FWP 1 n2035_x2-anxa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-227784-06
     

 

     
 

UBS Commercial Mortgage Trust 2020-C19 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Deutsche Bank Securities Inc., CIBC World Markets Corp., Academy Securities, Inc., Bancroft Capital, LLC, Brean Capital, LLC or Drexel Hamilton, LLC, 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 Originator Mortgage Loan Seller Cross-Collateralized and Cross-Defaulted Address City County State Zip Code General Property Type Specific Property Type
1 Loan Supor Industrial Portfolio LMF LMF No 505 Manor Avenue and 500 Supor Boulevard Harrison Hudson NJ 07029 Industrial Warehouse
2 Loan 1633 Broadway Goldman Sachs Bank USA; JPMorgan Chase Bank, National Association; DBR Investments Co. Limited; Wells Fargo Bank, National Association GACC No 1633 Broadway New York New York NY 10019 Office CBD
3 Loan Phoenix Industrial Portfolio IV UBS AG UBS AG No Various Various Various Various Various Industrial Various
3.01 Property Edgerton UBS AG UBS AG No 1220 West Fulton Street Edgerton Rock WI 53534 Industrial Warehouse
3.02 Property Delaware UBS AG UBS AG No 435 Park Avenue Delaware Delaware OH 43015 Industrial Warehouse
3.03 Property Pawcatuck UBS AG UBS AG No 100 Mechanic Street Pawcatuck New London CT 06379 Industrial Warehouse
3.04 Property Herrin UBS AG UBS AG No 410 East Lyerla Drive Herrin Williamson IL 62948 Industrial Manufacturing
3.05 Property Menasha UBS AG UBS AG No 2225 American Drive Menasha Winnebago WI 54956 Industrial Flex
4 Loan 55 Hudson Yards Wells Fargo Bank, National Association; DBR Investments Co. Limited; Morgan Stanley Bank, N.A. GACC No 550 West 34th Street New York New York NY 10001 Office CBD
5 Loan 225 Bush Deutsche Bank AG, New York Branch UBS AG No 225 Bush Street San Francisco San Francisco CA 94104 Office CBD
6 Loan SpringHill Suites Monterey Beach CIBC CIBC No 215 10th Street Marina Monterey CA 93933 Hospitality Limited Service
7 Loan Coligny Plaza CIBC CIBC No 1 North Forest Beach; 2 Lagoon Road; 6 Lagoon Road; 7 Lagoon Road; 101 Pope Avenue Hilton Head Island Beaufort SC 29228 Retail Anchored
8 Loan Upland Park Townhomes LMF LMF No 1701 Upland Drive Houston Harris TX 77043 Multifamily Garden
9 Loan Lafayette Gardens UBS AG UBS AG No 110 East Martial Avenue Lafayette Lafayette Parish LA 70508 Multifamily Garden
10 Loan Shabsels Fee Portfolio II UBS AG UBS AG No Various Various Various Various Various Other Leased Fee
10.01 Property Shops at Kanawha UBS AG UBS AG No 5707 MacCorkle Avenue Charleston Kanawha WV 25304 Other Leased Fee
10.02 Property Gravois Place UBS AG UBS AG No 635 Gravois Road Fenton St. Louis MO 63026 Other Leased Fee
10.03 Property Southridge Village Shopping Center UBS AG UBS AG No 2434 South Interstate Highway 35E Denton Denton TX 76205 Other Leased Fee
10.04 Property Shops at Walzem UBS AG UBS AG No 7650 FM 78 San Antonio Bexar TX 78244 Other Leased Fee
10.05 Property Hershey Medical Office UBS AG UBS AG No 1135 East Chocolate Avenue Hershey Dauphin PA 17033 Other Leased Fee
11 Loan Oakridge Terrace Apartments CIBC CIBC No 43339 Gadsden Avenue Lancaster Los Angeles CA 93534 Multifamily Garden
12 Loan Sonterra Townhomes & Apartments UBS AG UBS AG No 1661 & 1919 County Road 313 Jarrell Williamson TX 76537 Multifamily Garden
13 Loan TownePlace Suites Tacoma Lakewood RMF LMF No 11725 Pacific Highway Southwest Lakewood Pierce WA 98499 Hospitality Extended Stay
14 Loan Bel Villaggio LMF LMF No 41221-41493 and 41501-41577 Margarita Road Temecula Riverside CA 92591 Retail Shadow Anchored
15 Loan Vernon Tower BSPRT CMBS Finance, LLC RREF No 31-43 Vernon Boulevard Astoria Queens NY 11106 Multifamily Mid Rise
16 Loan ShopRite Warwick CIBC CIBC No 153 State Highway 94 South Warwick Orange NY 10990 Retail Anchored
17 Loan Wyndham National Hotel Portfolio UBS AG UBS AG No Various Various Various Various Various Hospitality Limited Service
17.01 Property Travelodge - 2307 Wyoming Avenue UBS AG UBS AG No 2307 Wyoming Avenue Gillette Campbell WY 82718 Hospitality Limited Service
17.02 Property Travelodge - 2111 Camino Del Llano UBS AG UBS AG No 2111 Camino Del Llano Belen Valencia NM 87002 Hospitality Limited Service
17.03 Property Travelodge - 1170 W Flaming Gorge Way UBS AG UBS AG No 1170 West Flaming Gorge Way Green River Sweetwater WY 82935 Hospitality Limited Service
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive UBS AG UBS AG No 1731 South Sunridge Drive Yuma Yuma AZ 85365 Hospitality Limited Service
17.05 Property Baymont Inn & Suites - 451 Halligan Drive UBS AG UBS AG No 451 Halligan Drive North Platte Lincoln NE 69101 Hospitality Limited Service
17.06 Property Baymont Inn & Suites - 1608 E Business US 60 UBS AG UBS AG No 1608 West Business Highway 60 Dexter Stoddard MO 63841 Hospitality Limited Service
17.07 Property Travelodge - 1127 Pony Express Highway UBS AG UBS AG No 1127 Pony Express Highway Marysville Marshall KS 66508 Hospitality Limited Service
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street UBS AG UBS AG No 1130B East 16th Street Wellington Sumner KS 67152 Hospitality Limited Service
17.09 Property Travelodge - 2680 Airport Road UBS AG UBS AG No 2680 Airport Road Santa Teresa Dona Ana NM 88008 Hospitality Limited Service
17.1 Property Super 8 - 720 Royal Parkway UBS AG UBS AG No 720 Royal Parkway Nashville Davidson TN 37214 Hospitality Limited Service
17.11 Property Baymont Inn & Suites - 1051 North Market Street UBS AG UBS AG No 1051 North Market Street Hearne Robertson TX 77859 Hospitality Limited Service
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway UBS AG UBS AG No 2700 North Diers Parkway Fremont Dodge NE 68025 Hospitality Limited Service
17.13 Property Baymont Inn & Suites - 95 Spruce Road UBS AG UBS AG No 95 Spruce Road Elko Elko NV 89801 Hospitality Limited Service
17.14 Property Super 8 - 2545 Cornhusker Highway UBS AG UBS AG No 2545 Cornhusker Highway Lincoln Lancaster NE 68521 Hospitality Limited Service
17.15 Property Travelodge - 1110 SE 4th Street UBS AG UBS AG No 1110 Southeast 4th Street Hermiston Umatilla OR 97838 Hospitality Limited Service
17.16 Property Baymont Inn & Suites - 2300 Valley West Court UBS AG UBS AG No 2300 Valley West Court Clinton Clinton IA 52732 Hospitality Limited Service
17.17 Property Travelodge - 800 W Laramie Street UBS AG UBS AG No 800 West Laramie Street Guernsey Platte WY 82214 Hospitality Limited Service
17.18 Property Travelodge - 22 North Frontage Road UBS AG UBS AG No 22 North Frontage Road Pecos Reeves TX 79772 Hospitality Limited Service
17.19 Property Travelodge - 123 Westvaco Road UBS AG UBS AG No 123 Westvaco Road Low Moor Alleghany VA 24457 Hospitality Limited Service
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue UBS AG UBS AG No 2006 North Merrill Avenue Glendive Dawson MT 59330 Hospitality Limited Service
17.21 Property Travelodge - 1710 Jefferson Street UBS AG UBS AG No 1710 Jefferson Street Jefferson City Cole MO 65109 Hospitality Limited Service
17.22 Property Travelodge - 1625 Stillwater Avenue UBS AG UBS AG No 1625 Stillwater Avenue Cheyenne Laramie WY 82009 Hospitality Limited Service
17.23 Property Travelodge - 8233 Airline Highway UBS AG UBS AG No 8233 Airline Highway Livonia Pointe Coupee Parish LA 70755 Hospitality Limited Service
17.24 Property Baymont Inn & Suites - 6390 US-93 UBS AG UBS AG No 6390 US-93 Whitefish Flathead MT 59937 Hospitality Limited Service
17.25 Property Travelodge - 707 East Webster Street UBS AG UBS AG No 707 East Webster Street Morrill Scotts Bluff NE 69358 Hospitality Limited Service
17.26 Property Travelodge - 777 West Hwy 21 UBS AG UBS AG No 777 West Highway 21 Milford Beaver UT 84751 Hospitality Limited Service
17.27 Property Travelodge - 3522 North Highway 59 UBS AG UBS AG No 3522 North Highway 59 Douglas Douglas Converse WY 82633 Hospitality Limited Service
17.28 Property Travelodge - 108 6th Avenue UBS AG UBS AG No 108 6th Avenue Edgemont Fall River SD 57735 Hospitality Limited Service
17.29 Property Travelodge - 2200 E South Avenue UBS AG UBS AG No 2200 East South Avenue McAlester Pittsburg OK 74501 Hospitality Limited Service
17.3 Property Travelodge - 128 South Willow Road UBS AG UBS AG No 128 South Willow Road Missouri Valley Harrison IA 51555 Hospitality Limited Service
17.31 Property Travelodge - 1005 Highway 285 UBS AG UBS AG No 1005 Highway 285 Vaughn Guadalupe NM 88353 Hospitality Limited Service
17.32 Property Days Inn - 3431 14th Avenue UBS AG UBS AG No 3431 14th Avenue Fargo Cass ND 58103 Hospitality Limited Service
17.33 Property Travelodge - 2505 US 69 UBS AG UBS AG No 2505 US 69 Fort Scott Bourbon KS 66701 Hospitality Limited Service
17.34 Property Baymont Inn & Suites - 3475 Union Road UBS AG UBS AG No 3475 Union Road Buffalo Erie NY 14225 Hospitality Limited Service
17.35 Property Travelodge - 1706 North Park Drive UBS AG UBS AG No 1706 North Park Drive Winslow Navajo AZ 86047 Hospitality Limited Service
17.36 Property Baymont Inn & Suites - 2005 East Daley Street UBS AG UBS AG No 2005 East Daley Street Rawlins Carbon WY 82301 Hospitality Limited Service
17.37 Property Travelodge - 1177 E 16th Street UBS AG UBS AG No 1177 East 16th Street Wellington Sumner KS 67152 Hospitality Limited Service
17.38 Property Baymont Inn & Suites - 35450 Yermo Road UBS AG UBS AG No 35450 Yermo Road Yermo San Bernardino CA 92398 Hospitality Limited Service
17.39 Property Travelodge - 2407 East Holland Avenue UBS AG UBS AG No 2407 East Holland Avenue Alpine Brewster TX 79830 Hospitality Limited Service
17.4 Property Travelodge - 620 Souder Road UBS AG UBS AG No 620 Souder Road Brunswick Frederick MD 21712 Hospitality Limited Service
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast UBS AG UBS AG No 100 15th Street Southeast Glenwood Pope MN 56334 Hospitality Limited Service
17.42 Property Travelodge - 109 East Commerce Street UBS AG UBS AG No 109 East Commerce Street Sharon Springs Wallace KS 67758 Hospitality Limited Service
17.43 Property Travelodge - 4000 Siskiyou Avenue UBS AG UBS AG No 4000 Siskiyou Avenue Dunsmuir Siskiyou CA 96025 Hospitality Limited Service
17.44 Property Travelodge - 98 Moffat Avenue UBS AG UBS AG No 98 Moffat Avenue Yampa Routt CO 80483 Hospitality Limited Service
18 Loan Martin Village RMF LMF No 5400 Martin Way East Lacey Thurston WA 98516 Retail Anchored
19 Loan 1st & Pine Ladder Capital Finance LLC RREF No 104 Pine Street Seattle King WA 98101 Multifamily Mid Rise
20 Loan Bass Pro - Birmingham UBS AG UBS AG No 5000 Bass Pro Boulevard Leeds Jefferson AL 35094 Retail Single Tenant
21 Loan West Side Plaza BSPRT CMBS Finance, LLC RREF No 2305-2349 Augusta Road West Columbia Lexington SC 29169 Retail Anchored
22 Loan East End Retail Center CIBC CIBC No 25 Route 22 Springfield Union NJ 07081 Retail Anchored
23 Loan Jurupa Springs RMF LMF No 8830-8920 Limonite Avenue Jurupa Valley Riverside CA 92509 Retail Anchored
24 Loan Easton Parc Apartments CIBC CIBC No 1600 LaSalle Drive Sherman Grayson TX 75090 Multifamily Garden
25 Loan GDR Manassas Ladder Capital Finance LLC RREF No 10021 Balls Ford Road Manassas Prince William VA 20109 Office Suburban
26 Loan DFW Retail Portfolio Ladder Capital Finance LLC RREF No Various Various Various TX Various Retail Various
26.01 Property Keller Marketplace Ladder Capital Finance LLC RREF No 1411 Keller Parkway Keller Tarrant TX 76248 Retail Unanchored
26.02 Property Grand Central Crossing Ladder Capital Finance LLC RREF No 1215 Arkansas Lane Grand Prairie Dallas TX 75052 Retail Shadow Anchored
26.03 Property Summer Creek Plaza Ladder Capital Finance LLC RREF No 5228 Sycamore School Road Fort Worth Tarrant TX 76123 Retail Unanchored
26.04 Property Kelly Plaza Ladder Capital Finance LLC RREF No 921 Erby Campbell Boulevard Royse City Rockwall TX 75189 Retail Shadow Anchored
27 Loan Central California Portfolio UBS AG UBS AG No Various Various Various CA Various Various Various
27.01 Property Northwood Duplexes UBS AG UBS AG No 809-891 East Fargo Avenue and 2364-2432 Knowlwood Drive Hanford Kings CA 93230 Multifamily Garden
27.02 Property Carmel Drive Patio Homes UBS AG UBS AG No 688-725 Carmel Drive Lemoore Kings CA 93245 Multifamily Garden
27.03 Property Tuscan Square UBS AG UBS AG No 1356-1398 East Tulare Avenue Tulare Tulare CA 93274 Office Suburban
27.04 Property Blackstone Offices UBS AG UBS AG No 919-925 North Blackstone Street Tulare Tulare CA 93274 Office Medical
28 Loan 570 Taxter Road UBS AG UBS AG No 570 Taxter Road Town of Greenburgh Westchester NY 10523 Office Suburban
29 Loan Cornerstone North Carolina Portfolio CIBC CIBC No Various Various Mecklenburg NC Various Various Various
29.01 Property Kenton Place CIBC CIBC No 17105-17115 Kenton Drive Cornelius Mecklenburg NC 28031 Mixed Use Office/Retail/Multifamily
29.02 Property Mint Hill Village CIBC CIBC No 7427 Matthews-Mint Hill Road and 4410 Mint Hill Village Lane Mint Hill Mecklenburg NC 28227 Mixed Use Retail/Office
29.03 Property 14225 & 14231 Market Square Drive CIBC CIBC No 14225 & 14231 Market Square Drive Huntersville Mecklenburg NC 28078 Retail Unanchored
29.04 Property 10120 Albemarle Road CIBC CIBC No 10120 Albemarle Road Charlotte Mecklenburg NC 28227 Retail Unanchored
30 Loan Holiday Inn Salina LMF LMF No 3145 South 9th Street Salina Saline KS 67401 Hospitality Full Service
31 Loan Twilley Center LMF LMF No 337 Mount Hermon Road Salisbury Wicomico MD 21801 Retail Unanchored
32 Loan TownePlace Suites - La Place LMF LMF No 4281 Highway 51 LaPlace St. John the Baptist Parish LA 70068 Hospitality Extended Stay
33 Loan 280 Commerce Street UBS AG UBS AG No 280 Commerce Street Southlake Tarrant TX 76092 Retail Unanchored
34 Loan Gateway Tower UBS AG UBS AG No 400 State Avenue Kansas City Wyandotte KS 66101 Office Suburban
35 Loan Comfort Suites - Florence UBS AG UBS AG No 5905 Merchants Street Florence Boone KY 41042 Hospitality Limited Service
36 Loan Hampton Inn Columbus Dublin RMF LMF No 3920 Tuller Road Dublin Franklin OH 43017 Hospitality Limited Service
37 Loan 8300 College Boulevard UBS AG UBS AG No 8300 College Boulevard Overland Park Johnson KS 66210 Office Suburban
38 Loan Fairton Oaks Village CIBC CIBC No 438 Clarks Pond Road Fairton Cumberland NJ 08302 Manufactured Housing Community Manufactured Housing Community
39 Loan Oxbridge Square CIBC CIBC No 10009 Hull Street Road Richmond Chesterfield VA 23236 Retail Anchored
40 Loan Country Inn & Suites Grand Prairie RMF LMF No 2050 North State Highway 360 Grand Prairie Tarrant TX 75050 Hospitality Limited Service
41 Loan 1500 Volta Drive CIBC CIBC No 1500 Volta Drive Leander Williamson TX 78641 Industrial Flex
42 Loan Silver Creek Apartments Portfolio BSPRT CMBS Finance, LLC RREF No Various Elizabethtown Hardin KY 42701 Multifamily Garden
42.01 Property Silver Creek Apartments BSPRT CMBS Finance, LLC RREF No 102 Silver Creek Court Elizabethtown Hardin KY 42701 Multifamily Garden
42.02 Property Cardinal Creek Apartments BSPRT CMBS Finance, LLC RREF No 170 Ruby Drive Elizabethtown Hardin KY 42701 Multifamily Garden
43 Loan 3445 Causeway UBS AG UBS AG No 3445 North Causeway Boulevard Metairie Jefferson Parish LA 70002 Office Suburban
44 Loan American Water - Pensacola UBS AG UBS AG No 7303 Plantation Road Pensacola Escambia FL 32504 Office Suburban
45 Loan Clarion Inn Huntsville Ladder Capital Finance LLC RREF No 4815 University Drive Northwest Huntsville Madison AL 35816 Hospitality Limited Service
46 Loan Twelve Oaks RV Resort Ladder Capital Finance LLC RREF No 161 Twelve Oaks Place; 6250 West 46 State Road Sanford Seminole FL 32771 Manufactured Housing Community Manufactured Housing Community
47 Loan LaGrange Pointe CIBC CIBC No 51 East Cossitt Avenue LaGrange Cook IL 60525 Multifamily Age Restricted Housing
48 Loan Chuze Fitness CIBC CIBC No 4619 North Oracle Road Tucson Pima AZ 85705 Retail Single Tenant
49 Loan Boston Street Flats CIBC CIBC No 2411 Kensington Avenue Philadelphia Philadelphia PA 19125 Multifamily Mid Rise
50 Loan Mirror Street Townhomes CIBC CIBC No 4400-4407, 4409-4415, 4417-4434, 4500-4543 Mirror Street Amarillo Randall TX 79118 Multifamily Garden
51 Loan 5555 Biscayne Blvd UBS AG UBS AG No 5555 Biscayne Boulevard Miami Miami-Dade FL 33137 Office Suburban
52 Loan Commons At Southtowne IV LMF LMF No 10329, 10355 and 10373 South State Street Sandy Salt Lake UT 84070 Retail Anchored
53 Loan Advantage Self-Storage Ladder Capital Finance LLC RREF No 4215 OR-99E Hubbard Marion OR 97032 Self Storage Self Storage
54 Loan Shoppes at Citiside UBS AG UBS AG No 4430 The Plaza Charlotte Mecklenburg NC 28215 Retail Anchored
55 Loan 6-28 Sumner Avenue CIBC CIBC No 6-28 Sumner Avenue Springfield Hampden MA 01108 Multifamily Garden
56 Loan La Quinta Chambersburg RMF LMF No 199 Walker Road Chambersburg Franklin PA 17201 Hospitality Limited Service
57 Loan Ranch at Cooper River Apartments BSPRT CMBS Finance, LLC RREF No 325 Gulledge Street Moncks Corner Berkeley SC 29461 Multifamily Garden
58 Loan Davita - Lakeport UBS AG UBS AG No 244 Peckham Court Lakeport Lakeport CA 95453 Office Medical
59 Loan Norbrook Arms Apartments UBS AG UBS AG No 4300 Norbrook Drive Louisville Jefferson KY 40218 Multifamily Garden
60 Loan 413-421 South Broadway CIBC CIBC No 413-421 South Broadway Yonkers Westchester NY 10705 Retail Unanchored
61 Loan Fresenius Medical Center West Des Moines CIBC CIBC No 9080 University Avenue West Des Moines Dallas IA 50263 Office Medical
62 Loan Stowaway Mini Storage Kalamazoo CIBC CIBC No 9879 Portage Road Portage Kalamazoo MI 49002 Self Storage Self Storage
63 Loan 3295 Henry Street CIBC CIBC No 3295 Henry Street Muskegon Muskegon MI 49441 Retail Shadow Anchored
64 Loan Sharidon MHP BSPRT CMBS Finance, LLC RREF No 3941 North 4th Avenue Tucson Pima AZ 85705 Manufactured Housing Community Manufactured Housing Community
65 Loan Dollar General-Becker, MN Ladder Capital Finance LLC RREF No 13122 1st Street Becker Becker MN 55308 Retail Single Tenant
66 Loan Dollar General-Kincheloe, MI Ladder Capital Finance LLC RREF No 4914 West M-80 Kincheloe Chippewa MI 49788 Retail Single Tenant

