | 70.9% | 9/30/2022 | N/A | N/A | N/A | N/A |
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | Econ River Family Dental | 4,063 | 100.0% | 11/30/2026 | N/A | N/A | N/A | N/A |
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | Lake Joy Dental Care | 4,000 | 100.0% | 12/31/2027 | N/A | N/A | N/A | N/A |
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | JPMorgan Chase Bank | 3,621 | 54.5% | 2/28/2028 | Dental Care of Shelbyville | 3,023 | 45.5% | 10/31/2025 |
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | Creative Smiles Dental Care | 3,241 | 68.0% | 1/31/2023 | Advanced Financial | 1,528 | 32.0% | 11/30/2018 |
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | San Tan Mountain Dental | 4,000 | 100.0% | 1/31/2027 | N/A | N/A | N/A | N/A |
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | Spring Ridge Dental Care | 3,200 | 66.7% | 7/31/2030 | Smoothie King | 1,598 | 33.3% | 11/30/2024 |
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | Lifetime Dentistry of Port Orange | 3,215 | 100.0% | 12/31/2027 | N/A | N/A | N/A | N/A |
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | Austell Family Dental Care | 3,213 | 53.6% | 12/31/2025 | N/A | N/A | N/A | N/A |
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | Porter Dental Center | 3,569 | 100.0% | 6/30/2026 | N/A | N/A | N/A | N/A |
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | Lifetime Dentistry of Lady Lake | 4,227 | 100.0% | 8/31/2023 | N/A | N/A | N/A | N/A |
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | Mahan Village Dental Care | 4,195 | 100.0% | 8/31/2030 | N/A | N/A | N/A | N/A |
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | Regal Valley Dental Care | 4,000 | 100.0% | 12/31/2026 | N/A | N/A | N/A | N/A |
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | Heartland Dental - Fox Lake | 4,130 | 99.9% | 9/30/2028 | 5/3 (ATM machine) | 5 | 0.1% | 12/31/2019 |
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | Middleburg Family Dental Care | 4,108 | 100.0% | 11/30/2024 | N/A | N/A | N/A | N/A |
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | Dental Care at Fairfield | 3,193 | 58.1% | 7/31/2026 | Town Square Bank | 2,300 | 41.9% | 4/30/2025 |
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | Lebanon Dental Care | 3,300 | 66.0% | 12/31/2024 | Optometric Physicians of Middle Tennessee, PLC | 1,700 | 34.0% | 10/31/2027 |
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | Riverview Smiles Dental | 3,830 | 100.0% | 12/1/2024 | N/A | N/A | N/A | N/A |
A-1-19
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Largest Tenant Name(8)(9)(10)(11) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date(2) | Second Largest Tenant Name(9) | Second Largest Tenant Sq. Ft. | Second Largest Tenant % of NRA | Second Largest Tenant Exp. Date(2) |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | Parkway Dental Care | 4,100 | 100.0% | 10/31/2027 | N/A | N/A | N/A | N/A |
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | MyWildwoodDentist.com | 3,971 | 60.3% | 4/30/2021 | Wildwood Vision Specialists, LLC | 2,619 | 39.7% | 6/30/2022 |
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | Dental Care of Spring Hill | 3,300 | 100.0% | 5/31/2025 | N/A | N/A | N/A | N/A |
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | Family Dental Care of Owasso | 4,100 | 100.0% | 8/31/2024 | N/A | N/A | N/A | N/A |
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | Hanger Prosthetics and Orthotics East, Inc. | 2,500 | 41.5% | 12/31/2019 | Essington Family Dental Care | 1,765 | 29.3% | 1/31/2022 |
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | Blossom Park Family Dental Care | 2,030 | 32.5% | 12/31/2024 | Lifetime Family Dental Care | 2,030 | 32.5% | 12/31/2024 |
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | Byron Family Dental Care | 3,200 | 64.0% | 8/31/2025 | Southwest Georgia Health Care, Inc. | 1,800 | 36.0% | 6/30/2026 |
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | Family Dental Care of Canton | 4,465 | 100.0% | 4/30/2024 | N/A | N/A | N/A | N/A |
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | Mulberry Creek Dental Care | 4,079 | 100.0% | 8/31/2026 | N/A | N/A | N/A | N/A |
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | Bradenton Smiles Dentistry | 4,275 | 100.0% | 4/30/2023 | N/A | N/A | N/A | N/A |
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | Alliance Dental Group | 7,472 | 100.0% | 9/30/2024 | N/A | N/A | N/A | N/A |
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | Neibauer - Harrison Crossing | 4,829 | 100.0% | 9/30/2031 | N/A | N/A | N/A | N/A |
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | North Pointe Dental Care | 5,090 | 100.0% | 8/31/2024 | N/A | N/A | N/A | N/A |
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | Mission Hills Dentistry | 3,849 | 100.0% | 7/31/2023 | N/A | N/A | N/A | N/A |
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | Dental Group of Springfield | 5,857 | 100.0% | 1/31/2022 | N/A | N/A | N/A | N/A |
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | Great Mills Family Dental | 3,840 | 100.0% | 9/30/2021 | N/A | N/A | N/A | N/A |
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | Bonita Dental Arts | 4,213 | 100.0% | 11/30/2019 | N/A | N/A | N/A | N/A |
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | Electric City Dental Care | 2,815 | 100.0% | 6/30/2024 | N/A | N/A | N/A | N/A |
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | Dental Designs of Lakeland | 3,396 | 73.9% | 6/30/2021 | Edward Jones - Lakeland, FL | 1,200 | 26.1% | 2/28/2019 |
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | Dental Care of South Aiken | 3,769 | 100.0% | 4/30/2024 | N/A | N/A | N/A | N/A |
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | Oaks Openings Dental | 3,948 | 100.0% | 4/30/2027 | N/A | N/A | N/A | N/A |
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | Complete Dentistry of Estero | 3,820 | 100.0% | 1/31/2023 | N/A | N/A | N/A | N/A |
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | Creative Smiles of Champaign | 3,770 | 100.0% | 5/31/2028 | N/A | N/A | N/A | N/A |
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | West Columbia Family Dentistry | 5,880 | 100.0% | 9/30/2024 | N/A | N/A | N/A | N/A |
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | Carolina Dental Group | 4,700 | 100.0% | 3/31/2027 | N/A | N/A | N/A | N/A |
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | Richmond Family Dentistry | 1,960 | 50.0% | 7/31/2022 | Whitewater Valley Dental | 1,960 | 50.0% | 7/31/2022 |
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | Sumter Dental Care | 3,811 | 72.5% | 1/31/2023 | North Port Area Chamber of Commerce | 1,446 | 27.5% | 5/31/2023 |
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | Cook Dental | 4,900 | 100.0% | 3/31/2028 | N/A | N/A | N/A | N/A |
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | Maple Ridge Dental Care | 3,269 | 100.0% | 1/31/2025 | N/A | N/A | N/A | N/A |
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | St. Augustine Family Dentistry | 4,952 | 100.0% | 8/31/2022 | N/A | N/A | N/A | N/A |
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | Deer Creek Family Dental | 3,333 | 79.2% | 6/30/2019 | White Buffalo Trading Co | 874 | 20.8% | 4/30/2019 |
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | My Charleston Dentist | 3,250 | 69.3% | 7/31/2021 | Central Illinois Vision Associates | 1,440 | 30.7% | 12/31/2018 |
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | Parkside Dental Care | 5,000 | 100.0% | 9/30/2021 | N/A | N/A | N/A | N/A |
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | Dental Care of Greencastle | 3,435 | 65.7% | 9/30/2025 | N/A | N/A | N/A | N/A |
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | Devine Dentistry | 3,400 | 51.5% | 2/28/2026 | TRC Environmental Corp. | 2,400 | 36.4% | 3/31/2020 |
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | Bonita Estero Dental Group | 3,675 | 100.0% | 10/31/2027 | N/A | N/A | N/A | N/A |
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | Front Street Family Dentistry | 3,419 | 100.0% | 6/30/2021 | N/A | N/A | N/A | N/A |
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | Crossroads Dental | 3,500 | 100.0% | 11/30/2020 | N/A | N/A | N/A | N/A |
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | Quirt Family Dentistry - Schofield | 4,535 | 100.0% | 3/31/2022 | N/A | N/A | N/A | N/A |
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | Park Place Dental at Edison Lakes | 3,800 | 100.0% | 1/31/2027 | N/A | N/A | N/A | N/A |
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | Green Mount Family Dentistry | 2,000 | 50.0% | 8/31/2028 | Cambridge Dental Care | 2,000 | 50.0% | 8/31/2028 |
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | Premier Dentistry of Blythewood | 3,286 | 100.0% | 7/31/2023 | N/A | N/A | N/A | N/A |
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | Nature Coast Dental Care | 4,375 | 100.0% | 6/30/2025 | N/A | N/A | N/A | N/A |
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | Dixon Park Dental Care | 1,960 | 50.0% | 12/31/2022 | Perfect Smiles Dental Care | 1,960 | 50.0% | 12/31/2022 |
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | Quirt Family Dentistry - Merrill | 3,875 | 79.5% | 3/31/2022 | Edward Jones - Merrill, WI | 1,000 | 20.5% | 5/31/2020 |
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | Bigelow Family Dentistry | 2,300 | 50.0% | 6/30/2025 | Tuesday Bigelow - Plastic Surgeon | 2,300 | 50.0% | 6/30/2020 |
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | Dentsitry at Walnut Grove | 3,697 | 100.0% | 2/28/2028 | N/A | N/A | N/A | N/A |
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | Lifetime Dentistry of Bradenton | 3,818 | 100.0% | 1/31/2023 | N/A | N/A | N/A | N/A |
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | Schertz Family Dental | 3,404 | 100.0% | 4/30/2023 | N/A | N/A | N/A | N/A |
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | Dental Care of Boiling Springs | 4,297 | 100.0% | 10/31/2022 | N/A | N/A | N/A | N/A |
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | Bartlett Dental Associates | 4,250 | 100.0% | 5/31/2024 | N/A | N/A | N/A | N/A |
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | Clairmont Cosmetics & Family Dentistry | 4,700 | 100.0% | 5/31/2026 | N/A | N/A | N/A | N/A |
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | Praire Place Family Dental | 3,600 | 100.0% | 10/31/2024 | N/A | N/A | N/A | N/A |
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | Master’s Hand Dental | 2,500 | 100.0% | 5/31/2021 | N/A | N/A | N/A | N/A |
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | Family Dentistry - Arnold | 3,290 | 100.0% | 5/31/2030 | N/A | N/A | N/A | N/A |
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | Tanyard Springs Family Dentistry | 2,556 | 100.0% | 5/31/2028 | N/A | N/A | N/A | N/A |
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | Murrells Inlet Dentistry | 3,080 | 75.5% | 1/31/2027 | Patton Hospitality Management, Inc. | 1,000 | 24.5% | 7/31/2020 |
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | Arkadelphia Dental Care | 3,994 | 100.0% | 12/31/2025 | N/A | N/A | N/A | N/A |
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | Renaissance Aesthetic Denistry | 2,700 | 100.0% | 5/31/2022 | N/A | N/A | N/A | N/A |
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | Family Oral Health Associates | 2,684 | 67.4% | 11/30/2026 | N/A | N/A | N/A | N/A |
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | Highland Family Dentistry | 3,403 | 100.0% | 11/30/2022 | N/A | N/A | N/A | N/A |
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | Mt. Sterling Smiles | 4,291 | 71.2% | 6/30/2027 | Edward Jones - Mt. Sterling, KY | 1,734 | 28.8% | 9/30/2023 |
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | Family Dental Care of South Lakeland | 3,847 | 100.0% | 8/31/2025 | N/A | N/A | N/A | N/A |
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | Center of Exceptional Dentistry | 3,655 | 100.0% | 1/31/2027 | N/A | N/A | N/A | N/A |
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | Layman, Shirman, & Associates | 4,792 | 100.0% | 6/30/2028 | N/A | N/A | N/A | N/A |
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | Smile Today Dentistry | 3,396 | 70.7% | 4/30/2021 | N/A | N/A | N/A | N/A |
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | Premier Dental Center | 2,600 | 100.0% | 3/31/2028 | N/A | N/A | N/A | N/A |
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | Arlington River Family Dental | 4,788 | 100.0% | 3/31/2026 | N/A | N/A | N/A | N/A |
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | Friendly Dental | 3,600 | 100.0% | 3/31/2025 | N/A | N/A | N/A | N/A |
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | North Columbus Dental Care | 2,395 | 100.0% | 10/31/2026 | N/A | N/A | N/A | N/A |
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | Calumet Family Dentistry | 3,198 | 100.0% | 1/31/2027 | N/A | N/A | N/A | N/A |
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | London Dental Center of Excellence | 6,390 | 100.0% | 8/31/2024 | N/A | N/A | N/A | N/A |
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | Harris Southwest Dental | 2,918 | 100.0% | 10/31/2026 | N/A | N/A | N/A | N/A |
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | Ashby Park Restorative & Cosmetic Dentistry | 3,100 | 100.0% | 4/30/2028 | N/A | N/A | N/A | N/A |
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | Great Southern Smiles | 2,500 | 100.0% | 10/31/2024 | N/A | N/A | N/A | N/A |
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | Dental Implant Institute | 3,365 | 100.0% | 7/31/2028 | N/A | N/A | N/A | N/A |
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | Warner Robbins Family Dentist | 3,386 | 100.0% | 5/31/2024 | N/A | N/A | N/A | N/A |
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | Palmetto Dental Health Associates | 4,500 | 100.0% | 6/30/2025 | N/A | N/A | N/A | N/A |
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | Seaside Lifetime Dentistry | 2,400 | 100.0% | 9/30/2026 | N/A | N/A | N/A | N/A |
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | Broadway Dental Arts | 3,500 | 76.6% | 2/28/2025 | N/A | N/A | N/A | N/A |
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | Family Dental Care of Spring Valley | 1,936 | 100.0% | 3/31/2025 | N/A | N/A | N/A | N/A |
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | Milton Family Dental Care | 3,312 | 100.0% | 2/28/2024 | N/A | N/A | N/A | N/A |
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | Rockingham Dental Group - Epping | 2,130 | 65.1% | 1/31/2026 | N/A | N/A | N/A | N/A |
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | Dental Care on East Main | 2,726 | 100.0% | 1/31/2026 | N/A | N/A | N/A | N/A |
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | Alegre Dental at Petrohlyphs | 2,900 | 100.0% | 4/30/2025 | N/A | N/A | N/A | N/A |
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | Desert Family Dentistry | 1,892 | 100.0% | 11/30/2024 | N/A | N/A | N/A | N/A |
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | Rice Creek Family Dentistry | 2,255 | 100.0% | 10/31/2027 | N/A | N/A | N/A | N/A |
3 | Loan | Lafayette Park | Various | 677,514 | 100.0% | Various | N/A | N/A | N/A | N/A |
3.01 | Property | 444 Lafayette Road | State of Minnesota, Dept. of Administration, Dept. of Human Services | 280,172 | 100.0% | 6/30/2026 | N/A | N/A | N/A | N/A |
3.02 | Property | 500 Lafayette Road | State of Minnesota, Dept. of Administration, Dept. of Natural Resources | 140,440 | 100.0% | 6/30/2026 | N/A | N/A | N/A | N/A |
3.03 | Property | 520 Lafayette Road | State of Minnesota, Dept. of Administration, Minnesota Pollution Control Agency | 152,944 | 100.0% | 12/31/2028 | N/A | N/A | N/A | N/A |
A-1-20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Largest Tenant Name(8)(9)(10)(11) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date(2) | Second Largest Tenant Name(9) | Second Largest Tenant Sq. Ft. | Second Largest Tenant % of NRA | Second Largest Tenant Exp. Date(2) |
3.04 | Property | 443 Lafayette Road | State of Minnesota, Dept. of Administration, Dept. of Labor and Industry | 103,958 | 100.0% | 9/30/2028 | N/A | N/A | N/A | N/A |
4 | Loan | Riverwalk II | NxStage Medical, Inc. | 141,200 | 26.2% | 5/31/2023 | Elder Services | 58,149 | 10.8% | 9/3/2024 |
5 | Loan | Nebraska Crossing | H&M | 24,000 | 6.5% | 1/31/2028 | Under Armour | 16,082 | 4.4% | 1/31/2024 |
6 | Loan | Clevelander South Beach | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
7 | Loan | 1670 Broadway | TIAA | 341,079 | 48.5% | 12/31/2029 | HUD | 86,809 | 12.3% | 12/31/2028 |
8 | Loan | Christiana Mall | Target (Ground Lease) | 145,312 | 18.7% | 12/31/2036 | Cabela’s (Ground Lease) | 100,000 | 12.8% | 1/31/2035 |
9 | Loan | Village at Lee Branch II | AMC Theatres | 67,950 | 30.4% | 6/30/2024 | Hobby Lobby | 56,030 | 25.1% | 6/30/2024 |
10 | Loan | Regency Properties Portfolio | Various | Various | N/A | Various | Various | Various | N/A | Various |
10.01 | Property | Vernal Towne Center | Sportsman’s Warehouse | 30,000 | 18.8% | 6/30/2024 | T.J. Maxx | 23,000 | 14.4% | 8/31/2024 |
10.02 | Property | Monticello Marketplace | Kroger - Monticello Marketplace | 65,146 | 62.0% | 5/31/2019 | Ace Hardware | 14,506 | 13.8% | 5/31/2020 |
10.03 | Property | Columbia Square | Kroger - Columbia Square | 56,874 | 49.7% | 11/30/2023 | Goody’s | 16,650 | 14.6% | 1/31/2023 |
10.04 | Property | Wabash Crossings East | Parkview Wabash Health | 9,330 | 42.1% | 5/31/2024 | AT&T | 3,500 | 15.8% | 8/31/2021 |
10.05 | Property | Granville Corners | Roses | 57,000 | 51.4% | 5/31/2019 | Peebles | 15,134 | 13.6% | 1/31/2023 |
10.06 | Property | Tarpon Heights | Stage | 16,464 | 28.5% | 1/31/2021 | Dollar General | 11,628 | 20.2% | 12/31/2023 |
10.07 | Property | Raceway Mall | Hy-Vee Food Stores | 30,473 | 70.9% | 6/6/2023 | Hy-Vee Wine & Spirits | 2,800 | 6.5% | 6/6/2023 |
11 | Loan | Home2 Suites - Greenville Downtown | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13 | Loan | Ellsworth Place | Burlington Coat Factory | 65,096 | 18.7% | 2/28/2026 | Dave & Buster’s | 41,975 | 12.1% | 1/31/2032 |
14 | Loan | Four Points - Juneau | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
15 | Loan | Shoppes at Centre Pointe | Ashley Furniture | 50,000 | 35.8% | 8/31/2022 | Staples | 20,388 | 14.6% | 1/31/2024 |
16 | Loan | Orchard Ridge Corporate Park | Akzo Nobel Chemistry, LLC | 66,619 | 42.4% | 10/14/2021 | Pedifix, Inc. | 23,829 | 15.2% | 10/31/2022 |
17 | Loan | Heritage Multifamily Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.01 | Property | Regency | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.02 | Property | Wildwood Terrace | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.03 | Property | Marquee West | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.04 | Property | Tanglewood | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
18 | Loan | Delk Road Self Storage | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
19 | Loan | Holiday Inn Express & Suites - Clearwater | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
20 | Loan | West Main Marketplace | County of Stanislaus | 34,996 | 31.1% | 3/31/2028 | Grocery Outlet | 23,164 | 20.6% | 8/31/2024 |
21 | Loan | Stockton Shopping Center | Burlington Coat Factory | 75,197 | 58.9% | 1/31/2026 | Ross Dress for Less | 26,004 | 20.4% | 1/31/2028 |
22 | Loan | Waycross Marketplace | Hobby Lobby | 55,000 | 36.3% | 2/28/2030 | Ross Dress For Less | 22,000 | 14.5% | 1/31/2027 |
23 | Loan | Powerhouse Plaza | Shaw’s | 49,427 | 60.8% | 2/29/2024 | Rite Aid | 8,710 | 10.7% | 8/31/2023 |
24 | Loan | Barrywoods Crossing | American Multi-Cinema | 89,290 | 36.4% | 12/31/2022 | Bed Bath & Beyond | 36,572 | 14.9% | 1/31/2023 |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
26 | Loan | Tomball Parkway Plaza | Palais Royal | 30,550 | 22.0% | 1/31/2023 | Big Lots | 29,665 | 21.4% | 1/31/2020 |
27 | Loan | Clearview Palms Shopping Center | Piccadilly Cafeteria | 14,276 | 25.3% | 1/31/2029 | AT&T Mobility (Cingular Wireless) | 10,000 | 17.7% | 4/30/2023 |
28 | Loan | Plaza Del Rey | Goodwill Industries | 11,038 | 8.8% | 6/30/2019 | Melrose-United Fasion Of Texas | 10,400 | 8.3% | 12/30/2021 |
29 | Loan | The Courtyards at San Jose | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
30 | Loan | Brand Bank Portfolio | The Brand Banking Com | 29,398 | 85.7% | Various | Atlantic Track & Turnout | 1,366 | 4.0% | 7/31/2021 |
30.01 | Property | Brand Bank Duluth | The Brand Banking Com | 24,032 | 100.0% | 7,641 (10/31/2022); 16,391 (5/31/2025) | N/A | N/A | N/A | N/A |
30.02 | Property | Brand Bank Buford | The Brand Banking Com | 5,366 | 52.3% | 9/30/2022 | Atlantic Track & Turnout | 1,366 | 13.3% | 7/31/2021 |
31 | Loan | Avalon Crossing | Entenmann’s Sales | 19,172 | 23.1% | 2/28/2022 | Big Bob’s | 10,462 | 12.6% | 4/30/2019 |
32 | Loan | Terrace Pointe | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
33 | Loan | La Quinta - College Station | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
34 | Loan | Holiday Inn Express - Fort Pierce | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
36 | Loan | 150 Grand Street | Matto Espresso | 3,500 | 39.2% | 6/30/2028 | Kabbalah Center | 1,400 | 15.7% | 12/31/2023 |
37 | Loan | Rounders Building | Golden Dollar, Inc. dba Rounders Grilling & Gaming | 6,000 | 60.0% | 7/31/2038 | Speedee Mart, Inc | 4,000 | 40.0% | 6/30/2038 |
38 | Loan | Nursery Plaza & Perry Hall Marketplace | Various | Various | N/A | Various | Various | Various | N/A | Various |
38.01 | Property | Nursery Plaza | Nursery Fitness LLC d/b/a Anytime Fitness | 4,800 | 21.2% | 4/1/2034 | iLoveKickboxing.com | 3,200 | 14.1% | 8/13/2022 |
38.02 | Property | Perry Hall Marketplace | Perry Hall Express, Inc. d/b/a Seasons Pizza | 3,340 | 26.9% | 10/31/2033 | JennErik Engineering | 2,675 | 21.5% | 1/31/2027 |
39 | Loan | Peregrine Valley Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40 | Loan | Upstate NY MHP Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40.01 | Property | Mountain View Estates | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40.02 | Property | Hidden Forest | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40.03 | Property | Aqueduct Community | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40.04 | Property | Meadow Hill | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
41 | Loan | StoreRight Haines City | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
42 | Loan | Magnolias of Santee | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
43 | Loan | Quality Inn Jacksonville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44 | Loan | Gulph Mill Industrial Park | Cordray Corporation | 9,655 | 28.7% | 12/31/2019 | Oliver Fire | 9,639 | 28.7% | 3/31/2020 |
45 | Loan | Delta Luxury Apartments Phase III | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-21
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Third Largest Tenant Name(8)(9)(11) | Third Largest Tenant Sq. Ft. | Third Largest Tenant % of NRA | Third Largest Tenant Exp. Date(2) | Fourth Largest Tenant Name(9)(11) | Fourth Largest Tenant Sq. Ft. | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Exp. Date(2) | Fifth Largest Tenant Name(9)(11) | Fifth Largest Tenant Sq. Ft. |
1 | Loan | GNL Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
1.01 | Property | Nimble Storage | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
1.02 | Property | NetScout Systems | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
1.03 | Property | Mallinckrodt | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
1.04 | Property | PPD Global Labs | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
1.05 | Property | PNC Bank | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
1.06 | Property | FedEx Ground | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
1.07 | Property | Weatherford International | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2 | Loan | Heartland Dental Medical Office Portfolio | Various | Various | N/A | Various | Various | Various | N/A | Various | N/A | N/A |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | Noodles & Company | 2,800 | 28.8% | 9/30/2031 | N/A | N/A | N/A | N/A | N/A | N/A |
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | Family Physical Therapy Wellness | 1,350 | 9.1% | 4/30/2019 | N/A | N/A | N/A | N/A | N/A | N/A |
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | Total Renal Care, Inc. | 3,089 | 16.4% | 11/15/2021 | Mercy Clinic East Communities Digestive | 2,696 | 14.3% | 11/30/2023 | N/A | N/A |
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | Jersey Mike’s | 1,811 | 22.2% | 12/31/2018 | N/A | N/A | N/A | N/A | N/A | N/A |
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | Starbucks - St. Joseph, MO | 1,800 | 30.0% | 4/30/2023 | N/A | N/A | N/A | N/A | N/A | N/A |
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | Family Dental Care at Winghaven | 2,100 | 25.6% | 12/31/2021 | N/A | N/A | N/A | N/A | N/A | N/A |
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | Crosswinds Dental Care | 1,890 | 29.0% | 6/30/2022 | N/A | N/A | N/A | N/A | N/A | N/A |
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | Robert Ogden, DDS | 2,358 | 23.5% | 6/30/2017 | Orlando Foot & Ankle Clinic | 2,321 | 23.2% | 1/31/2023 | N/A | N/A |
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | The Joint of York County | 1,265 | 18.8% | 8/31/2019 | N/A | N/A | N/A | N/A | N/A | N/A |
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | Dr. Flynn Orthodontics | 1,800 | 26.2% | 2/28/2024 | N/A | N/A | N/A | N/A | N/A | N/A |
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | Lutheran Family | 2,000 | 20.1% | 10/31/2021 | Edward Jones - St. Peter’s, MO | 1,400 | 14.1% | 1/31/2026 | N/A | N/A |
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | Regional Finance | 1,190 | 14.5% | 5/31/2022 | N/A | N/A | N/A | N/A | N/A | N/A |
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | Caliber Home Loans | 2,100 | 25.0% | 3/31/2021 | N/A | N/A | N/A | N/A | N/A | N/A |
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | Hair Stadium, Inc. | 1,560 | 20.3% | 5/31/2021 | Edward Jones - Bloomington, IL | 1,320 | 17.2% | 2/28/2023 | N/A | N/A |
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | Giordano’s Enterprises, Inc. | 1,540 | 24.7% | 10/31/2022 | N/A | N/A | N/A | N/A | N/A | N/A |
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Third Largest Tenant Name(8)(9)(11) | Third Largest Tenant Sq. Ft. | Third Largest Tenant % of NRA | Third Largest Tenant Exp. Date(2) | Fourth Largest Tenant Name(9)(11) | Fourth Largest Tenant Sq. Ft. | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Exp. Date(2) | Fifth Largest Tenant Name(9)(11) | Fifth Largest Tenant Sq. Ft. |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | Rock Run Family Dentistry | 1,765 | 29.3% | 1/31/2022 | N/A | N/A | N/A | N/A | N/A | N/A |
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | Americare | 800 | 12.1% | 3/31/2019 | N/A | N/A | N/A | N/A | N/A | N/A |
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3 | Loan | Lafayette Park | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.01 | Property | 444 Lafayette Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.02 | Property | 500 Lafayette Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.03 | Property | 520 Lafayette Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-23
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Third Largest Tenant Name(8)(9)(11) | Third Largest Tenant Sq. Ft. | Third Largest Tenant % of NRA | Third Largest Tenant Exp. Date(2) | Fourth Largest Tenant Name(9)(11) | Fourth Largest Tenant Sq. Ft. | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Exp. Date(2) | Fifth Largest Tenant Name(9)(11) | Fifth Largest Tenant Sq. Ft. |
3.04 | Property | 443 Lafayette Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4 | Loan | Riverwalk II | Lupoli Companies | 44,743 | 8.3% | 12/31/2033 | Department of Children & Families | 43,854 | 8.1% | 6/30/2023 | Mentor | 30,423 |
5 | Loan | Nebraska Crossing | Old Navy | 15,231 | 4.1% | 4/30/2024 | Forever 21 | 15,114 | 4.1% | 1/31/2024 | Nike | 15,001 |
6 | Loan | Clevelander South Beach | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
7 | Loan | 1670 Broadway | HDR Engineering | 54,773 | 7.8% | 10/31/2020 | TransMontaigne | 44,795 | 6.4% | 10/31/2019 | UMB Bank | 43,684 |
8 | Loan | Christiana Mall | CINEMARK | 50,643 | 6.5% | 11/30/2029 | Barnes & Noble Booksellers | 36,803 | 4.7% | 1/31/2020 | Forever 21 | 27,300 |
9 | Loan | Village at Lee Branch II | Urban Home Market, LLC | 16,600 | 7.4% | 4/30/2022 | Santa Fe Day Spa | 7,200 | 3.2% | 7/31/2021 | Baumhower’s | 7,040 |
10 | Loan | Regency Properties Portfolio | Various | Various | N/A | Various | Various | Various | N/A | Various | Various | Various |
10.01 | Property | Vernal Towne Center | Ross Dress For Less | 20,064 | 12.6% | 1/31/2025 | Jo-Ann Fabrics | 15,032 | 9.4% | 1/31/2025 | Petco | 10,498 |
10.02 | Property | Monticello Marketplace | Label Shopper | 8,000 | 7.6% | 3/31/2024 | Anytime Fitness | 6,400 | 6.1% | 12/31/2027 | King Buffet | 2,755 |
10.03 | Property | Columbia Square | Goodwill | 10,800 | 9.4% | 7/31/2020 | Rent-A-Center | 7,584 | 6.6% | 3/31/2022 | Tires Plus | 7,200 |
10.04 | Property | Wabash Crossings East | Ladd Dental | 2,760 | 12.5% | 10/31/2021 | BMV | 2,200 | 9.9% | 3/17/2026 | Check Into Cash | 1,400 |
10.05 | Property | Granville Corners | Hibbett Sporting Goods | 4,795 | 4.3% | 10/31/2022 | Top Beauty | 3,200 | 2.9% | 6/30/2023 | A Unique Perception 2 | 2,800 |
10.06 | Property | Tarpon Heights | Hibbett Sporting Goods | 5,550 | 9.6% | 5/31/2019 | Geaux Fish | 4,780 | 8.3% | 4/30/2027 | Fastenal | 4,415 |
10.07 | Property | Raceway Mall | Finish Line Laundry | 2,173 | 5.1% | 12/31/2022 | United Community Services | 1,960 | 4.6% | 6/30/2020 | Z Wireless | 1,400 |
11 | Loan | Home2 Suites - Greenville Downtown | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13 | Loan | Ellsworth Place | Marshalls | 27,771 | 8.0% | 6/30/2020 | Ross Dress For Less, Inc. | 25,716 | 7.4% | 1/31/2027 | TJ Maxx | 24,000 |
14 | Loan | Four Points - Juneau | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
15 | Loan | Shoppes at Centre Pointe | Dollar Tree Stores | 10,000 | 7.2% | 1/31/2022 | China Buffet | 8,600 | 6.2% | 8/31/2022 | Budget Blinds | 7,500 |
16 | Loan | Orchard Ridge Corporate Park | Grestel-Productos Ceramicos (Casafina Enterprises) | 21,814 | 13.9% | 12/31/2024 | Alliant Cooperative Data Solutions, LLC | 12,957 | 8.3% | 4/30/2020 | Carrier Corporation | 3,210 |
17 | Loan | Heritage Multifamily Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.01 | Property | Regency | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.02 | Property | Wildwood Terrace | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.03 | Property | Marquee West | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.04 | Property | Tanglewood | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
18 | Loan | Delk Road Self Storage | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
19 | Loan | Holiday Inn Express & Suites - Clearwater | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
20 | Loan | West Main Marketplace | Planet Fitness | 18,500 | 16.5% | 8/31/2025 | Get Air | 12,280 | 10.9% | 8/31/2027 | Adrian’s Beauty College | 12,000 |
21 | Loan | Stockton Shopping Center | Funtime, LLC dba Luv2Play | 13,880 | 10.9% | 1/31/2034 | Goodwill / Lodi | 12,564 | 9.8% | 9/30/2024 | N/A | N/A |
22 | Loan | Waycross Marketplace | Beall’s Outlet | 20,215 | 13.4% | 1/31/2023 | Dollar Tree | 12,000 | 7.9% | 7/31/2028 | Shoe Show | 10,000 |
23 | Loan | Powerhouse Plaza | NH Liquor Store | 7,754 | 9.5% | 9/30/2019 | 99 Restaurant | 6,746 | 8.3% | 3/31/2023 | Board & Basket | 3,522 |
24 | Loan | Barrywoods Crossing | Ross | 33,859 | 13.8% | 1/31/2024 | Office Max | 23,119 | 9.4% | 10/31/2022 | Party City | 16,477 |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
26 | Loan | Tomball Parkway Plaza | Planet Fitness | 19,008 | 13.7% | 9/30/2025 | King Dollar | 12,000 | 8.7% | 10/31/2019 | Tomball Dialysis Center | 8,607 |
27 | Loan | Clearview Palms Shopping Center | Firestone (BFS Retail) | 6,595 | 11.7% | 3/12/2024 | Kool Smiles (NCDR, LLC) | 6,400 | 11.4% | 12/31/2022 | The Cellular Connection, LLC | 4,025 |
28 | Loan | Plaza Del Rey | La Michoacana Meat Market | 10,000 | 8.0% | 11/30/2028 | Grand Buffet | 10,000 | 8.0% | 10/31/2020 | Wellmed Medical Management | 9,209 |
29 | Loan | The Courtyards at San Jose | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
30 | Loan | Brand Bank Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
30.01 | Property | Brand Bank Duluth | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
30.02 | Property | Brand Bank Buford | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
31 | Loan | Avalon Crossing | Tuesday Morning | 9,012 | 10.9% | 1/31/2020 | George’s Bar & Grill | 6,640 | 8.0% | 8/31/2022 | Pet Center of Indiana | 5,766 |
32 | Loan | Terrace Pointe | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
33 | Loan | La Quinta - College Station | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
34 | Loan | Holiday Inn Express - Fort Pierce | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
36 | Loan | 150 Grand Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
37 | Loan | Rounders Building | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
38 | Loan | Nursery Plaza & Perry Hall Marketplace | Various | Various | N/A | Various | Various | Various | N/A | Various | Various | Various |
38.01 | Property | Nursery Plaza | Seasons Pizza, Linthicum Inc. | 2,730 | 12.1% | 10/31/2033 | Bay Leaf Restaurant And Catering | 2,400 | 10.6% | 5/1/2026 | Pappaz Construction | 2,120 |
38.02 | Property | Perry Hall Marketplace | Perry Hollywood, LLC dba “Hollywood Tans” | 1,740 | 14.0% | 8/9/2027 | Passion’s Nails Lounge, LLC | 1,633 | 13.1% | 7/31/2028 | T-Mobile | 1,050 |
39 | Loan | Peregrine Valley Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40 | Loan | Upstate NY MHP Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40.01 | Property | Mountain View Estates | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40.02 | Property | Hidden Forest | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40.03 | Property | Aqueduct Community | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40.04 | Property | Meadow Hill | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
41 | Loan | StoreRight Haines City | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
42 | Loan | Magnolias of Santee | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
43 | Loan | Quality Inn Jacksonville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44 | Loan | Gulph Mill Industrial Park | US Marshall Service | 7,644 | 22.7% | 11/30/2032 | Code Elevator | 6,684 | 19.9% | 4/30/2023 | N/A | N/A |
45 | Loan | Delta Luxury Apartments Phase III | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-24
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Exp. Date(2) | Engineering Report Date | Environmental Report Date (Phase I)(16)(17) | Environmental Report Date (Phase II)(17) | Seismic Report Date | Seismic PML % | Loan Purpose | Engineering Reserve / Deferred Maintenance | Initial Tax Reserve | Monthly Tax Reserve | Initial Insurance Reserve |
1 | Loan | GNL Portfolio | N/A | N/A | 10/8/2018 | Various | N/A | Various | Various | Refinance | 233,500 | |||
1.01 | Property | Nimble Storage | N/A | N/A | 10/8/2018 | 10/9/2018 | N/A | 11/7/2018 | 19.0% | |||||
1.02 | Property | NetScout Systems | N/A | N/A | 10/8/2018 | 10/8/2018 | N/A | N/A | N/A | |||||
1.03 | Property | Mallinckrodt | N/A | N/A | 10/8/2018 | 10/8/2018 | N/A | N/A | N/A | |||||
1.04 | Property | PPD Global Labs | N/A | N/A | 10/8/2018 | 10/9/2018 | N/A | N/A | N/A | |||||
1.05 | Property | PNC Bank | N/A | N/A | 10/8/2018 | 10/8/2018 | N/A | N/A | N/A | |||||
1.06 | Property | FedEx Ground | N/A | N/A | 10/8/2018 | 10/9/2018 | N/A | N/A | N/A | |||||
1.07 | Property | Weatherford International | N/A | N/A | 10/8/2018 | 10/9/2018 | N/A | N/A | N/A | |||||
2 | Loan | Heartland Dental Medical Office Portfolio | N/A | N/A | Various | Various | N/A | N/A | N/A | Refinance | 316,121 | 250,000 | 384,109 | |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | N/A | N/A | 9/20/2018 | 9/20/2018 | N/A | N/A | N/A | |||||
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | N/A | N/A | 9/12/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | N/A | N/A | 9/10/2018 | 9/10/2018 | N/A | N/A | N/A | |||||
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | N/A | N/A | 9/10/2018 | 9/10/2018 | N/A | N/A | N/A | |||||
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A |
A-1-25
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Exp. Date(2) | Engineering Report Date | Environmental Report Date (Phase I)(16)(17) | Environmental Report Date (Phase II)(17) | Seismic Report Date | Seismic PML % | Loan Purpose | Engineering Reserve / Deferred Maintenance | Initial Tax Reserve | Monthly Tax Reserve | Initial Insurance Reserve |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | N/A | N/A | 9/17/2018 | 9/17/2018 | N/A | N/A | N/A | |||||
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | N/A | N/A | 9/14/2018 | 9/14/2018 | N/A | N/A | N/A | |||||
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | N/A | N/A | 9/13/2018 | 9/13/2018 | N/A | N/A | N/A | |||||
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | N/A | N/A | 9/10/2018 | 9/10/2018 | N/A | N/A | N/A | |||||
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | N/A | N/A | 8/31/2018 | 8/31/2018 | N/A | N/A | N/A | |||||
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | |||||
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | N/A | N/A | 9/19/2018 | 9/19/2018 | N/A | N/A | N/A | |||||
3 | Loan | Lafayette Park | N/A | N/A | 7/10/2018 | 7/10/2018 | N/A | N/A | N/A | Acquisition | 47,500 | 119,211 | 14,617 | |
3.01 | Property | 444 Lafayette Road | N/A | N/A | 7/10/2018 | 7/10/2018 | N/A | N/A | N/A | |||||
3.02 | Property | 500 Lafayette Road | N/A | N/A | 7/10/2018 | 7/10/2018 | N/A | N/A | N/A | |||||
3.03 | Property | 520 Lafayette Road | N/A | N/A | 7/10/2018 | 7/10/2018 | N/A | N/A | N/A |
A-1-26
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Exp. Date(2) | Engineering Report Date | Environmental Report Date (Phase I)(16)(17) | Environmental Report Date (Phase II)(17) | Seismic Report Date | Seismic PML % | Loan Purpose | Engineering Reserve / Deferred Maintenance | Initial Tax Reserve | Monthly Tax Reserve | Initial Insurance Reserve |
3.04 | Property | 443 Lafayette Road | N/A | N/A | 7/10/2018 | 7/10/2018 | N/A | N/A | N/A | |||||
4 | Loan | Riverwalk II | 5.7% | 12/31/2025 | 10/12/2018 | 10/12/2018 | N/A | N/A | N/A | Refinance | ||||
5 | Loan | Nebraska Crossing | 4.1% | 1/31/2024 | 6/1/2018 | 6/1/2018 | N/A | N/A | N/A | Refinance | 536,831 | 134,208 | 17,831 | |
6 | Loan | Clevelander South Beach | N/A | N/A | 8/9/2018 | 8/9/2018 | N/A | N/A | N/A | Acquisition | 275,528 | 22,961 | ||
7 | Loan | 1670 Broadway | 6.2% | 12/31/2020 | 7/12/2018 | 7/12/2018 | N/A | N/A | N/A | Acquisition | 1,364,461 | 312,950 | 61,230 | |
8 | Loan | Christiana Mall | 3.5% | 1/31/2020 | 6/11/2018 | 6/11/2018 | N/A | N/A | N/A | Refinance | ||||
9 | Loan | Village at Lee Branch II | 3.2% | 12/31/2019 | 9/6/2018 | 7/2/2018 | N/A | N/A | N/A | Refinance | 5,750 | 29,168 | 31,077 | |
10 | Loan | Regency Properties Portfolio | N/A | Various | 7/31/2018 | Various | N/A | N/A | N/A | Refinance | 159,825 | 118,297 | 47,196 | 171,349 |
10.01 | Property | Vernal Towne Center | 6.6% | 1/31/2025 | 7/31/2018 | 7/31/2018 | N/A | N/A | N/A | |||||
10.02 | Property | Monticello Marketplace | 2.6% | 12/31/2018 | 7/31/2018 | 7/27/2018 | N/A | N/A | N/A | |||||
10.03 | Property | Columbia Square | 6.3% | 10/31/2025 | 7/31/2018 | 7/31/2018 | N/A | N/A | N/A | |||||
10.04 | Property | Wabash Crossings East | 6.3% | 7/31/2019 | 7/31/2018 | 7/31/2018 | N/A | N/A | N/A | |||||
10.05 | Property | Granville Corners | 2.5% | 2/28/2021 | 7/31/2018 | 7/31/2018 | N/A | N/A | N/A | |||||
10.06 | Property | Tarpon Heights | 7.7% | 6/30/2020 | 7/31/2018 | 8/9/2018 | N/A | N/A | N/A | |||||
10.07 | Property | Raceway Mall | 3.3% | 11/30/2019 | 7/31/2018 | 7/31/2018 | N/A | N/A | N/A | |||||
11 | Loan | Home2 Suites - Greenville Downtown | N/A | N/A | 7/27/2018 | 7/30/2018 | N/A | N/A | N/A | Refinance | 192,579 | 22,926 | 1,699 | |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | N/A | N/A | 9/10/2018 | 9/10/2018 | N/A | N/A | N/A | Refinance | 209,272 | 17,439 | 41,131 | |
13 | Loan | Ellsworth Place | 6.9% | 11/30/2025 | 6/26/2018 | 6/22/2018 | N/A | N/A | N/A | Acquisition | 16,875 | 41,858 | 61,994 | |
14 | Loan | Four Points - Juneau | N/A | N/A | 7/18/2018 | 7/16/2018 | N/A | 7/18/2018 | 19.0% | Refinance | 22,750 | 9,356 | 5,847 | 24,255 |
15 | Loan | Shoppes at Centre Pointe | 5.4% | 7/11/2024 | 7/2/2018 | 7/2/2018 | N/A | N/A | N/A | Refinance | 4,063 | 270,731 | 24,612 | 50,010 |
16 | Loan | Orchard Ridge Corporate Park | 2.0% | 7/31/2020 | 6/27/2018 | 6/27/2018 | N/A | N/A | N/A | Refinance | 19,000 | 141,540 | 29,891 | 5,735 |
17 | Loan | Heritage Multifamily Portfolio | N/A | N/A | Various | Various | N/A | N/A | N/A | Refinance | 14,031 | 30,920 | 19,325 | 31,335 |
17.01 | Property | Regency | N/A | N/A | 8/22/2018 | 8/23/2018 | N/A | N/A | N/A | |||||
17.02 | Property | Wildwood Terrace | N/A | N/A | 8/21/2018 | 8/20/2018 | N/A | N/A | N/A | |||||
17.03 | Property | Marquee West | N/A | N/A | 8/23/2018 | 8/23/2018 | N/A | N/A | N/A | |||||
17.04 | Property | Tanglewood | N/A | N/A | 8/21/2018 | 8/22/2018 | N/A | N/A | N/A | |||||
18 | Loan | Delk Road Self Storage | N/A | N/A | 8/3/2018 | 8/3/2018 | N/A | N/A | N/A | Acquisition | 28,063 | 6,699 | 6,699 | 5,411 |
19 | Loan | Holiday Inn Express & Suites - Clearwater | N/A | N/A | 8/28/2018 | 8/28/2018 | N/A | N/A | N/A | Refinance | 175,561 | 14,630 | 27,636 | |
20 | Loan | West Main Marketplace | 10.7% | 1/31/2025 | 7/23/2018 | 7/23/2018 | N/A | 8/29/2018 | 6.0% | Acquisition | 36,875 | 117,337 | 15,964 | 6,643 |
21 | Loan | Stockton Shopping Center | N/A | N/A | 8/23/2018 | 8/30/2018 | N/A | 8/29/2018 | 7.0% | Refinance | 107,364 | 13,420 | 26,201 | |
22 | Loan | Waycross Marketplace | 6.6% | 1/31/2027 | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | Acquisition | 15,996 | 2,173 | ||
23 | Loan | Powerhouse Plaza | 4.3% | 12/31/2019 | 8/20/2018 | 8/20/2018 | N/A | N/A | N/A | Acquisition | 2,875 | |||
24 | Loan | Barrywoods Crossing | 6.7% | 1/31/2027 | 6/1/2018 | 6/1/2018 | N/A | N/A | N/A | Refinance | 240,251 | 662,845 | 57,142 | 102,627 |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | N/A | N/A | 8/7/2018 | 8/1/2018 | N/A | N/A | N/A | Refinance | 29,781 | 7,445 | 22,633 | |
26 | Loan | Tomball Parkway Plaza | 6.2% | 9/30/2019 | 10/12/2018 | 10/12/2018 | N/A | N/A | N/A | Refinance | 12,750 | 111,633 | 20,908 | 31,226 |
27 | Loan | Clearview Palms Shopping Center | 7.1% | 11/30/2024 | 7/31/2018 | 8/2/2018 | N/A | N/A | N/A | Refinance | 102,847 | 9,795 | 8,842 | |
28 | Loan | Plaza Del Rey | 7.3% | 11/30/2020 | 7/20/2018 | 7/19/2018 | N/A | N/A | N/A | Recapitalization | 158,094 | 117,464 | 13,052 | 19,247 |
29 | Loan | The Courtyards at San Jose | N/A | N/A | 9/12/2018 | 9/12/2018 | N/A | N/A | N/A | Refinance | 132,156 | 72,175 | 5,839 | 19,247 |
30 | Loan | Brand Bank Portfolio | N/A | N/A | Various | 6/19/2018 | N/A | N/A | N/A | Refinance | 49,270 | 5,073 | 13,204 | |
30.01 | Property | Brand Bank Duluth | N/A | N/A | 6/18/2018 | 6/19/2018 | N/A | N/A | N/A | |||||
30.02 | Property | Brand Bank Buford | N/A | N/A | 6/16/2018 | 6/19/2018 | N/A | N/A | N/A | |||||
31 | Loan | Avalon Crossing | 7.0% | 10/30/2020 | 9/14/2018 | 9/14/2018 | N/A | N/A | N/A | Refinance | 34,325 | 6,767 | 8,413 | 2,751 |
32 | Loan | Terrace Pointe | N/A | N/A | 7/9/2018 | 7/9/2018 | N/A | N/A | N/A | Refinance | 2,156 | 66,591 | 10,090 | 31,543 |
33 | Loan | La Quinta - College Station | N/A | N/A | 9/21/2018 | 9/21/2018 | N/A | N/A | N/A | Acquisition | 17,768 | 11,105 | 5,309 | |
34 | Loan | Holiday Inn Express - Fort Pierce | N/A | N/A | 8/14/2018 | 8/16/2018 | N/A | N/A | N/A | Acquisition | 147,407 | 11,339 | 14,335 | |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | N/A | N/A | 7/13/2018 | 7/13/2018 | N/A | N/A | N/A | Refinance | 88,884 | 8,888 | 18,526 | |
36 | Loan | 150 Grand Street | N/A | N/A | 4/16/2018 | 4/16/2018 | N/A | N/A | N/A | Refinance | 5,156 | 2,578 | 10,591 | |
37 | Loan | Rounders Building | N/A | N/A | 9/14/2018 | 9/17/2018 | N/A | N/A | N/A | Refinance | ||||
38 | Loan | Nursery Plaza & Perry Hall Marketplace | N/A | Various | 9/26/2018 | 9/26/2018 | N/A | N/A | N/A | Refinance | 20,993 | 5,248 | 28,093 | |
38.01 | Property | Nursery Plaza | 9.4% | 3/9/2019 | 9/26/2018 | 9/26/2018 | N/A | N/A | N/A | |||||
38.02 | Property | Perry Hall Marketplace | 8.5% | 9/16/2027 | 9/26/2018 | 9/26/2018 | N/A | N/A | N/A | |||||
39 | Loan | Peregrine Valley Apartments | N/A | N/A | 8/13/2018 | 8/13/2018 | N/A | N/A | N/A | Acquisition | 44,741 | 4,067 | 1,601 | |
40 | Loan | Upstate NY MHP Portfolio | N/A | N/A | Various | 7/11/2018 | N/A | N/A | N/A | Refinance/Acquisition | 27,313 | 83,419 | 11,893 | 6,413 |
40.01 | Property | Mountain View Estates | N/A | N/A | 7/12/2018 | 7/11/2018 | N/A | N/A | N/A | |||||
40.02 | Property | Hidden Forest | N/A | N/A | 7/12/2018 | 7/11/2018 | N/A | N/A | N/A | |||||
40.03 | Property | Aqueduct Community | N/A | N/A | 7/11/2018 | 7/11/2018 | N/A | N/A | N/A | |||||
40.04 | Property | Meadow Hill | N/A | N/A | 7/12/2018 | 7/11/2018 | N/A | N/A | N/A | |||||
41 | Loan | StoreRight Haines City | N/A | N/A | 9/4/2018 | 8/31/2018 | N/A | N/A | N/A | Refinance | 3,125 | 43,363 | 3,942 | 12,120 |
42 | Loan | Magnolias of Santee | N/A | N/A | 9/28/2018 | 9/28/2018 | N/A | N/A | N/A | Refinance | 43,519 | 3,752 | 30,677 | |
43 | Loan | Quality Inn Jacksonville | N/A | N/A | 8/22/2018 | 8/22/2018 | N/A | N/A | N/A | Refinance | 17,900 | 5,689 | 5,418 | 13,684 |
44 | Loan | Gulph Mill Industrial Park | N/A | N/A | 7/17/2018 | 6/29/2018 | N/A | N/A | N/A | Refinance | 33,238 | 7,336 | 3,668 | 5,252 |
45 | Loan | Delta Luxury Apartments Phase III | N/A | N/A | 7/20/2018 | 7/20/2018 | N/A | N/A | N/A | Refinance | 25,849 | 2,052 | 12,826 |
A-1-27
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Monthly Insurance Reserve | Initial Replacement Reserve | Monthly Replacement Reserve(13)(15) | Replacement Reserve Cap | Initial TI/LC Reserve(19) | Monthly TI/LC Reserve(19) | TI/LC Reserve Cap(19) |
1 | Loan | GNL Portfolio | N/A | 5,000,000 | |||||
1.01 | Property | Nimble Storage | |||||||
1.02 | Property | NetScout Systems | |||||||
1.03 | Property | Mallinckrodt | |||||||
1.04 | Property | PPD Global Labs | |||||||
1.05 | Property | PNC Bank | |||||||
1.06 | Property | FedEx Ground | |||||||
1.07 | Property | Weatherford International | |||||||
2 | Loan | Heartland Dental Medical Office Portfolio | 16,042 | $0.40 per square foot of gross leasable area at the Properties. | 80,208 | $2.00 per square foot of gross leasable area at the Properties. | |||
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | |||||||
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | |||||||
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | |||||||
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | |||||||
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | |||||||
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | |||||||
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | |||||||
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | |||||||
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | |||||||
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | |||||||
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | |||||||
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | |||||||
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | |||||||
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | |||||||
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | |||||||
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | |||||||
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | |||||||
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | |||||||
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | |||||||
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | |||||||
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | |||||||
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | |||||||
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | |||||||
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | |||||||