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Flag Property Name Number of Properties Year Built Year Renovated Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF Original Balance Cut-off Date Balance % of Aggregate Cut-off Date Balance Maturity Date or Anticipated Repayment Date
1 Loan Supor Industrial Portfolio 1 1930 N/A 626,134 Sq. Ft. 85 53,000,000 52,926,002 6.7% 02/06/2030
2 Loan 1633 Broadway 1 1972 2013 2,561,512 Sq. Ft. 391 50,000,000 50,000,000 6.3% 12/06/2029
3 Loan Phoenix Industrial Portfolio IV 5 Various Various 2,144,010 Sq. Ft. 21 46,000,000 46,000,000 5.8% 03/06/2030
3.01 Property Edgerton 1 1960 2018 845,506 Sq. Ft.   20,800,000 20,800,000 2.6%  
3.02 Property Delaware 1 1958; 1960 2018 450,708 Sq. Ft.   7,725,000 7,725,000 1.0%  
3.03 Property Pawcatuck 1 1888-1982 2015; 2017 217,143 Sq. Ft.   6,975,000 6,975,000 0.9%  
3.04 Property Herrin 1 1946-1973 2017-2018 565,653 Sq. Ft.   6,900,000 6,900,000 0.9%  
3.05 Property Menasha 1 1981 N/A 65,000 Sq. Ft.   3,600,000 3,600,000 0.5%  
4 Loan 55 Hudson Yards 1 2018 N/A 1,431,212 Sq. Ft. 660 34,450,000 34,450,000 4.4% 12/06/2029
5 Loan 225 Bush 1 1922, 1955 2010-2013 579,987 Sq. Ft. 351 30,000,000 30,000,000 3.8% 11/06/2024
6 Loan SpringHill Suites Monterey Beach 1 2017 N/A 106 Rooms 268,438 28,500,000 28,454,376 3.6% 02/01/2030
7 Loan Coligny Plaza 1 1956-2004 2018 131,187 Sq. Ft. 274 25,000,000 25,000,000 3.2% 02/01/2030
8 Loan Upland Park Townhomes 1 1971 2019 285 Units 84,211 24,000,000 24,000,000 3.0% 03/06/2030
9 Loan Lafayette Gardens 1 2008 N/A 240 Units 91,667 22,000,000 22,000,000 2.8% 01/06/2030
10 Loan Shabsels Fee Portfolio II 5 Various Various 414,802 Sq. Ft. 51 21,350,000 21,350,000 2.7% 03/06/2030
10.01 Property Shops at Kanawha 1 1984 2011 160,574 Sq. Ft.   7,907,000 7,907,000 1.0%  
10.02 Property Gravois Place 1 1986 2007 86,931 Sq. Ft.   4,485,000 4,485,000 0.6%  
10.03 Property Southridge Village Shopping Center 1 1984 N/A 75,570 Sq. Ft.   4,069,000 4,069,000 0.5%  
10.04 Property Shops at Walzem 1 1996 2007 55,526 Sq. Ft.   2,583,000 2,583,000 0.3%  
10.05 Property Hershey Medical Office 1 1973 2017 36,201 Sq. Ft.   2,306,000 2,306,000 0.3%  
11 Loan Oakridge Terrace Apartments 1 1987 2017-2019 216 Units 97,222 21,000,000 21,000,000 2.7% 03/01/2030
12 Loan Sonterra Townhomes & Apartments 1 2010-2011; 2015-2017 N/A 274 Units 67,503 18,525,000 18,495,862 2.3% 02/06/2030
13 Loan TownePlace Suites Tacoma Lakewood 1 2017 N/A 119 Rooms 142,634 17,000,000 16,973,422 2.2% 02/06/2030
14 Loan Bel Villaggio 1 2005 2013 117,726 Sq. Ft. 144 16,965,000 16,965,000 2.2% 02/06/2030
15 Loan Vernon Tower 1 2015 N/A 103 Units 419,903 16,800,000 16,800,000 2.1% 12/06/2029
16 Loan ShopRite Warwick 1 1993 2017 80,248 Sq. Ft. 209 16,750,000 16,750,000 2.1% 02/01/2030
17 Loan Wyndham National Hotel Portfolio 44 Various Various 3,729 Rooms 38,650 16,800,000 16,698,552 2.1% 12/06/2029
17.01 Property Travelodge - 2307 Wyoming Avenue 1 2001; 2007 2016; 2017 154 Rooms   1,265,654 1,258,011 0.2%  
17.02 Property Travelodge - 2111 Camino Del Llano 1 1994; 2007 N/A 158 Rooms   1,028,078 1,021,870 0.1%  
17.03 Property Travelodge - 1170 W Flaming Gorge Way 1 1997 2016; 2017 192 Rooms   981,607 975,679 0.1%  
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive 1 1999 2016 119 Rooms   881,264 875,943 0.1%  
17.05 Property Baymont Inn & Suites - 451 Halligan Drive 1 2005 2016-2017 135 Rooms   670,319 666,271 0.1%  
17.06 Property Baymont Inn & Suites - 1608 E Business US 60 1 1997; 2006; 2015 N/A 133 Rooms   625,922 622,143 0.1%  
17.07 Property Travelodge - 1127 Pony Express Highway 1 1999; 2007 N/A 139 Rooms   622,084 618,327 0.1%  
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street 1 2015 N/A 110 Rooms   584,522 580,993 0.1%  
17.09 Property Travelodge - 2680 Airport Road 1 2014 N/A 56 Rooms   569,277 565,839 0.1%  
17.1 Property Super 8 - 720 Royal Parkway 1 1989 2017 103 Rooms   540,745 537,480 0.1%  
17.11 Property Baymont Inn & Suites - 1051 North Market Street 1 1999 2016 140 Rooms   531,434 528,224 0.1%  
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway 1 2007 2017; 2018 100 Rooms   495,847 492,852 0.1%  
17.13 Property Baymont Inn & Suites - 95 Spruce Road 1 1999 N/A 119 Rooms   486,412 483,475 0.1%  
17.14 Property Super 8 - 2545 Cornhusker Highway 1 1983; 1993 2016 132 Rooms   478,725 475,834 0.1%  
17.15 Property Travelodge - 1110 SE 4th Street 1 2002 N/A 86 Rooms   471,652 468,804 0.1%  
17.16 Property Baymont Inn & Suites - 2300 Valley West Court 1 2005 N/A 123 Rooms   421,206 418,662 0.1%  
17.17 Property Travelodge - 800 W Laramie Street 1 1978; 1980 2017 95 Rooms   419,113 416,582 0.1%  
17.18 Property Travelodge - 22 North Frontage Road 1 2001; 2008 2015 61 Rooms   415,429 412,920 0.1%  
17.19 Property Travelodge - 123 Westvaco Road 1 2009 N/A 30 Rooms   391,245 388,882 0.0%  
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue 1 2014 N/A 74 Rooms   380,961 378,661 0.0%  
17.21 Property Travelodge - 1710 Jefferson Street 1 1991 2013; 2014 77 Rooms   348,267 346,164 0.0%  
17.22 Property Travelodge - 1625 Stillwater Avenue 1 1999 2016; 2017 60 Rooms   348,087 345,985 0.0%  
17.23 Property Travelodge - 8233 Airline Highway 1 2013 N/A 60 Rooms   342,164 340,098 0.0%  
17.24 Property Baymont Inn & Suites - 6390 US-93 1 1991 2017 64 Rooms   317,258 315,342 0.0%  
17.25 Property Travelodge - 707 East Webster Street 1 1998; 1999 2015; 2016 97 Rooms   294,202 292,425 0.0%  
17.26 Property Travelodge - 777 West Hwy 21 1 2002; 2006 N/A 75 Rooms   280,120 278,428 0.0%  
17.27 Property Travelodge - 3522 North Highway 59 1 2007 2014 112 Rooms   270,187 268,555 0.0%  
17.28 Property Travelodge - 108 6th Avenue 1 1987 2016; 2017 55 Rooms   256,591 255,042 0.0%  
17.29 Property Travelodge - 2200 E South Avenue 1 2011 N/A 61 Rooms   248,021 246,524 0.0%  
17.3 Property Travelodge - 128 South Willow Road 1 2006 N/A 41 Rooms   209,768 208,501 0.0%  
17.31 Property Travelodge - 1005 Highway 285 1 1998 N/A 60 Rooms   209,322 208,058 0.0%  
17.32 Property Days Inn - 3431 14th Avenue 1 1993 N/A 74 Rooms   178,441 177,364 0.0%  
17.33 Property Travelodge - 2505 US 69 1 2001 N/A 70 Rooms   153,430 152,503 0.0%  
17.34 Property Baymont Inn & Suites - 3475 Union Road 1 2003 N/A 56 Rooms   148,098 147,204 0.0%  
17.35 Property Travelodge - 1706 North Park Drive 1 1982 N/A 72 Rooms   142,655 141,794 0.0%  
17.36 Property Baymont Inn & Suites - 2005 East Daley Street 1 2006 2016; 2017 62 Rooms   137,025 136,198 0.0%  
17.37 Property Travelodge - 1177 E 16th Street 1 1993; 1999 N/A 80 Rooms   125,955 125,194 0.0%  
17.38 Property Baymont Inn & Suites - 35450 Yermo Road 1 2002 N/A 65 Rooms   122,884 122,142 0.0%  
17.39 Property Travelodge - 2407 East Holland Avenue 1 2002 2014 40 Rooms   101,866 101,251 0.0%  
17.4 Property Travelodge - 620 Souder Road 1 2014 N/A 25 Rooms   92,690 92,130 0.0%  
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast 1 2012 N/A 56 Rooms   69,763 69,341 0.0%  
17.42 Property Travelodge - 109 East Commerce Street 1 1997 N/A 50 Rooms   57,931 57,581 0.0%  
17.43 Property Travelodge - 4000 Siskiyou Avenue 1 2007 2017 21 Rooms   46,345 46,065 0.0%  
17.44 Property Travelodge - 98 Moffat Avenue 1 2001 N/A 37 Rooms   37,438 37,212 0.0%  
18 Loan Martin Village 1 1993 2006 119,525 Sq. Ft. 118 14,200,000 14,161,890 1.8% 01/06/2030
19 Loan 1st & Pine 1 1909 2019 59 Units 237,288 14,000,000 14,000,000 1.8% 03/06/2030
20 Loan Bass Pro - Birmingham 1 2008 N/A 148,971 Sq. Ft. 87 13,000,000 12,981,650 1.6% 02/06/2030
21 Loan West Side Plaza 1 1988 1997 222,630 Sq. Ft. 57 12,800,000 12,780,656 1.6% 02/06/2030
22 Loan East End Retail Center 1 2019 N/A 59,000 Sq. Ft. 202 11,900,000 11,900,000 1.5% 03/01/2030
23 Loan Jurupa Springs 1 1980 2014 78,825 Sq. Ft. 135 10,660,000 10,660,000 1.4% 12/06/2029
24 Loan Easton Parc Apartments 1 1985 2019 232 Units 45,690 10,600,000 10,600,000 1.3% 01/01/2030
25 Loan GDR Manassas 1 2000 2018 97,360 Sq. Ft. 105 10,250,000 10,250,000 1.3% 03/06/2030
26 Loan DFW Retail Portfolio 4 Various N/A 37,625 Sq. Ft. 264 9,950,000 9,950,000 1.3% 01/06/2030
26.01 Property Keller Marketplace 1 2018 N/A 12,352 Sq. Ft.   3,468,913 3,468,913 0.4%  
26.02 Property Grand Central Crossing 1 2018 N/A 7,556 Sq. Ft.   2,353,529 2,353,529 0.3%  
26.03 Property Summer Creek Plaza 1 2018 N/A 8,705 Sq. Ft.   2,112,141 2,112,141 0.3%  
26.04 Property Kelly Plaza 1 2016 N/A 9,012 Sq. Ft.   2,015,417 2,015,417 0.3%  
27 Loan Central California Portfolio 4 Various N/A 127,586 Sq. Ft. 78 9,900,000 9,900,000 1.3% 03/06/2030
27.01 Property Northwood Duplexes 1 1991 N/A 55 Units   4,060,000 4,060,000 0.5%  
27.02 Property Carmel Drive Patio Homes 1 1997 N/A 43 Units   3,460,000 3,460,000 0.4%  
27.03 Property Tuscan Square 1 2008 N/A 15,109 Sq. Ft.   1,600,000 1,600,000 0.2%  
27.04 Property Blackstone Offices 1 1990 N/A 4,738 Sq. Ft.   780,000 780,000 0.1%  
28 Loan 570 Taxter Road 1 1972 2019 76,950 Sq. Ft. 125 9,600,000 9,600,000 1.2% 03/06/2030
29 Loan Cornerstone North Carolina Portfolio 4 Various Various 104,220 Sq. Ft. 91 9,500,000 9,500,000 1.2% 02/01/2030
29.01 Property Kenton Place 1 2001 2018 54,963 Sq. Ft.   4,330,000 4,330,000 0.5%  
29.02 Property Mint Hill Village 1 2007 2017 20,257 Sq. Ft.   2,500,000 2,500,000 0.3%  
29.03 Property 14225 & 14231 Market Square Drive 1 2008 2018 10,000 Sq. Ft.   1,450,000 1,450,000 0.2%  
29.04 Property 10120 Albemarle Road 1 2004 N/A 19,000 Sq. Ft.   1,220,000 1,220,000 0.2%  
30 Loan Holiday Inn Salina 1 2015 N/A 115 Rooms 80,870 9,300,000 9,300,000 1.2% 03/06/2030
31 Loan Twilley Center 1 1977 N/A 189,022 Sq. Ft. 49 9,300,000 9,286,292 1.2% 02/06/2030
32 Loan TownePlace Suites - La Place 1 2016 N/A 93 Rooms 96,774 9,000,000 9,000,000 1.1% 03/06/2030
33 Loan 280 Commerce Street 1 1986 2007 93,223 Sq. Ft. 96 9,000,000 8,965,492 1.1% 01/06/2030
34 Loan Gateway Tower 1 1972 N/A 170,817 Sq. Ft. 50 8,500,000 8,476,686 1.1% 01/06/2030
35 Loan Comfort Suites - Florence 1 2017 N/A 84 Rooms 88,801 7,500,000 7,459,294 0.9% 12/06/2029
36 Loan Hampton Inn Columbus Dublin 1 1988 2010 123 Rooms 59,350 7,300,000 7,300,000 0.9% 11/06/2029
37 Loan 8300 College Boulevard 1 1982 2015-2016 56,994 Sq. Ft. 126 7,200,000 7,200,000 0.9% 03/06/2030
38 Loan Fairton Oaks Village 1 1960 2000 143 Pads 47,902 6,850,000 6,850,000 0.9% 02/01/2030
39 Loan Oxbridge Square 1 1980 2018 116,240 Sq. Ft. 59 6,825,000 6,825,000 0.9% 02/01/2030
40 Loan Country Inn & Suites Grand Prairie 1 1986 2017-2018 135 Rooms 49,834 6,750,000 6,727,591 0.9% 01/06/2030
41 Loan 1500 Volta Drive 1 2015; 2019 N/A 56,761 Sq. Ft. 115 6,500,000 6,500,000 0.8% 03/01/2030
42 Loan Silver Creek Apartments Portfolio 2 Various N/A 120 Units 53,125 6,375,000 6,375,000 0.8% 03/06/2030
42.01 Property Silver Creek Apartments 1 2010 N/A 68 Units   3,541,667 3,541,667 0.4%  
42.02 Property Cardinal Creek Apartments 1 2006 N/A 52 Units   2,833,333 2,833,333 0.4%  
43 Loan 3445 Causeway 1 1973 2006 128,694 Sq. Ft. 47 6,000,000 6,000,000 0.8% 01/06/2030
44 Loan American Water - Pensacola 1 1977 2007 64,053 Sq. Ft. 93 6,000,000 5,965,942 0.8% 12/06/2029
45 Loan Clarion Inn Huntsville 1 1987 N/A 154 Rooms 35,714 5,500,000 5,500,000 0.7% 03/06/2030
46 Loan Twelve Oaks RV Resort 1 1978 N/A 224 Pads 24,515 5,500,000 5,491,471 0.7% 02/06/2030
47 Loan LaGrange Pointe 1 2007 2019 30 Units 181,667 5,450,000 5,450,000 0.7% 03/01/2030
48 Loan Chuze Fitness 1 1999 2019 37,009 Sq. Ft. 144 5,320,000 5,320,000 0.7% 02/01/2030
49 Loan Boston Street Flats 1 2019 N/A 28 Units 188,214 5,270,000 5,270,000 0.7% 01/01/2030
50 Loan Mirror Street Townhomes 1 2013 N/A 76 Units 67,105 5,100,000 5,100,000 0.6% 03/01/2030
51 Loan 5555 Biscayne Blvd 1 1973 2015-2016 17,100 Sq. Ft. 298 5,100,000 5,100,000 0.6% 03/06/2030
52 Loan Commons At Southtowne IV 1 1994 N/A 60,677 Sq. Ft. 82 4,950,000 4,950,000 0.6% 03/06/2030
53 Loan Advantage Self-Storage 1 2006; 2017 N/A 84,077 Sq. Ft. 55 4,650,000 4,643,116 0.6% 02/06/2030
54 Loan Shoppes at Citiside 1 2002 2019 75,483 Sq. Ft. 61 4,600,000 4,600,000 0.6% 03/06/2030
55 Loan 6-28 Sumner Avenue 1 1908-1917 2018 77 Units 53,571 4,125,000 4,125,000 0.5% 02/01/2030
56 Loan La Quinta Chambersburg 1 2010 2016-2017 49 Rooms 83,513 4,100,000 4,092,122 0.5% 02/06/2030
57 Loan Ranch at Cooper River Apartments 1 1981 2019 64 Units 53,044 3,400,000 3,394,839 0.4% 02/06/2030
58 Loan Davita - Lakeport 1 2019 N/A 11,026 Sq. Ft. 259 2,857,000 2,857,000 0.4% 01/06/2030
59 Loan Norbrook Arms Apartments 1 1971 N/A 94 Units 30,117 2,831,000 2,831,000 0.4% 02/06/2027
60 Loan 413-421 South Broadway 1 1965 2016-2017 8,485 Sq. Ft. 318 2,700,000 2,700,000 0.3% 03/01/2030
61 Loan Fresenius Medical Center West Des Moines 1 2019 N/A 9,536 Sq. Ft. 283 2,700,000 2,700,000 0.3% 02/01/2030
62 Loan Stowaway Mini Storage Kalamazoo 1 1988-2014 2016-2019 346 Units 7,283 2,520,000 2,520,000 0.3% 12/01/2029
63 Loan 3295 Henry Street 1 2008 N/A 11,895 Sq. Ft. 177 2,110,000 2,110,000 0.3% 01/01/2030
64 Loan Sharidon MHP 1 1955 N/A 65 Pads 21,508 1,400,000 1,398,025 0.2% 02/06/2030
65 Loan Dollar General-Becker, MN 1 2019 N/A 9,002 Sq. Ft. 103 924,000 924,000 0.1% 03/06/2030
66 Loan Dollar General-Kincheloe, MI 1 2019 N/A 9,026 Sq. Ft. 97 875,000 875,000 0.1% 03/06/2030