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | |||||||
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | |||||||
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | |||||||
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | |||||||
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | |||||||
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | |||||||
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | |||||||
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | |||||||
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | |||||||
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | |||||||
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | |||||||
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | |||||||
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | |||||||
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | |||||||
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | |||||||
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | |||||||
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | |||||||
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | |||||||
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | |||||||
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | |||||||
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | |||||||
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | |||||||
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | |||||||
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | |||||||
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | |||||||
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | |||||||
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | |||||||
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | |||||||
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | |||||||
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | |||||||
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | |||||||
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | |||||||
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | |||||||
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | |||||||
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | |||||||
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | |||||||
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | |||||||
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | |||||||
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | |||||||
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | |||||||
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | |||||||
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | |||||||
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | |||||||
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | |||||||
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | |||||||
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | |||||||
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | |||||||
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | |||||||
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | |||||||
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | |||||||
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | |||||||
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | |||||||
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | |||||||
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | |||||||
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | |||||||
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | |||||||
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | |||||||
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road |
A-1-28
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Monthly Insurance Reserve | Initial Replacement Reserve | Monthly Replacement Reserve(13)(15) | Replacement Reserve Cap | Initial TI/LC Reserve(19) | Monthly TI/LC Reserve(19) | TI/LC Reserve Cap(19) |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | |||||||
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | |||||||
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | |||||||
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | |||||||
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | |||||||
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | |||||||
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | |||||||
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | |||||||
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | |||||||
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | |||||||
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | |||||||
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | |||||||
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | |||||||
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | |||||||
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | |||||||
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | |||||||
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | |||||||
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | |||||||
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | |||||||
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | |||||||
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | |||||||
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | |||||||
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | |||||||
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | |||||||
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | |||||||
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | |||||||
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | |||||||
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | |||||||
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | |||||||
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | |||||||
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | |||||||
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | |||||||
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | |||||||
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | |||||||
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | |||||||
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | |||||||
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | |||||||
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | |||||||
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | |||||||
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | |||||||
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | |||||||
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | |||||||
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | |||||||
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | |||||||
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | |||||||
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | |||||||
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | |||||||
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | |||||||
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | |||||||
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | |||||||
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | |||||||
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | |||||||
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | |||||||
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | |||||||
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | |||||||
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | |||||||
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | |||||||
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | |||||||
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | |||||||
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | |||||||
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | |||||||
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | |||||||
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | |||||||
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | |||||||
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | |||||||
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | |||||||
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | |||||||
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | |||||||
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | |||||||
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | |||||||
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | |||||||
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | |||||||
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | |||||||
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | |||||||
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | |||||||
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | |||||||
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | |||||||
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | |||||||
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | |||||||
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | |||||||
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | |||||||
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | |||||||
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | |||||||
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | |||||||
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | |||||||
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | |||||||
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | |||||||
3 | Loan | Lafayette Park | 7,309 | 1,813,270 | 10,727 | N/A | N/A | ||
3.01 | Property | 444 Lafayette Road | |||||||
3.02 | Property | 500 Lafayette Road | |||||||
3.03 | Property | 520 Lafayette Road |
A-1-29
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Monthly Insurance Reserve | Initial Replacement Reserve | Monthly Replacement Reserve(13)(15) | Replacement Reserve Cap | Initial TI/LC Reserve(19) | Monthly TI/LC Reserve(19) | TI/LC Reserve Cap(19) |
3.04 | Property | 443 Lafayette Road | |||||||
4 | Loan | Riverwalk II | 120,000 | 75,000 | 800,000 | 600,000 | |||
5 | Loan | Nebraska Crossing | 8,916 | 4,588 | 4,588 | 120,000 | 37,057 | 37,057 | N/A |
6 | Loan | Clevelander South Beach | 1,800 | N/A | N/A | ||||
7 | Loan | 1670 Broadway | 18,223 | 290,496 | 11,728 | N/A | 5,250,000 | N/A | |
8 | Loan | Christiana Mall | 241,565 | 1,449,387 | |||||
9 | Loan | Village at Lee Branch II | 3,108 | 2,791 | N/A | 500,000 | 18,608 | 500,000 | |
10 | Loan | Regency Properties Portfolio | 7,662 | 275,823 | 750,000 | 643,587 | |||
10.01 | Property | Vernal Towne Center | |||||||
10.02 | Property | Monticello Marketplace | |||||||
10.03 | Property | Columbia Square | |||||||
10.04 | Property | Wabash Crossings East | |||||||
10.05 | Property | Granville Corners | |||||||
10.06 | Property | Tarpon Heights | |||||||
10.07 | Property | Raceway Mall | |||||||
11 | Loan | Home2 Suites - Greenville Downtown | 1,618 | 9,108 | N/A | N/A | |||
12 | Loan | Crowne Plaza - Jacksonville (Airport) | 15,819 | 53,548 | N/A | N/A | |||
13 | Loan | Ellsworth Place | 6,560 | 7,245 | N/A | 2,000,000 | 27,531 | 2,000,000 | |
14 | Loan | Four Points - Juneau | 6,738 | 500,000 | N/A | N/A | |||
15 | Loan | Shoppes at Centre Pointe | 5,001 | 1,746 | N/A | 500,000 | 11,641 | N/A | |
16 | Loan | Orchard Ridge Corporate Park | 5,735 | 1,962 | N/A | 600,000 | 10,833 | $950,000 after Azko Nobel Chemistry, LLC renews | |
17 | Loan | Heritage Multifamily Portfolio | 10,876 | 5,225 | N/A | N/A | |||
17.01 | Property | Regency | |||||||
17.02 | Property | Wildwood Terrace | |||||||
17.03 | Property | Marquee West | |||||||
17.04 | Property | Tanglewood | |||||||
18 | Loan | Delk Road Self Storage | 1,082 | 2,378 | N/A | N/A | |||
19 | Loan | Holiday Inn Express & Suites - Clearwater | 4,187 | 12,335 | N/A | N/A | |||
20 | Loan | West Main Marketplace | 2,109 | 1,406 | N/A | 5,649 | N/A | ||
21 | Loan | Stockton Shopping Center | 1,596 | N/A | 402,022 | 5,319 | N/A | ||
22 | Loan | Waycross Marketplace | 2,070 | 1,892 | N/A | 6,305 | 226,976 | ||
23 | Loan | Powerhouse Plaza | 1,288 | 61,801 | 16,491 | 300,000 | |||
24 | Loan | Barrywoods Crossing | 15,841 | 3,267 | N/A | 1,470,222 | 1,470,222 | ||
25 | Loan | Holiday Inn Express & Suites Detroit Novi | 2,515 | 10,415 | N/A | N/A | |||
26 | Loan | Tomball Parkway Plaza | 4,731 | 2,310 | N/A | 200,000 | N/A | ||
27 | Loan | Clearview Palms Shopping Center | 1,684 | 563 | 20,268 | 10,000 | 3,287 | 50,000 | |
28 | Loan | Plaza Del Rey | 1,481 | 40,000 | 1,503 | N/A | 250,000 | 250,000 | |
29 | Loan | The Courtyards at San Jose | 3,437 | 4,500 | N/A | N/A | |||
30 | Loan | Brand Bank Portfolio | 1,246 | 571 | N/A | 4,286 | N/A | ||
30.01 | Property | Brand Bank Duluth | |||||||
30.02 | Property | Brand Bank Buford | |||||||
31 | Loan | Avalon Crossing | 1,719 | 1,380 | N/A | 350,000 | 350,000 | ||
32 | Loan | Terrace Pointe | 3,692 | 2,604 | N/A | N/A | |||
33 | Loan | La Quinta - College Station | 3,318 | 8,644 | N/A | N/A | |||
34 | Loan | Holiday Inn Express - Fort Pierce | 5,514 | N/A | N/A | ||||
35 | Loan | Holiday Inn Express & Suites Port Lavaca | 9,263 | 7,565 | N/A | N/A | |||
36 | Loan | 150 Grand Street | 1,103 | 186 | N/A | 1,700 | 60,000 | ||
37 | Loan | Rounders Building | N/A | 833 | 50,000 | ||||
38 | Loan | Nursery Plaza & Perry Hall Marketplace | 2,554 | 1,110 | N/A | 150,000 | 150,000 | ||
38.01 | Property | Nursery Plaza | |||||||
38.02 | Property | Perry Hall Marketplace | |||||||
39 | Loan | Peregrine Valley Apartments | 1,601 | 1,167 | 70,000 | N/A | |||
40 | Loan | Upstate NY MHP Portfolio | 1,649 | 16,320 | 567 | N/A | N/A | ||
40.01 | Property | Mountain View Estates | |||||||
40.02 | Property | Hidden Forest | |||||||
40.03 | Property | Aqueduct Community | |||||||
40.04 | Property | Meadow Hill | |||||||
41 | Loan | StoreRight Haines City | 1,212 | 579 | N/A | N/A | |||
42 | Loan | Magnolias of Santee | 8,522 | 1,496 | N/A | N/A | |||
43 | Loan | Quality Inn Jacksonville | 3,258 | 7,000 | N/A | N/A | |||
44 | Loan | Gulph Mill Industrial Park | 525 | 504 | N/A | 100,000 | 1,401 | 150,433 | |
45 | Loan | Delta Luxury Apartments Phase III | 555 | 333 | 20,000 | N/A |
A-1-30
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Other Reserve Reserve Description(4)(11)(12)(14)(20) | Initial Other Reserve(4)(11)(12)(14) | Monthly Other Reserve | Other Reserve Cap | Ownership Interest(7) |
1 | Loan | GNL Portfolio | N/A | N/A | Fee Simple | ||
1.01 | Property | Nimble Storage | Fee Simple | ||||
1.02 | Property | NetScout Systems | Fee Simple | ||||
1.03 | Property | Mallinckrodt | Fee Simple | ||||
1.04 | Property | PPD Global Labs | Fee Simple | ||||
1.05 | Property | PNC Bank | Fee Simple | ||||
1.06 | Property | FedEx Ground | Fee Simple | ||||
1.07 | Property | Weatherford International | Fee Simple | ||||
2 | Loan | Heartland Dental Medical Office Portfolio | Rent Concession Funds ($62,050); Tenant Allowance, Tenant Improvement and Leaing Commission Funds ($109,315) | 171,365 | N/A | Fee Simple | |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | Fee Simple | ||||
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | Fee Simple | ||||
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | Fee Simple | ||||
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | Fee Simple | ||||
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | Fee Simple | ||||
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | Fee Simple | ||||
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | Fee Simple | ||||
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | Fee Simple | ||||
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | Fee Simple | ||||
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | Fee Simple | ||||
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | Fee Simple | ||||
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | Fee Simple | ||||
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | Fee Simple | ||||
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | Fee Simple | ||||
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | Fee Simple | ||||
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | Fee Simple | ||||
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | Fee Simple | ||||
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | Fee Simple | ||||
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | Fee Simple | ||||
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | Fee Simple | ||||
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | Fee Simple | ||||
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | Fee Simple | ||||
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | Fee Simple | ||||
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | Fee Simple | ||||
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | Fee Simple | ||||
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | Fee Simple | ||||
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | Fee Simple | ||||
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | Fee Simple | ||||
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | Fee Simple | ||||
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | Fee Simple | ||||
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | Fee Simple | ||||
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | Fee Simple | ||||
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | Fee Simple | ||||
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | Fee Simple | ||||
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | Fee Simple | ||||
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | Fee Simple | ||||
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | Fee Simple | ||||
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | Fee Simple | ||||
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | Fee Simple | ||||
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | Fee Simple | ||||
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | Fee Simple | ||||
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | Fee Simple | ||||
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | Fee Simple | ||||
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | Fee Simple | ||||
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | Fee Simple | ||||
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | Fee Simple | ||||
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | Fee Simple | ||||
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | Fee Simple | ||||
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | Fee Simple | ||||
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | Fee Simple | ||||
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | Fee Simple | ||||
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | Fee Simple | ||||
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | Fee Simple | ||||
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | Fee Simple | ||||
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | Fee Simple | ||||
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | Fee Simple | ||||
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | Fee Simple | ||||
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | Fee Simple | ||||
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | Fee Simple | ||||
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | Fee Simple | ||||
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | Fee Simple | ||||
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | Fee Simple | ||||
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | Fee Simple | ||||
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | Fee Simple | ||||
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | Fee Simple | ||||
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | Fee Simple | ||||
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | Fee Simple | ||||
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | Fee Simple | ||||
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | Fee Simple | ||||
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | Fee Simple | ||||
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | Fee Simple | ||||
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | Fee Simple | ||||
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | Fee Simple | ||||
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | Fee Simple | ||||
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | Fee Simple | ||||
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | Fee Simple | ||||
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | Fee Simple | ||||
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | Fee Simple | ||||
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | Fee Simple | ||||
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | Fee Simple | ||||
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | Fee Simple | ||||
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | Fee Simple |
A-1-31
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Other Reserve Reserve Description(4)(11)(12)(14)(20) | Initial Other Reserve(4)(11)(12)(14) | Monthly Other Reserve | Other Reserve Cap | Ownership Interest(7) |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | Fee Simple | ||||
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | Fee Simple | ||||
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | Fee Simple | ||||
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | Fee Simple | ||||
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | Fee Simple | ||||
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | Fee Simple | ||||
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | Fee Simple | ||||
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | Fee Simple | ||||
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | Fee Simple | ||||
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | Fee Simple | ||||
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | Fee Simple | ||||
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | Fee Simple | ||||
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | Fee Simple | ||||
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | Fee Simple | ||||
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | Fee Simple | ||||
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | Fee Simple | ||||
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | Fee Simple | ||||
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | Fee Simple | ||||
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | Fee Simple | ||||
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | Fee Simple | ||||
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | Fee Simple | ||||
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | Fee Simple | ||||
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | Fee Simple | ||||
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | Fee Simple | ||||
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | Fee Simple | ||||
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | Fee Simple | ||||
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | Fee Simple | ||||
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | Fee Simple | ||||
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | Fee Simple | ||||
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | Fee Simple | ||||
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | Fee Simple | ||||
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | Fee Simple | ||||
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | Fee Simple | ||||
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | Fee Simple | ||||
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | Fee Simple | ||||
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | Fee Simple | ||||
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | Fee Simple | ||||
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | Fee Simple | ||||
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | Fee Simple | ||||
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | Fee Simple | ||||
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | Fee Simple | ||||
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | Fee Simple | ||||
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | Fee Simple | ||||
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | Fee Simple | ||||
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | Fee Simple | ||||
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | Fee Simple | ||||
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | Fee Simple | ||||
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | Fee Simple | ||||
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | Fee Simple | ||||
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | Fee Simple | ||||
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | Fee Simple | ||||
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | Fee Simple | ||||
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | Fee Simple | ||||
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | Fee Simple | ||||
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | Fee Simple | ||||
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | Fee Simple | ||||
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | Fee Simple | ||||
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | Fee Simple | ||||
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | Fee Simple | ||||
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | Fee Simple | ||||
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | Fee Simple | ||||
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | Fee Simple | ||||
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | Fee Simple | ||||
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | Fee Simple | ||||
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | Fee Simple | ||||
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | Fee Simple | ||||
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | Fee Simple | ||||
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | Fee Simple | ||||
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | Fee Simple | ||||
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | Fee Simple | ||||
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | Fee Simple | ||||
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | Fee Simple | ||||
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | Fee Simple | ||||
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | Fee Simple | ||||
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | Fee Simple | ||||
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | Fee Simple | ||||
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | Fee Simple | ||||
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | Fee Simple | ||||
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | Fee Simple | ||||
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | Fee Simple | ||||
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | Fee Simple | ||||
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | Fee Simple | ||||
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | Fee Simple | ||||
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | Fee Simple | ||||
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | Fee Simple | ||||
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | Fee Simple | ||||
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | Fee Simple | ||||
3 | Loan | Lafayette Park | N/A | N/A | Fee Simple | ||
3.01 | Property | 444 Lafayette Road | Fee Simple | ||||
3.02 | Property | 500 Lafayette Road | Fee Simple | ||||
3.03 | Property | 520 Lafayette Road | Fee Simple |
A-1-32
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Other Reserve Reserve Description(4)(11)(12)(14)(20) | Initial Other Reserve(4)(11)(12)(14) | Monthly Other Reserve | Other Reserve Cap | Ownership Interest(7) |
3.04 | Property | 443 Lafayette Road | Fee Simple | ||||
4 | Loan | Riverwalk II | Free Rent Reserve | 142,890 | N/A | Fee Simple | |
5 | Loan | Nebraska Crossing | Outstanding Tenant Improvements Reserve | 500,000 | N/A | Fee Simple | |
6 | Loan | Clevelander South Beach | N/A | N/A | Fee Simple | ||
7 | Loan | 1670 Broadway | Ground Rent Funds ($100,000); Tenant Allowance, Tenant Improvement and Leasing Commission Funds ($11,678,712) | 11,778,712 | N/A | Fee Simple / Leasehold | |
8 | Loan | Christiana Mall | Outstanding TI/LC Reserve | 1,804,093 | N/A | Fee Simple / Leasehold | |
9 | Loan | Village at Lee Branch II | N/A | N/A | Fee Simple | ||
10 | Loan | Regency Properties Portfolio | Material Tenant Rollover Funds | 600,000 | N/A | Fee Simple | |
10.01 | Property | Vernal Towne Center | Fee Simple | ||||
10.02 | Property | Monticello Marketplace | Fee Simple | ||||
10.03 | Property | Columbia Square | Fee Simple | ||||
10.04 | Property | Wabash Crossings East | Fee Simple | ||||
10.05 | Property | Granville Corners | Fee Simple | ||||
10.06 | Property | Tarpon Heights | Fee Simple | ||||
10.07 | Property | Raceway Mall | Fee Simple | ||||
11 | Loan | Home2 Suites - Greenville Downtown | N/A | N/A | Fee Simple | ||
12 | Loan | Crowne Plaza - Jacksonville (Airport) | Laundry Facility Funds; PIP Funds ($5,250,000) | 5,250,000 | N/A | Fee Simple | |
13 | Loan | Ellsworth Place | Five Below Rent Reserve ($382,926.58); Five Below TI Reserve ($313,155); Five Below LC Reserve ($104,737); Metro PCS TI Reserve ($152,100); Panadian TI Reserve ($32,164); Burlington TI Reserve ($22,519.39) | 1,007,602 | N/A | Fee Simple | |
14 | Loan | Four Points - Juneau | Seasonality Funds | 330,881 | N/A | Fee Simple | |
15 | Loan | Shoppes at Centre Pointe | N/A | N/A | Fee Simple | ||
16 | Loan | Orchard Ridge Corporate Park | N/A | N/A | Fee Simple | ||
17 | Loan | Heritage Multifamily Portfolio | N/A | N/A | Fee Simple | ||
17.01 | Property | Regency | Fee Simple | ||||
17.02 | Property | Wildwood Terrace | Fee Simple | ||||
17.03 | Property | Marquee West | Fee Simple | ||||
17.04 | Property | Tanglewood | Fee Simple | ||||
18 | Loan | Delk Road Self Storage | N/A | N/A | Fee Simple / Leasehold | ||
19 | Loan | Holiday Inn Express & Suites - Clearwater | PIP Funds | 1,150,000 | N/A | Fee Simple | |
20 | Loan | West Main Marketplace | Roof Reserve | 160,000 | N/A | Fee Simple | |
21 | Loan | Stockton Shopping Center | Free Rent Reserve | 109,797 | N/A | Fee Simple | |
22 | Loan | Waycross Marketplace | Outstanding TI Reserve | 65,000 | N/A | Fee Simple | |
23 | Loan | Powerhouse Plaza | N/A | N/A | Fee Simple | ||
24 | Loan | Barrywoods Crossing | N/A | N/A | Fee Simple | ||
25 | Loan | Holiday Inn Express & Suites Detroit Novi | PIP Reserve | 1,035,208 | N/A | Fee Simple | |
26 | Loan | Tomball Parkway Plaza | N/A | N/A | Fee Simple | ||
27 | Loan | Clearview Palms Shopping Center | Free Rent Reserve | 16,760 | N/A | Fee Simple | |
28 | Loan | Plaza Del Rey | United Fashions Reserve ($25,000): to be released upon Borrower’s completion of United Fashions HVAC work Achievement Reserve ($250,000): To be released upon property achieving the following conditions: (i) at least 82% occupancy, (ii) at least 11.0% Debt Yield for two consecutive calendar quarters, (iii) evidence that Grand Buffett and Goodwill have renewed their leases for at least 3 years and (iv) a DSCR of at least 1.70x for two consecutive calendar quarters | 275,000 | N/A | Fee Simple | |
29 | Loan | The Courtyards at San Jose | N/A | N/A | Fee Simple | ||
30 | Loan | Brand Bank Portfolio | N/A | N/A | Fee Simple | ||
30.01 | Property | Brand Bank Duluth | Fee Simple | ||||
30.02 | Property | Brand Bank Buford | Fee Simple | ||||
31 | Loan | Avalon Crossing | N/A | N/A | Fee Simple | ||
32 | Loan | Terrace Pointe | N/A | N/A | Fee Simple | ||
33 | Loan | La Quinta - College Station | PIP Funds | 105,156 | N/A | Fee Simple | |
34 | Loan | Holiday Inn Express - Fort Pierce | Initial PIP Reserve Funds; Future PIP Reserve | 1,450,000 | N/A | Fee Simple | |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | PIP Reserve | 934,015 | N/A | Fee Simple | |
36 | Loan | 150 Grand Street | Rent Concession Funds ($62,000); Matto Achievement Funds ($700,000) | 762,000 | 50,000 | Fee Simple | |
37 | Loan | Rounders Building | N/A | N/A | Fee Simple | ||
38 | Loan | Nursery Plaza & Perry Hall Marketplace | N/A | N/A | Fee Simple | ||
38.01 | Property | Nursery Plaza | Fee Simple | ||||
38.02 | Property | Perry Hall Marketplace | Fee Simple | ||||
39 | Loan | Peregrine Valley Apartments | N/A | N/A | Fee Simple | ||
40 | Loan | Upstate NY MHP Portfolio | NPDES Permit Reserve | 200,000 | N/A | Fee Simple | |
40.01 | Property | Mountain View Estates | Fee Simple | ||||
40.02 | Property | Hidden Forest | Fee Simple | ||||
40.03 | Property | Aqueduct Community | Fee Simple | ||||
40.04 | Property | Meadow Hill | Fee Simple | ||||
41 | Loan | StoreRight Haines City | N/A | N/A | Fee Simple | ||
42 | Loan | Magnolias of Santee | N/A | N/A | Fee Simple | ||
43 | Loan | Quality Inn Jacksonville | N/A | N/A | Fee Simple | ||
44 | Loan | Gulph Mill Industrial Park | N/A | N/A | Fee Simple | ||
45 | Loan | Delta Luxury Apartments Phase III | N/A | N/A | Fee Simple |
A-1-33
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Ground Lease Initial Expiration Date(7) | Ground Lease Extension Options(7) | Lockbox | Cash Management | Cut-off Date Pari Passu Mortgage Debt Balance | Cut-off Date Subord. Mortgage Debt Balance | Total Mortgage Debt Cut-off Date LTV Ratio | Total Mortgage Debt UW NCF DSCR | Total Mortgage Debt UW NOI Debt Yield | Cut-off Date Mezzanine Debt Balance(18) |
1 | Loan | GNL Portfolio | N/A | N/A | Hard | Springing | 54,175,000 | N/A | N/A | N/A | N/A | N/A |
1.01 | Property | Nimble Storage | N/A | N/A | ||||||||
1.02 | Property | NetScout Systems | N/A | N/A | ||||||||
1.03 | Property | Mallinckrodt | N/A | N/A | ||||||||
1.04 | Property | PPD Global Labs | N/A | N/A | ||||||||
1.05 | Property | PNC Bank | N/A | N/A | ||||||||
1.06 | Property | FedEx Ground | N/A | N/A | ||||||||
1.07 | Property | Weatherford International | N/A | N/A | ||||||||
2 | Loan | Heartland Dental Medical Office Portfolio | N/A | N/A | Hard | Springing | 136,356,128 | N/A | N/A | N/A | N/A | N/A |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | N/A | N/A | ||||||||
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | N/A | N/A | ||||||||
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | N/A | N/A | ||||||||
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | N/A | N/A | ||||||||
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | N/A | N/A | ||||||||
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | N/A | N/A | ||||||||
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | N/A | N/A | ||||||||
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | N/A | N/A | ||||||||
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | N/A | N/A | ||||||||
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | N/A | N/A | ||||||||
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | N/A | N/A | ||||||||
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | N/A | N/A | ||||||||
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | N/A | N/A | ||||||||
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | N/A | N/A | ||||||||
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | N/A | N/A | ||||||||
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | N/A | N/A | ||||||||
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | N/A | N/A | ||||||||
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | N/A | N/A | ||||||||
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | N/A | N/A | ||||||||
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | N/A | N/A | ||||||||
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | N/A | N/A | ||||||||
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | N/A | N/A | ||||||||
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | N/A | N/A | ||||||||
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | N/A | N/A | ||||||||
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | N/A | N/A | ||||||||
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | N/A | N/A | ||||||||
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | N/A | N/A | ||||||||
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | N/A | N/A | ||||||||
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | N/A | N/A | ||||||||
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | N/A | N/A | ||||||||
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | N/A | N/A | ||||||||
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | N/A | N/A | ||||||||
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | N/A | N/A | ||||||||
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | N/A | N/A | ||||||||
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | N/A | N/A | ||||||||
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | N/A | N/A | ||||||||
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | N/A | N/A | ||||||||
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | N/A | N/A | ||||||||
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | N/A | N/A | ||||||||
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | N/A | N/A | ||||||||
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | N/A | N/A | ||||||||
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | N/A | N/A | ||||||||
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | N/A | N/A | ||||||||
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | N/A | N/A | ||||||||
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | N/A | N/A | ||||||||
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | N/A | N/A | ||||||||
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | N/A | N/A | ||||||||
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | N/A | N/A | ||||||||
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | N/A | N/A | ||||||||
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | N/A | N/A | ||||||||
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | N/A | N/A | ||||||||
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | N/A | N/A | ||||||||
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | N/A | N/A | ||||||||
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | N/A | N/A | ||||||||
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | N/A | N/A | ||||||||
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | N/A | N/A | ||||||||
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | N/A | N/A | ||||||||
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | N/A | N/A | ||||||||
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | N/A | N/A | ||||||||
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | N/A | N/A | ||||||||
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | N/A | N/A | ||||||||
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | N/A | N/A | ||||||||
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | N/A | N/A | ||||||||
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | N/A | N/A | ||||||||
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | N/A | N/A | ||||||||
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | N/A | N/A | ||||||||
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | N/A | N/A | ||||||||
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | N/A | N/A | ||||||||
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | N/A | N/A | ||||||||
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | N/A | N/A | ||||||||
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | N/A | N/A | ||||||||
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | N/A | N/A | ||||||||
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | N/A | N/A | ||||||||
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | N/A | N/A | ||||||||
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | N/A | N/A | ||||||||
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | N/A | N/A | ||||||||
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | N/A | N/A | ||||||||
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | N/A | N/A | ||||||||
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | N/A | N/A | ||||||||
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | N/A | N/A | ||||||||
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | N/A | N/A | ||||||||
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | N/A | N/A |
A-1-34
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Ground Lease Initial Expiration Date(7) | Ground Lease Extension Options(7) | Lockbox | Cash Management | Cut-off Date Pari Passu Mortgage Debt Balance | Cut-off Date Subord. Mortgage Debt Balance | Total Mortgage Debt Cut-off Date LTV Ratio | Total Mortgage Debt UW NCF DSCR | Total Mortgage Debt UW NOI Debt Yield | Cut-off Date Mezzanine Debt Balance(18) |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | N/A | N/A | ||||||||
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | N/A | N/A | ||||||||
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | N/A | N/A | ||||||||
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | N/A | N/A | ||||||||
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | N/A | N/A | ||||||||
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | N/A | N/A | ||||||||
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | N/A | N/A | ||||||||
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | N/A | N/A | ||||||||
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | N/A | N/A | ||||||||
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | N/A | N/A | ||||||||
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | N/A | N/A | ||||||||
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | N/A | N/A | ||||||||
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | N/A | N/A | ||||||||
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | N/A | N/A | ||||||||
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | N/A | N/A | ||||||||
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | N/A | N/A | ||||||||
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | N/A | N/A | ||||||||
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | N/A | N/A | ||||||||
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | N/A | N/A | ||||||||
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | N/A | N/A | ||||||||
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | N/A | N/A | ||||||||
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | N/A | N/A | ||||||||
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | N/A | N/A | ||||||||
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | N/A | N/A | ||||||||
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | N/A | N/A | ||||||||
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | N/A | N/A | ||||||||
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | N/A | N/A | ||||||||
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | N/A | N/A | ||||||||
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | N/A | N/A | ||||||||
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | N/A | N/A | ||||||||
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | N/A | N/A | ||||||||
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | N/A | N/A | ||||||||
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | N/A | N/A | ||||||||
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | N/A | N/A | ||||||||
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | N/A | N/A | ||||||||
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | N/A | N/A | ||||||||
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | N/A | N/A | ||||||||
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | N/A | N/A | ||||||||
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | N/A | N/A | ||||||||
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | N/A | N/A | ||||||||
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | N/A | N/A | ||||||||
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | N/A | N/A | ||||||||
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | N/A | N/A | ||||||||
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | N/A | N/A | ||||||||
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | N/A | N/A | ||||||||
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | N/A | N/A | ||||||||
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | N/A | N/A | ||||||||
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | N/A | N/A | ||||||||
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | N/A | N/A | ||||||||
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | N/A | N/A | ||||||||
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | N/A | N/A | ||||||||
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | N/A | N/A | ||||||||
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | N/A | N/A | ||||||||
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | N/A | N/A | ||||||||
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | N/A | N/A | ||||||||
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | N/A | N/A | ||||||||
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | N/A | N/A | ||||||||
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | N/A | N/A | ||||||||
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | N/A | N/A | ||||||||
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | N/A | N/A | ||||||||
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | N/A | N/A | ||||||||
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | N/A | N/A | ||||||||
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | N/A | N/A | ||||||||
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | N/A | N/A | ||||||||
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | N/A | N/A | ||||||||
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | N/A | N/A | ||||||||
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | N/A | N/A | ||||||||
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | N/A | N/A | ||||||||
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | N/A | N/A | ||||||||
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | N/A | N/A | ||||||||
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | N/A | N/A | ||||||||
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | N/A | N/A | ||||||||
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | N/A | N/A | ||||||||
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | N/A | N/A | ||||||||
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | N/A | N/A | ||||||||
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | N/A | N/A | ||||||||
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | N/A | N/A | ||||||||
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | N/A | N/A | ||||||||
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | N/A | N/A | ||||||||
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | N/A | N/A | ||||||||
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | N/A | N/A | ||||||||
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | N/A | N/A | ||||||||
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | N/A | N/A | ||||||||
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | N/A | N/A | ||||||||
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | N/A | N/A | ||||||||
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | N/A | N/A | ||||||||
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | N/A | N/A | ||||||||
3 | Loan | Lafayette Park | N/A | N/A | Hard | Springing | 38,000,000 | N/A | N/A | N/A | N/A | N/A |
3.01 | Property | 444 Lafayette Road | N/A | N/A | ||||||||
3.02 | Property | 500 Lafayette Road | N/A | N/A | ||||||||
3.03 | Property | 520 Lafayette Road | N/A | N/A |
A-1-35
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Ground Lease Initial Expiration Date(7) | Ground Lease Extension Options(7) | Lockbox | Cash Management | Cut-off Date Pari Passu Mortgage Debt Balance | Cut-off Date Subord. Mortgage Debt Balance | Total Mortgage Debt Cut-off Date LTV Ratio | Total Mortgage Debt UW NCF DSCR | Total Mortgage Debt UW NOI Debt Yield | Cut-off Date Mezzanine Debt Balance(18) |
3.04 | Property | 443 Lafayette Road | N/A | N/A | ||||||||
4 | Loan | Riverwalk II | N/A | N/A | Springing | Springing | 25,000,000 | N/A | N/A | N/A | N/A | 5,000,000 |
5 | Loan | Nebraska Crossing | N/A | N/A | Hard | Springing | 36,500,000 | N/A | N/A | N/A | N/A | N/A |
6 | Loan | Clevelander South Beach | N/A | N/A | Hard | Springing | 10,000,000 | N/A | N/A | N/A | N/A | N/A |
7 | Loan | 1670 Broadway | 11/1/2125 | Two, 49 year terms | Hard | In Place | 48,000,000 | N/A | N/A | N/A | N/A | 64,800,000 |
8 | Loan | Christiana Mall | 12/31/2028 | No | Hard | Springing | 308,000,000 | 212,000,000 | 53% | 1.93 | 8.5% | N/A |
9 | Loan | Village at Lee Branch II | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
10 | Loan | Regency Properties Portfolio | N/A | N/A | Hard | Springing | 15,250,000 | N/A | N/A | N/A | N/A | N/A |
10.01 | Property | Vernal Towne Center | N/A | N/A | ||||||||
10.02 | Property | Monticello Marketplace | N/A | N/A | ||||||||