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Flag Property Name Maturity Balance ARD Final Maturity Date Origination Date First Pay Date Payment Day Gross Mortgage Rate Total Administrative Fee Net Mortgage Rate ARD Rate
1 Loan Supor Industrial Portfolio 43,170,211 No N/A 01/31/2020 03/06/2020 6 4.720000%     N/A
2 Loan 1633 Broadway 50,000,000 No N/A 11/25/2019 01/06/2020 6 2.990000%     N/A
3 Loan Phoenix Industrial Portfolio IV 39,637,487 No N/A 02/07/2020 04/06/2020 6 3.839500%     N/A
3.01 Property Edgerton 17,923,038                  
3.02 Property Delaware 6,656,513                  
3.03 Property Pawcatuck 6,010,249                  
3.04 Property Herrin 5,945,623                  
3.05 Property Menasha 3,102,064                  
4 Loan 55 Hudson Yards 34,450,000 No N/A 11/21/2019 01/06/2020 6 2.950000%     N/A
5 Loan 225 Bush 30,000,000 No N/A 10/11/2019 12/06/2019 6 3.303000%     N/A
6 Loan SpringHill Suites Monterey Beach 22,465,869 No N/A 01/27/2020 03/01/2020 1 3.790000%     N/A
7 Loan Coligny Plaza 25,000,000 No N/A 01/27/2020 03/01/2020 1 3.530000%     N/A
8 Loan Upland Park Townhomes 20,863,256 No N/A 02/13/2020 04/06/2020 6 4.200000%     N/A
9 Loan Lafayette Gardens 22,000,000 No N/A 01/10/2020 02/06/2020 6 3.981000%     N/A
10 Loan Shabsels Fee Portfolio II 21,350,000 No N/A 02/25/2020 04/06/2020 6 4.650000%     N/A
10.01 Property Shops at Kanawha 7,907,000                  
10.02 Property Gravois Place 4,485,000                  
10.03 Property Southridge Village Shopping Center 4,069,000                  
10.04 Property Shops at Walzem 2,583,000                  
10.05 Property Hershey Medical Office 2,306,000                  
11 Loan Oakridge Terrace Apartments 21,000,000 No N/A 02/20/2020 04/01/2020 1 3.500000%     N/A
12 Loan Sonterra Townhomes & Apartments 14,666,691 No N/A 01/22/2020 03/06/2020 6 3.909000%     N/A
13 Loan TownePlace Suites Tacoma Lakewood 13,479,407 No N/A 01/29/2020 03/06/2020 6 3.950000%     N/A
14 Loan Bel Villaggio 16,965,000 No N/A 02/05/2020 03/06/2020 6 3.570000%     N/A
15 Loan Vernon Tower 16,800,000 No N/A 12/04/2019 01/06/2020 6 4.070000%     N/A
16 Loan ShopRite Warwick 16,750,000 No N/A 01/07/2020 03/01/2020 1 3.630000%     N/A
17 Loan Wyndham National Hotel Portfolio 11,628,928 No N/A 11/27/2019 01/06/2020 6 4.850000%     N/A
17.01 Property Travelodge - 2307 Wyoming Avenue 876,083                  
17.02 Property Travelodge - 2111 Camino Del Llano 711,634                  
17.03 Property Travelodge - 1170 W Flaming Gorge Way 679,466                  
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive 610,009                  
17.05 Property Baymont Inn & Suites - 451 Halligan Drive 463,994                  
17.06 Property Baymont Inn & Suites - 1608 E Business US 60 433,262                  
17.07 Property Travelodge - 1127 Pony Express Highway 430,605                  
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street 404,605                  
17.09 Property Travelodge - 2680 Airport Road 394,052                  
17.1 Property Super 8 - 720 Royal Parkway 374,303                  
17.11 Property Baymont Inn & Suites - 1051 North Market Street 367,857                  
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway 343,224                  
17.13 Property Baymont Inn & Suites - 95 Spruce Road 336,694                  
17.14 Property Super 8 - 2545 Cornhusker Highway 331,373                  
17.15 Property Travelodge - 1110 SE 4th Street 326,477                  
17.16 Property Baymont Inn & Suites - 2300 Valley West Court 291,558                  
17.17 Property Travelodge - 800 W Laramie Street 290,109                  
17.18 Property Travelodge - 22 North Frontage Road 287,559                  
17.19 Property Travelodge - 123 Westvaco Road 270,819                  
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue 263,701                  
17.21 Property Travelodge - 1710 Jefferson Street 241,069                  
17.22 Property Travelodge - 1625 Stillwater Avenue 240,945                  
17.23 Property Travelodge - 8233 Airline Highway 236,845                  
17.24 Property Baymont Inn & Suites - 6390 US-93 219,605                  
17.25 Property Travelodge - 707 East Webster Street 203,646                  
17.26 Property Travelodge - 777 West Hwy 21 193,898                  
17.27 Property Travelodge - 3522 North Highway 59 187,023                  
17.28 Property Travelodge - 108 6th Avenue 177,612                  
17.29 Property Travelodge - 2200 E South Avenue 171,680                  
17.3 Property Travelodge - 128 South Willow Road 145,201                  
17.31 Property Travelodge - 1005 Highway 285 144,892                  
17.32 Property Days Inn - 3431 14th Avenue 123,517                  
17.33 Property Travelodge - 2505 US 69 106,204                  
17.34 Property Baymont Inn & Suites - 3475 Union Road 102,513                  
17.35 Property Travelodge - 1706 North Park Drive 98,746                  
17.36 Property Baymont Inn & Suites - 2005 East Daley Street 94,848                  
17.37 Property Travelodge - 1177 E 16th Street 87,186                  
17.38 Property Baymont Inn & Suites - 35450 Yermo Road 85,060                  
17.39 Property Travelodge - 2407 East Holland Avenue 70,512                  
17.4 Property Travelodge - 620 Souder Road 64,160                  
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast 48,290                  
17.42 Property Travelodge - 109 East Commerce Street 40,100                  
17.43 Property Travelodge - 4000 Siskiyou Avenue 32,080                  
17.44 Property Travelodge - 98 Moffat Avenue 25,914                  
18 Loan Martin Village 11,443,353 No N/A 12/18/2019 02/06/2020 6 4.405000%     N/A
19 Loan 1st & Pine 14,000,000 No N/A 02/13/2020 04/06/2020 6 4.130000%     N/A
20 Loan Bass Pro - Birmingham 10,562,166 No N/A 01/17/2020 03/06/2020 6 4.645000%     N/A
21 Loan West Side Plaza 10,233,353 No N/A 01/22/2020 03/06/2020 6 4.180000%     N/A
22 Loan East End Retail Center 8,444,675 No N/A 02/05/2020 04/01/2020 1 3.640000%     N/A
23 Loan Jurupa Springs 10,660,000 No N/A 12/06/2019 01/06/2020 6 3.653000%     N/A
24 Loan Easton Parc Apartments 9,206,885 No N/A 12/18/2019 02/01/2020 1 4.170000%     N/A
25 Loan GDR Manassas 7,320,703 No N/A 02/14/2020 04/06/2020 6 3.800000%     N/A
26 Loan DFW Retail Portfolio 9,060,076 No N/A 12/12/2019 02/06/2020 6 4.200000%     N/A
26.01 Property Keller Marketplace 3,158,655                  
26.02 Property Grand Central Crossing 2,143,030                  
26.03 Property Summer Creek Plaza 1,923,232                  
26.04 Property Kelly Plaza 1,835,159                  
27 Loan Central California Portfolio 8,421,899 No N/A 02/24/2020 04/06/2020 6 4.350000%     N/A
27.01 Property Northwood Duplexes 3,453,829                  
27.02 Property Carmel Drive Patio Homes 2,943,411                  
27.03 Property Tuscan Square 1,361,115                  
27.04 Property Blackstone Offices 663,544                  
28 Loan 570 Taxter Road 7,836,134 No N/A 02/21/2020 04/06/2020 6 3.900000%     N/A
29 Loan Cornerstone North Carolina Portfolio 7,995,335 No N/A 01/21/2020 03/01/2020 1 3.970000%     N/A
29.01 Property Kenton Place 3,644,190                  
29.02 Property Mint Hill Village 2,104,036                  
29.03 Property 14225 & 14231 Market Square Drive 1,220,340                  
29.04 Property 10120 Albemarle Road 1,026,769                  
30 Loan Holiday Inn Salina 7,549,984 No N/A 02/13/2020 04/06/2020 6 4.620000%     N/A
31 Loan Twilley Center 7,479,780 No N/A 01/31/2020 03/06/2020 6 4.350000%     N/A
32 Loan TownePlace Suites - La Place 7,289,015 No N/A 02/20/2020 04/06/2020 6 4.550000%     N/A
33 Loan 280 Commerce Street 6,507,280 No N/A 12/30/2019 02/06/2020 6 4.110500%     N/A
34 Loan Gateway Tower 6,821,051 No N/A 12/27/2019 02/06/2020 6 4.284200%     N/A
35 Loan Comfort Suites - Florence 5,477,601 No N/A 11/22/2019 01/06/2020 6 4.369000%     N/A
36 Loan Hampton Inn Columbus Dublin 6,140,736 No N/A 10/30/2019 12/06/2019 6 4.880000%     N/A
37 Loan 8300 College Boulevard 5,698,702 No N/A 02/28/2020 04/06/2020 6 3.900000%     N/A
38 Loan Fairton Oaks Village 5,919,315 No N/A 01/27/2020 03/01/2020 1 3.960000%     N/A
39 Loan Oxbridge Square 6,825,000 No N/A 01/21/2020 03/01/2020 1 3.390000%     N/A
40 Loan Country Inn & Suites Grand Prairie 5,063,600 No N/A 12/27/2019 02/06/2020 6 5.090000%     N/A
41 Loan 1500 Volta Drive 6,500,000 No N/A 02/12/2020 04/01/2020 1 3.950000%     N/A
42 Loan Silver Creek Apartments Portfolio 5,082,350 No N/A 02/07/2020 04/06/2020 6 4.100000%     N/A
42.01 Property Silver Creek Apartments 2,823,527                  
42.02 Property Cardinal Creek Apartments 2,258,822                  
43 Loan 3445 Causeway 6,000,000 No N/A 12/30/2019 02/06/2020 6 3.882000%     N/A
44 Loan American Water - Pensacola 4,332,642 No N/A 12/05/2019 01/06/2020 6 4.076000%     N/A
45 Loan Clarion Inn Huntsville 4,051,961 No N/A 02/19/2020 04/06/2020 6 4.600000%     N/A
46 Loan Twelve Oaks RV Resort 4,369,679 No N/A 01/31/2020 03/06/2020 6 4.005000%     N/A
47 Loan LaGrange Pointe 5,450,000 No N/A 02/05/2020 04/01/2020 1 3.900000%     N/A
48 Loan Chuze Fitness 4,716,442 No N/A 01/21/2020 03/01/2020 1 3.990000%     N/A
49 Loan Boston Street Flats 4,679,962 No N/A 12/13/2019 02/01/2020 1 4.070000%     N/A
50 Loan Mirror Street Townhomes 5,100,000 No N/A 02/20/2020 04/01/2020 1 4.350000%     N/A
51 Loan 5555 Biscayne Blvd 5,100,000 No N/A 02/20/2020 04/06/2020 6 4.000000%     N/A
52 Loan Commons At Southtowne IV 3,949,120 No N/A 02/13/2020 04/06/2020 6 4.120000%     N/A
53 Loan Advantage Self-Storage 3,735,973 No N/A 01/21/2020 03/06/2020 6 4.320000%     N/A
54 Loan Shoppes at Citiside 3,650,786 No N/A 02/14/2020 04/06/2020 6 3.975000%     N/A
55 Loan 6-28 Sumner Avenue 3,467,722 No N/A 01/21/2020 03/01/2020 1 3.930000%     N/A
56 Loan La Quinta Chambersburg 3,014,615 No N/A 01/28/2020 03/06/2020 6 4.550000%     N/A
57 Loan Ranch at Cooper River Apartments 2,715,337 No N/A 01/27/2020 03/06/2020 6 4.150000%     N/A
58 Loan Davita - Lakeport 2,857,000 No N/A 12/23/2019 02/06/2020 6 4.482000%     N/A
59 Loan Norbrook Arms Apartments 2,605,905 No N/A 01/27/2020 03/06/2020 6 4.880000%     N/A
60 Loan 413-421 South Broadway 2,182,205 No N/A 02/14/2020 04/01/2020 1 4.490000%     N/A
61 Loan Fresenius Medical Center West Des Moines 2,467,748 No N/A 01/16/2020 03/01/2020 1 4.430000%     N/A
62 Loan Stowaway Mini Storage Kalamazoo 2,299,600 No N/A 11/12/2019 01/01/2020 1 4.330000%     N/A
63 Loan 3295 Henry Street 1,847,832 No N/A 12/09/2019 02/01/2020 1 4.520000%     N/A
64 Loan Sharidon MHP 1,137,657 No N/A 01/30/2020 03/06/2020 6 4.650000%     N/A
65 Loan Dollar General-Becker, MN 924,000 Yes 09/06/2034 02/14/2020 04/06/2020 6 4.770000%     8.770000%
66 Loan Dollar General-Kincheloe, MI 875,000 Yes 09/06/2034 02/14/2020 04/06/2020 6 4.750000%     8.750000%

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Flag Property Name 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 Supor Industrial Portfolio Actual/360 275,515.52  Amortizing 120 119 0 0 360 359 1
2 Loan 1633 Broadway Actual/360 126,313.66  Full IO 120 117 120 117 0 0 3
3 Loan Phoenix Industrial Portfolio IV Actual/360 215,376.04  Partial IO 120 120 36 36 360 360 0
3.01 Property Edgerton                     
3.02 Property Delaware                     
3.03 Property Pawcatuck                     
3.04 Property Herrin                     
3.05 Property Menasha                     
4 Loan 55 Hudson Yards Actual/360 85,865.83  Full IO 120 117 120 117 0 0 3
5 Loan 225 Bush Actual/360 83,721.88  Full IO 60 56 60 56 0 0 4
6 Loan SpringHill Suites Monterey Beach Actual/360 132,635.66  Amortizing 120 119 0 0 360 359 1
7 Loan Coligny Plaza Actual/360 74,563.08  Full IO 120 119 120 119 0 0 1
8 Loan Upland Park Townhomes Actual/360 117,364.12  Partial IO 120 120 36 36 360 360 0
9 Loan Lafayette Gardens Actual/360 73,998.68  Full IO 120 118 120 118 0 0 2
10 Loan Shabsels Fee Portfolio II Actual/360 83,880.30  Full IO 120 120 120 120 0 0 0
10.01 Property Shops at Kanawha                     
10.02 Property Gravois Place                     
10.03 Property Southridge Village Shopping Center                     
10.04 Property Shops at Walzem                     
10.05 Property Hershey Medical Office                     
11 Loan Oakridge Terrace Apartments Actual/360 62,100.69  Full IO 120 120 120 120 0 0 0
12 Loan Sonterra Townhomes & Apartments Actual/360 87,472.08  Amortizing 120 119 0 0 360 359 1
13 Loan TownePlace Suites Tacoma Lakewood Actual/360 80,671.33  Amortizing 120 119 0 0 360 359 1
14 Loan Bel Villaggio Actual/360 51,171.86  Full IO 120 119 120 119 0 0 1
15 Loan Vernon Tower Actual/360 57,771.39  Full IO 120 117 120 117 0 0 3
16 Loan ShopRite Warwick Actual/360 51,372.48  Full IO 120 119 120 119 0 0 1
17 Loan Wyndham National Hotel Portfolio Actual/360 102,341.62  Amortizing 120 117 0 0 270 267 3
17.01 Property Travelodge - 2307 Wyoming Avenue                     
17.02 Property Travelodge - 2111 Camino Del Llano                     
17.03 Property Travelodge - 1170 W Flaming Gorge Way                     
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive                     
17.05 Property Baymont Inn & Suites - 451 Halligan Drive                     
17.06 Property Baymont Inn & Suites - 1608 E Business US 60                     
17.07 Property Travelodge - 1127 Pony Express Highway                     
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street                     
17.09 Property Travelodge - 2680 Airport Road                     
17.1 Property Super 8 - 720 Royal Parkway                     
17.11 Property Baymont Inn & Suites - 1051 North Market Street                     
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway                     
17.13 Property Baymont Inn & Suites - 95 Spruce Road                     
17.14 Property Super 8 - 2545 Cornhusker Highway                     
17.15 Property Travelodge - 1110 SE 4th Street                     
17.16 Property Baymont Inn & Suites - 2300 Valley West Court                     
17.17 Property Travelodge - 800 W Laramie Street                     
17.18 Property Travelodge - 22 North Frontage Road                     
17.19 Property Travelodge - 123 Westvaco Road                     
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue                     
17.21 Property Travelodge - 1710 Jefferson Street                     
17.22 Property Travelodge - 1625 Stillwater Avenue                     
17.23 Property Travelodge - 8233 Airline Highway                     
17.24 Property Baymont Inn & Suites - 6390 US-93                     
17.25 Property Travelodge - 707 East Webster Street                     
17.26 Property Travelodge - 777 West Hwy 21                     
17.27 Property Travelodge - 3522 North Highway 59                     
17.28 Property Travelodge - 108 6th Avenue                     
17.29 Property Travelodge - 2200 E South Avenue                     
17.3 Property Travelodge - 128 South Willow Road                     
17.31 Property Travelodge - 1005 Highway 285                     
17.32 Property Days Inn - 3431 14th Avenue                     
17.33 Property Travelodge - 2505 US 69                     
17.34 Property Baymont Inn & Suites - 3475 Union Road                     
17.35 Property Travelodge - 1706 North Park Drive                     
17.36 Property Baymont Inn & Suites - 2005 East Daley Street                     
17.37 Property Travelodge - 1177 E 16th Street                     
17.38 Property Baymont Inn & Suites - 35450 Yermo Road                     
17.39 Property Travelodge - 2407 East Holland Avenue                     
17.4 Property Travelodge - 620 Souder Road                     
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast                     
17.42 Property Travelodge - 109 East Commerce Street                     
17.43 Property Travelodge - 4000 Siskiyou Avenue                     
17.44 Property Travelodge - 98 Moffat Avenue                     
18 Loan Martin Village Actual/360 71,149.99  Amortizing 120 118 0 0 360 358 2
19 Loan 1st & Pine Actual/360 48,852.55  Full IO 120 120 120 120 0 0 0
20 Loan Bass Pro - Birmingham Actual/360 66,993.83  Amortizing 120 119 0 0 360 359 1
21 Loan West Side Plaza Actual/360 62,444.87  Amortizing 120 119 0 0 360 359 1
22 Loan East End Retail Center Actual/360 60,471.43  Amortizing 120 120 0 0 300 300 0
23 Loan Jurupa Springs Actual/360 32,901.52  Full IO 120 117 120 117 0 0 3
24 Loan Easton Parc Apartments Actual/360 51,650.39  Partial IO 120 118 36 34 360 360 2
25 Loan GDR Manassas Actual/360 52,977.80  Amortizing 120 120 0 0 300 300 0
26 Loan DFW Retail Portfolio Actual/360 48,657.21  Partial IO 120 118 60 58 360 360 2
26.01 Property Keller Marketplace                     
26.02 Property Grand Central Crossing                     
26.03 Property Summer Creek Plaza                     
26.04 Property Kelly Plaza                     
27 Loan Central California Portfolio Actual/360 49,283.37  Partial IO 120 120 24 24 360 360 0
27.01 Property Northwood Duplexes                     
27.02 Property Carmel Drive Patio Homes                     
27.03 Property Tuscan Square                     
27.04 Property Blackstone Offices                     
28 Loan 570 Taxter Road Actual/360 45,280.15  Partial IO 120 120 12 12 360 360 0
29 Loan Cornerstone North Carolina Portfolio Actual/360 45,190.30  Partial IO 120 119 24 23 360 360 1
29.01 Property Kenton Place                     
29.02 Property Mint Hill Village                     
29.03 Property 14225 & 14231 Market Square Drive                     
29.04 Property 10120 Albemarle Road                     
30 Loan Holiday Inn Salina Actual/360 47,787.15  Amortizing 120 120 0 0 360 360 0
31 Loan Twilley Center Actual/360 46,296.50  Amortizing 120 119 0 0 360 359 1
32 Loan TownePlace Suites - La Place Actual/360 45,869.45  Amortizing 120 120 0 0 360 360 0
33 Loan 280 Commerce Street Actual/360 48,056.15  Amortizing 120 118 0 0 300 298 2
34 Loan Gateway Tower Actual/360 41,985.25  Amortizing 120 118 0 0 360 358 2
35 Loan Comfort Suites - Florence Actual/360 41,131.73  Amortizing 120 117 0 0 300 297 3
36 Loan Hampton Inn Columbus Dublin Actual/360 38,654.36  Partial IO 120 116 12 8 360 360 4
37 Loan 8300 College Boulevard Actual/360 33,960.11  Amortizing 120 120 0 0 360 360 0
38 Loan Fairton Oaks Village Actual/360 32,545.18  Partial IO 120 119 36 35 360 360 1
39 Loan Oxbridge Square Actual/360 19,548.41  Full IO 120 119 120 119 0 0 1
40 Loan Country Inn & Suites Grand Prairie Actual/360 39,814.58  Amortizing 120 118 0 0 300 298 2
41 Loan 1500 Volta Drive Actual/360 21,693.00  Full IO 120 120 120 120 0 0 0
42 Loan Silver Creek Apartments Portfolio Actual/360 30,803.90  Amortizing 120 120 0 0 360 360 0
42.01 Property Silver Creek Apartments                     
42.02 Property Cardinal Creek Apartments                     
43 Loan 3445 Causeway Actual/360 19,679.58  Full IO 120 118 120 118 0 0 2
44 Loan American Water - Pensacola Actual/360 31,922.53  Amortizing 120 117 0 0 300 297 3
45 Loan Clarion Inn Huntsville Actual/360 30,883.81  Amortizing 120 120 0 0 300 300 0
46 Loan Twelve Oaks RV Resort Actual/360 26,273.70  Amortizing 120 119 0 0 360 359 1
47 Loan LaGrange Pointe Actual/360 17,958.51  Full IO 120 120 120 120 0 0 0
48 Loan Chuze Fitness Actual/360 25,367.83  Partial IO 120 119 48 47 360 360 1
49 Loan Boston Street Flats Actual/360 25,372.93  Partial IO 120 118 48 46 360 360 2
50 Loan Mirror Street Townhomes Actual/360 18,744.27  Full IO 120 120 120 120 0 0 0
51 Loan 5555 Biscayne Blvd Actual/360 17,236.11  Full IO 120 120 120 120 0 0 0
52 Loan Commons At Southtowne IV Actual/360 23,975.78  Amortizing 120 120 0 0 360 360 0
53 Loan Advantage Self-Storage Actual/360 23,066.16  Amortizing 120 119 0 0 360 359 1
54 Loan Shoppes at Citiside Actual/360 21,894.86  Amortizing 120 120 0 0 360 360 0
55 Loan 6-28 Sumner Avenue Actual/360 19,527.28  Partial IO 120 119 24 23 360 360 1
56 Loan La Quinta Chambersburg Actual/360 22,905.65  Amortizing 120 119 0 0 300 299 1
57 Loan Ranch at Cooper River Apartments Actual/360 16,527.51  Amortizing 120 119 0 0 360 359 1
58 Loan Davita - Lakeport Actual/360 10,819.10  Full IO 120 118 120 118 0 0 2
59 Loan Norbrook Arms Apartments Actual/360 14,990.48  Partial IO 84 83 24 23 360 360 1
60 Loan 413-421 South Broadway Actual/360 13,664.47  Amortizing 120 120 0 0 360 360 0
61 Loan Fresenius Medical Center West Des Moines Actual/360 13,568.43  Partial IO 120 119 60 59 360 360 1
62 Loan Stowaway Mini Storage Kalamazoo Actual/360 12,515.19  Partial IO 120 117 60 57 360 360 3
63 Loan 3295 Henry Street Actual/360 10,716.15  Partial IO 120 118 36 34 360 360 2
64 Loan Sharidon MHP Actual/360 7,218.92  Amortizing 120 119 0 0 360 359 1
65 Loan Dollar General-Becker, MN Actual/360 3,723.91  Full IO, ARD 120 120 120 120 0 0 0
66 Loan Dollar General-Kincheloe, MI Actual/360 3,511.65  Full IO, ARD 120 120 120 120 0 0 0

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Flag Property Name Prepayment Provisions Grace Period Default Grace Period Late Grace Period at Maturity Default Appraised Value Appraisal Date U/W NOI DSCR U/W NCF DSCR Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD U/W NOI Debt Yield U/W NCF Debt Yield
1 Loan Supor Industrial Portfolio LO(25);DEF(91);O(4) 0 0 0 96,800,000 12/20/2019 1.29 1.29 54.7% 44.6% 8.0% 8.0%
2 Loan 1633 Broadway LO(27);DEF(86);O(7) 0 0 0 2,400,000,000 10/24/2019 3.93 3.84 41.7% 41.7% 11.9% 11.7%
3 Loan Phoenix Industrial Portfolio IV LO(24);DEF(90);O(6) 0 0 0 57,600,000 Various 1.76 1.59 72.9% 68.8% 10.8% 9.8%
3.01 Property Edgerton         24,000,000 01/31/2020            
3.02 Property Delaware         10,300,000 10/17/2019            
3.03 Property Pawcatuck         9,300,000 10/20/2019            
3.04 Property Herrin         9,200,000 10/18/2019            
3.05 Property Menasha         4,800,000 10/11/2019            
4 Loan 55 Hudson Yards LO(27);DEF/YM1(86);O(7) 0 0 0 2,400,000,000 10/15/2019 3.68 3.54 39.4% 39.4% 11.0% 10.6%
5 Loan 225 Bush LO(28);DEF(26);O(6) 0 0 0 589,000,000 09/05/2019 4.00 3.85 34.6% 34.6% 13.4% 12.9%
6 Loan SpringHill Suites Monterey Beach LO(25);DEF(90);O(5) 7 7 0 47,600,000 11/30/2019 2.61 2.41 59.8% 47.2% 14.6% 13.5%
7 Loan Coligny Plaza LO(25);DEF(92);O(3) 7 7 0 61,800,000 11/12/2019 2.80 2.72 58.3% 58.3% 10.0% 9.8%
8 Loan Upland Park Townhomes LO(24);DEF(92);O(4) 0 0 0 36,950,000 12/17/2019 1.50 1.45 65.0% 56.5% 8.8% 8.5%
9 Loan Lafayette Gardens LO(26);DEF(90);O(4) 0 0 0 33,800,000 11/11/2019 2.33 2.26 65.1% 65.1% 9.4% 9.1%
10 Loan Shabsels Fee Portfolio II LO(24);DEF(92);O(4) 0 0 0 32,070,000 Various 1.57 1.57 66.6% 66.6% 7.4% 7.4%
10.01 Property Shops at Kanawha         11,600,000 01/28/2020            
10.02 Property Gravois Place         6,600,000 01/31/2020            
10.03 Property Southridge Village Shopping Center         6,670,000 01/27/2020            
10.04 Property Shops at Walzem         3,800,000 02/04/2020            
10.05 Property Hershey Medical Office         3,400,000 02/03/2020            
11 Loan Oakridge Terrace Apartments LO(24);DEF(93);O(3) 7 7 0 33,000,000 10/28/2019 2.89 2.83 63.6% 63.6% 10.3% 10.0%
12 Loan Sonterra Townhomes & Apartments LO(25);DEF(91);O(4) 0 0 0 32,600,000 11/21/2019 1.86 1.80 56.7% 45.0% 10.6% 10.2%
13 Loan TownePlace Suites Tacoma Lakewood LO(25);DEF(91);O(4) 0 0 0 27,500,000 11/14/2019 2.25 2.04 61.7% 49.0% 12.9% 11.6%
14 Loan Bel Villaggio LO(23);YM1(93);O(4) 0 5 0 26,400,000 11/15/2019 2.92 2.70 64.3% 64.3% 10.6% 9.8%
15 Loan Vernon Tower LO(27);DEF(89);O(4) 0 0 0 70,100,000 11/06/2019 1.79 1.78 61.7% 61.7% 7.4% 7.3%
16 Loan ShopRite Warwick LO(25);DEF(91);O(4) 7 7 0 26,600,000 10/26/2019 2.70 2.62 63.0% 63.0% 9.9% 9.6%
17 Loan Wyndham National Hotel Portfolio LO(24);YM2(92);O(4) 0 0 0 215,000,000 08/01/2019 2.20 1.94 67.0% 46.7% 16.2% 14.3%
17.01 Property Travelodge - 2307 Wyoming Avenue         15,100,000 08/01/2019            
17.02 Property Travelodge - 2111 Camino Del Llano         10,800,000 08/01/2019            
17.03 Property Travelodge - 1170 W Flaming Gorge Way         13,300,000 08/01/2019            
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive         11,000,000 08/01/2019            
17.05 Property Baymont Inn & Suites - 451 Halligan Drive         8,700,000 08/01/2019            
17.06 Property Baymont Inn & Suites - 1608 E Business US 60         9,200,000 08/01/2019            
17.07 Property Travelodge - 1127 Pony Express Highway         9,300,000 08/01/2019            
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street         8,900,000 08/01/2019            
17.09 Property Travelodge - 2680 Airport Road         5,600,000 08/01/2019            
17.1 Property Super 8 - 720 Royal Parkway         8,000,000 08/01/2019            
17.11 Property Baymont Inn & Suites - 1051 North Market Street         9,300,000 08/01/2019            
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway         6,400,000 08/01/2019            
17.13 Property Baymont Inn & Suites - 95 Spruce Road         6,500,000 08/01/2019            
17.14 Property Super 8 - 2545 Cornhusker Highway         5,500,000 08/01/2019            
17.15 Property Travelodge - 1110 SE 4th Street         6,500,000 08/01/2019            
17.16 Property Baymont Inn & Suites - 2300 Valley West Court         4,500,000 08/01/2019            
17.17 Property Travelodge - 800 W Laramie Street         4,300,000 08/01/2019            
17.18 Property Travelodge - 22 North Frontage Road         5,200,000 08/01/2019            
17.19 Property Travelodge - 123 Westvaco Road         3,700,000 08/01/2019            
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue         4,200,000 08/01/2019            
17.21 Property Travelodge - 1710 Jefferson Street         5,200,000 08/01/2019            
17.22 Property Travelodge - 1625 Stillwater Avenue         4,300,000 08/01/2019            
17.23 Property Travelodge - 8233 Airline Highway         4,200,000 08/01/2019            
17.24 Property Baymont Inn & Suites - 6390 US-93         4,000,000 08/01/2019            
17.25 Property Travelodge - 707 East Webster Street         3,300,000 08/01/2019            
17.26 Property Travelodge - 777 West Hwy 21         3,400,000 08/01/2019            
17.27 Property Travelodge - 3522 North Highway 59         1,900,000 08/01/2019            
17.28 Property Travelodge - 108 6th Avenue         3,100,000 08/01/2019            
17.29 Property Travelodge - 2200 E South Avenue         3,700,000 08/01/2019            
17.3 Property Travelodge - 128 South Willow Road         2,700,000 08/01/2019            
17.31 Property Travelodge - 1005 Highway 285         2,000,000 08/01/2019            
17.32 Property Days Inn - 3431 14th Avenue         2,500,000 08/01/2019            
17.33 Property Travelodge - 2505 US 69         1,000,000 08/01/2019            
17.34 Property Baymont Inn & Suites - 3475 Union Road         3,800,000 08/01/2019            
17.35 Property Travelodge - 1706 North Park Drive         1,400,000 08/01/2019            
17.36 Property Baymont Inn & Suites - 2005 East Daley Street         2,700,000 08/01/2019            
17.37 Property Travelodge - 1177 E 16th Street         1,000,000 08/01/2019            
17.38 Property Baymont Inn & Suites - 35450 Yermo Road         2,200,000 08/01/2019            
17.39 Property Travelodge - 2407 East Holland Avenue         2,100,000 08/01/2019            
17.4 Property Travelodge - 620 Souder Road         800,000 08/01/2019            
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast         1,900,000 08/01/2019            
17.42 Property Travelodge - 109 East Commerce Street         500,000 08/01/2019            
17.43 Property Travelodge - 4000 Siskiyou Avenue         400,000 08/01/2019            
17.44 Property Travelodge - 98 Moffat Avenue         900,000 08/01/2019            
18 Loan Martin Village LO(26);DEF(89);O(5) 0 0 0 22,000,000 11/14/2019 2.07 1.98 64.4% 52.0% 12.5% 11.9%
19 Loan 1st & Pine LO(24);YM1(92);O(4) 0 0 0 24,800,000 01/10/2020 1.85 1.82 56.5% 56.5% 7.8% 7.6%
20 Loan Bass Pro - Birmingham LO(12);YM1(104);O(4) 0 0 0 20,000,000 10/21/2019 1.54 1.47 64.9% 52.8% 9.5% 9.1%
21 Loan West Side Plaza LO(25);DEF(91);O(4) 0 0 0 18,400,000 12/06/2019 1.88 1.64 69.5% 55.6% 11.0% 9.6%
22 Loan East End Retail Center LO(24);DEF(93);O(3) 7 7 0 20,100,000 09/16/2019 1.95 1.90 58.3% 41.4% 11.9% 11.6%
23 Loan Jurupa Springs LO(23);YM1(93);O(4) 0 0 0 16,400,000 10/11/2019 2.96 2.76 65.0% 65.0% 11.0% 10.2%
24 Loan Easton Parc Apartments LO(26);DEF(91);O(3) 7 10 0 15,000,000 10/23/2019 1.67 1.58 70.7% 61.4% 9.8% 9.2%
25 Loan GDR Manassas LO(24);DEF(92);O(4) 0 0 0 16,100,000 11/25/2019 2.07 1.82 63.7% 45.5% 12.8% 11.3%
26 Loan DFW Retail Portfolio LO(26);DEF(90);O(4) 0 0 0 17,540,000 Various 1.77 1.72 56.7% 51.7% 10.4% 10.1%
26.01 Property Keller Marketplace         6,070,000 11/10/2019            
26.02 Property Grand Central Crossing         4,050,000 11/01/2019            
26.03 Property Summer Creek Plaza         3,560,000 11/10/2019            
26.04 Property Kelly Plaza         3,860,000 11/01/2019            
27 Loan Central California Portfolio LO(24);DEF(90);O(6) 0 0 0 15,940,000 Various 1.60 1.48 62.1% 52.8% 9.6% 8.9%
27.01 Property Northwood Duplexes         6,710,000 11/29/2019            
27.02 Property Carmel Drive Patio Homes         5,560,000 11/29/2019            
27.03 Property Tuscan Square         2,620,000 01/07/2020            
27.04 Property Blackstone Offices         1,050,000 01/07/2020            
28 Loan 570 Taxter Road LO(24);YM1(89);O(7) 0 0 0 12,400,000 02/11/2020 1.74 1.56 67.1% 63.2% 11.4% 10.2%
29 Loan Cornerstone North Carolina Portfolio LO(25);DEF(92);O(3) 7 7 0 15,010,000 Various 1.96 1.86 63.3% 53.3% 11.2% 10.6%
29.01 Property Kenton Place         6,950,000 06/26/2019            
29.02 Property Mint Hill Village         3,920,000 11/14/2019            
29.03 Property 14225 & 14231 Market Square Drive         2,280,000 11/14/2019            
29.04 Property 10120 Albemarle Road         1,860,000 11/14/2019            
30 Loan Holiday Inn Salina LO(24);DEF(92);O(4) 0 0 0 14,500,000 10/04/2019 2.09 1.85 64.1% 52.1% 12.9% 11.4%
31 Loan Twilley Center LO(25);DEF(88);O(7) 0 0 0 14,600,000 12/09/2019 1.97 1.75 63.6% 51.2% 11.8% 10.4%
32 Loan TownePlace Suites - La Place LO(24);DEF(92);O(4) 0 0 0 13,200,000 09/24/2019 2.23 2.04 68.2% 55.2% 13.6% 12.5%
33 Loan 280 Commerce Street LO(26);DEF(90);O(4) 0 0 0 14,870,000 10/23/2019 1.99 1.85 60.3% 43.8% 12.8% 11.9%
34 Loan Gateway Tower LO(26);DEF(90);O(4) 0 0 0 12,400,000 11/11/2019 2.26 1.69 68.4% 55.0% 13.4% 10.1%
35 Loan Comfort Suites - Florence LO(27);DEF(89);O(4) 0 0 0 11,700,000 10/01/2019 2.47 2.25 63.8% 46.8% 16.4% 14.9%
36 Loan Hampton Inn Columbus Dublin LO(28);DEF(88);O(4) 0 0 0 8,400,000 09/20/2019 2.45 2.17 66.4% 55.8% 15.6% 13.8%
37 Loan 8300 College Boulevard LO(24);DEF(92);O(4) 0 0 0 10,200,000 12/20/2019 2.07 1.82 70.6% 55.9% 11.7% 10.3%
38 Loan Fairton Oaks Village LO(25);DEF(92);O(3) 7 7 0 9,575,000 11/13/2019 1.47 1.45 71.5% 61.8% 8.4% 8.3%
39 Loan Oxbridge Square LO(25);DEF(91);O(4) 7 7 0 12,200,000 11/25/2019 4.34 4.01 55.9% 55.9% 14.9% 13.8%
40 Loan Country Inn & Suites Grand Prairie LO(26);DEF(90);O(4) 0 0 0 11,500,000 11/04/2019 2.08 1.87 58.5% 44.0% 14.8% 13.3%
41 Loan 1500 Volta Drive LO(24);DEF(93);O(3) 7 7 0 13,300,000 01/15/2020 3.00 2.86 48.9% 48.9% 12.0% 11.5%
42 Loan Silver Creek Apartments Portfolio LO(24);DEF(92);O(4) 0 0 0 9,000,000 12/18/2019 1.86 1.78 70.8% 56.5% 10.8% 10.3%
42.01 Property Silver Creek Apartments         5,000,000 12/18/2019            
42.02 Property Cardinal Creek Apartments         4,000,000 12/18/2019            
43 Loan 3445 Causeway LO(26);DEF(90);O(4) 0 0 0 11,600,000 11/04/2019 3.64 3.16 51.7% 51.7% 14.3% 12.4%
44 Loan American Water - Pensacola LO(27);DEF(88);O(5) 0 0 0 8,500,000 10/21/2019 1.75 1.73 70.2% 51.0% 11.2% 11.1%
45 Loan Clarion Inn Huntsville LO(24);DEF(93);O(3) 0 0 0 10,200,000 08/16/2019 2.35 2.04 53.9% 39.7% 15.8% 13.8%
46 Loan Twelve Oaks RV Resort LO(25);DEF(92);O(3) 0 0 0 11,700,000 09/26/2019 1.78 1.75 46.9% 37.3% 10.2% 10.0%
47 Loan LaGrange Pointe LO(24);DEF(92);O(4) 7 7 0 8,400,000 11/08/2019 2.39 2.34 64.9% 64.9% 9.4% 9.2%
48 Loan Chuze Fitness LO(25);DEF(91);O(4) 7 7 0 7,430,000 11/20/2019 1.73 1.65 62.6% 55.5% 9.9% 9.4%
49 Loan Boston Street Flats LO(26);DEF(91);O(3) 7 7 0 7,475,000 10/07/2019 1.41 1.38 70.0% 62.2% 8.1% 8.0%
50 Loan Mirror Street Townhomes LO(24);DEF(92);O(4) 7 7 0 9,500,000 12/10/2019 1.97 1.89 53.7% 53.7% 8.7% 8.3%
51 Loan 5555 Biscayne Blvd LO(24);DEF(92);O(4) 0 0 0 7,800,000 12/13/2019 2.54 2.35 65.4% 65.4% 10.3% 9.5%
52 Loan Commons At Southtowne IV LO(24);DEF(92);O(4) 0 0 0 9,640,000 02/06/2020 2.45 2.23 51.3% 41.0% 14.2% 13.0%
53 Loan Advantage Self-Storage LO(25);DEF(91);O(4) 0 0 0 7,010,000 10/18/2019 1.57 1.52 66.2% 53.3% 9.3% 9.1%
54 Loan Shoppes at Citiside LO(24);DEF(92);O(4) 0 0 0 9,700,000 09/24/2019 2.54 2.44 47.4% 37.6% 14.5% 13.9%
55 Loan 6-28 Sumner Avenue LO(25);DEF(92);O(3) 7 7 0 5,500,000 11/26/2019 1.78 1.70 75.0% 63.0% 10.1% 9.7%
56 Loan La Quinta Chambersburg LO(25);DEF(91);O(4) 0 0 0 7,600,000 11/19/2019 2.15 1.96 53.8% 39.7% 14.5% 13.2%
57 Loan Ranch at Cooper River Apartments LO(25);DEF(91);O(4) 0 0 0 5,800,000 12/16/2019 1.82 1.74 58.5% 46.8% 10.6% 10.2%
58 Loan Davita - Lakeport LO(26);DEF(90);O(4) 0 0 0 5,150,000 11/15/2019 2.25 2.17 55.5% 55.5% 10.2% 9.8%
59 Loan Norbrook Arms Apartments LO(24);YM1(55);O(5) 0 0 0 4,400,000 01/03/2020 1.67 1.53 64.3% 59.2% 10.6% 9.8%
60 Loan 413-421 South Broadway LO(24);DEF(93);O(3) 7 7 0 4,300,000 09/10/2019 1.54 1.49 62.8% 50.7% 9.3% 9.1%
61 Loan Fresenius Medical Center West Des Moines LO(25);DEF(91);O(4) 7 7 0 4,100,000 12/23/2019 1.43 1.43 65.9% 60.2% 8.6% 8.6%
62 Loan Stowaway Mini Storage Kalamazoo LO(27);DEF(90);O(3) 7 7 0 3,700,000 10/22/2019 1.70 1.64 68.1% 62.2% 10.1% 9.8%
63 Loan 3295 Henry Street LO(26);DEF(91);O(3) 7 7 0 3,150,000 10/09/2019 1.93 1.82 67.0% 58.7% 11.8% 11.1%
64 Loan Sharidon MHP LO(25);DEF(91);O(4) 0 0 0 2,270,000 12/30/2019 2.35 2.31 61.6% 50.1% 14.6% 14.3%
65 Loan Dollar General-Becker, MN YM(24);DEF/YM(89);O(7) 0 0 0 1,320,000 08/09/2019 1.80 1.77 70.0% 70.0% 8.7% 8.6%
66 Loan Dollar General-Kincheloe, MI YM(24);DEF/YM(89);O(7) 0 0 0 1,250,000 10/01/2019 1.88 1.84 70.0% 70.0% 9.0% 8.9%