10.03 | Property | Columbia Square | N/A | N/A | ||||||||
10.04 | Property | Wabash Crossings East | N/A | N/A | ||||||||
10.05 | Property | Granville Corners | N/A | N/A | ||||||||
10.06 | Property | Tarpon Heights | N/A | N/A | ||||||||
10.07 | Property | Raceway Mall | N/A | N/A | ||||||||
11 | Loan | Home2 Suites - Greenville Downtown | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
13 | Loan | Ellsworth Place | N/A | N/A | Hard | Springing | 54,000,000 | N/A | N/A | N/A | N/A | N/A |
14 | Loan | Four Points - Juneau | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
15 | Loan | Shoppes at Centre Pointe | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
16 | Loan | Orchard Ridge Corporate Park | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
17 | Loan | Heritage Multifamily Portfolio | N/A | N/A | Soft | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
17.01 | Property | Regency | N/A | N/A | ||||||||
17.02 | Property | Wildwood Terrace | N/A | N/A | ||||||||
17.03 | Property | Marquee West | N/A | N/A | ||||||||
17.04 | Property | Tanglewood | N/A | N/A | ||||||||
18 | Loan | Delk Road Self Storage | 12/31/2024 | 1, 10-year option | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
19 | Loan | Holiday Inn Express & Suites - Clearwater | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
20 | Loan | West Main Marketplace | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
21 | Loan | Stockton Shopping Center | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
22 | Loan | Waycross Marketplace | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
23 | Loan | Powerhouse Plaza | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
24 | Loan | Barrywoods Crossing | N/A | N/A | Springing | Springing | 21,000,000 | N/A | N/A | N/A | N/A | N/A |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
26 | Loan | Tomball Parkway Plaza | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
27 | Loan | Clearview Palms Shopping Center | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
28 | Loan | Plaza Del Rey | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
29 | Loan | The Courtyards at San Jose | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
30 | Loan | Brand Bank Portfolio | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
30.01 | Property | Brand Bank Duluth | N/A | N/A | ||||||||
30.02 | Property | Brand Bank Buford | N/A | N/A | ||||||||
31 | Loan | Avalon Crossing | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
32 | Loan | Terrace Pointe | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
33 | Loan | La Quinta - College Station | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
34 | Loan | Holiday Inn Express - Fort Pierce | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
36 | Loan | 150 Grand Street | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
37 | Loan | Rounders Building | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
38 | Loan | Nursery Plaza & Perry Hall Marketplace | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
38.01 | Property | Nursery Plaza | N/A | N/A | ||||||||
38.02 | Property | Perry Hall Marketplace | N/A | N/A | ||||||||
39 | Loan | Peregrine Valley Apartments | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
40 | Loan | Upstate NY MHP Portfolio | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
40.01 | Property | Mountain View Estates | N/A | N/A | ||||||||
40.02 | Property | Hidden Forest | N/A | N/A | ||||||||
40.03 | Property | Aqueduct Community | N/A | N/A | ||||||||
40.04 | Property | Meadow Hill | N/A | N/A | ||||||||
41 | Loan | StoreRight Haines City | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
42 | Loan | Magnolias of Santee | N/A | N/A | Soft | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
43 | Loan | Quality Inn Jacksonville | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
44 | Loan | Gulph Mill Industrial Park | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
45 | Loan | Delta Luxury Apartments Phase III | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-36
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Total Debt Cut-off Date LTV Ratio | Total Debt UW NCF DSCR | Total Debt UW NOI Debt Yield | Future Secured Subordinate Debt (Y/N) | Conditions for Future Secured Subordinate Debt | Lender Consent Required for Future Secured Subordinate Debt (Y/N) | Future Mezzanine Debt Permitted (Y/N)(18) |
1 | Loan | GNL Portfolio | N/A | N/A | N/A | No | N/A | N/A | No |
1.01 | Property | Nimble Storage | |||||||
1.02 | Property | NetScout Systems | |||||||
1.03 | Property | Mallinckrodt | |||||||
1.04 | Property | PPD Global Labs | |||||||
1.05 | Property | PNC Bank | |||||||
1.06 | Property | FedEx Ground | |||||||
1.07 | Property | Weatherford International | |||||||
2 | Loan | Heartland Dental Medical Office Portfolio | N/A | N/A | N/A | No | N/A | N/A | No |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | |||||||
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | |||||||
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | |||||||
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | |||||||
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | |||||||
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | |||||||
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | |||||||
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | |||||||
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | |||||||
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | |||||||
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | |||||||
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | |||||||
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | |||||||
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | |||||||
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | |||||||
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | |||||||
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | |||||||
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | |||||||
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | |||||||
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | |||||||
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | |||||||
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | |||||||
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | |||||||
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | |||||||
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | |||||||
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | |||||||
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | |||||||
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | |||||||
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | |||||||
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | |||||||
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | |||||||
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | |||||||
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | |||||||
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | |||||||
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | |||||||
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | |||||||
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | |||||||
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | |||||||
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | |||||||
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | |||||||
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | |||||||
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | |||||||
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | |||||||
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | |||||||
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | |||||||
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | |||||||
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | |||||||
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | |||||||
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | |||||||
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | |||||||
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | |||||||
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | |||||||
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | |||||||
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | |||||||
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | |||||||
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | |||||||
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | |||||||
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | |||||||
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | |||||||
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | |||||||
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | |||||||
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | |||||||
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | |||||||
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | |||||||
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | |||||||
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | |||||||
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | |||||||
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | |||||||
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | |||||||
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | |||||||
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | |||||||
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | |||||||
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | |||||||
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | |||||||
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | |||||||
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | |||||||
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | |||||||
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | |||||||
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | |||||||
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | |||||||
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | |||||||
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road |
A-1-37
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Total Debt Cut-off Date LTV Ratio | Total Debt UW NCF DSCR | Total Debt UW NOI Debt Yield | Future Secured Subordinate Debt (Y/N) | Conditions for Future Secured Subordinate Debt | Lender Consent Required for Future Secured Subordinate Debt (Y/N) | Future Mezzanine Debt Permitted (Y/N)(18) |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | |||||||
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | |||||||
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | |||||||
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | |||||||
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | |||||||
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | |||||||
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | |||||||
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | |||||||
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | |||||||
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | |||||||
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | |||||||
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | |||||||
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | |||||||
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | |||||||
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | |||||||
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | |||||||
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | |||||||
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | |||||||
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | |||||||
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | |||||||
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | |||||||
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | |||||||
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | |||||||
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | |||||||
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | |||||||
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | |||||||
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | |||||||
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | |||||||
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | |||||||
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | |||||||
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | |||||||
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | |||||||
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | |||||||
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | |||||||
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | |||||||
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | |||||||
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | |||||||
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | |||||||
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | |||||||
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | |||||||
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | |||||||
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | |||||||
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | |||||||
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | |||||||
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | |||||||
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | |||||||
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | |||||||
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | |||||||
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | |||||||
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | |||||||
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | |||||||
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | |||||||
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | |||||||
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | |||||||
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | |||||||
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | |||||||
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | |||||||
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | |||||||
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | |||||||
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | |||||||
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | |||||||
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | |||||||
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | |||||||
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | |||||||
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | |||||||
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | |||||||
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | |||||||
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | |||||||
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | |||||||
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | |||||||
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | |||||||
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | |||||||
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | |||||||
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | |||||||
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | |||||||
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | |||||||
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | |||||||
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | |||||||
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | |||||||
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | |||||||
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | |||||||
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | |||||||
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | |||||||
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | |||||||
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | |||||||
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | |||||||
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | |||||||
3 | Loan | Lafayette Park | N/A | N/A | N/A | No | N/A | N/A | No |
3.01 | Property | 444 Lafayette Road | |||||||
3.02 | Property | 500 Lafayette Road | |||||||
3.03 | Property | 520 Lafayette Road |
A-1-38
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Total Debt Cut-off Date LTV Ratio | Total Debt UW NCF DSCR | Total Debt UW NOI Debt Yield | Future Secured Subordinate Debt (Y/N) | Conditions for Future Secured Subordinate Debt | Lender Consent Required for Future Secured Subordinate Debt (Y/N) | Future Mezzanine Debt Permitted (Y/N)(18) |
3.04 | Property | 443 Lafayette Road | |||||||
4 | Loan | Riverwalk II | 69.3% | 1.31 | 9.4% | No | N/A | N/A | No |
5 | Loan | Nebraska Crossing | N/A | N/A | N/A | No | N/A | N/A | No |
6 | Loan | Clevelander South Beach | N/A | N/A | N/A | No | N/A | N/A | No |
7 | Loan | 1670 Broadway | 59.6% | 2.16 | 9.1% | No | N/A | N/A | Yes |
8 | Loan | Christiana Mall | N/A | N/A | N/A | No | N/A | N/A | Yes |
9 | Loan | Village at Lee Branch II | N/A | N/A | N/A | No | N/A | N/A | No |
10 | Loan | Regency Properties Portfolio | N/A | N/A | N/A | No | N/A | N/A | No |
10.01 | Property | Vernal Towne Center | |||||||
10.02 | Property | Monticello Marketplace | |||||||
10.03 | Property | Columbia Square | |||||||
10.04 | Property | Wabash Crossings East | |||||||
10.05 | Property | Granville Corners | |||||||
10.06 | Property | Tarpon Heights | |||||||
10.07 | Property | Raceway Mall | |||||||
11 | Loan | Home2 Suites - Greenville Downtown | N/A | N/A | N/A | No | N/A | N/A | No |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | N/A | N/A | N/A | No | N/A | N/A | No |
13 | Loan | Ellsworth Place | N/A | N/A | N/A | No | N/A | N/A | No |
14 | Loan | Four Points - Juneau | N/A | N/A | N/A | No | N/A | N/A | No |
15 | Loan | Shoppes at Centre Pointe | N/A | N/A | N/A | No | N/A | N/A | No |
16 | Loan | Orchard Ridge Corporate Park | N/A | N/A | N/A | No | N/A | N/A | No |
17 | Loan | Heritage Multifamily Portfolio | N/A | N/A | N/A | No | N/A | N/A | No |
17.01 | Property | Regency | |||||||
17.02 | Property | Wildwood Terrace | |||||||
17.03 | Property | Marquee West | |||||||
17.04 | Property | Tanglewood | |||||||
18 | Loan | Delk Road Self Storage | N/A | N/A | N/A | No | N/A | N/A | No |
19 | Loan | Holiday Inn Express & Suites - Clearwater | N/A | N/A | N/A | No | N/A | N/A | No |
20 | Loan | West Main Marketplace | N/A | N/A | N/A | No | N/A | N/A | No |
21 | Loan | Stockton Shopping Center | N/A | N/A | N/A | No | N/A | N/A | No |
22 | Loan | Waycross Marketplace | N/A | N/A | N/A | No | N/A | N/A | No |
23 | Loan | Powerhouse Plaza | N/A | N/A | N/A | No | N/A | N/A | No |
24 | Loan | Barrywoods Crossing | N/A | N/A | N/A | No | N/A | N/A | Yes |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | N/A | N/A | N/A | No | N/A | N/A | No |
26 | Loan | Tomball Parkway Plaza | N/A | N/A | N/A | No | N/A | N/A | No |
27 | Loan | Clearview Palms Shopping Center | N/A | N/A | N/A | No | N/A | N/A | No |
28 | Loan | Plaza Del Rey | N/A | N/A | N/A | No | N/A | N/A | No |
29 | Loan | The Courtyards at San Jose | N/A | N/A | N/A | No | N/A | N/A | No |
30 | Loan | Brand Bank Portfolio | N/A | N/A | N/A | No | N/A | N/A | No |
30.01 | Property | Brand Bank Duluth | |||||||
30.02 | Property | Brand Bank Buford | |||||||
31 | Loan | Avalon Crossing | N/A | N/A | N/A | No | N/A | N/A | No |
32 | Loan | Terrace Pointe | N/A | N/A | N/A | No | N/A | N/A | No |
33 | Loan | La Quinta - College Station | N/A | N/A | N/A | No | N/A | N/A | No |
34 | Loan | Holiday Inn Express - Fort Pierce | N/A | N/A | N/A | No | N/A | N/A | No |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | N/A | N/A | N/A | No | N/A | N/A | No |
36 | Loan | 150 Grand Street | N/A | N/A | N/A | No | N/A | N/A | No |
37 | Loan | Rounders Building | N/A | N/A | N/A | No | N/A | N/A | No |
38 | Loan | Nursery Plaza & Perry Hall Marketplace | N/A | N/A | N/A | No | N/A | N/A | No |
38.01 | Property | Nursery Plaza | |||||||
38.02 | Property | Perry Hall Marketplace | |||||||
39 | Loan | Peregrine Valley Apartments | N/A | N/A | N/A | No | N/A | N/A | No |
40 | Loan | Upstate NY MHP Portfolio | N/A | N/A | N/A | No | N/A | N/A | No |
40.01 | Property | Mountain View Estates | |||||||
40.02 | Property | Hidden Forest | |||||||
40.03 | Property | Aqueduct Community | |||||||
40.04 | Property | Meadow Hill | |||||||
41 | Loan | StoreRight Haines City | N/A | N/A | N/A | No | N/A | N/A | No |
42 | Loan | Magnolias of Santee | N/A | N/A | N/A | No | N/A | N/A | No |
43 | Loan | Quality Inn Jacksonville | N/A | N/A | N/A | No | N/A | N/A | No |
44 | Loan | Gulph Mill Industrial Park | N/A | N/A | N/A | No | N/A | N/A | No |
45 | Loan | Delta Luxury Apartments Phase III | N/A | N/A | N/A | No | N/A | N/A | No |
A-1-39
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Conditions for Future Mezzanine Debt(18) |
1 | Loan | GNL Portfolio | N/A |
1.01 | Property | Nimble Storage | |
1.02 | Property | NetScout Systems | |
1.03 | Property | Mallinckrodt | |
1.04 | Property | PPD Global Labs | |
1.05 | Property | PNC Bank | |
1.06 | Property | FedEx Ground | |
1.07 | Property | Weatherford International | |
2 | Loan | Heartland Dental Medical Office Portfolio | N/A |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | |
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | |
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | |
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | |
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | |
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | |
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | |
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | |
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | |
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | |
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | |
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | |
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | |
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | |
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | |
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | |
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | |
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | |
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | |
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | |
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | |
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | |
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | |
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | |
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | |
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | |
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | |
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | |
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | |
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | |
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | |
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | |
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | |
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | |
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | |
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | |
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | |
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | |
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | |
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | |
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | |
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | |
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | |
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | |
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | |
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | |
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | |
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | |
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | |
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | |
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | |
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | |
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | |
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | |
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | |
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | |
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | |
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | |
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | |
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | |