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Flag Property Name UW EGI U/W Expenses U/W NOI U/W Replacement U/W TI/LC U/W NCF Occupancy Rate Occupancy as-of Date Most Recent Operating Statement Date Most Recent EGI
1 Loan Supor Industrial Portfolio 7,160,749 2,910,749 4,250,000 0 0 4,250,000 100.0% 12/31/2019 12/31/2019 9,526,681
2 Loan 1633 Broadway 190,585,947 71,435,784 119,150,163 461,072 2,011,364 116,677,727 98.4% 10/31/2019 TTM 9/30/2019 182,760,348
3 Loan Phoenix Industrial Portfolio IV 6,507,959 1,953,817 4,554,142 203,581 233,015 4,117,546 77.3% 02/05/2020 TTM 9/30/2019 5,613,463
3.01 Property Edgerton 2,139,768 680,026 1,459,742 42,275 66,884 1,350,583 62.4% 02/05/2020 TTM 9/30/2019 2,338,030
3.02 Property Delaware 1,086,673 236,949 849,724 67,606 28,340 753,778 100.0% 02/05/2020 TTM 9/30/2019 987,807
3.03 Property Pawcatuck 1,444,497 616,021 828,477 6,514 36,415 785,547 95.0% 02/05/2020 TTM 9/30/2019 1,354,443
3.04 Property Herrin 1,284,640 290,940 993,699 73,535 67,845 852,319 72.0% 02/05/2020 TTM 9/30/2019 345,904
3.05 Property Menasha 552,382 129,882 422,500 13,650 33,531 375,319 100.0% 02/05/2020 TTM 9/30/2019 587,280
4 Loan 55 Hudson Yards 149,111,008 45,210,677 103,900,331 286,242 3,578,030 100,036,059 97.3% 11/19/2019 N/A N/A
5 Loan 225 Bush 41,830,321 14,566,655 27,263,666 115,997 869,981 26,277,688 97.8% 09/30/2019 TTM 8/31/2019 36,531,101
6 Loan SpringHill Suites Monterey Beach 7,730,274 3,580,196 4,150,078 309,211 0 3,840,867 91.4% 12/31/2019 12/31/2019 7,730,387
7 Loan Coligny Plaza 5,602,876 2,001,656 3,601,220 19,678 70,841 3,510,701 96.6% 01/01/2020 12/31/2019 5,406,606
8 Loan Upland Park Townhomes 3,793,857 1,685,463 2,108,394 71,250 0 2,037,144 89.8% 02/03/2020 12/31/2019 3,846,248
9 Loan Lafayette Gardens 3,295,361 1,229,770 2,065,591 60,000 0 2,005,591 90.8% 12/16/2019 TTM 11/30/2019 3,110,796
10 Loan Shabsels Fee Portfolio II 1,581,711 0 1,581,711 0 0 1,581,711 95.7% 01/29/2020 N/A N/A
10.01 Property Shops at Kanawha 585,800 0 585,800 0 0 585,800 92.7% 01/29/2020 N/A N/A
10.02 Property Gravois Place 332,304 0 332,304 0 0 332,304 100.0% 01/29/2020 N/A N/A
10.03 Property Southridge Village Shopping Center 301,455 0 301,455 0 0 301,455 100.0% 01/29/2020 N/A N/A
10.04 Property Shops at Walzem 191,327 0 191,327 0 0 191,327 90.3% 01/29/2020 N/A N/A
10.05 Property Hershey Medical Office 170,825 0 170,825 0 0 170,825 97.5% 01/29/2020 N/A N/A
11 Loan Oakridge Terrace Apartments 3,208,898 1,054,446 2,154,451 47,641 0 2,106,810 96.3% 01/31/2020 12/31/2019 3,079,463
12 Loan Sonterra Townhomes & Apartments 3,353,027 1,400,526 1,952,501 66,308 0 1,886,193 96.7% 01/07/2020 TTM 10/31/2019 3,341,433
13 Loan TownePlace Suites Tacoma Lakewood 5,112,157 2,930,876 2,181,281 204,486 0 1,976,795 85.6% 12/31/2019 12/31/2019 5,112,157
14 Loan Bel Villaggio 2,811,850 1,016,286 1,795,564 17,659 121,094 1,656,812 75.9% 01/23/2020 TTM 10/31/2019 2,366,317
15 Loan Vernon Tower 3,827,249 624,852 3,202,397 26,080 5,500 3,170,817 96.1% 11/15/2019 TTM 10/31/2019 1,744,367
16 Loan ShopRite Warwick 1,703,866 39,054 1,664,812 12,037 40,124 1,612,651 100.0% 03/01/2020 TTM 9/30/2019 1,691,637
17 Loan Wyndham National Hotel Portfolio 70,792,181 47,422,552 23,369,629 2,831,687 0 20,537,942 71.7% 08/31/2019 TTM 8/31/2019 70,792,181
17.01 Property Travelodge - 2307 Wyoming Avenue 2,576,754 905,283 1,671,471 103,070 0 1,568,401 38.9% 08/31/2019 TTM 8/31/2019 2,576,754
17.02 Property Travelodge - 2111 Camino Del Llano 3,134,604 1,737,042 1,397,562 125,384 0 1,272,178 94.7% 08/31/2019 TTM 8/31/2019 3,134,604
17.03 Property Travelodge - 1170 W Flaming Gorge Way 3,184,671 1,825,747 1,358,924 127,387 0 1,231,538 65.2% 08/31/2019 TTM 8/31/2019 3,184,671
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive 3,419,480 2,166,575 1,252,905 136,779 0 1,116,126 92.0% 08/31/2019 TTM 8/31/2019 3,419,480
17.05 Property Baymont Inn & Suites - 451 Halligan Drive 2,886,336 1,902,675 983,661 115,453 0 868,208 74.4% 08/31/2019 TTM 8/31/2019 2,886,336
17.06 Property Baymont Inn & Suites - 1608 E Business US 60 2,134,156 1,244,090 890,067 85,366 0 804,700 74.0% 08/31/2019 TTM 8/31/2019 2,134,156
17.07 Property Travelodge - 1127 Pony Express Highway 2,157,070 1,287,376 869,694 86,283 0 783,411 56.7% 08/31/2019 TTM 8/31/2019 2,157,070
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street 1,973,935 1,159,160 814,775 78,957 0 735,818 91.0% 08/31/2019 TTM 8/31/2019 1,973,935
17.09 Property Travelodge - 2680 Airport Road 1,684,365 899,216 785,149 67,375 0 717,775 83.4% 08/31/2019 TTM 8/31/2019 1,684,365
17.1 Property Super 8 - 720 Royal Parkway 2,312,179 1,478,257 833,923 92,487 0 741,436 82.0% 08/31/2019 TTM 8/31/2019 2,312,179
17.11 Property Baymont Inn & Suites - 1051 North Market Street 2,655,752 1,916,510 739,242 106,230 0 633,012 72.9% 08/31/2019 TTM 8/31/2019 2,655,752
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway 1,935,561 1,195,081 740,480 77,422 0 663,058 78.5% 08/31/2019 TTM 8/31/2019 1,935,561
17.13 Property Baymont Inn & Suites - 95 Spruce Road 1,663,942 993,913 670,030 66,558 0 603,472 66.6% 08/31/2019 TTM 8/31/2019 1,663,942
17.14 Property Super 8 - 2545 Cornhusker Highway 1,694,455 1,018,967 675,488 67,778 0 607,710 78.0% 08/31/2019 TTM 8/31/2019 1,694,455
17.15 Property Travelodge - 1110 SE 4th Street 1,434,177 799,926 634,250 57,367 0 576,883 84.0% 08/31/2019 TTM 8/31/2019 1,434,177
17.16 Property Baymont Inn & Suites - 2300 Valley West Court 1,591,096 1,022,254 568,842 63,644 0 505,198 68.3% 08/31/2019 TTM 8/31/2019 1,591,096
17.17 Property Travelodge - 800 W Laramie Street 1,275,524 725,657 549,867 51,021 0 498,846 85.2% 08/31/2019 TTM 8/31/2019 1,275,524
17.18 Property Travelodge - 22 North Frontage Road 1,492,017 881,125 610,891 59,681 0 551,211 83.7% 08/31/2019 TTM 8/31/2019 1,492,017
17.19 Property Travelodge - 123 Westvaco Road 1,427,550 897,156 530,394 57,102 0 473,292 70.0% 08/31/2019 TTM 8/31/2019 1,427,550
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue 1,724,899 1,183,207 541,693 68,996 0 472,697 69.8% 08/31/2019 TTM 8/31/2019 1,724,899
17.21 Property Travelodge - 1710 Jefferson Street 1,354,534 868,414 486,120 54,181 0 431,939 78.5% 08/31/2019 TTM 8/31/2019 1,354,534
17.22 Property Travelodge - 1625 Stillwater Avenue 1,693,665 1,212,080 481,586 67,747 0 413,839 91.7% 08/31/2019 TTM 8/31/2019 1,693,665
17.23 Property Travelodge - 8233 Airline Highway 1,095,931 644,896 451,035 43,837 0 407,197 80.9% 08/31/2019 TTM 8/31/2019 1,095,931
17.24 Property Baymont Inn & Suites - 6390 US-93 1,374,253 922,737 451,516 54,970 0 396,546 74.7% 08/31/2019 TTM 8/31/2019 1,374,253
17.25 Property Travelodge - 707 East Webster Street 1,621,747 1,199,931 421,816 64,870 0 356,946 58.9% 08/31/2019 TTM 8/31/2019 1,621,747
17.26 Property Travelodge - 777 West Hwy 21 1,369,045 980,465 388,580 54,762 0 333,818 60.6% 08/31/2019 TTM 8/31/2019 1,369,045
17.27 Property Travelodge - 3522 North Highway 59 1,511,604 1,134,073 377,531 60,464 0 317,067 56.7% 08/31/2019 TTM 8/31/2019 1,511,604
17.28 Property Travelodge - 108 6th Avenue 868,337 535,224 333,114 34,733 0 298,380 73.9% 08/31/2019 TTM 8/31/2019 868,337
17.29 Property Travelodge - 2200 E South Avenue 928,821 597,643 331,179 37,153 0 294,026 82.3% 08/31/2019 TTM 8/31/2019 928,821
17.3 Property Travelodge - 128 South Willow Road 1,233,371 919,361 314,010 49,335 0 264,676 72.1% 08/31/2019 TTM 8/31/2019 1,233,371
17.31 Property Travelodge - 1005 Highway 285 1,541,517 1,229,846 311,670 61,661 0 250,010 82.2% 08/31/2019 TTM 8/31/2019 1,541,517
17.32 Property Days Inn - 3431 14th Avenue 1,316,379 1,059,044 257,335 52,655 0 204,680 86.1% 08/31/2019 TTM 8/31/2019 1,316,379
17.33 Property Travelodge - 2505 US 69 1,032,550 801,511 231,039 41,302 0 189,737 64.9% 08/31/2019 TTM 8/31/2019 1,032,550
17.34 Property Baymont Inn & Suites - 3475 Union Road 1,052,736 771,797 280,938 42,109 0 238,829 67.5% 08/31/2019 TTM 8/31/2019 1,052,736
17.35 Property Travelodge - 1706 North Park Drive 1,074,746 852,346 222,401 42,990 0 179,411 96.1% 08/31/2019 TTM 8/31/2019 1,074,746
17.36 Property Baymont Inn & Suites - 2005 East Daley Street 1,371,454 1,158,885 212,569 54,858 0 157,711 55.6% 08/31/2019 TTM 8/31/2019 1,371,454
17.37 Property Travelodge - 1177 E 16th Street 1,314,752 1,106,530 208,222 52,590 0 155,632 31.0% 08/31/2019 TTM 8/31/2019 1,314,752
17.38 Property Baymont Inn & Suites - 35450 Yermo Road 1,324,993 1,124,128 200,865 53,000 0 147,866 67.3% 08/31/2019 TTM 8/31/2019 1,324,993
17.39 Property Travelodge - 2407 East Holland Avenue 1,307,117 1,145,170 161,947 52,285 0 109,663 80.4% 08/31/2019 TTM 8/31/2019 1,307,117
17.4 Property Travelodge - 620 Souder Road 716,540 726,389 -9,849 28,662 0 -38,510 51.7% 08/31/2019 TTM 8/31/2019 716,540
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast 1,118,364 1,001,686 116,679 44,735 0 71,944 62.9% 08/31/2019 TTM 8/31/2019 1,118,364
17.42 Property Travelodge - 109 East Commerce Street 758,343 828,710 -70,366 30,334 0 -100,700 33.0% 08/31/2019 TTM 8/31/2019 758,343
17.43 Property Travelodge - 4000 Siskiyou Avenue 657,965 631,141 26,824 26,319 0 505 80.1% 08/31/2019 TTM 8/31/2019 657,965
17.44 Property Travelodge - 98 Moffat Avenue 794,889 731,329 63,560 31,796 0 31,765 44.1% 08/31/2019 TTM 8/31/2019 794,889
18 Loan Martin Village 2,237,618 472,457 1,765,161 17,929 59,762 1,687,470 98.0% 10/11/2019 TTM 9/30/2019 2,174,884
19 Loan 1st & Pine 1,486,801 400,561 1,086,241 15,456 5,870 1,064,915 96.6% 01/20/2020 T3 12/31/2019 Annualized 1,488,756
20 Loan Bass Pro - Birmingham 1,291,365 52,670 1,238,695 14,897 42,755 1,181,043 100.0% 03/06/2020 N/A N/A
21 Loan West Side Plaza 1,956,475 551,163 1,405,311 33,395 145,841 1,226,076 98.3% 11/30/2019 TTM 11/30/2019 1,908,889
22 Loan East End Retail Center 1,864,176 448,780 1,415,396 8,850 29,500 1,377,046 97.5% 12/01/2019 N/A N/A
23 Loan Jurupa Springs 1,607,409 437,951 1,169,458 13,400 66,802 1,089,255 93.1% 11/14/2019 TTM 9/30/2019 1,546,449
24 Loan Easton Parc Apartments 1,881,076 845,182 1,035,894 58,000 0 977,894 95.3% 02/01/2020 TTM 9/30/2019 1,768,241
25 Loan GDR Manassas 2,029,653 715,017 1,314,636 14,604 146,040 1,153,992 80.5% 11/01/2019 TTM 10/31/2019 1,751,446
26 Loan DFW Retail Portfolio 1,548,641 512,843 1,035,799 5,644 28,219 1,001,936 100.0% Various Ann. T-10 10/31/2019 1,050,030
26.01 Property Keller Marketplace 521,514 161,936 359,578 1,853 9,264 348,461 100.0% 09/04/2019 Ann. T-10 10/31/2019 414,114
26.02 Property Grand Central Crossing 349,836 119,132 230,704 5,667 1,133 223,903 100.0% 12/09/2019 Ann. T-10 10/31/2019 109,735
26.03 Property Summer Creek Plaza 333,621 116,536 217,085 4,353 3,482 209,251 100.0% 12/09/2019 Ann. T-10 10/31/2019 272,689
26.04 Property Kelly Plaza 343,671 115,239 228,432 1,352 6,759 220,321 100.0% 11/13/2019 Ann. T-10 10/31/2019 253,492
27 Loan Central California Portfolio 1,424,412 475,615 948,797 41,601 30,362 876,834 99.1% Various TTM 10/31/2019 1,356,432
27.01 Property Northwood Duplexes 625,575 236,152 389,423 28,270 0 361,153 100.0% 01/06/2020 TTM 10/31/2019 620,401
27.02 Property Carmel Drive Patio Homes 482,961 176,398 306,563 10,879 0 295,684 100.0% 01/06/2020 TTM 10/31/2019 482,966
27.03 Property Tuscan Square 220,385 46,117 174,268 1,978 21,548 150,743 92.1% 01/23/2020 TTM 10/31/2019 163,063
27.04 Property Blackstone Offices 95,491 16,949 78,542 474 8,814 69,255 100.0% 01/23/2020 TTM 10/31/2019 90,003
28 Loan 570 Taxter Road 1,690,477 745,245 945,233 11,543 86,681 847,009 84.8% 02/01/2020 12/31/2019 1,060,829
29 Loan Cornerstone North Carolina Portfolio 1,529,346 466,351 1,062,995 19,366 32,850 1,010,778 96.6% 10/31/2019 TTM 10/31/2019 1,554,295
29.01 Property Kenton Place 757,404 265,994 491,409 10,993 15,390 465,027 95.4% 10/31/2019 TTM 10/31/2019 752,043
29.02 Property Mint Hill Village 379,544 110,599 268,945 3,444 9,521 255,981 95.1% 10/31/2019 TTM 10/31/2019 402,639
29.03 Property 14225 & 14231 Market Square Drive 218,457 51,448 167,009 1,700 6,800 158,509 100.0% 10/31/2019 TTM 10/31/2019 223,722
29.04 Property 10120 Albemarle Road 173,941 38,309 135,632 3,230 1,140 131,262 100.0% 10/31/2019 TTM 10/31/2019 175,890
30 Loan Holiday Inn Salina 3,489,519 2,290,184 1,199,335 139,581 0 1,059,754 69.0% 12/31/2019 12/31/2019 3,489,519
31 Loan Twilley Center 1,551,609 455,085 1,096,524 28,353 97,950 970,221 89.9% 01/06/2020 TTM 11/30/2019 1,484,278
32 Loan TownePlace Suites - La Place 2,563,329 1,337,511 1,225,818 102,533 0 1,123,285 72.0% 12/31/2019 12/31/2019 2,563,329
33 Loan 280 Commerce Street 1,580,971 431,488 1,149,483 18,645 65,114 1,065,724 91.2% 12/15/2019 TTM 10/31/2019 1,522,977
34 Loan Gateway Tower 2,927,379 1,789,369 1,138,010 32,455 253,297 852,257 94.4% 11/22/2019 TTM 10/31/2019 3,049,134
35 Loan Comfort Suites - Florence 2,725,114 1,504,921 1,220,193 109,004 0 1,111,189 76.6% 09/30/2019 TTM 9/30/2019 2,725,114
36 Loan Hampton Inn Columbus Dublin 3,201,474 2,065,055 1,136,419 128,059 0 1,008,360 69.9% 12/31/2019 12/31/2019 3,201,474
37 Loan 8300 College Boulevard 1,406,341 564,414 841,926 7,979 90,799 743,148 96.6% 01/09/2020 12/31/2019 1,317,925
38 Loan Fairton Oaks Village 798,704 225,513 573,191 7,150 0 566,041 91.6% 01/01/2020 TTM 10/31/2019 776,478
39 Loan Oxbridge Square 1,241,335 224,386 1,016,949 30,222 46,496 940,231 94.8% 12/31/2019 TTM 11/30/2019 814,897
40 Loan Country Inn & Suites Grand Prairie 2,550,163 1,554,801 995,362 102,007 0 893,355 62.9% 10/31/2019 TTM 11/30/2019 2,550,163
41 Loan 1500 Volta Drive 1,334,445 553,264 781,181 8,514 28,380 744,287 100.0% 03/01/2020 N/A N/A
42 Loan Silver Creek Apartments Portfolio 1,000,567 312,143 688,424 30,000 0 658,424 97.5% 01/03/2020 TTM 11/30/2019 993,727
42.01 Property Silver Creek Apartments 571,297 173,128 398,168 17,000 0 381,168 95.6% 01/03/2020 TTM 11/30/2019 559,366
42.02 Property Cardinal Creek Apartments 429,270 139,015 290,256 13,000 0 277,256 100.0% 01/03/2020 TTM 11/30/2019 434,361
43 Loan 3445 Causeway 2,089,185 1,229,235 859,950 39,895 73,135 746,919 76.5% 12/01/2019 TTM 9/30/2019 2,009,830
44 Loan American Water - Pensacola 835,814 166,292 669,522 5,765 0 663,758 100.0% 03/06/2020 TTM 9/30/2019 840,294
45 Loan Clarion Inn Huntsville 2,837,598 1,967,173 870,425 113,504 0 756,921 61.3% 11/30/2019 TTM 11/30/2019 2,837,598
46 Loan Twelve Oaks RV Resort 1,228,374 665,675 562,699 11,200 0 551,499 99.6% 12/13/2019 TTM 11/30/2019 1,228,374
47 Loan LaGrange Pointe 1,048,384 533,761 514,623 11,154 0 503,469 96.7% 01/01/2020 12/31/2019 958,311
48 Loan Chuze Fitness 542,408 16,272 526,136 5,551 18,505 502,080 100.0% 03/01/2020 N/A N/A
49 Loan Boston Street Flats 504,963 76,661 428,302 7,000 0 421,302 100.0% 12/30/2019 N/A N/A
50 Loan Mirror Street Townhomes 827,288 383,240 444,047 19,000 0 425,047 78.9% 01/30/2020 12/31/2019 790,231
51 Loan 5555 Biscayne Blvd 699,257 172,867 526,390 3,762 35,647 486,981 89.3% 12/18/2019 12/31/2019 615,806
52 Loan Commons At Southtowne IV 1,413,938 710,252 703,686 9,102 51,575 643,009 97.2% 01/28/2020 12/31/2019 1,496,945
53 Loan Advantage Self-Storage 595,004 161,740 433,264 12,612 0 420,653 86.4% 12/13/2019 TTM 11/30/2019 549,881
54 Loan Shoppes at Citiside 885,057 217,055 668,002 11,322 16,316 640,363 88.1% 02/14/2020 TTM 8/31/2019 748,086
55 Loan 6-28 Sumner Avenue 725,337 307,906 417,431 19,250 0 398,181 94.8% 12/01/2019 TTM 10/31/2019 735,161
56 Loan La Quinta Chambersburg 1,319,584 727,529 592,055 52,783 0 539,271 72.6% 12/31/2019 12/31/2019 1,319,584
57 Loan Ranch at Cooper River Apartments 663,818 302,949 360,869 16,000 0 344,869 93.8% 01/10/2020 12/31/2019 563,270
58 Loan Davita - Lakeport 307,811 15,945 291,866 1,654 8,971 281,241 100.0% 03/06/2020 N/A N/A
59 Loan Norbrook Arms Apartments 666,281 365,294 300,987 24,910 0 276,077 95.7% 01/15/2020 12/31/2019 625,642
60 Loan 413-421 South Broadway 339,512 87,125 252,387 1,273 6,703 244,411 100.0% 11/14/2019 TTM 9/30/2019 327,240
61 Loan Fresenius Medical Center West Des Moines 237,300 5,132 232,167 0 0 232,167 100.0% 03/01/2020 N/A N/A
62 Loan Stowaway Mini Storage Kalamazoo 395,228 140,498 254,730 8,598 0 246,132 99.1% 09/01/2019 TTM 9/30/2019 407,726
63 Loan 3295 Henry Street 328,283 80,264 248,019 1,784 11,895 234,340 100.0% 12/18/2019 TTM 8/31/2019 347,250
64 Loan Sharidon MHP 305,519 101,673 203,847 3,650 0 200,197 98.5% 01/21/2020 12/31/2019 307,753
65 Loan Dollar General-Becker, MN 82,856 2,486 80,370 1,350 0 79,020 100.0% 03/06/2020 N/A N/A
66 Loan Dollar General-Kincheloe, MI 81,511 2,445 79,065 1,354 0 77,711 100.0% 03/06/2020 N/A N/A

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Flag Property Name 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 Supor Industrial Portfolio 3,015,334 6,511,347 12/31/2018 6,557,044 2,844,091 3,712,953 12/31/2017 6,824,224 2,523,960 4,300,264
2 Loan 1633 Broadway 71,951,033 110,809,315 12/31/2018 179,219,236 70,120,786 109,098,450 12/31/2017 159,464,803 65,274,796 94,190,007
3 Loan Phoenix Industrial Portfolio IV 2,191,164 3,422,299 12/31/2018 3,236,667 1,188,369 2,048,298 12/31/2017 3,169,001 1,910,855 1,258,145
3.01 Property Edgerton 766,700 1,571,330 12/31/2018 2,517,730 781,243 1,736,486 12/31/2017 898,067 628,135 269,932
3.02 Property Delaware 255,182 732,625 N/A N/A N/A N/A 12/31/2017 598,569 327,845 270,724
3.03 Property Pawcatuck 715,580 638,863 N/A N/A N/A N/A 12/31/2017 1,020,364 618,460 401,904
3.04 Property Herrin 325,107 20,797 12/31/2018 191,282 265,561 -74,279 12/31/2017 167,025 229,278 -62,253
3.05 Property Menasha 128,596 458,684 12/31/2018 527,656 141,565 386,091 12/31/2017 484,975 107,137 377,838
4 Loan 55 Hudson Yards N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5 Loan 225 Bush 12,018,844 24,512,257 12/31/2018 36,782,955 11,108,481 25,674,474 12/31/2017 35,806,940 11,018,547 24,788,393
6 Loan SpringHill Suites Monterey Beach 3,611,111 4,119,276 12/31/2018 6,646,416 3,378,936 3,267,480 N/A N/A N/A N/A
7 Loan Coligny Plaza 1,928,959 3,477,647 12/31/2018 4,999,224 1,916,144 3,083,080 12/31/2017 4,533,060 2,001,244 2,531,816
8 Loan Upland Park Townhomes 1,683,178 2,163,070 12/31/2018 3,596,195 1,622,886 1,973,310 12/31/2017 2,718,746 1,522,177 1,196,570
9 Loan Lafayette Gardens 1,180,308 1,930,488 12/31/2018 3,211,064 1,195,138 2,015,927 12/31/2017 3,119,452 1,183,570 1,935,883
10 Loan Shabsels Fee Portfolio II N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10.01 Property Shops at Kanawha N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10.02 Property Gravois Place N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10.03 Property Southridge Village Shopping Center N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10.04 Property Shops at Walzem N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10.05 Property Hershey Medical Office N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
11 Loan Oakridge Terrace Apartments 998,920 2,080,543 12/31/2018 2,887,080 968,694 1,918,386 12/31/2017 2,619,362 1,019,294 1,600,068
12 Loan Sonterra Townhomes & Apartments 1,223,044 2,118,389 12/31/2018 3,250,693 1,160,988 2,089,705 12/31/2017 2,519,788 975,803 1,543,985
13 Loan TownePlace Suites Tacoma Lakewood 2,923,257 2,188,900 12/31/2018 4,459,486 2,599,049 1,860,437 N/A N/A N/A N/A
14 Loan Bel Villaggio 873,486 1,492,831 12/31/2018 2,182,212 825,032 1,357,181 12/31/2017 2,325,503 791,676 1,533,827
15 Loan Vernon Tower 503,232 1,241,135 N/A N/A N/A N/A N/A N/A N/A N/A
16 Loan ShopRite Warwick 39,130 1,652,507 12/31/2018 1,691,637 38,292 1,653,345 12/31/2017 1,691,637 42,062 1,649,575
17 Loan Wyndham National Hotel Portfolio 47,757,359 23,034,823 12/31/2018 70,046,868 45,576,295 24,470,573 12/31/2017 66,288,699 42,904,643 23,384,056
17.01 Property Travelodge - 2307 Wyoming Avenue 898,669 1,678,085 12/31/2018 2,546,220 859,155 1,687,065 12/31/2017 3,367,424 905,317 2,462,107
17.02 Property Travelodge - 2111 Camino Del Llano 1,731,677 1,402,927 12/31/2018 3,248,610 1,696,163 1,552,447 12/31/2017 3,199,075 1,696,578 1,502,497
17.03 Property Travelodge - 1170 W Flaming Gorge Way 1,834,259 1,350,413 12/31/2018 3,249,379 1,833,435 1,415,944 12/31/2017 3,281,370 1,908,147 1,373,223
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive 2,185,682 1,233,799 12/31/2018 3,384,566 2,096,589 1,287,977 12/31/2017 3,206,460 1,926,911 1,279,549
17.05 Property Baymont Inn & Suites - 451 Halligan Drive 1,935,139 951,197 12/31/2018 2,873,821 1,872,345 1,001,476 12/31/2017 2,793,809 1,840,485 953,324
17.06 Property Baymont Inn & Suites - 1608 E Business US 60 1,262,981 871,175 12/31/2018 2,063,943 1,158,694 905,249 12/31/2017 1,882,340 1,157,257 725,083
17.07 Property Travelodge - 1127 Pony Express Highway 1,292,838 864,233 12/31/2018 2,475,241 1,306,332 1,168,909 12/31/2017 2,709,357 1,254,087 1,455,270
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street 964,193 1,009,742 12/31/2018 2,046,798 995,117 1,051,681 12/31/2017 1,835,529 1,044,114 791,415
17.09 Property Travelodge - 2680 Airport Road 907,047 777,319 12/31/2018 1,725,591 912,244 813,347 12/31/2017 1,749,957 913,075 836,882
17.1 Property Super 8 - 720 Royal Parkway 1,516,297 795,883 12/31/2018 2,135,588 1,268,351 867,237 12/31/2017 1,934,152 1,414,428 519,724
17.11 Property Baymont Inn & Suites - 1051 North Market Street 1,912,753 742,999 12/31/2018 2,838,276 1,786,541 1,051,735 12/31/2017 2,520,797 1,584,921 935,876
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway 1,271,388 664,173 12/31/2018 1,826,201 1,210,201 616,000 12/31/2017 1,529,383 1,102,150 427,233
17.13 Property Baymont Inn & Suites - 95 Spruce Road 1,017,530 646,412 12/31/2018 1,581,030 938,957 642,073 12/31/2017 1,616,473 935,019 681,454
17.14 Property Super 8 - 2545 Cornhusker Highway 1,063,055 631,400 12/31/2018 1,669,959 1,077,133 592,827 12/31/2017 1,540,661 1,024,964 515,697
17.15 Property Travelodge - 1110 SE 4th Street 816,943 617,234 12/31/2018 1,384,723 707,597 677,126 12/31/2017 1,382,408 712,332 670,076
17.16 Property Baymont Inn & Suites - 2300 Valley West Court 1,034,220 556,877 12/31/2018 1,433,216 980,238 452,978 12/31/2017 1,378,101 943,759 434,342
17.17 Property Travelodge - 800 W Laramie Street 731,418 544,106 12/31/2018 1,274,749 678,959 595,790 12/31/2017 1,258,037 674,197 583,840
17.18 Property Travelodge - 22 North Frontage Road 844,513 647,503 12/31/2018 1,449,153 772,210 676,943 12/31/2017 1,455,637 755,180 700,457
17.19 Property Travelodge - 123 Westvaco Road 913,979 513,571 12/31/2018 1,408,947 930,303 478,644 12/31/2017 1,440,955 920,109 520,846
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue 1,211,842 513,058 12/31/2018 1,559,864 1,182,160 377,704 12/31/2017 1,551,595 1,170,187 381,408
17.21 Property Travelodge - 1710 Jefferson Street 894,952 459,583 12/31/2018 1,262,694 758,791 503,903 12/31/2017 1,273,909 723,038 550,871
17.22 Property Travelodge - 1625 Stillwater Avenue 1,220,031 473,634 12/31/2018 1,686,301 1,216,783 469,518 12/31/2017 1,728,133 1,246,712 481,421
17.23 Property Travelodge - 8233 Airline Highway 654,444 441,487 12/31/2018 1,082,757 632,725 450,032 12/31/2017 1,132,390 581,844 550,546
17.24 Property Baymont Inn & Suites - 6390 US-93 952,962 421,292 12/31/2018 1,199,513 836,892 362,621 12/31/2017 148,000 102,865 45,135
17.25 Property Travelodge - 707 East Webster Street 1,217,049 404,697 12/31/2018 1,575,474 1,167,184 408,290 12/31/2017 1,551,350 1,157,200 394,150
17.26 Property Travelodge - 777 West Hwy 21 993,511 375,534 12/31/2018 1,358,059 952,037 406,022 12/31/2017 1,078,845 876,424 202,421
17.27 Property Travelodge - 3522 North Highway 59 1,141,779 369,825 12/31/2018 1,269,419 1,001,162 268,257 12/31/2017 1,098,442 926,257 172,185
17.28 Property Travelodge - 108 6th Avenue 509,073 359,264 12/31/2018 849,784 509,616 340,168 12/31/2017 822,404 450,227 372,177
17.29 Property Travelodge - 2200 E South Avenue 611,022 317,800 12/31/2018 818,512 572,299 246,213 12/31/2017 836,310 546,862 289,448
17.3 Property Travelodge - 128 South Willow Road 948,787 284,584 12/31/2018 1,242,633 948,080 294,553 12/31/2017 1,169,614 943,843 225,771
17.31 Property Travelodge - 1005 Highway 285 1,227,874 313,642 12/31/2018 1,495,138 1,104,245 390,893 12/31/2017 1,481,030 1,057,719 423,311
17.32 Property Days Inn - 3431 14th Avenue 1,068,638 247,741 12/31/2018 1,361,693 1,096,109 265,584 12/31/2017 191,891 187,634 4,257
17.33 Property Travelodge - 2505 US 69 818,639 213,911 12/31/2018 885,556 756,080 129,476 12/31/2017 751,250 691,841 59,409
17.34 Property Baymont Inn & Suites - 3475 Union Road 780,643 272,093 12/31/2018 1,228,663 752,839 475,824 12/31/2017 1,241,735 673,215 568,520
17.35 Property Travelodge - 1706 North Park Drive 879,486 195,261 12/31/2018 1,098,877 868,821 230,056 12/31/2017 1,074,091 816,876 257,215
17.36 Property Baymont Inn & Suites - 2005 East Daley Street 1,171,946 199,508 12/31/2018 1,444,580 1,157,180 287,400 12/31/2017 1,499,397 1,260,038 239,359
17.37 Property Travelodge - 1177 E 16th Street 1,043,846 270,906 12/31/2018 1,386,619 1,030,728 355,891 12/31/2017 1,143,172 969,177 173,995
17.38 Property Baymont Inn & Suites - 35450 Yermo Road 1,140,434 184,559 12/31/2018 1,306,712 1,057,816 248,896 12/31/2017 1,223,615 1,059,766 163,849
17.39 Property Travelodge - 2407 East Holland Avenue 1,143,301 163,816 12/31/2018 1,346,454 1,111,810 234,644 12/31/2017 1,230,835 952,246 278,589
17.4 Property Travelodge - 620 Souder Road 738,271 -21,730 12/31/2018 750,504 743,062 7,442 12/31/2017 755,137 770,893 -15,756
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast 1,013,676 104,689 12/31/2018 1,091,801 888,763 203,038 12/31/2017 1,113,192 824,746 288,446
17.42 Property Travelodge - 109 East Commerce Street 843,682 -85,339 12/31/2018 747,777 842,334 -94,557 12/31/2017 732,310 833,313 -101,003
17.43 Property Travelodge - 4000 Siskiyou Avenue 648,803 9,161 12/31/2018 655,218 636,622 18,596 12/31/2017 657,391 651,158 6,233
17.44 Property Travelodge - 98 Moffat Avenue 748,087 46,801 12/31/2018 726,255 671,595 54,660 12/31/2017 720,736 717,535 3,201
18 Loan Martin Village 433,872 1,741,012 12/31/2018 2,149,236 411,899 1,737,337 12/31/2017 2,122,596 428,417 1,694,180
19 Loan 1st & Pine 329,412 1,159,344 12/31/2019 1,208,668 409,133 799,536 12/31/2018 606,374 378,171 228,204
20 Loan Bass Pro - Birmingham N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
21 Loan West Side Plaza 487,040 1,421,849 12/31/2018 1,761,850 470,575 1,291,275 12/31/2017 1,769,836 485,723 1,284,113
22 Loan East End Retail Center N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
23 Loan Jurupa Springs 353,102 1,193,347 12/31/2018 1,500,463 354,721 1,145,742 12/31/2017 1,546,583 342,170 1,204,412
24 Loan Easton Parc Apartments 815,624 952,617 12/31/2018 1,702,757 778,366 924,391 12/31/2017 1,578,592 762,693 815,899
25 Loan GDR Manassas 726,745 1,024,701 12/31/2018 1,618,836 681,447 937,389 12/31/2017 1,453,771 655,232 798,538
26 Loan DFW Retail Portfolio 494,209 555,821 N/A N/A N/A N/A N/A N/A N/A N/A
26.01 Property Keller Marketplace 164,691 249,423 N/A N/A N/A N/A N/A N/A N/A N/A
26.02 Property Grand Central Crossing 107,549 2,186 N/A N/A N/A N/A N/A N/A N/A N/A
26.03 Property Summer Creek Plaza 111,528 161,161 N/A N/A N/A N/A N/A N/A N/A N/A
26.04 Property Kelly Plaza 110,441 143,051 N/A N/A N/A N/A N/A N/A N/A N/A
27 Loan Central California Portfolio 400,777 955,655 12/31/2018 1,303,807 395,435 908,372 12/31/2017 1,218,917 397,725 821,192
27.01 Property Northwood Duplexes 205,640 414,761 12/31/2018 605,382 194,114 411,268 12/31/2017 528,271 209,905 318,366
27.02 Property Carmel Drive Patio Homes 138,269 344,696 12/31/2018 450,814 140,317 310,497 12/31/2017 460,898 138,539 322,359
27.03 Property Tuscan Square 41,613 121,450 12/31/2018 156,644 41,245 115,399 12/31/2017 144,367 33,542 110,825
27.04 Property Blackstone Offices 15,256 74,747 12/31/2018 90,967 19,759 71,208 12/31/2017 85,381 15,739 69,642
28 Loan 570 Taxter Road 727,473 333,356 12/31/2018 875,669 757,702 117,968 N/A N/A N/A N/A
29 Loan Cornerstone North Carolina Portfolio 423,271 1,131,024 12/31/2018 1,522,006 418,354 1,103,653 12/31/2017 1,396,263 396,885 999,378
29.01 Property Kenton Place 239,529 512,514 12/31/2018 705,443 263,867 441,577 12/31/2017 670,839 215,056 455,783
29.02 Property Mint Hill Village 100,320 302,318 12/31/2018 431,864 73,503 358,361 12/31/2017 348,351 94,053 254,298
29.03 Property 14225 & 14231 Market Square Drive 46,744 176,978 12/31/2018 218,190 46,289 171,901 12/31/2017 202,914 50,782 152,132
29.04 Property 10120 Albemarle Road 36,678 139,213 12/31/2018 166,509 34,695 131,814 12/31/2017 174,160 36,995 137,165
30 Loan Holiday Inn Salina 2,234,468 1,255,051 12/31/2018 3,764,181 2,373,445 1,390,736 12/31/2017 3,626,647 2,256,589 1,370,058
31 Loan Twilley Center 370,654 1,113,624 12/31/2018 1,387,272 339,836 1,047,436 12/31/2017 1,423,540 367,008 1,056,532
32 Loan TownePlace Suites - La Place 1,254,958 1,308,371 12/31/2018 2,065,124 1,017,732 1,047,391 12/31/2017 1,854,017 1,174,804 679,213
33 Loan 280 Commerce Street 426,190 1,096,787 12/31/2018 1,446,990 440,460 1,006,530 12/31/2017 1,304,779 381,348 923,431
34 Loan Gateway Tower 1,860,058 1,189,075 12/31/2018 3,012,653 1,983,934 1,028,719 12/31/2017 2,871,702 1,739,537 1,132,165
35 Loan Comfort Suites - Florence 1,548,765 1,176,349 12/31/2018 2,653,831 1,417,158 1,236,673 12/31/2017 1,320,607 617,533 703,073
36 Loan Hampton Inn Columbus Dublin 2,086,245 1,115,229 12/31/2018 2,945,152 2,018,598 926,554 12/31/2017 3,277,754 2,198,344 1,079,410
37 Loan 8300 College Boulevard 475,216 842,709 N/A N/A N/A N/A N/A N/A N/A N/A
38 Loan Fairton Oaks Village 241,836 534,642 12/31/2018 733,244 241,852 491,392 N/A N/A N/A N/A
39 Loan Oxbridge Square 222,901 591,996 12/31/2018 750,030 227,480 522,550 12/31/2017 942,109 237,609 704,500
40 Loan Country Inn & Suites Grand Prairie 1,560,789 989,374 12/31/2018 1,776,417 1,161,805 614,612 12/31/2017 1,268,780 1,226,357 42,423
41 Loan 1500 Volta Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
42 Loan Silver Creek Apartments Portfolio 313,369 680,358 12/31/2018 974,514 313,884 660,629 12/31/2017 890,324 315,997 574,327
42.01 Property Silver Creek Apartments 168,395 390,971 12/31/2018 543,417 173,374 370,043 12/31/2017 483,014 173,994 309,020
42.02 Property Cardinal Creek Apartments 144,974 289,387 12/31/2018 431,097 140,511 290,586 12/31/2017 407,310 142,003 265,307
43 Loan 3445 Causeway 1,217,300 792,530 12/31/2018 2,140,081 1,289,311 850,770 12/31/2017 2,186,587 1,273,750 912,837
44 Loan American Water - Pensacola 132,433 707,861 12/31/2018 835,708 122,201 713,508 N/A N/A N/A N/A
45 Loan Clarion Inn Huntsville 1,918,716 918,882 12/31/2018 2,188,788 1,490,441 698,347 12/31/2017 1,500,431 1,361,910 138,521
46 Loan Twelve Oaks RV Resort 659,806 568,568 12/31/2018 1,230,246 647,019 583,227 12/31/2017 1,291,427 711,728 579,699
47 Loan LaGrange Pointe 516,358 441,953 N/A N/A N/A N/A N/A N/A N/A N/A
48 Loan Chuze Fitness N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
49 Loan Boston Street Flats N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
50 Loan Mirror Street Townhomes 365,467 424,764 12/31/2018 669,144 352,244 316,900 12/31/2017 819,532 381,834 437,698
51 Loan 5555 Biscayne Blvd 185,187 430,619 12/31/2018 562,478 210,250 352,228 12/31/2017 185,225 81,988 103,237
52 Loan Commons At Southtowne IV 657,606 839,339 12/31/2018 1,456,147 659,563 796,584 12/31/2017 1,459,113 668,262 790,850
53 Loan Advantage Self-Storage 157,239 392,643 12/31/2018 468,088 149,615 318,472 N/A N/A N/A N/A
54 Loan Shoppes at Citiside 224,264 523,823 12/31/2018 1,112,912 223,636 889,276 12/31/2017 183,820 123,625 60,195
55 Loan 6-28 Sumner Avenue 191,296 543,865 12/31/2018 711,807 166,444 545,363 12/31/2017 690,884 163,284 527,600
56 Loan La Quinta Chambersburg 686,407 633,177 12/31/2018 1,318,079 695,929 622,150 12/31/2017 1,025,300 554,297 471,003
57 Loan Ranch at Cooper River Apartments 285,873 277,398 TTM 4/30/2019 285,983 237,595 48,388 N/A N/A N/A N/A
58 Loan Davita - Lakeport N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
59 Loan Norbrook Arms Apartments 334,031 291,611 12/31/2018 600,442 383,276 217,167 12/31/2017 498,412 283,455 214,957
60 Loan 413-421 South Broadway 81,071 246,169 12/31/2018 327,005 78,431 248,574 12/31/2017 293,353 66,739 226,614
61 Loan Fresenius Medical Center West Des Moines N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
62 Loan Stowaway Mini Storage Kalamazoo 98,767 308,959 12/31/2018 402,355 96,122 306,233 12/31/2017 394,333 92,346 301,987
63 Loan 3295 Henry Street 83,660 263,590 12/31/2018 325,728 84,156 241,572 12/31/2017 278,016 72,636 205,380
64 Loan Sharidon MHP 77,216 230,537 12/31/2018 283,252 86,216 197,036 12/31/2017 249,179 78,715 170,464
65 Loan Dollar General-Becker, MN N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
66 Loan Dollar General-Kincheloe, MI N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Flag Property Name Largest Tenant Name Largest Tenant Sq. Ft. Largest Tenant % of NRA Largest Tenant Exp. Date Second Largest Tenant Name Second Largest Tenant Sq. Ft. Second Largest Tenant % of NRA Second Largest Tenant Exp. Date Third Largest Tenant Name Third Largest Tenant Sq. Ft.
1 Loan Supor Industrial Portfolio J Supor Realty LLC & Supor Manor Realty LLC 626,134 100.0% 01/31/2040 N/A N/A N/A N/A N/A N/A
2 Loan 1633 Broadway Allianz Asset Management of America L.P. 320,911 12.5% 01/31/2031 WMG Acquisition Corp 293,888 11.5% 07/31/2029 Showtime Networks Inc 261,196
3 Loan Phoenix Industrial Portfolio IV Various Various N/A Various Various Various N/A Various Various Various
3.01 Property Edgerton Cupertino Electric, Inc. 483,466 57.2% 09/30/2022 IKI Manufacturing 34,397 4.1% 01/31/2023 J.P. Cullen & Sons, Inc. 9,995
3.02 Property Delaware MWD Logistics, Inc. 450,708 100.0% 10/31/2023 N/A N/A N/A N/A N/A N/A
3.03 Property Pawcatuck General Dynamics 82,278 37.9% 03/31/2021 Davis Standard, LLC 37,573 17.3% 04/30/2023 Applied Physical Sciences 33,622
3.04 Property Herrin CRC 175,245 31.0% 10/31/2022 FreightLink, LLC 127,588 22.6% 01/31/2023 Phoenix Logistics, LLC 50,000
3.05 Property Menasha Pitney Bowes Inc 65,000 100.0% 01/31/2023 N/A N/A N/A N/A N/A N/A
4 Loan 55 Hudson Yards Point72 332,283 23.2% 04/30/2034 Milbank, Tweed, Hadley & McCloy 287,333 20.1% 03/31/2034 Cooley 146,227
5 Loan 225 Bush   Twitch Interactive 84,035 14.5% 8/18/2021   LiveRamp, Inc 76,724 13.2% 5/4/2022   Benefit Cosmetics, LLC 61,917
6 Loan SpringHill Suites Monterey Beach N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
7 Loan Coligny Plaza Piggly Wiggly 20,000 15.2% 07/03/2021 Fish Seafood & Raw Bar 8,020 6.1% 01/01/2032 Hilton Head Symphony 7,335
8 Loan Upland Park Townhomes N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
9 Loan Lafayette Gardens N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10 Loan Shabsels Fee Portfolio II Various Various N/A Various Various Various N/A Various Various Various
10.01 Property Shops at Kanawha Department of Motor Vehicles 78,106 48.6% 02/28/2029 Dollar Tree 10,058 6.3% 08/31/2024 Shoe Show, Inc. 9,025
10.02 Property Gravois Place Gold's Gym 41,624 47.9% 11/30/2034 Sky Zone 27,195 31.3% 09/01/2025 St. Vincent DePaul Society 18,112
10.03 Property Southridge Village Shopping Center Altitude Trampoline Park 33,530 44.4% 01/31/2026 Dirt Cheap 25,000 33.1% 10/31/2023 Planet Fitness 17,040
10.04 Property Shops at Walzem Gold's Gym 42,926 77.3% 11/30/2034 Hair & Beauty Supply 4,500 8.1% 01/31/2023 Iglesia Pentecostal 1,500
10.05 Property Hershey Medical Office Penn Med 23,812 65.8% 03/31/2022 East Chocolate Dental 3,500 9.7% 10/15/2030 Nestico/Druby Law Office 3,404
11 Loan Oakridge Terrace Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12 Loan Sonterra Townhomes & Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13 Loan TownePlace Suites Tacoma Lakewood N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14 Loan Bel Villaggio Shogun Murrieta, LLC 8,155 6.9% 07/31/2021 Macaroni Grill 6,800 5.8% 04/30/2023 Burgers & Beer 6,028
15 Loan Vernon Tower N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
16 Loan ShopRite Warwick Shop-Rite Supermarkets, Inc. 80,248 100.0% 12/31/2034 N/A N/A N/A N/A N/A N/A
17 Loan Wyndham National Hotel Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.01 Property Travelodge - 2307 Wyoming Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.02 Property Travelodge - 2111 Camino Del Llano N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.03 Property Travelodge - 1170 W Flaming Gorge Way N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.05 Property Baymont Inn & Suites - 451 Halligan Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.06 Property Baymont Inn & Suites - 1608 E Business US 60 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.07 Property Travelodge - 1127 Pony Express Highway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.09 Property Travelodge - 2680 Airport Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.1 Property Super 8 - 720 Royal Parkway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.11 Property Baymont Inn & Suites - 1051 North Market Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.13 Property Baymont Inn & Suites - 95 Spruce Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.14 Property Super 8 - 2545 Cornhusker Highway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.15 Property Travelodge - 1110 SE 4th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.16 Property Baymont Inn & Suites - 2300 Valley West Court N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.17 Property Travelodge - 800 W Laramie Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.18 Property Travelodge - 22 North Frontage Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.19 Property Travelodge - 123 Westvaco Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.21 Property Travelodge - 1710 Jefferson Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.22 Property Travelodge - 1625 Stillwater Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.23 Property Travelodge - 8233 Airline Highway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.24 Property Baymont Inn & Suites - 6390 US-93 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.25 Property Travelodge - 707 East Webster Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.26 Property Travelodge - 777 West Hwy 21 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.27 Property Travelodge - 3522 North Highway 59 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.28 Property Travelodge - 108 6th Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.29 Property Travelodge - 2200 E South Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.3 Property Travelodge - 128 South Willow Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.31 Property Travelodge - 1005 Highway 285 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.32 Property Days Inn - 3431 14th Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.33 Property Travelodge - 2505 US 69 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.34 Property Baymont Inn & Suites - 3475 Union Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.35 Property Travelodge - 1706 North Park Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.36 Property Baymont Inn & Suites - 2005 East Daley Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.37 Property Travelodge - 1177 E 16th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.38 Property Baymont Inn & Suites - 35450 Yermo Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.39 Property Travelodge - 2407 East Holland Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.4 Property Travelodge - 620 Souder Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.42 Property Travelodge - 109 East Commerce Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.43 Property Travelodge - 4000 Siskiyou Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.44 Property Travelodge - 98 Moffat Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
18 Loan Martin Village Regal Cinemas 78,015 65.3% 08/31/2030 Mor Furniture 32,620 27.3% 11/30/2026 The Rock Pizza 5,000
19 Loan 1st & Pine N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
20 Loan Bass Pro - Birmingham Bass Pro Shops 148,971 100.0% 05/31/2044 N/A N/A N/A N/A N/A N/A
21 Loan West Side Plaza Hobby LobbyStores, Inc. 74,194 33.3% 02/28/2026 BI-LO, LLC 46,649 21.0% 10/31/2025 St. Andrews Fitness 31,609
22 Loan East End Retail Center Skyzone 35,500 60.2% 02/28/2033 Kiddie Academy 10,000 16.9% 12/31/2032 Krispy Kreme 5,000
23 Loan Jurupa Springs Walmart Neighborhood Market 36,800 46.7% 04/15/2024 99 Cents Store 14,000 17.8% 01/31/2023 Smile Emporium 2,968
24 Loan Easton Parc Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
25 Loan GDR Manassas ECPI 49,777 51.1% 12/31/2024 Shapiro & Brown, LLP 15,143 15.6% 02/28/2026 GSA - Bureau of Industry & Security - Office of Export Enforcement & Seized Computer Recovery Specialists 9,690
26 Loan DFW Retail Portfolio Various Various N/A Various Various Various N/A Various Various Various
26.01 Property Keller Marketplace PPG Paints 2,500 20.2% 04/30/2028 Row House 2,004 16.2% 08/31/2029 ABC Phones (Verizon) 2,000
26.02 Property Grand Central Crossing Pacific Dental 3,040 40.2% 02/28/2030 Wingstop 1,778 23.5% 05/31/2030 Jimmy John's 1,500
26.03 Property Summer Creek Plaza Summer Creek Animal Therapy 2,800 32.2% 10/31/2028 Reliable Dentistry 2,000 23.0% 01/31/2029 La Bella Italy (Pizza) 1,455
26.04 Property Kelly Plaza Palio's Pizza Café 2,500 27.7% 09/30/2026 Oasis Nail Spa 2,007 22.3% 12/31/2026 Pleasure Dental 2,000
27 Loan Central California Portfolio Various Various N/A Various Various Various N/A Various Various Various
27.01 Property Northwood Duplexes N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
27.02 Property Carmel Drive Patio Homes N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
27.03 Property Tuscan Square Daley Enterprises 2,904 19.2% 12/31/2033 Skip Barwick Realty 2,441 16.2% 01/31/2025 Systems Mechanic 2,441
27.04 Property Blackstone Offices Marvizi 2,400 50.7% 10/31/2020 Unilab 2,338 49.3% 04/14/2024 N/A N/A
28 Loan 570 Taxter Road Westchester Library System 14,237 18.5% 06/30/2027 Planned Parenthood Hudson Peconic, Inc 8,471 11.0% 01/31/2027 Brooks, Berne & Herndon, PLLC 4,575
29 Loan Cornerstone North Carolina Portfolio Various Various N/A Various Various Various N/A Various Various Various
29.01 Property Kenton Place Core X9, LLC 6,377 11.6% 04/30/2027 Osaka Restaurant 3,132 5.7% 12/31/2023 Marlow Visual Communications Inc. 2,600
29.02 Property Mint Hill Village Raejax Fitness 3,024 14.9% 09/30/2023 Nano ProMT 2,731 13.5% 02/25/2023 UPS Store 1,995
29.03 Property 14225 & 14231 Market Square Drive Allen Tate Realtors 5,000 50.0% 12/31/2021 Jin Jin Restaurant 1,250 12.5% 09/05/2023 United States of America 1,250
29.04 Property 10120 Albemarle Road Elkins 7,000 36.8% 04/30/2025 Napa 6,000 31.6% 02/29/2024 Aamco 6,000
30 Loan Holiday Inn Salina N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
31 Loan Twilley Center Shore Appliance Connection Inc. 16,450 8.7% 06/30/2023 Nor'Eastern Storm All-Stars Cheer and Dance 16,000 8.5% 10/31/2021 Dollar General 9,600
32 Loan TownePlace Suites - La Place N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
33 Loan 280 Commerce Street Southlake Gymnastics 15,378 16.5% 01/04/2025 Southlake Baseball 13,800 14.8% 07/31/2029 Tempest Academy 11,552
34 Loan Gateway Tower Housing and Urban Development (GSA) 69,437 40.6% 02/28/2027 Bureau of Prisons (GSA) 51,138 29.9% 07/30/2024 Equal Employment Opportunites (GSA) 14,046
35 Loan Comfort Suites - Florence N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
36 Loan Hampton Inn Columbus Dublin N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
37 Loan 8300 College Boulevard Durrie Vision 18,755 32.9% 03/31/2027 Better Homes & Gardens Real Estate 17,949 31.5% 07/31/2026 EDCare 9,364
38 Loan Fairton Oaks Village N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
39 Loan Oxbridge Square Big Lots 36,912 31.8% 01/31/2030 Youfit Health Club 19,520 16.8% 07/31/2025 Victory Lane Auto Sales 15,000
40 Loan Country Inn & Suites Grand Prairie N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
41 Loan 1500 Volta Drive VoltaBox 56,761 100.0% 12/31/2034 N/A N/A N/A N/A N/A N/A
42 Loan Silver Creek Apartments Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
42.01 Property Silver Creek Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
42.02 Property Cardinal Creek Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
43 Loan 3445 Causeway WCS 14,326 11.1% 12/31/2020 DealerTrack 9,604 7.5% 07/31/2023 Compass Capital Management 8,962
44 Loan American Water - Pensacola American Water 64,053 100.0% 12/31/2025 N/A N/A N/A N/A N/A N/A
45 Loan Clarion Inn Huntsville N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
46 Loan Twelve Oaks RV Resort N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
47 Loan LaGrange Pointe N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
48 Loan Chuze Fitness Chuze Fitness 37,009 100.0% 09/30/2034 N/A N/A N/A N/A N/A N/A
49 Loan Boston Street Flats N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
50 Loan Mirror Street Townhomes N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
51 Loan 5555 Biscayne Blvd Apure Distribution, LLC 5,700 33.3% 03/31/2022 Douglas Elliman 5,700 33.3% 08/31/2022 Comcast 2,650
52 Loan Commons At Southtowne IV PetSmart 25,239 41.6% 02/28/2030 PGA Tour Superstore 25,000 41.2% 01/31/2030 Pei Wei 3,183
53 Loan Advantage Self-Storage N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
54 Loan Shoppes at Citiside New Asia Market 46,904 62.1% 04/12/2025 Internet Café 3,000 4.0% 05/01/2023 Pegram Insurance 2,750
55 Loan 6-28 Sumner Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
56 Loan La Quinta Chambersburg N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
57 Loan Ranch at Cooper River Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
58 Loan Davita - Lakeport DaVita 11,026 100.0% 07/31/2034 N/A N/A N/A N/A N/A N/A
59 Loan Norbrook Arms Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
60 Loan 413-421 South Broadway St. Joseph's Hospital 2,041 24.1% 08/14/2022 Armando Food Corp. 1,047 12.3% 07/31/2028 Broadway Furniture Store 1,047
61 Loan Fresenius Medical Center West Des Moines RCG Mercy Des Moines, LLC (d/b/a Fresenius Kidney Care West Des Moines) 9,536 100.0% 08/31/2034 N/A N/A N/A N/A N/A N/A
62 Loan Stowaway Mini Storage Kalamazoo N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
63 Loan 3295 Henry Street AT&T 4,000 33.6% 10/31/2021 America's Best 2,995 25.2% 07/31/2020 Sports Clips 2,000
64 Loan Sharidon MHP N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
65 Loan Dollar General-Becker, MN DG - Becker, MN 9,002 100.0% 07/31/2034 N/A N/A N/A N/A N/A N/A
66 Loan Dollar General-Kincheloe, MI DG - Kincheloe, MI 9,026 100.0% 09/30/2034 N/A N/A N/A N/A N/A N/A