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | |
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | |
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | |
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | |
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | |
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | |
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | |
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | |
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | |
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | |
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | |
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | |
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | |
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | |
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | |
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | |
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | |
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | |
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | |
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | |
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | |
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road |
A-1-40
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Conditions for Future Mezzanine Debt(18) |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | |
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | |
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | |
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | |
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | |
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | |
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | |
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | |
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | |
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | |
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | |
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | |
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | |
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | |
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | |
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | |
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | |
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | |
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | |
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | |
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | |
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | |
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | |
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | |
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | |
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | |
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | |
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | |
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | |
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | |
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | |
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | |
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | |
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | |
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | |
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | |
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | |
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | |
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | |
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | |
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | |
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | |
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | |
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | |
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | |
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | |
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | |
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | |
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | |
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | |
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | |
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | |
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | |
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | |
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | |
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | |
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | |
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | |
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | |
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | |
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | |
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | |
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | |
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | |
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | |
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | |
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | |
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | |
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | |
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | |
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | |
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | |
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | |
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | |
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | |
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | |
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | |
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | |
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | |
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | |
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | |
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | |
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | |
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | |
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | |
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | |
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | |
3 | Loan | Lafayette Park | N/A |
3.01 | Property | 444 Lafayette Road | |
3.02 | Property | 500 Lafayette Road | |
3.03 | Property | 520 Lafayette Road |
A-1-41
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Conditions for Future Mezzanine Debt(18) |
3.04 | Property | 443 Lafayette Road | |
4 | Loan | Riverwalk II | N/A |
5 | Loan | Nebraska Crossing | N/A |
6 | Loan | Clevelander South Beach | N/A |
7 | Loan | 1670 Broadway | Maximum future mezzanine loan of $9,000,000 with the following conditions: (i) The Debt Service Coverage Ratio after taking into account the future funding and the Loan shall be equal to or greater than 2.17 to 1.00 based on a 30 year amortization schedule with respect to the Loan; (ii) The combined Debt Yield, based on the original principal balance of the Loan and the future funding, shall not be less than 9.0%; and (iii) Borrower shall have paid a fee with such Future Advance up to $350.00. |
8 | Loan | Christiana Mall | Borrower has one time right, subject to, amongst other things, (i) no Event of Default shall be continuing; (ii) aggregate LTV must not be greater than 95% of 52.9%; (iii) DSCR no less than 105% of 1.82x; (iv) can only occur on or after the date of final securitization; (v) must be interest-only and coterminus with senior mortgage; (vi) enter into an Intercreditor Agreement and Rating Agency approval; (vii) must obtain a rate cap or swap agreement if floating rate |
9 | Loan | Village at Lee Branch II | N/A |
10 | Loan | Regency Properties Portfolio | N/A |
10.01 | Property | Vernal Towne Center | |
10.02 | Property | Monticello Marketplace | |
10.03 | Property | Columbia Square | |
10.04 | Property | Wabash Crossings East | |
10.05 | Property | Granville Corners | |
10.06 | Property | Tarpon Heights | |
10.07 | Property | Raceway Mall | |
11 | Loan | Home2 Suites - Greenville Downtown | N/A |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | N/A |
13 | Loan | Ellsworth Place | N/A |
14 | Loan | Four Points - Juneau | N/A |
15 | Loan | Shoppes at Centre Pointe | N/A |
16 | Loan | Orchard Ridge Corporate Park | N/A |
17 | Loan | Heritage Multifamily Portfolio | N/A |
17.01 | Property | Regency | |
17.02 | Property | Wildwood Terrace | |
17.03 | Property | Marquee West | |
17.04 | Property | Tanglewood | |
18 | Loan | Delk Road Self Storage | N/A |
19 | Loan | Holiday Inn Express & Suites - Clearwater | N/A |
20 | Loan | West Main Marketplace | N/A |
21 | Loan | Stockton Shopping Center | N/A |
22 | Loan | Waycross Marketplace | N/A |
23 | Loan | Powerhouse Plaza | N/A |
24 | Loan | Barrywoods Crossing | (i) The Combined Loan-to-Value Ratio shall be no greater than 68.4%; (ii) The Debt Service Coverage Ratio after taking into account the Permitted Mezzanine Loan and the Loan shall be equal to or greater than 1.40 to 1.00 based on a 30 year amortization schedule with respect to the Loan; (iii) The combined Debt Yield, based on the original principal balance of the Loan and the Permitted Mezzanine Loan, shall not be less than 9.1%. |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | N/A |
26 | Loan | Tomball Parkway Plaza | N/A |
27 | Loan | Clearview Palms Shopping Center | N/A |
28 | Loan | Plaza Del Rey | N/A |
29 | Loan | The Courtyards at San Jose | N/A |
30 | Loan | Brand Bank Portfolio | N/A |
30.01 | Property | Brand Bank Duluth | |
30.02 | Property | Brand Bank Buford | |
31 | Loan | Avalon Crossing | N/A |
32 | Loan | Terrace Pointe | N/A |
33 | Loan | La Quinta - College Station | N/A |
34 | Loan | Holiday Inn Express - Fort Pierce | N/A |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | N/A |
36 | Loan | 150 Grand Street | N/A |
37 | Loan | Rounders Building | N/A |
38 | Loan | Nursery Plaza & Perry Hall Marketplace | N/A |
38.01 | Property | Nursery Plaza | |
38.02 | Property | Perry Hall Marketplace | |
39 | Loan | Peregrine Valley Apartments | N/A |
40 | Loan | Upstate NY MHP Portfolio | N/A |
40.01 | Property | Mountain View Estates | |
40.02 | Property | Hidden Forest | |
40.03 | Property | Aqueduct Community | |
40.04 | Property | Meadow Hill | |
41 | Loan | StoreRight Haines City | N/A |
42 | Loan | Magnolias of Santee | N/A |
43 | Loan | Quality Inn Jacksonville | N/A |
44 | Loan | Gulph Mill Industrial Park | N/A |
45 | Loan | Delta Luxury Apartments Phase III | N/A |
A-1-42
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Lender Consent Required for Future Mezzanine Debt (Y/N)(18) | Future Unsecured Debt Permitted (Y/N) | Conditions for Future Unsecured Debt | Lender Consent Required for Future Unsecured Debt (Y/N) | Sponsor | Guarantor(8)(9) | Affiliated Sponsors |
1 | Loan | GNL Portfolio | N/A | No | N/A | N/A | Global Net Lease Operating Partnership, L.P. | Global Net Lease Operating Partnership, L.P. | No |
1.01 | Property | Nimble Storage | |||||||
1.02 | Property | NetScout Systems | |||||||
1.03 | Property | Mallinckrodt | |||||||
1.04 | Property | PPD Global Labs | |||||||
1.05 | Property | PNC Bank | |||||||
1.06 | Property | FedEx Ground | |||||||
1.07 | Property | Weatherford International | |||||||
2 | Loan | Heartland Dental Medical Office Portfolio | N/A | No | N/A | N/A | Richard Eugene Workman | Richard Eugene Workman | No |
2.001 | Property | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | |||||||
2.002 | Property | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | |||||||
2.003 | Property | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | |||||||
2.004 | Property | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | |||||||
2.005 | Property | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | |||||||
2.006 | Property | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | |||||||
2.007 | Property | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | |||||||
2.008 | Property | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | |||||||
2.009 | Property | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | |||||||
2.010 | Property | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | |||||||
2.011 | Property | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | |||||||
2.012 | Property | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | |||||||
2.013 | Property | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | |||||||
2.014 | Property | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | |||||||
2.015 | Property | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | |||||||
2.016 | Property | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | |||||||
2.017 | Property | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | |||||||
2.018 | Property | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | |||||||
2.019 | Property | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | |||||||
2.020 | Property | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | |||||||
2.021 | Property | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | |||||||
2.022 | Property | Heartland Dental Medical Office Portfolio - 1695 Wells Road | |||||||
2.023 | Property | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | |||||||
2.024 | Property | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | |||||||
2.025 | Property | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | |||||||
2.026 | Property | Heartland Dental Medical Office Portfolio - 2455 East Main Street | |||||||
2.027 | Property | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | |||||||
2.028 | Property | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | |||||||
2.029 | Property | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | |||||||
2.030 | Property | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | |||||||
2.031 | Property | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | |||||||
2.032 | Property | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | |||||||
2.033 | Property | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | |||||||
2.034 | Property | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | |||||||
2.035 | Property | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | |||||||
2.036 | Property | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | |||||||
2.037 | Property | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | |||||||
2.038 | Property | Heartland Dental Medical Office Portfolio - 4608 South West College Road | |||||||
2.039 | Property | Heartland Dental Medical Office Portfolio - 1315 Bell Road | |||||||
2.040 | Property | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | |||||||
2.041 | Property | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | |||||||
2.042 | Property | Heartland Dental Medical Office Portfolio - 3152 South Broadway | |||||||
2.043 | Property | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | |||||||
2.044 | Property | Heartland Dental Medical Office Portfolio - 450 South Weber Road | |||||||
2.045 | Property | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | |||||||
2.046 | Property | Heartland Dental Medical Office Portfolio - 12222 Route 47 | |||||||
2.047 | Property | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | |||||||
2.048 | Property | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | |||||||
2.049 | Property | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | |||||||
2.050 | Property | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | |||||||
2.051 | Property | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | |||||||
2.052 | Property | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | |||||||
2.053 | Property | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | |||||||
2.054 | Property | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | |||||||
2.055 | Property | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | |||||||
2.056 | Property | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | |||||||
2.057 | Property | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | |||||||
2.058 | Property | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | |||||||
2.059 | Property | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | |||||||
2.060 | Property | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | |||||||
2.061 | Property | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | |||||||
2.062 | Property | Heartland Dental Medical Office Portfolio - 42 Market Square Road | |||||||
2.063 | Property | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | |||||||
2.064 | Property | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | |||||||
2.065 | Property | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | |||||||
2.066 | Property | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | |||||||
2.067 | Property | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | |||||||
2.068 | Property | Heartland Dental Medical Office Portfolio - 1828 IN-44 | |||||||
2.069 | Property | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | |||||||
2.070 | Property | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | |||||||
2.071 | Property | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | |||||||
2.072 | Property | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | |||||||
2.073 | Property | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | |||||||
2.074 | Property | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | |||||||
2.075 | Property | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | |||||||
2.076 | Property | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | |||||||
2.077 | Property | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | |||||||
2.078 | Property | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | |||||||
2.079 | Property | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | |||||||
2.080 | Property | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | |||||||
2.081 | Property | Heartland Dental Medical Office Portfolio - 1715 West Main Street | |||||||
2.082 | Property | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road |
A-1-43
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Lender Consent Required for Future Mezzanine Debt (Y/N)(18) | Future Unsecured Debt Permitted (Y/N) | Conditions for Future Unsecured Debt | Lender Consent Required for Future Unsecured Debt (Y/N) | Sponsor | Guarantor(8)(9) | Affiliated Sponsors |
2.083 | Property | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | |||||||
2.084 | Property | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | |||||||
2.085 | Property | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | |||||||
2.086 | Property | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | |||||||
2.087 | Property | Heartland Dental Medical Office Portfolio - 692 Essington Road | |||||||
2.088 | Property | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | |||||||
2.089 | Property | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | |||||||
2.090 | Property | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | |||||||
2.091 | Property | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | |||||||
2.092 | Property | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | |||||||
2.093 | Property | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | |||||||
2.094 | Property | Heartland Dental Medical Office Portfolio - 5630 Plank Road | |||||||
2.095 | Property | Heartland Dental Medical Office Portfolio - 10505 Lima Road | |||||||
2.096 | Property | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | |||||||
2.097 | Property | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | |||||||
2.098 | Property | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | |||||||
2.099 | Property | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | |||||||
2.100 | Property | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | |||||||
2.101 | Property | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | |||||||
2.102 | Property | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | |||||||
2.103 | Property | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | |||||||
2.104 | Property | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | |||||||
2.105 | Property | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | |||||||
2.106 | Property | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | |||||||
2.107 | Property | Heartland Dental Medical Office Portfolio - 132 Milestone Way | |||||||
2.108 | Property | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | |||||||
2.109 | Property | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | |||||||
2.110 | Property | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | |||||||
2.111 | Property | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | |||||||
2.112 | Property | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | |||||||
2.113 | Property | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | |||||||
2.114 | Property | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | |||||||
2.115 | Property | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | |||||||
2.116 | Property | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | |||||||
2.117 | Property | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | |||||||
2.118 | Property | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | |||||||
2.119 | Property | Heartland Dental Medical Office Portfolio - 609 Front Street | |||||||
2.120 | Property | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | |||||||
2.121 | Property | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | |||||||
2.122 | Property | Heartland Dental Medical Office Portfolio - 330 Park Place | |||||||
2.123 | Property | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | |||||||
2.124 | Property | Heartland Dental Medical Office Portfolio - 213 Main Street | |||||||
2.125 | Property | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | |||||||
2.126 | Property | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | |||||||
2.127 | Property | Heartland Dental Medical Office Portfolio - 2812 East Main Street | |||||||
2.128 | Property | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | |||||||
2.129 | Property | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | |||||||
2.130 | Property | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | |||||||
2.131 | Property | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | |||||||
2.132 | Property | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | |||||||
2.133 | Property | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | |||||||
2.134 | Property | Heartland Dental Medical Office Portfolio - 716 32nd Street South | |||||||
2.135 | Property | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | |||||||
2.136 | Property | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | |||||||
2.137 | Property | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | |||||||
2.138 | Property | Heartland Dental Medical Office Portfolio - 998 Williford Court | |||||||
2.139 | Property | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | |||||||
2.140 | Property | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | |||||||
2.141 | Property | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | |||||||
2.142 | Property | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | |||||||
2.143 | Property | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | |||||||
2.144 | Property | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | |||||||
2.145 | Property | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | |||||||
2.146 | Property | Heartland Dental Medical Office Portfolio - 3645 North Council Road | |||||||
2.147 | Property | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | |||||||
2.148 | Property | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | |||||||
2.149 | Property | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | |||||||
2.150 | Property | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | |||||||
2.151 | Property | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | |||||||
2.152 | Property | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | |||||||
2.153 | Property | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | |||||||
2.154 | Property | Heartland Dental Medical Office Portfolio - 828 South Main Street | |||||||