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Flag Property Name Third Largest Tenant % of NRA Third Largest Tenant Exp. Date Fourth Largest Tenant Name Fourth Largest Tenant Sq. Ft. Fourth Largest Tenant % of NRA Fourth Largest Tenant Exp. Date Fifth Largest Tenant Name Fifth Largest Tenant Sq. Ft. Fifth Largest Tenant % of NRA Fifth Largest Tenant Exp. Date
1 Loan Supor Industrial Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2 Loan 1633 Broadway 10.2% 01/31/2026 Morgan Stanley & Co 260,829 10.2% 03/31/2032 Kasowitz Benson Torres 203,394 7.9% 03/31/2037
3 Loan Phoenix Industrial Portfolio IV N/A Various Various Various N/A Various Various Various N/A Various
3.01 Property Edgerton 1.2% MTM N/A N/A N/A N/A N/A N/A N/A N/A
3.02 Property Delaware N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.03 Property Pawcatuck 15.5% 26,400 (10/31/2021); 7,222 (4/30/2023) Connri Paper & Supply 28,796 13.3% 12/31/2021 Cottrell Brewing Co. 8,300 3.8% 04/30/2021
3.04 Property Herrin 8.8% 09/30/2023 Intertape Polymer Corp 34,399 6.1% 07/31/2022 Swanson Industries 20,071 3.5% 03/31/2021
3.05 Property Menasha N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
4 Loan 55 Hudson Yards 10.2% 09/30/2039 Boies, Schiller & Flexner 110,732 7.7% 06/30/2035 Third Point 89,043 6.2% 07/31/2029
5 Loan 225 Bush 10.7% 8/31/2020   Handshake 52,735 9.1% 7/30/2027   SunRun 43,850 7.6% 5/31/2024
6 Loan SpringHill Suites Monterey Beach N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
7 Loan Coligny Plaza 5.6% 02/28/2025 Quiet Storm Surf Shop 5,647 4.3% 12/31/2020 Skillets 5,554 4.2% 07/31/2024
8 Loan Upland Park Townhomes N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
9 Loan Lafayette Gardens N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10 Loan Shabsels Fee Portfolio II N/A Various Various Various N/A Various Various Various N/A Various
10.01 Property Shops at Kanawha 5.6% 09/30/2026 Ross Medical Education Center 8,884 5.5% 01/31/2021 China Buffet 6,482 4.0% 04/30/2024
10.02 Property Gravois Place 20.8% 10/31/2023 N/A N/A N/A N/A N/A N/A N/A N/A
10.03 Property Southridge Village Shopping Center 22.5% 03/31/2028 N/A N/A N/A N/A N/A N/A N/A N/A
10.04 Property Shops at Walzem 2.7% 11/01/2022 Sun Sews Alterations 1,200 2.2% 01/31/2022 N/A N/A N/A N/A
10.05 Property Hershey Medical Office 9.4% 03/31/2022 Keller Williams 2,890 8.0% MTM Options Insurance 1,700 4.7% 10/15/2020
11 Loan Oakridge Terrace Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12 Loan Sonterra Townhomes & Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13 Loan TownePlace Suites Tacoma Lakewood N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14 Loan Bel Villaggio 5.1% 12/31/2024 Los Panchos Mexican Restaurant 4,730 4.0% 02/28/2030 KB Home Coastal 4,725 4.0% 05/31/2020
15 Loan Vernon Tower N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
16 Loan ShopRite Warwick N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17 Loan Wyndham National Hotel Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.01 Property Travelodge - 2307 Wyoming Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.02 Property Travelodge - 2111 Camino Del Llano N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.03 Property Travelodge - 1170 W Flaming Gorge Way N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.05 Property Baymont Inn & Suites - 451 Halligan Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.06 Property Baymont Inn & Suites - 1608 E Business US 60 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.07 Property Travelodge - 1127 Pony Express Highway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.09 Property Travelodge - 2680 Airport Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.1 Property Super 8 - 720 Royal Parkway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.11 Property Baymont Inn & Suites - 1051 North Market Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.13 Property Baymont Inn & Suites - 95 Spruce Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.14 Property Super 8 - 2545 Cornhusker Highway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.15 Property Travelodge - 1110 SE 4th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.16 Property Baymont Inn & Suites - 2300 Valley West Court N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.17 Property Travelodge - 800 W Laramie Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.18 Property Travelodge - 22 North Frontage Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.19 Property Travelodge - 123 Westvaco Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.21 Property Travelodge - 1710 Jefferson Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.22 Property Travelodge - 1625 Stillwater Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.23 Property Travelodge - 8233 Airline Highway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.24 Property Baymont Inn & Suites - 6390 US-93 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.25 Property Travelodge - 707 East Webster Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.26 Property Travelodge - 777 West Hwy 21 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.27 Property Travelodge - 3522 North Highway 59 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.28 Property Travelodge - 108 6th Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.29 Property Travelodge - 2200 E South Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.3 Property Travelodge - 128 South Willow Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.31 Property Travelodge - 1005 Highway 285 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.32 Property Days Inn - 3431 14th Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.33 Property Travelodge - 2505 US 69 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.34 Property Baymont Inn & Suites - 3475 Union Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.35 Property Travelodge - 1706 North Park Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.36 Property Baymont Inn & Suites - 2005 East Daley Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.37 Property Travelodge - 1177 E 16th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.38 Property Baymont Inn & Suites - 35450 Yermo Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.39 Property Travelodge - 2407 East Holland Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.4 Property Travelodge - 620 Souder Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.42 Property Travelodge - 109 East Commerce Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.43 Property Travelodge - 4000 Siskiyou Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.44 Property Travelodge - 98 Moffat Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
18 Loan Martin Village 4.2% 10/31/2022 Jack & Jill's - Children Salon 1,467 1.2% 09/30/2028 N/A N/A N/A N/A
19 Loan 1st & Pine N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
20 Loan Bass Pro - Birmingham N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
21 Loan West Side Plaza 14.2% 05/31/2026 Home Decor Liquidators, LLC 16,051 7.2% 12/31/2024 Dollar Tree Stores, Inc. 11,127 5.0% 08/31/2030
22 Loan East End Retail Center 8.5% 05/31/2034 1000 Degree Pizza 3,000 5.1% 06/30/2034 Moes Southwest Grill 2,500 4.2% 06/30/2034
23 Loan Jurupa Springs 3.8% 02/28/2021 La Michoacana Premium Ice Cream 2,450 3.1% 12/31/2024 Mira Loma Laundromat 2,300 2.9% 05/31/2021
24 Loan Easton Parc Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
25 Loan GDR Manassas 10.0% 10/09/2029 First Chesapeake 3,731 3.8% 06/02/2022 N/A N/A N/A N/A
26 Loan DFW Retail Portfolio N/A Various Various Various N/A Various Various Various N/A Various
26.01 Property Keller Marketplace 16.2% 03/31/2023 Firehouse Subs 1,700 13.8% 08/31/2023 CherryBerry Yogurt 1,500 12.1% 08/31/2023
26.02 Property Grand Central Crossing 19.9% 07/01/2028 Supercuts 1,238 16.4% 08/01/2023 N/A N/A N/A N/A
26.03 Property Summer Creek Plaza 16.7% 11/30/2024 Angel Nails 1,400 16.1% 02/29/2024 My Donuts 1,050 12.1% 02/29/2024
26.04 Property Kelly Plaza 22.2% 12/31/2026 Metro PCS 1,305 14.5% 04/30/2027 Sport Clips 1,200 13.3% 01/31/2022
27 Loan Central California Portfolio N/A Various Various Various N/A Various Various Various N/A Various
27.01 Property Northwood Duplexes N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
27.02 Property Carmel Drive Patio Homes N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
27.03 Property Tuscan Square 16.2% 06/30/2024 True Greenscapes 2,441 16.2% 07/31/2024 Guaranty 1,534 10.2% 03/31/2021
27.04 Property Blackstone Offices N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
28 Loan 570 Taxter Road 5.9% 12/15/2024 Carrier Logistics, Inc. 4,491 5.8% 01/31/2025 AI Engineers, Inc. 3,060 4.0% 07/13/2024
29 Loan Cornerstone North Carolina Portfolio N/A Various Various Various N/A Various Various Various N/A Various
29.01 Property Kenton Place 4.7% 02/28/2023 Clean Eatz 2,008 3.7% 08/31/2022 H & H Engineering, PLLC 1,890 3.4% 02/28/2021
29.02 Property Mint Hill Village 9.8% 09/30/2021 Kalsie Engineering 1,477 7.3% 09/30/2021 Pour 64 LLC 1,390 6.9% 12/31/2026
29.03 Property 14225 & 14231 Market Square Drive 12.5% 10/21/2023 Any Lab Test Now 1,250 12.5% 06/22/2022 Fabulous Frocks 1,250 12.5% 09/30/2023
29.04 Property 10120 Albemarle Road 31.6% 03/31/2025 N/A N/A N/A N/A N/A N/A N/A N/A
30 Loan Holiday Inn Salina N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
31 Loan Twilley Center 5.1% 11/30/2022 Reign Restaurant and Conference Center 9,500 5.0% 02/28/2026 Live F.I.T. Gym 9,450 5.0% 01/31/2030
32 Loan TownePlace Suites - La Place N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
33 Loan 280 Commerce Street 12.4% 08/01/2028 Escape Entertainment 8,080 8.7% 09/30/2020 Camp Transformation 6,900 7.4% 06/30/2024
34 Loan Gateway Tower 8.2% 09/04/2027 Kansas Legal Services, Inc. 7,435 4.4% 07/31/2029 Department of Labor  (GSA) 6,459 3.8% 11/30/2023
35 Loan Comfort Suites - Florence N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
36 Loan Hampton Inn Columbus Dublin N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
37 Loan 8300 College Boulevard 16.4% 11/30/2026 Kansas City Psychiatric Group 6,886 12.1% 07/31/2025 AG Spanos 2,120 3.7% 09/30/2020
38 Loan Fairton Oaks Village N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
39 Loan Oxbridge Square 12.9% 06/30/2028 Our Town Treasures 6,400 5.5% 07/14/2020 Virginia ABC Store 4,000 3.4% 09/30/2024
40 Loan Country Inn & Suites Grand Prairie N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
41 Loan 1500 Volta Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
42 Loan Silver Creek Apartments Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
42.01 Property Silver Creek Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
42.02 Property Cardinal Creek Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
43 Loan 3445 Causeway 7.0% 11/30/2024 AAA 8,525 6.6% 10/31/2021 Mediterranean Shipping 6,631 5.2% 10/31/2021
44 Loan American Water - Pensacola N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
45 Loan Clarion Inn Huntsville N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
46 Loan Twelve Oaks RV Resort N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
47 Loan LaGrange Pointe N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
48 Loan Chuze Fitness N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
49 Loan Boston Street Flats N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
50 Loan Mirror Street Townhomes N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
51 Loan 5555 Biscayne Blvd 15.5% 12/31/2022 Deforma Studio 1,215 7.1% 04/30/2024 N/A N/A N/A N/A
52 Loan Commons At Southtowne IV 5.2% 01/31/2030 Costa Vida 3,089 5.1% 11/30/2022 Rumbi Island Grill 2,484 4.1% 10/31/2021
53 Loan Advantage Self-Storage N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
54 Loan Shoppes at Citiside 3.6% 12/01/2023 Top China 1,250 1.7% 03/31/2023 Ink Solez 1,250 1.7% 02/28/2023
55 Loan 6-28 Sumner Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
56 Loan La Quinta Chambersburg N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
57 Loan Ranch at Cooper River Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
58 Loan Davita - Lakeport N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
59 Loan Norbrook Arms Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
60 Loan 413-421 South Broadway 12.3% 03/01/2024 Auntie K's Salon 1,047 12.3% 05/11/2022 RIA Telecommunication 1,046 12.3% 04/30/2021
61 Loan Fresenius Medical Center West Des Moines N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
62 Loan Stowaway Mini Storage Kalamazoo N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
63 Loan 3295 Henry Street 16.8% 03/31/2023 Biggby Coffee 1,650 13.9% 11/30/2028 Asian Express 1,250 10.5% 03/31/2022
64 Loan Sharidon MHP N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
65 Loan Dollar General-Becker, MN N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
66 Loan Dollar General-Kincheloe, MI N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Flag Property Name Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Loan Purpose Engineering Reserve / Deferred Maintenance Initial Tax Reserve Monthly Tax Reserve Initial Insurance Reserve
1 Loan Supor Industrial Portfolio 12/04/2019 12/04/2019 N/A N/A N/A Refinance        
2 Loan 1633 Broadway 10/30/2019 10/30/2019 N/A N/A N/A Refinance        
3 Loan Phoenix Industrial Portfolio IV Various 10/17/2019 N/A N/A N/A Refinance 174,750 130,669 31,730 224,243
3.01 Property Edgerton 10/17/2019 10/17/2019 N/A N/A N/A          
3.02 Property Delaware 10/17/2019 10/17/2019 N/A N/A N/A          
3.03 Property Pawcatuck 10/18/2019 10/17/2019 N/A N/A N/A          
3.04 Property Herrin 10/17/2019 10/17/2019 N/A N/A N/A          
3.05 Property Menasha 10/17/2019 10/17/2019 N/A N/A N/A          
4 Loan 55 Hudson Yards 10/04/2019 10/09/2019 N/A N/A N/A Recapitalization        
5 Loan 225 Bush 08/12/2019 08/15/2019 N/A 08/13/2019 19.0% Refinance   3,012,292 376,536 838,031
6 Loan SpringHill Suites Monterey Beach 12/04/2019 12/04/2019 N/A 12/04/2019 10.0% Refinance     21,248 60,101
7 Loan Coligny Plaza 11/14/2019 11/14/2019 N/A N/A N/A Refinance   33,829 16,915 347,379
8 Loan Upland Park Townhomes 12/20/2019 12/20/2019 N/A N/A N/A Refinance   73,278 34,894 117,338
9 Loan Lafayette Gardens 11/14/2019 11/14/2019 N/A N/A N/A Refinance   40,229 25,143 79,694
10 Loan Shabsels Fee Portfolio II Various 08/20/2019 N/A N/A N/A Refinance        
10.01 Property Shops at Kanawha 08/20/2019 08/20/2019 N/A N/A N/A          
10.02 Property Gravois Place 08/20/2019 08/20/2019 N/A N/A N/A          
10.03 Property Southridge Village Shopping Center 08/20/2019 08/20/2019 N/A N/A N/A          
10.04 Property Shops at Walzem 08/22/2019 08/20/2019 N/A N/A N/A          
10.05 Property Hershey Medical Office 08/22/2019 08/20/2019 N/A N/A N/A          
11 Loan Oakridge Terrace Apartments 11/07/2019 11/11/2019 N/A 11/08/2019 7.0% Refinance     19,634 13,239
12 Loan Sonterra Townhomes & Apartments 12/05/2019 01/07/2020 N/A N/A N/A Refinance 2,450 123,186 47,379 44,166
13 Loan TownePlace Suites Tacoma Lakewood 01/10/2020 01/10/2020 N/A 01/10/2020 7.0% Refinance   67,403 13,216  
14 Loan Bel Villaggio 11/14/2019 11/15/2019 N/A 11/12/2019 9.0% Acquisition 15,000 108,059 20,583 4,418
15 Loan Vernon Tower 11/14/2019 11/14/2019 No N/A N/A Refinance   2,858 2,858 12,593
16 Loan ShopRite Warwick 10/31/2019 10/31/2019 N/A N/A N/A Refinance        
17 Loan Wyndham National Hotel Portfolio Various Various N/A Various Various Acquisition 2,014,340 436,502 160,955 790,391
17.01 Property Travelodge - 2307 Wyoming Avenue 04/19/2019 04/09/2019 N/A N/A N/A          
17.02 Property Travelodge - 2111 Camino Del Llano 04/05/2019 04/03/2019 N/A N/A N/A          
17.03 Property Travelodge - 1170 W Flaming Gorge Way 04/04/2019 04/03/2019 N/A N/A N/A          
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive 04/02/2019 04/03/2019 N/A 11/26/2019 5.0%          
17.05 Property Baymont Inn & Suites - 451 Halligan Drive 04/22/2019 04/10/2019 N/A N/A N/A          
17.06 Property Baymont Inn & Suites - 1608 E Business US 60 04/05/2019 04/05/2019 N/A 11/26/2019 9.0%          
17.07 Property Travelodge - 1127 Pony Express Highway 04/19/2019 04/10/2019 N/A N/A N/A          
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street 04/18/2019 04/05/2019 N/A N/A N/A          
17.09 Property Travelodge - 2680 Airport Road 04/10/2019 04/09/2019 N/A N/A N/A          
17.1 Property Super 8 - 720 Royal Parkway 04/22/2019 04/12/2019 N/A N/A N/A          
17.11 Property Baymont Inn & Suites - 1051 North Market Street 04/18/2019 04/05/2019 N/A N/A N/A          
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway 04/05/2019 04/04/2019 N/A N/A N/A          
17.13 Property Baymont Inn & Suites - 95 Spruce Road 04/23/2019 04/22/2019 N/A N/A N/A          
17.14 Property Super 8 - 2545 Cornhusker Highway 04/22/2019 04/12/2019 N/A N/A N/A          
17.15 Property Travelodge - 1110 SE 4th Street 04/22/2019 04/11/2019 N/A N/A N/A          
17.16 Property Baymont Inn & Suites - 2300 Valley West Court 04/02/2019 04/04/2019 N/A N/A N/A          
17.17 Property Travelodge - 800 W Laramie Street 04/09/2019 04/09/2019 N/A N/A N/A          
17.18 Property Travelodge - 22 North Frontage Road 04/23/2019 04/11/2019 N/A N/A N/A          
17.19 Property Travelodge - 123 Westvaco Road 04/22/2019 04/10/2019 N/A N/A N/A          
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue 04/04/2019 04/10/2019 N/A N/A N/A          
17.21 Property Travelodge - 1710 Jefferson Street 04/19/2019 04/09/2019 N/A N/A N/A          
17.22 Property Travelodge - 1625 Stillwater Avenue 04/18/2019 04/08/2019 N/A N/A N/A          
17.23 Property Travelodge - 8233 Airline Highway 04/09/2019 04/08/2019 N/A N/A N/A          
17.24 Property Baymont Inn & Suites - 6390 US-93 04/22/2019 04/22/2019 N/A 11/26/2019 7.0%          
17.25 Property Travelodge - 707 East Webster Street 04/19/2019 04/11/2019 N/A N/A N/A          
17.26 Property Travelodge - 777 West Hwy 21 04/19/2019 04/10/2019 N/A N/A N/A          
17.27 Property Travelodge - 3522 North Highway 59 04/18/2019 04/09/2019 N/A N/A N/A          
17.28 Property Travelodge - 108 6th Avenue 04/05/2019 04/09/2019 N/A N/A N/A          
17.29 Property Travelodge - 2200 E South Avenue 04/19/2019 04/10/2019 N/A N/A N/A          
17.3 Property Travelodge - 128 South Willow Road 04/19/2019 04/11/2019 N/A N/A N/A          
17.31 Property Travelodge - 1005 Highway 285 04/19/2019 04/11/2019 N/A N/A N/A          
17.32 Property Days Inn - 3431 14th Avenue 04/22/2019 04/12/2019 N/A N/A N/A          
17.33 Property Travelodge - 2505 US 69 04/19/2019 04/09/2019 N/A N/A N/A          
17.34 Property Baymont Inn & Suites - 3475 Union Road 04/11/2019 04/15/2019 N/A N/A N/A          
17.35 Property Travelodge - 1706 North Park Drive 04/19/2019 04/05/2019 N/A N/A N/A          
17.36 Property Baymont Inn & Suites - 2005 East Daley Street 04/18/2019 04/05/2019 N/A N/A N/A          
17.37 Property Travelodge - 1177 E 16th Street 04/19/2019 04/11/2019 N/A N/A N/A          
17.38 Property Baymont Inn & Suites - 35450 Yermo Road 04/08/2019 04/08/2019 N/A 10/08/2019 8.0%          
17.39 Property Travelodge - 2407 East Holland Avenue 04/05/2019 04/05/2019 N/A N/A N/A          
17.4 Property Travelodge - 620 Souder Road 04/11/2019 04/08/2019 N/A N/A N/A          
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast 04/18/2019 04/05/2019 N/A N/A N/A          
17.42 Property Travelodge - 109 East Commerce Street 04/19/2019 04/10/2019 N/A N/A N/A          
17.43 Property Travelodge - 4000 Siskiyou Avenue 04/08/2019 04/22/2019 N/A 10/08/2019 4.0%          
17.44 Property Travelodge - 98 Moffat Avenue 04/22/2019 04/11/2019 N/A N/A N/A          
18 Loan Martin Village 11/22/2019 11/22/2019 N/A 11/22/2019 5.0% Acquisition 29,875 77,586 18,473 4,419
19 Loan 1st & Pine 01/17/2020 01/17/2020 N/A N/A N/A Refinance   72,721 10,389 6,467
20 Loan Bass Pro - Birmingham 10/29/2019 10/30/2019 N/A N/A N/A Acquisition       5,339
21 Loan West Side Plaza 12/17/2019 12/17/2019 No N/A N/A Refinance 32,123 76,245 25,415  
22 Loan East End Retail Center 12/02/2019 12/02/2019 N/A N/A N/A Refinance   18,282 9,141 9,338
23 Loan Jurupa Springs 10/23/2019 10/23/2019 N/A 10/23/2019 14.0% Acquisition 7,344 26,459 8,400 3,147
24 Loan Easton Parc Apartments 10/24/2019 10/25/2019 N/A N/A N/A Refinance 11,375 31,135 15,567 85,307
25 Loan GDR Manassas 12/06/2019 12/05/2019 N/A N/A N/A Refinance   67,980 11,330  
26 Loan DFW Retail Portfolio 12/03/2019 11/07/2019 N/A N/A N/A Acquisition   51,138 17,046 5,273
26.01 Property Keller Marketplace 12/03/2019 11/07/2019 N/A N/A N/A          
26.02 Property Grand Central Crossing 12/03/2019 11/07/2019 N/A N/A N/A          
26.03 Property Summer Creek Plaza 12/03/2019 11/07/2019 N/A N/A N/A          
26.04 Property Kelly Plaza 12/03/2019 11/07/2019 N/A N/A N/A          
27 Loan Central California Portfolio Various Various N/A Various Various Refinance 7,125   11,240 63,843
27.01 Property Northwood Duplexes 01/09/2020 01/09/2020 N/A 01/08/2020 3.0%          
27.02 Property Carmel Drive Patio Homes 01/09/2020 01/09/2020 N/A 01/08/2020 3.0%          
27.03 Property Tuscan Square 01/09/2020 01/09/2020 N/A 01/08/2020 3.0%          
27.04 Property Blackstone Offices 01/15/2020 01/16/2020 N/A 01/10/2020 2.0%          
28 Loan 570 Taxter Road 01/16/2020 01/16/2020 N/A N/A N/A Refinance 6,000 110,810 16,347 9,370
29 Loan Cornerstone North Carolina Portfolio 11/20/2019 11/20/2019 N/A N/A N/A Refinance   63,880 10,647 22,287
29.01 Property Kenton Place 11/20/2019 11/20/2019 N/A N/A N/A          
29.02 Property Mint Hill Village 11/20/2019 11/20/2019 N/A N/A N/A          
29.03 Property 14225 & 14231 Market Square Drive 11/20/2019 11/20/2019 N/A N/A N/A          
29.04 Property 10120 Albemarle Road 11/20/2019 11/20/2019 N/A N/A N/A          
30 Loan Holiday Inn Salina 10/14/2019 10/14/2019 N/A N/A N/A Refinance     20,421 25,691
31 Loan Twilley Center 12/26/2019 12/26/2019 N/A N/A N/A Refinance 262,169 55,393 17,585 12,896
32 Loan TownePlace Suites - La Place 10/01/2019 02/05/2020 N/A N/A N/A Refinance   7,387 1,759 7,563
33 Loan 280 Commerce Street 10/24/2019 10/24/2019 N/A N/A N/A Refinance   14,286 8,929 27,693
34 Loan Gateway Tower 11/12/2019 11/13/2019 N/A N/A N/A Acquisition   106,954 31,831 8,097
35 Loan Comfort Suites - Florence 10/28/2019 10/29/2019 N/A N/A N/A Refinance   16,243 6,247 11,136
36 Loan Hampton Inn Columbus Dublin 10/03/2019 10/03/2019 N/A N/A N/A Acquisition   86,442 14,125 3,443
37 Loan 8300 College Boulevard 12/26/2019 12/24/2019 N/A N/A N/A Refinance   78,064 15,613 7,064
38 Loan Fairton Oaks Village 12/06/2019 12/05/2019 N/A N/A N/A Refinance   5,485 5,485 1,432
39 Loan Oxbridge Square 12/06/2019 12/06/2019 N/A N/A N/A Acquisition   14,437 7,218 16,279
40 Loan Country Inn & Suites Grand Prairie 11/14/2019 11/14/2019 N/A N/A N/A Refinance 36,094 10,035 9,838 24,883
41 Loan 1500 Volta Drive 01/17/2020 01/08/2020 N/A N/A N/A Refinance        
42 Loan Silver Creek Apartments Portfolio 12/20/2019 12/20/2019 N/A N/A N/A Acquisition 3,600 40,753 8,151 7,652
42.01 Property Silver Creek Apartments 12/20/2019 12/20/2019 N/A N/A N/A          
42.02 Property Cardinal Creek Apartments 12/20/2019 12/20/2019 N/A N/A N/A          
43 Loan 3445 Causeway 11/06/2019 11/06/2019 N/A N/A N/A Refinance   26,561 13,281 1,423
44 Loan American Water - Pensacola 10/21/2019 10/21/2019 N/A N/A N/A Refinance   11,822 4,547 8,363
45 Loan Clarion Inn Huntsville 08/27/2019 08/28/2019 N/A N/A N/A Refinance   30,551 4,364 17,694
46 Loan Twelve Oaks RV Resort 10/04/2019 10/04/2019 N/A N/A N/A Recapitalization 4,380 5,615 2,807 20,046
47 Loan LaGrange Pointe 12/18/2019 01/13/2020 N/A N/A N/A Refinance   20,456 10,228 3,934
48 Loan Chuze Fitness 12/02/2019 12/02/2019 N/A N/A N/A Refinance        
49 Loan Boston Street Flats 10/16/2019 10/16/2019 N/A N/A N/A Refinance   4,621 385 5,466
50 Loan Mirror Street Townhomes 02/04/2020 01/30/2020 N/A N/A N/A Recapitalization   48,934 16,311 78,458
51 Loan 5555 Biscayne Blvd 09/10/2019 09/06/2019 N/A N/A N/A Refinance   33,577 5,996 16,388
52 Loan Commons At Southtowne IV 09/25/2019 09/25/2019 N/A 09/26/2019 7.0% Refinance   43,900 8,362 3,902
53 Loan Advantage Self-Storage 10/23/2019 10/21/2019 N/A 10/23/2019 6.0% Refinance 1,875 14,164 3,541 5,450
54 Loan Shoppes at Citiside 09/26/2019 09/30/2019 N/A N/A N/A Refinance        
55 Loan 6-28 Sumner Avenue 12/10/2019 12/09/2019 N/A N/A N/A Acquisition   7,003 7,003 4,611
56 Loan La Quinta Chambersburg 12/05/2019 12/05/2019 N/A N/A N/A Refinance   26,877 4,266 4,414
57 Loan Ranch at Cooper River Apartments 12/20/2019 12/20/2019 N/A N/A N/A Refinance 9,587 15,867 5,289 22,978
58 Loan Davita - Lakeport 11/22/2019 11/22/2019 N/A 11/18/2019 6.0% Acquisition   1,023 222 539
59 Loan Norbrook Arms Apartments 01/07/2020 01/07/2020 N/A N/A N/A Acquisition 38,303 6,356 1,892 4,227
60 Loan 413-421 South Broadway 09/24/2019 09/24/2019 10/17/2019 N/A N/A Refinance 5,200 15,094 3,512  
61 Loan Fresenius Medical Center West Des Moines 01/02/2020 01/02/2020 N/A N/A N/A Acquisition       506
62 Loan Stowaway Mini Storage Kalamazoo 10/11/2019 10/11/2019 N/A N/A N/A Acquisition 37,500 18,064 3,613 1,668
63 Loan 3295 Henry Street 10/25/2019 10/11/2019 N/A N/A N/A Acquisition   6,064 3,032 2,008
64 Loan Sharidon MHP 08/19/2019 08/19/2019 N/A N/A N/A Acquisition   5,202 867 1,523
65 Loan Dollar General-Becker, MN 08/13/2019 08/13/2019 N/A N/A N/A Acquisition   4,000 333  
66 Loan Dollar General-Kincheloe, MI 10/09/2019 10/11/2019 N/A N/A N/A Acquisition   4,000 333  