2.155 | Property | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | |||||||
2.156 | Property | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | |||||||
2.157 | Property | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | |||||||
2.158 | Property | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | |||||||
2.159 | Property | Heartland Dental Medical Office Portfolio - 104 South Houston Road | |||||||
2.160 | Property | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | |||||||
2.161 | Property | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | |||||||
2.162 | Property | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | |||||||
2.163 | Property | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | |||||||
2.164 | Property | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | |||||||
2.165 | Property | Heartland Dental Medical Office Portfolio - 5 Jannell Court | |||||||
2.166 | Property | Heartland Dental Medical Office Portfolio - 1617 East Main Street | |||||||
2.167 | Property | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | |||||||
2.168 | Property | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | |||||||
2.169 | Property | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | |||||||
3 | Loan | Lafayette Park | N/A | No | N/A | N/A | N/A | N/A | No |
3.01 | Property | 444 Lafayette Road | |||||||
3.02 | Property | 500 Lafayette Road | |||||||
3.03 | Property | 520 Lafayette Road |
A-1-44
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Lender Consent Required for Future Mezzanine Debt (Y/N)(18) | Future Unsecured Debt Permitted (Y/N) | Conditions for Future Unsecured Debt | Lender Consent Required for Future Unsecured Debt (Y/N) | Sponsor | Guarantor(8)(9) | Affiliated Sponsors |
3.04 | Property | 443 Lafayette Road | |||||||
4 | Loan | Riverwalk II | N/A | No | N/A | N/A | Salvatore N. Lupoli | Salvatore N. Lupoli | No |
5 | Loan | Nebraska Crossing | N/A | No | N/A | N/A | Rod Yates | Rod Yates | No |
6 | Loan | Clevelander South Beach | N/A | No | N/A | N/A | Elliott Aintabi; Gilbert Bitton | Elliott Aintabi; Gilbert Bitton | No |
7 | Loan | 1670 Broadway | Yes | No | N/A | N/A | HFI 1670 BDWY LLC | N/A | No |
8 | Loan | Christiana Mall | Yes | No | N/A | N/A | GGP Inc.; PPF Retail, LLC | GGP Nimbus, LP; PPF Retail, LLC | No |
9 | Loan | Village at Lee Branch II | N/A | No | N/A | N/A | Stephen M. LaMastra; Moshe Manoah | Stephen M. LaMastra; Moshe Manoah | Yes |
10 | Loan | Regency Properties Portfolio | N/A | No | N/A | N/A | Regency Commercial Associates LLC | Regency Commercial Associates LLC | No |
10.01 | Property | Vernal Towne Center | |||||||
10.02 | Property | Monticello Marketplace | |||||||
10.03 | Property | Columbia Square | |||||||
10.04 | Property | Wabash Crossings East | |||||||
10.05 | Property | Granville Corners | |||||||
10.06 | Property | Tarpon Heights | |||||||
10.07 | Property | Raceway Mall | |||||||
11 | Loan | Home2 Suites - Greenville Downtown | N/A | No | N/A | N/A | Aashay Patel; Yatish Patel | Aashay Patel; Yatish Patel | No |
12 | Loan | Crowne Plaza - Jacksonville (Airport) | N/A | No | N/A | N/A | Gregory D. Morris | Gregory D. Morris | No |
13 | Loan | Ellsworth Place | N/A | No | N/A | N/A | George B. Tomlin, Jr. | George B. Tomlin, Jr. | No |
14 | Loan | Four Points - Juneau | N/A | No | N/A | N/A | Baldev S. Johal; Balbir S. Gosal | Baldev S. Johal; Balbir S. Gosal | No |
15 | Loan | Shoppes at Centre Pointe | N/A | No | N/A | N/A | Stephen M. LaMastra; Moshe Manoah | Stephen M. LaMastra; Moshe Manoah | Yes |
16 | Loan | Orchard Ridge Corporate Park | N/A | No | N/A | N/A | Joseph J. Sisca, Jr. | Joseph J. Sisca, Jr. | No |
17 | Loan | Heritage Multifamily Portfolio | N/A | No | N/A | N/A | Ranjeet S. Sodhi | Ranjeet S. Sodhi | No |
17.01 | Property | Regency | |||||||
17.02 | Property | Wildwood Terrace | |||||||
17.03 | Property | Marquee West | |||||||
17.04 | Property | Tanglewood | |||||||
18 | Loan | Delk Road Self Storage | N/A | No | N/A | N/A | Robert Moser | Robert Moser | No |
19 | Loan | Holiday Inn Express & Suites - Clearwater | N/A | No | N/A | N/A | Shantia C. Singh | Shantia C. Singh | No |
20 | Loan | West Main Marketplace | N/A | No | N/A | N/A | Albert Gomez | Albert Gomez | No |
21 | Loan | Stockton Shopping Center | N/A | No | N/A | N/A | Michael H. Mugel | Michael H. Mugel | No |
22 | Loan | Waycross Marketplace | N/A | No | N/A | N/A | Jakob Kaiser | Jakob Kaiser | No |
23 | Loan | Powerhouse Plaza | N/A | No | N/A | N/A | Richard P. Jaffe; The Jaffe Corporation | Richard P. Jaffe; The Jaffe Corporation | No |
24 | Loan | Barrywoods Crossing | Yes | No | N/A | N/A | Timothy Rhys Duggan; Christopher Wood; Scott Lee | Timothy Rhys Duggan; Christopher Wood; Scott Lee | No |
25 | Loan | Holiday Inn Express & Suites Detroit Novi | N/A | No | N/A | N/A | Raad Mansour Ayar; Manhal Mansour Shammami | Raad Mansour Ayar; Manhal Mansour Shammami | No |
26 | Loan | Tomball Parkway Plaza | N/A | No | N/A | N/A | Jacob Khotoveli | Jacob Khotoveli | No |
27 | Loan | Clearview Palms Shopping Center | N/A | No | N/A | N/A | Lakeview Crossing Shopping Center Dallas, TX. Limited Partnership | Lakeview Crossing Shopping Center Dallas, TX. Limited Partnership | No |
28 | Loan | Plaza Del Rey | N/A | No | N/A | N/A | Angelica Nickel | Angelica Nickel | No |
29 | Loan | The Courtyards at San Jose | N/A | No | N/A | N/A | Robert William Sacks | Robert William Sacks | No |
30 | Loan | Brand Bank Portfolio | N/A | No | N/A | N/A | Brand Capital, LP | Brand Capital, LP | No |
30.01 | Property | Brand Bank Duluth | |||||||
30.02 | Property | Brand Bank Buford | |||||||
31 | Loan | Avalon Crossing | N/A | No | N/A | N/A | Brian C. Pahud | Brian C. Pahud | No |
32 | Loan | Terrace Pointe | N/A | No | N/A | N/A | Sol Majer | Sol Majer | No |
33 | Loan | La Quinta - College Station | N/A | No | N/A | N/A | Alfredo Tinajero Fontan | Alfredo Tinajero Fontan | No |
34 | Loan | Holiday Inn Express - Fort Pierce | N/A | No | N/A | N/A | Bharat M. Patel | Bharat M. Patel | No |
35 | Loan | Holiday Inn Express & Suites Port Lavaca | N/A | No | N/A | N/A | Jiten Patel | Jiten Patel | No |
36 | Loan | 150 Grand Street | N/A | No | N/A | N/A | Avishag Massoud Iluz | Avishag Massoud Iluz | No |
37 | Loan | Rounders Building | N/A | No | N/A | N/A | Andrew J. Sobel; Brian S. Forster; Mark S. Alberti | Andrew J. Sobel; Brian S. Forster; Mark S. Alberti | No |
38 | Loan | Nursery Plaza & Perry Hall Marketplace | N/A | No | N/A | N/A | Evangelos Halakos | Evangelos Halakos | No |
38.01 | Property | Nursery Plaza | |||||||
38.02 | Property | Perry Hall Marketplace | |||||||
39 | Loan | Peregrine Valley Apartments | N/A | No | N/A | N/A | Troy D. Renkemeyer; Quentin Kearney | Troy D. Renkemeyer; Quentin Kearney | No |
40 | Loan | Upstate NY MHP Portfolio | N/A | No | N/A | N/A | Simcha Obermeister | Simcha Obermeister | No |
40.01 | Property | Mountain View Estates | |||||||
40.02 | Property | Hidden Forest | |||||||
40.03 | Property | Aqueduct Community | |||||||
40.04 | Property | Meadow Hill | |||||||
41 | Loan | StoreRight Haines City | N/A | No | N/A | N/A | Ronald L. Clark; Matthew R. Clark; Thomas F. Anderson | Ronald L. Clark; Matthew R. Clark; Thomas F. Anderson | No |
42 | Loan | Magnolias of Santee | N/A | No | N/A | N/A | Scott Lockwood | Scott Lockwood | No |
43 | Loan | Quality Inn Jacksonville | N/A | No | N/A | N/A | Nilesh Sutaria; Hitesh Shah; Sunil Shah | Nilesh Sutaria; Hitesh Shah; Sunil Shah | No |
44 | Loan | Gulph Mill Industrial Park | N/A | No | N/A | N/A | Thomas A. Musi; Louis E. Oswald | Thomas A. Musi; Louis E. Oswald | No |
45 | Loan | Delta Luxury Apartments Phase III | N/A | No | N/A | N/A | Kristopher E. Benson; Christopher S. Buck | Kristopher E. Benson; Christopher S. Buck | No |
A-1-45
UBS 2018-C14 | |
Footnotes to Annex A-1 | |
(1) | UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York (“UBS AG”), Société Générale (“SG”), Natixis Real Estate Capital LLC (“Natixis”), Cantor Commercial Real Estate Lending, L.P. (“CCRE”), Rialto Mortgage Finance, LLC (“RMF”) and CIBC Inc. (“CIBC”). |
(2) | Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in the preliminary prospectus for information regarding certain lease termination options affecting the 5 largest tenants at Mortgaged Properties securing the 15 largest Mortgage Loans. |
(3) | The Original Balance and Cut-off Date Balance represent only the Mortgage Loan included in the issuing entity. The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Cut-off Date Balance Per Unit/SF are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate. For more information regarding the Mortgage Loans secured by the Mortgaged Properties identified under the column heading in this Annex A-1 as GNL Portfolio, Heartland Dental Medical Office Portfolio, Lafayette Park, Riverwalk II, Nebraska Crossing, Clevelander South Beach, 1670 Broadway, Christiana Mall, Regency Properties Portfolio, Ellsworth Place and Barrywoods Crossing, see the charts titled “Whole Loan Summary” in “Summary of Terms” and “Whole Loan Control Notes and Non-Control Notes” in “Description of the Mortgage Pool—The Whole Loans” in the preliminary prospectus. |
(4) | Loan No. 1 – GNL Portfolio – The Cut-off Date LTV Ratio, LTV Ratio at Maturity and Appraised Value are based on the “As-Is Portfolio Value” conclusion of $172,290,000, which includes a portfolio premium to the Mortgaged Properties if sold together on a bulk basis. The sum of the “As-Is” Appraised Values on a stand-alone basis is $170,205,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity based on the Appraised Value representing the sum of the “As-Is” Appraised Values are 57.9% and 57.9%, respectively. |
Loan No. 12 – Crowne Plaza - Jacksonville (Airport) – The Cut-off Date LTV Ratio, LTV Ratio at Maturity and Appraised Value with respect to the Mortgage Loan are based on the “As-Complete” Appraised Value of $30,400,000 for the Mortgaged Property as of September 4, 2018, which assumes the completion of a property improvement plan. At origination, the borrower deposited $5,250,000 into a PIP Reserve to cover the cost of such property improvement plan. The Appraised Value for the Mortgaged Property assuming the “As-Is” Appraised Value without the PIP extraordinary assumption is $25,400,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the “As-Is” Appraised Value without the PIP extraordinary assumption for the Mortgaged Property are 72.5% and 56.4%, respectively. | |
Loan No. 19 – Holiday Inn Express & Suites - Clearwater – The Cut-off Date LTV Ratio, LTV Ratio at Maturity and Appraised Value with respect to the Mortgage Loan are based on the “As-Complete” Appraised Value of $18,300,000 for the Mortgaged Property as of August 20, 2018, which assumes the completion of a property improvement plan. At origination, the borrower deposited $1,150,000 into a PIP Reserve to cover the cost of such property improvement plan. The Appraised Value for the Mortgaged Property assuming the “As-Is” Appraised Value without the PIP extraordinary assumption is $15,700,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the “As-Is” Appraised Value without the PIP extraordinary assumption for the Mortgaged Property are 76.3% and 58.7%, respectively. | |
Loan No. 25 – Holiday Inn Express & Suites Detroit Novi – The Cut-off Date LTV Ratio, LTV Ratio at Maturity and Appraised Value with respect to the Mortgaged Property are based on the “As-Complete” Appraised Value of $15,000,000 for the Mortgaged Property, which assumes the completion of approximately $1,035,208 in renovations, the cost of which the lender reserved at origination. The Appraised Value for the Mortgaged Property assuming the “As-Is” Appraised Value without the PIP extraordinary assumption is $13,900,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the “As-Is” Appraised Value without the PIP extraordinary assumption for the Mortgaged Property are 71.9% and 60.6%, respectively. | |
Loan No. 34 – Holiday Inn Express - Fort Pierce – The Cut-off Date LTV Ratio, LTV Ratio at Maturity and Appraised Value with respect to the Mortgage Loan are based on the “As-Complete” Appraised Value of $9,100,000 for the Mortgaged Property as of August 9, 2018, which assumes the completion of a property improvement plan. At origination, the borrower deposited $1,450,000 into a PIP Reserve to cover the cost of such property improvement plan. The Appraised Value for the Mortgaged Property assuming the “As-Is” Appraised Value without the PIP extraordinary assumption is $7,600,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the “As-Is” Appraised Value without the extraordinary assumption for the Mortgaged Property are 83.7% and 70.9%, respectively. | |
(5) | Loan No. 3 – Lafayette Park – The Whole Loan can be defeased at any time after the date that is the earlier of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) September 27, 2022. The lockout period for defeasance will be at least 26 payment dates beginning with and including the first payment date of November 5, 2018. For the purposes of this preliminary prospectus, the assumed lockout period of 26 months is based on the expected UBS 2018-C14 securitization closing date in December 2018. The actual lockout period may be longer. |
Loan No. 4 – Riverwalk II – The Whole Loan can be defeased at any time after the date that is the earlier of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) December 6, 2021. The lockout period for defeasance will be at least 25 payment dates beginning with and including the first payment date of December 6, 2018. For |
A-1-46
the purposes of this preliminary prospectus, the assumed lockout period of 25 months is based on the expected UBS 2018-C14 securitization closing date in December 2018. The actual lockout period may be longer. | |
Loan No. 5 – Nebraska Crossing – The Whole Loan can be defeased at any time after the date that is the earlier of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) October 31, 2021. The lockout period for defeasance will be at least 25 payment dates beginning with and including the first payment date of December 1, 2018. For the purposes of this preliminary prospectus, the assumed lockout period of 25 months is based on the expected UBS 2018-C14 securitization closing date in December 2018. The actual lockout period may be longer. | |
Loan No. 6 – Clevelander South Beach – The Whole Loan can be defeased at any time after two years after the closing date of the securitization that includes the last note to be securitized. The lockout period for defeasance will be at least 26 payment dates beginning with and including the first payment date of November 6, 2018. For the purposes of this preliminary prospectus, the assumed lockout period of 26 months is based on the expected UBS 2018-C14 securitization closing date in December 2018. The actual lockout period may be longer. If the defeasance lockout expiration date has not occurred on or before November 6, 2021, prepayment is permitted thereafter subject to payment of a yield maintenance premium. | |
Loan No. 8 – Christiana Mall – The Whole Loan can be defeased at any time after the date that is the earlier of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) July 12, 2021. The lockout period for defeasance will be at least 28 payment dates beginning with and including the first payment date of September 1, 2018. For the purposes of this preliminary prospectus, the assumed lockout period of 28 months is based on the expected UBS 2018-C14 securitization closing date in December 2018. The actual lockout period may be longer. | |
Loan No. 10 – Regency Properties Portfolio – The Whole Loan can be defeased at any time after two years after the closing date of the securitization that includes the last note to be securitized. The lockout period for defeasance will be at least 25 payment dates beginning with and including the first payment date of December 6, 2018. For the purposes of this preliminary prospectus, the assumed lockout period of 25 months is based on the expected UBS 2018-C14 securitization closing date in December 2018. The actual lockout period may be longer. If the defeasance lockout expiration date has not occurred on or before December 6, 2021, prepayment is permitted thereafter subject to payment of a yield maintenance premium. | |
(6) | Loan Nos. 1, 2, 3, 4, 8, 10 and 22 – GNL Portfolio, Heartland Dental Medical Office Portfolio, Lafayette Park, Riverwalk II, Christiana Mall, Regency Properties Portfolio and Waycross Marketplace – The related borrower may obtain the release of a portion of the related Mortgaged Property, subject to the satisfaction of conditions set forth in the related Mortgage and Whole Loan documents. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in the preliminary prospectus. |
(7) | Loan No. 7 – 1670 Broadway – A portion of the Mortgaged Property is subject to a ground lease with 1680 Broadway LLC, with a remaining 107-year lease term, expiring on November 1, 2125. The current annual ground rent is $400,000. Beginning on May 1, 2021 (the “Initial Rent Adjustment Date”), and on May 1 of each successive 10-year anniversary of the Initial Rent Adjustment Date, the net annual ground rent will increase to the greater of 7.0% of the market value of the land or 30.0% over and above the previous year’s annual ground rent. See “Description of the Mortgage Pool— Mortgage Pool Characteristics—Fee & Leasehold Estates; Ground Leases” in the preliminary prospectus. |
Loan No. 8 – Christiana Mall – The Whole Loan is secured in part by the borrower’s leasehold interest in a portion of the Mortgaged Property improved by a surface parking lot and in part by its fee simple interest in the remaining Mortgaged Property. The term of the related ground lease between the borrower, as ground lessee, and Macy’s, as ground lessor, expires on December 31, 2028 (which is less than twenty years beyond the stated maturity date of the related Mortgage Loan), provided, however, that Macy’s may terminate the ground lease at any time with at least 12 months’ prior written notice. There is no annual rent due under the ground lease. The related ground lease does not contain customary mortgagee protection provisions, such as the right to enter into a new lease in the event the ground lease is rejected or terminated. See “Description of the Mortgage Pool— Mortgage Pool Characteristics—Fee & Leasehold Estates; Ground Leases” in the preliminary prospectus. | |
Loan No. 21 – Stockton Shopping Center – A non-income producing portion of the Mortgaged Property is subject to a ground lease with HLA 1, LLC (“HLA 1”), an affiliate of the related borrower, with a remaining 99-year lease term, expiring on November 30, 2117. The current annual ground rent is $10.00. HLA 1 is permitted to construct improvements on the ground leased parcel provided that HLA 1 and the related borrower provide the lender with, among other things: (a) plans and specifications for the construction, (b) evidence of (i) the related borrower will not be liable for construction costs, (ii) adequate insurance, (iii) conformance with zoning and any other legal requirements, (iv) access to the Mortgaged Property is not impaired and (v) no violations of the terms of any lease or other agreement affecting the Mortgaged Property. The related borrower can obtain a release of such non-income producing ground leased parcel portion of the Mortgaged Property regardless of whether improvements have been constructed without any pre-payment of the Mortgage Loan provided that the borrower complies with certain conditions in the Mortgage Loan documents, including, but not limited to: (a) placing a covenant on the released parcel to ensure that no uses violate the restrictions in leases or restrictive covenants at the Mortgaged Property, (b) providing evidence that (i) the Mortgaged Property continues to comply with zoning and any other legal requirements, (ii) the release does not affect utilities to the Mortgaged Property, (iii) the release parcel is a separate and distinct tax parcel, (iv) at request of the lender, a rating agency comfort letter, and (v) an opinion from counsel that the release will not cause the Trust to fail to qualify as a REMIC Trust. Additionally, if the additional improvements on the ground-leased parcel are abandoned for a period of six months, at any point prior to the release of such parcel, HLA 1 and the related borrower will be required to raze the improvements and return the Mortgaged Property to its former condition. Failure to complete such restoration is an event of default with a losses carveout under the related Mortgage Loan documents. |
A-1-47
(8) | Loan No. 2 – Heartland Dental Medical Office Portfolio – Heartland Dental, LLC and its affiliates, leasing approximately 82.7% of the NRA in the portfolio to operate dental offices, is an affiliate of the borrower sponsor. The borrower sponsor and non-recourse carveout guarantor is Richard Eugene Workman, who founded Heartland Dental in 1997 and currently retains a 4.28% ownership interest in the company. |
Loan No. 4 – Riverwalk II – The third largest tenant at the Mortgaged Property, Lupoli Companies, representing approximately 8.3% of the NRA, is an affiliate of the borrower sponsor. In addition to Lupoli Companies, two other tenants, Flow Fitness, representing approximately 1.8% of the NRA and Jenet, representing approximately 0.8% of the NRA are leased to affiliates of the borrower sponsor. | |
Loan No. 30 – Brand Bank Portfolio – The largest tenant in the portfolio, The Brand Banking Com, leasing approximately 85.7% of the NRA in the portfolio to operate certain bank branches and ancillary offices, is an affiliate of the borrower sponsor. | |
Loan No. 38 – Nursery Plaza & Perry Hall Marketplace – The largest and third largest tenants at the Nursery Plaza Mortgaged Property, Nursery Fitness LLC d/b/a Anytime Fitness and Seasons Pizza, Linthicum Inc., respectively, and the largest tenant at the Perry Hall Marketplace Mortgaged Property, Perry Hall Express, Inc. d/b/a Seasons Pizza, are wholly owned affiliates of the borrower sponsor. The Seasons Pizza, Linthicum Inc. lease and the Perry Hall Express, Inc. lease are fully guaranteed by the borrower sponsor. | |
(9) | Loan No. 2 – Heartland Dental Medical Office Portfolio – The largest tenant at the Heartland Dental Medical Office Portfolio – 200 Brevco Plaza Mortgaged Property, Mercy Clinic East Communities Endo, leasing approximately 31.2% of the NRA at such Mortgaged Property, may terminate its lease at any time after December 1, 2019 with 180 days’ notice and payment of a termination fee equal to unamortized tenant improvements, rent abatement and leasing commissions. The third largest tenant at the Heartland Dental Medical Office Portfolio – 200 Brevco Plaza Mortgaged Property, Total Renal Care, Inc., leasing approximately 16.4% of the NRA at such Mortgaged Property, may terminate its lease at any time with notice and payment of a termination fee equal to half of its monthly base rental obligations for the remaining portion of the then current term. The fourth largest tenant at the Heartland Dental Medical Office Portfolio – 200 Brevco Plaza Mortgaged Property, Mercy Clinic East Communities Digestive, leasing approximately 14.3% of the NRA at such Mortgaged Property, may terminate its lease at any time after December 1, 2019 with 180 days’ notice and payment of a termination fee equal to the cost of unamortized tenant improvements, rent abatement and leasing commissions. The second largest tenant at the Heartland Dental Medical Office Portfolio – 2751 Fountain Place Mortgaged Property, Wildwood Vision Specialists, LLC, leasing approximately 39.7% of the NRA at such Mortgaged Property, may terminate its lease at any time with 180 days’ notice and payment of a termination fee in the amount of $37,500. The largest tenant at the Heartland Dental Medical Office Portfolio - 692 Essington Road Mortgaged Property, Hanger Prosthetics and Orthotics East, Inc., leasing approximately 41.5% of the NRA at such Mortgaged Property, may terminate its lease at any time with nine months’ notice and payment of a termination fee equal to the unamortized portion of the remaining balance of its tenant improvement allowance. The second largest tenant at the Heartland Dental Medical Office Portfolio – 122 Stone Trace Drive Mortgaged Property, Edward Jones - Mt. Sterling, KY, leasing approximately 28.8% of the NRA at such Mortgaged Property, may terminate its lease at any time after March 31, 2021 with 30 days’ notice and payment of a termination fee equal to two months base rent plus any unamortized tenant improvements and leasing commissions paid on the initial term. The fourth largest tenant at the Heartland Dental Medical Office Portfolio – 100 Piper Hill Drive Mortgaged Property, Edward Jones - St. Peter’s, MO, leasing approximately 14.1% of the NRA at such Mortgaged Property, may terminate its lease after each of March 31, 2021 and March 31, 2023 with 90 days’ notice and payment of a termination fee equal to six months base rent plus any unamortized tenant improvements and leasing commissions paid on initial term. The fourth largest tenant at the Heartland Dental Medical Office Portfolio – 507 North Hershey Road Mortgaged Property, Edward Jones - Bloomington, IL, leasing approximately 17.2% of the NRA at such Mortgaged Property, may terminate its lease at any time after February 28, 2021 with 30 days’ notice and payment of a termination fee equal to six months base rent. The second largest tenant at the Heartland Dental Medical Office Portfolio – 2222 Highway 540A East Mortgaged Property, Edward Jones - Lakeland, FL, leasing approximately 26.1% of the NRA at such Mortgaged Property, may terminate its lease at any time with 60 days’ notice and payment of a termination fee equal to two months base rent plus any unamortized leasing commissions paid on the initial term of the lease. The second largest tenant at the Heartland Dental Medical Office Portfolio – 4355 Suwanee Dam Road Mortgaged Property, Edward Jones - Suwanee, leasing approximately 8.4% of the NRA at such Mortgaged Property, may terminate its lease at any time with 90 days’ notice and payment of a termination fee. The second largest tenant at the Heartland Dental Medical Office Portfolio – 2812 East Main Street Mortgaged Property, Edward Jones - Merrill, WI, leasing approximately 20.5% of the NRA at such Mortgaged Property, may terminate its lease at any time with 90 days’ notice and payment of a termination fee equal to three months base rent plus any unamortized tenant improvements and leasing commissions paid on the initial term of the lease. |
Loan No. 3 – Lafayette Park – The sole tenant at the 444 Lafayette Road Mortgaged Property, State of Minnesota, Dept. of Administration, Dept. of Human Services, the sole tenant at the 500 Lafayette Road Mortgaged Property, State of Minnesota, Dept. of Administration, Dept. of Natural Resources, the sole tenant at the 520 Lafayette Road Mortgaged Property, State of Minnesota, Dept. of Administration, Minnesota Pollution Control Agency and the sole tenant at the 443 Lafayette Road Mortgaged Property, State of Minnesota, Dept. of Administration, Dept. of Labor and Industry, each has the option to terminate its lease upon 30 days’ notice in the event that either (a) the Minnesota State Legislature does not appropriate to the funds necessary for continuation of the lease or (b) Federal Funds necessary for continuation of the Lease are withheld for any reason. Pursuant to Minnesota Statute, Section 16B.24, Subdivision 6. (§8.2), each tenant may also cancel its lease, upon providing 30 days’ written notice for any reason except for leasing of other non-state-owned land or premises for the same use. |
A-1-48
Loan No. 4 – Riverwalk II – The largest tenant at the Mortgaged Property, NxStage Medical, Inc., may terminate its lease with 12 months prior notice; provided, however, that NxStage Medical, Inc. has provided an estoppel stating it has no option or right to terminate the lease prior to the expiration date. The Whole Loan is recourse to the guarantor, Salvatore N. Lupoli for $6,000,000 until such time as (a) the NxStage Medical, Inc. lease has been renewed at least two years beyond the Whole Loan term, (b) the space occupied by NxStage Medical, Inc. has been re-leased pursuant to an acceptable replacement lease, or (c) the Mortgaged Property occupied by NxStage Medical, Inc. has been released pursuant to a partial defeasance event pursuant to the Whole Loan documents. The fifth largest tenant at the Mortgaged Property, Mentor, executed a seven-year lease in December 2017. It is expected that they take occupancy of the space by January 1, 2019. Mentor may terminate its lease at any time after the expiration of the 60th month with nine months’ written notice and a termination fee subject to the terms of its lease. | |
Loan No. 5 – Nebraska Crossing – The largest tenant at the Mortgaged Property, H&M, representing approximately 6.5% of the NRA at the Mortgaged Property, has the option to terminate its lease if its gross sales at the Mortgaged Property are less than or equal to $5,000,000 during any lease year after the fifth year. In the event H&M terminates its lease, H&M will pay to the landlord 50.0% of the unamortized portion of the construction allowance actually paid to H&M (excluding any credited amounts) within 10 days of the effective date of the termination of the lease. The second largest tenant at the Mortgaged Property, Under Armour, representing approximately 4.4% of the NRA at the Mortgaged Property, has the option to terminate its lease if its gross sales at the Mortgaged Property are less than or equal to $350.00 PSF during any lease year after the fourth year. The fourth largest tenant at the Mortgaged Property, Forever 21, representing approximately 4.1% of the NRA at the Mortgaged Property, may terminate its lease at any time on or after November 15, 2018, but prior to January 15, 2019, by providing written notice, which termination will be effective ninety days after written notice is provided. Additionally, the fourth largest tenant at the Mortgaged Property, Forever 21, also has the option to terminate its lease if its gross sales at the Mortgaged Property are less than or equal to $2,750,000 during any lease year after the fifth year. | |
Loan No. 7 – 1670 Broadway – The largest tenant at the Mortgaged Property, TIAA, has a contraction option in its lease which allows TIAA, prior to December 31, 2022, to give back a full floor of space every 18 months. TIAA has exercised its option to contract its space on the 27th floor (21,442 SF) of the Mortgaged Property effective May 31, 2019. The second largest tenant at the Mortgaged Property, HUD, has the right to terminate its lease any time after December 31, 2023 with 120 days’ notice and no termination fee. | |
Loan No. 8 – Christiana Mall – The second largest tenant at the Mortgaged Property, Cabela’s, has the right to raze its leased premises, so long as Cabela’s restores the building pad to its condition at the time the leased premises were delivered to Cabela’s, caps utilities at their in-place levels and otherwise leaves its leased premises in a good, clean and attractive condition. Upon substantial completion of such razing, Cabela’s lease will terminate (provided, however, that this provision does not apply in connection with any remodeling or rebuilding by Cabela’s). | |
Loan No. 13 – Ellsworth Place – The fourth largest tenant at the Mortgaged Property, Ross Dress For Less, Inc., has a one-time option to terminate its lease during the third full lease year (February 1, 2018 to January 31, 2019) if gross sales do not exceed $7,500,000 ($291.65 PSF). The termination date will occur no later than 12 months and no earlier than 120 days following the date of the tenant’s termination notice. | |
Loan No. 15 – Shoppes at Centre Pointe – The fifth largest tenant at the Mortgaged Property, Budget Blinds, has a one-time right to terminate its lease at the end of the second lease year by providing 90 days’ written notice. | |
Loan No. 16 – Orchard Ridge Corporate Park – The largest tenant at the Mortgaged Property, Akzo Nobel Chemistry, LLC, may terminate its lease, provided that it provides at least 18 months’ prior notice and payment of a termination fee equal to the unamortized portion of one-third of the landlord’s tenant improvement costs. The third largest tenant at the Mortgaged Property, Grestel-Productos Ceramicos (Casafina Enterprises), may terminate its lease after the fifth year of the lease term, provided that it provides written notice by March 31, 2022 and payment of a termination fee equal to $100,000 by October 1, 2022. | |
Loan No. 20 – West Main Marketplace – The largest tenant at the Mortgaged Property, County of Stanislaus, has a right to terminate its lease any time before March 31, 2023 for any reason by providing 360 days’ prior written notice and paying (i) monthly base rent plus the tenant’s share of operating expenses, property taxes and insurance expenses through the lease termination date, plus (ii) all remaining base rent amounts (prorated through the lease termination date) through March 31, 2023, plus (iii) the remaining unamortized principal (not interest) of initial improvements costs. The tenant also has a right to terminate its lease any time after March 31, 2023 if the tenant determines, in its sole discretion, that (i) sufficient funds are not available to allow for continuation of the lease, or (ii) the tenant then owns sufficient space to accommodate the permitted use. If the tenant terminates, it must provide 180 days’ prior written notice and pay (i) monthly base rent plus the tenant’s share of operating expenses, property taxes and insurance expenses through the lease termination date, plus (ii) in the tenant’s sole discretion, either (a) the remaining unamortized principal (not interest) of initial improvements costs no later than the lease termination date or (b) the monthly amortization amount of initial improvements on or before the date that each base rent payment would have been due had the tenant not terminated its lease. | |
Loan No. 22 – Waycross Marketplace – The fifth largest tenant at the Mortgaged Property, Shoe Show, has the right to terminate its lease if gross sales for the fifth lease year are less than $1,600,000, by providing 30 days’ written notice within 60 days after the end of the fifth lease year. |
A-1-49
Loan No. 27 – Clearview Palms Shopping Center – The second largest tenant at the Mortgaged Property, AT&T Mobility (Cingular Wireless), has the right to terminate its lease as of November 30, 2019, by providing written notice no later than November 30, 2018 and paying a termination fee equal to six months’ base rent. | |
Loan No. 44 – Gulph Mill Industrial Park – The third largest tenant at the Mortgaged Property, US Marshall Service, may terminate its lease, in whole or in part, on the last day of the 120th full calendar month of the lease term, provided that US Marshall Service provides 90 days’ notice. | |
(10) | Loan No. 7 – 1670 Broadway – The largest tenant at the Mortgaged Property, TIAA, subleases a total of 33,292 SF, 22,063 SF on the 28th floor and 11,229 SF on the 29th floor, to P2ES Holdings, LLC through December 31, 2018 at $22.76 PSF. |
(11) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
Loan No. 4 – Riverwalk II – The fifth largest tenant at the Mortgaged Property, Mentor, is expected to take full occupancy of the space by January 1, 2019 and commence paying rent on May 1, 2019. At origination, the borrower deposited $141,390 into a free rent reserve associated with such free rent. | |
Loan No. 21 – Stockton Shopping Center – The third largest tenant at the Mortgaged Property, Funtime, LLC dba Luv2Play, has a firm lease commencement date of February 1, 2019. The fourth largest tenant at the Mortgaged Property, Goodwill, is dark/vacant. The borrower sponsor executed a new lease with Lodi that will occupy the Goodwill space with an anticipated commencement date of April 1, 2019. | |
Loan No. 36 – 150 Grand Street – The largest tenant at the Mortgaged Property, Matto Espresso, has a lease commencement date of June 15, 2018 with a three-month rent abatement. Matto Espresso is building out its space and expected to open for business during the first quarter of 2019. | |
(12) | Loan No. 28 – Plaza Del Rey – At origination, $250,000 was reserved to be released upon the Mortgaged Property achieving the following conditions: (i) occupancy greater than or equal to 82.0%, (ii) a debt yield greater than or equal to 11.0% for two consecutive calendar quarters, (iii) evidence that the largest tenant at the Mortgaged Property, Goodwill Industries, and the fourth largest tenant at the Mortgaged Property, Grand Buffett, have renewed their leases for at least three years each and (iv) a DSCR greater than or equal to 1.70x for two consecutive calendar quarters. |
(13) | Loan No. 34 – Holiday Inn Express - Fort Pierce – A monthly escrow for FF&E and replacement reserves, beginning on December 6, 2021, equal to the greater of (i) 1/12 of 4.0% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs and (ii) the aggregate amount, if any, required to be reserved under the management agreement and the franchise agreement. |
(14) | Loan No. 6 – Clevelander South Beach – At origination, the borrower provided a guarantee for any debt service shortfall during the months of July, August, September and October in lieu of a seasonality reserve. |
Loan No. 14 – Four Points - Juneau – The borrower deposited $330,881 at origination into a seasonality reserve. Ongoing seasonality reserve payments are required to be deposited on each monthly payment date occurring during the period between May and August, inclusive, each year. | |
Loan No. 19 – Holiday Inn Express & Suites - Clearwater – The Mortgage Loan is structured with a seasonality reserve to support the Mortgage Loan at a 1.25x DSCR through the Mortgaged Property’s shortfall months. In December of each year, the seasonality reserve amount will be recalculated to equal the total shortfall of the previous year. The total shortfall is equal to the sum of the monthly shortfall amounts for the previous 12 months (November through October). The monthly shortfall amount equals the monthly NCF (as defined by the lender) less the quantity of the product of monthly debt service and 1.25 (solving for a 1.25x DSCR). The seasonality reserve will be seeded following a depletion in the amount of 1/4 of the recalculated seasonality reserve amount (less any remaining balance), beginning in February of each year for the next four months, including February, as a monthly escrow. | |
Loan No. 33 – La Quinta - College Station – On each monthly payment date occurring in November and December, the borrower is required to deposit with the lender an amount equal to 1/2 of the amount by which (i) the product of (A) 110.0% and (B) the sum of the monthly shortfall amounts for the twelve month period commencing on the first day of May in the calendar year immediately preceding such monthly payment date exceeds (ii) the funds on deposit in the seasonality reserve account as of the date such shortfall amount is determined by the lender; provided, that, if the sum of the monthly shortfall amounts for the twelve month period commencing on the first day of May in the calendar year immediately preceding such monthly payment date was less than $50,000, no monthly seasonality deposit is required. | |
(15) | Loan No. 11 – Home2 Suites - Greenville Downtown – The monthly capital expenditure deposit is equal to the greater of (i) (a) during the first year, an amount equal to 1/12 of 2.0% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, (b) during the second year, an amount equal to 1/12 of 3.0% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, and (c) from and after the commencement of the third year of the term of the Mortgage Loan, an amount equal to 1/12 of 4.0% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, and (ii) the aggregate amount, if any, required to be reserved under the management agreement and the franchise agreement. |
A-1-50
(16) | Loan No. 2 – Heartland Dental Medical Office Portfolio – The Phase I ESA for the Heartland Dental Medical Office Portfolio - 149 Tuscan Way, Heartland Dental Medical Office Portfolio - 2222 Highway 540A East and Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane Mortgaged Properties noted the following recognized environmental conditions (“REC”) below. Given the history identified, as a mitigant, the borrower sponsor provided an environmental insurance policy issued by Great American Insurance Group for a 10-year policy term with combined single limit of $4,000,000 and a deductible of $50,000 naming the lender as an additional insured party. |
- Heartland Dental Medical Office Portfolio - 149 Tuscan Way – Dyke’s Riverside Cleaners is located on the eastern adjoining property, about 50 feet from the Mortgaged Property. In 1997, this facility reported a release of chlorinated solvents and as a result was enrolled in the State assisted Dry Cleaners Solvent Cleanup Program (DCSCP) with a priority cleanup score of 31. An adjoining dry cleaner with a reported release may represent a vapor intrusion concern, and is considered a REC. The facility is located down-gradient to the Mortgaged Property and is enrolled in a state assisted cleanup program that will provide funding and oversight for assessment and cleanup activities. | |
- Heartland Dental Medical Office Portfolio - 2222 Highway 540A East – Historic aerial photographs indicate that the Mortgaged Property was developed as a storage area and scrap yard with debris piles as part of a larger parcel to the north and east starting circa 1968 through at least 1971. The nature of the debris is unknown, and may have impacted the subsurface. Therefore, the historic use of the Mortgaged Property as a scrap yard represents a REC. | |
- Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane – The Mortgaged Property and the area have a long history of industrial use as a zinc and lumber mill. The long history of industrial use of the Mortgaged Property is considered a REC. | |
(17) | Loan No. 3 – Lafayette Park – In lieu of an environmental indemnitor, the borrower sponsor provided an environmental insurance policy issued by Steadfast Insurance Company, which has an A.M. Best rating of A- or better. The policy names the lender as the named insured with limits of $5,000,000 per occurrence and $5,000,000 in the aggregate. The policy provides coverage during the term of the Whole Loan. |
Loan No. 7 – 1670 Broadway – The Phase I ESA for the Mortgaged Property did not note any REC. However, at origination, in lieu of an environmental indemnitor distinct from the borrower, the borrower provided an environmental insurance policy issued by Great American Insurance Company for an eight-year policy term with combined single limit of $5,000,000 and a deductible of $100,000 naming the lender as an additional insured party. | |
Loan No. 38 – Nursery Plaza & Perry Hall Marketplace – The related Phase I ESA for the Perry Hall Marketplace Mortgaged Property identified the former location of a dry cleaner as a REC and recommended further investigation due to the use of chlorinated solvents in the dry cleaning process. A prior Phase II ESA was conducted, which included soil borings and collection of soil and groundwater samples. Such samples detected contamination below the governing cleanup standard. Following a review and discussion of the Phase II investigation with the engineers that conducted it, the engineers responsible for the current Phase I ESA determined that sampling conducted in connection with the Phase II investigation may not have been sufficiently down gradient of the former dry cleaner site to detect contaminants and recommended a second Phase II investigation. In lieu of a second Phase II investigation, the borrower delivered to the lender an environmental insurance policy for the Perry Hall Marketplace Mortgaged Property issued by Great American Insurance Group (rated S&P: A+; A.M. Best: A+) with an aggregate policy limit of $2,350,000 and a 13-year term. | |
(18) | For more information see “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in the preliminary prospectus. |
(19) | Loan No. 14 – Four Points - Juneau – The Mortgage Loan is structured with a rollover reserve requiring the borrower to deposit an amount equal to $28,233 in each of the three months prior to expiration of the only lease at the Mortgaged Property (June, July and August 2020) and again in each of the three months prior to expiration of any renewal of such lease (June, July and August 2025) or, if the lease is replaced, in each of the three months prior to expiration of such replacement lease. However, if the tenant renews the lease prior to the three months prior to expiration, then the borrower is not required to make the deposits. |
Loan No. 16 – Orchard Ridge Corporate Park – The TI/LC Reserve will be capped at $950,000 once the largest tenant at the Mortgaged Property, Azko Nobel Chemistry, LLC, has renewed its lease at terms acceptable to the lender. | |
Loan No. 24 – Barrywoods Crossing – A monthly TI/LC Reserve escrow of $20,420 will commence if the amount on deposit in the TI/LC Reserve falls below the initial deposit of $1,470,222. | |
Loan No. 26 – Tomball Parkway Plaza – At origination, the borrower sponsor deposited $200,000 into a tenant rollover reserve. The monthly rollover reserve payments do not commence unless the balance of the rollover reserve drops below $100,000, at which time monthly payments of $5,775 are required thereafter. | |
Loan No. 31 – Avalon Crossing – An initial deposit to the rollover account was made in the amount of $350,000. The amount of funds on deposit in the rollover account is subject to a cap of $350,000 and, upon reaching such amount, the borrower may cease making monthly deposits to the rollover account. If at any time the rollover funds equals $150,000 or less, the borrower is required to recommence and continue making monthly deposits of $6,902 to the rollover account until the amount of funds on deposit in the rollover account equals $350,000. |
A-1-51
Loan No. 44 – Gulph Mill Industrial Park – The initial TI/LC Reserve capped amount is $150,433. If at any time during the term of the Mortgage Loan and after borrower has deposited at least $50,433 of monthly deposits into the TI/LC Reserve subaccount, the balance of the TI/LC Reserve subaccount is equal to or less than $33,622, the borrower will be required to pay to the lender $1,401 on each payment date thereafter until the balance of the TI/LC Reserve subaccount equals or exceeds $50,433. | |
(20) | Loan No. 16 – Orchard Ridge Corporate Park – Commencing upon the earlier to occur of 12 months prior to lease expiration date of the largest tenant at the Mortgaged Property, Azko Nobel Chemistry, LLC, or if Azko Nobel Chemistry, LLC files for bankruptcy, goes dark or vacates, excess cash flow will be deposited into a reserve to be used for re-leasing the space. |
Loan No. 36 – 150 Grand Street – The Mortgage Loan is structured with a tenant buyout reserve requiring the borrower to deposit $50,000 prior to the April 6, 2019 monthly payment date. | |
Loan No. 38 – Nursery Plaza & Perry Hall Marketplace – Commencing upon the earlier to occur of any of Nursery Fitness LLC d/b/a Anytime Fitness, the largest tenant at the Nursery Plaza Mortgaged Property, Seasons Pizza, Linthicum Inc., the third largest tenant at the Nursery Plaza Mortgaged Property or Perry Hall Express, Inc. d/b/a Seasons Pizza, the largest tenant at the Perry Hall Marketplace Mortgaged Property (each, a “Trigger Tenant”) giving notice to vacate, going dark or bankrupt or beginning 12 months prior to any Trigger Tenant’s lease expiration, excess cash flow will be deposited into a reserve to be used for re-leasing the space. | |
(21) | Loan No. 8 – Christiana Mall – The borrower is permitted a grace period of one business day for monthly debt service payments, which grace period may be utilized once in every 12-month period. |
(22) | Loan No. 4 – Riverwalk II – The Mortgaged Property consists of three separate office buildings and related land parcels, one of which may be released from the lien of the related Mortgage Loan, as described under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in the preliminary prospectus. |
(23) | Loan No. 31 – Avalon Crossing – The second largest tenant at the Mortgaged Property, Big Bob’s, is on a short-term lease extension with a lease expiration of April 30, 2019. The Occupancy Rate excludes Big Bob’s from the calculation. Including Big Bob’s, the Occupancy Rate is 100.0%. |
A-1-52