 

 

 

 

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 Replacement Reserve Cap Initial TI/LC Reserve Monthly TI/LC Reserve TI/LC Reserve Cap Other Reserve Reserve Description Initial Other Reserve Monthly Other Reserve
1 Loan Supor Industrial Portfolio       N/A     N/A N/A    
2 Loan 1633 Broadway       1,024,605     5,123,024 Unfunded Obligations Reserve 36,389,727  
3 Loan Phoenix Industrial Portfolio IV 20,269   17,713 425,000 1,000,000   1,000,000 Pitney Bowes Work Fund ($10,000); Achievement Reserve Fund ($4,000,000) 4,010,000  
3.01 Property Edgerton                    
3.02 Property Delaware                    
3.03 Property Pawcatuck                    
3.04 Property Herrin                    
3.05 Property Menasha                    
4 Loan 55 Hudson Yards               Free Rent Escrow Reserve ($11,482,346); Milbank Escrow Reserve ($11,000,000); MarketAxess Escrow Reserve ($4,474,631); Tenant Specific TI/LC Reserve ($34,260,641) 61,217,618  
5 Loan 225 Bush 119,719   9,666 231,995   96,665 3,479,922 Rent Concession Reserve ($886,121.68); Outstanding TI/LC ($4,097,105.82) 4,983,228  
6 Loan SpringHill Suites Monterey Beach 6,162   12,731 1,500,000     N/A N/A    
7 Loan Coligny Plaza 41,691   1,640 N/A 600,000   600,000 N/A    
8 Loan Upland Park Townhomes 12,417 500,000 5,938 N/A     N/A N/A    
9 Loan Lafayette Gardens 9,267   6,300 226,800     N/A N/A    
10 Loan Shabsels Fee Portfolio II       N/A     N/A Charleston DMV Ground Rent Funds ($580,000); Ground Rent Funds ($104,097) 684,097  
10.01 Property Shops at Kanawha                    
10.02 Property Gravois Place                    
10.03 Property Southridge Village Shopping Center                    
10.04 Property Shops at Walzem                    
10.05 Property Hershey Medical Office                    
11 Loan Oakridge Terrace Apartments 5,796 150,000 5,217 500,000     N/A N/A    
12 Loan Sonterra Townhomes & Apartments 6,692   5,708 N/A     N/A N/A    
13 Loan TownePlace Suites Tacoma Lakewood 3,725   17,041 817,945     N/A N/A    
14 Loan Bel Villaggio 1,403   1,472 52,977   10,354 372,738 KB Home Reserve ($1,500,000); Outstanding TI/LC Reserve ($385,157.01); Free Rent Reserve ($40,675.80); HVAC Repair White Dragon ($2,000) 1,927,833  
15 Loan Vernon Tower 6,296   2,173 N/A 150,000 459 N/A N/A    
16 Loan ShopRite Warwick     1,003 N/A     N/A N/A    
17 Loan Wyndham National Hotel Portfolio 116,681   235,965 N/A     N/A PIP Funds ($7,417,247); Railroad Contract Renewal Funds ($7,000,000); Post-Closing Obligation Funds (500,000) 14,917,247 Springing
17.01 Property Travelodge - 2307 Wyoming Avenue                    
17.02 Property Travelodge - 2111 Camino Del Llano                    
17.03 Property Travelodge - 1170 W Flaming Gorge Way                    
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive                    
17.05 Property Baymont Inn & Suites - 451 Halligan Drive                    
17.06 Property Baymont Inn & Suites - 1608 E Business US 60                    
17.07 Property Travelodge - 1127 Pony Express Highway                    
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street                    
17.09 Property Travelodge - 2680 Airport Road                    
17.1 Property Super 8 - 720 Royal Parkway                    
17.11 Property Baymont Inn & Suites - 1051 North Market Street                    
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway                    
17.13 Property Baymont Inn & Suites - 95 Spruce Road                    
17.14 Property Super 8 - 2545 Cornhusker Highway                    
17.15 Property Travelodge - 1110 SE 4th Street                    
17.16 Property Baymont Inn & Suites - 2300 Valley West Court                    
17.17 Property Travelodge - 800 W Laramie Street                    
17.18 Property Travelodge - 22 North Frontage Road                    
17.19 Property Travelodge - 123 Westvaco Road                    
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue                    
17.21 Property Travelodge - 1710 Jefferson Street                    
17.22 Property Travelodge - 1625 Stillwater Avenue                    
17.23 Property Travelodge - 8233 Airline Highway                    
17.24 Property Baymont Inn & Suites - 6390 US-93                    
17.25 Property Travelodge - 707 East Webster Street                    
17.26 Property Travelodge - 777 West Hwy 21                    
17.27 Property Travelodge - 3522 North Highway 59                    
17.28 Property Travelodge - 108 6th Avenue                    
17.29 Property Travelodge - 2200 E South Avenue                    
17.3 Property Travelodge - 128 South Willow Road                    
17.31 Property Travelodge - 1005 Highway 285                    
17.32 Property Days Inn - 3431 14th Avenue                    
17.33 Property Travelodge - 2505 US 69                    
17.34 Property Baymont Inn & Suites - 3475 Union Road                    
17.35 Property Travelodge - 1706 North Park Drive                    
17.36 Property Baymont Inn & Suites - 2005 East Daley Street                    
17.37 Property Travelodge - 1177 E 16th Street                    
17.38 Property Baymont Inn & Suites - 35450 Yermo Road                    
17.39 Property Travelodge - 2407 East Holland Avenue                    
17.4 Property Travelodge - 620 Souder Road                    
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast                    
17.42 Property Travelodge - 109 East Commerce Street                    
17.43 Property Travelodge - 4000 Siskiyou Avenue                    
17.44 Property Travelodge - 98 Moffat Avenue                    
18 Loan Martin Village 2,104   $6,474.27 until January 6, 2022; $1,494.06 thereafter N/A   $0 until January 6, 2022; $4,980.21 thereafter N/A Regal Cinemas TI Reserve 1,200,000  
19 Loan 1st & Pine 3,233   1,288     489 N/A N/A    
20 Loan Bass Pro - Birmingham 1,161     N/A     N/A N/A    
21 Loan West Side Plaza     2,783 N/A 100,000 12,987 750,000 Tenant Improvement Allowance Reserve 25,000  
22 Loan East End Retail Center 858   738 N/A     N/A N/A    
23 Loan Jurupa Springs 1,499   1,117 40,201   5,567 200,407 N/A    
24 Loan Easton Parc Apartments 8,175 176,740 4,833 N/A     N/A N/A    
25 Loan GDR Manassas     1,217 N/A 84,670 12,170 N/A N/A    
26 Loan DFW Retail Portfolio 879   470 N/A   2,351 300,000 TI ($331,220); Free Rent Reserve ($60,145.70); Summer Creek Animal Clinic Leaks ($15,000) 406,366  
26.01 Property Keller Marketplace                    
26.02 Property Grand Central Crossing                    
26.03 Property Summer Creek Plaza                    
26.04 Property Kelly Plaza                    
27 Loan Central California Portfolio     3,469 N/A   1,650 N/A N/A    
27.01 Property Northwood Duplexes                    
27.02 Property Carmel Drive Patio Homes                    
27.03 Property Tuscan Square                    
27.04 Property Blackstone Offices                    
28 Loan 570 Taxter Road 2,037   1,282 48,000   6,411 315,000 Rent Concession Funds ($40,898); Tenant Allowance, Tenant Improvement and Leasing Commission Funds ($8,750); Holdback Reserve Funds ($1,275,000) 1,324,648  
29 Loan Cornerstone North Carolina Portfolio 2,302   1,561 93,631 300,000   200,000 N/A    
29.01 Property Kenton Place                    
29.02 Property Mint Hill Village                    
29.03 Property 14225 & 14231 Market Square Drive                    
29.04 Property 10120 Albemarle Road                    
30 Loan Holiday Inn Salina 2,719   5,816 500,000     N/A N/A    
31 Loan Twilley Center 3,071   2,363 N/A 200,000 15,752 N/A Free Rent Reserve 16,058  
32 Loan TownePlace Suites - La Place 7,203   8,544 N/A     N/A N/A    
33 Loan 280 Commerce Street 2,613   1,554 55,934   7,769 279,669 TATILC Funds 30,000  
34 Loan Gateway Tower 2,402   2,847 N/A 250,000 11,388 500,000 N/A    
35 Loan Comfort Suites - Florence 1,989   9,084 N/A     N/A Seasonality Reserve 110,000 Seasonality Reserve (On each Payment Date occurring in a Seasonality Funds Deposit Month, the Monthly Seasonality Deposit); PIP Reserve (Springing Excess Cash Flow)
36 Loan Hampton Inn Columbus Dublin 1,688   10,467 500,000     N/A PIP Reserve 2,231,668  
37 Loan 8300 College Boulevard 1,070   1,187 N/A   4,750 N/A Rent Concession ($35,116); EDC Reserve ($15,000) 50,116  
38 Loan Fairton Oaks Village 205 10,000 596 N/A     N/A N/A    
39 Loan Oxbridge Square 1,480   2,519 N/A 100,000 4,843 235,000 N/A    
40 Loan Country Inn & Suites Grand Prairie 2,711   8,501 N/A     N/A N/A    
41 Loan 1500 Volta Drive     710 N/A     N/A N/A    
42 Loan Silver Creek Apartments Portfolio 2,551   2,500 N/A     N/A N/A    
42.01 Property Silver Creek Apartments                    
42.02 Property Cardinal Creek Apartments                    
43 Loan 3445 Causeway 309   2,366 N/A   10,725 N/A N/A    
44 Loan American Water - Pensacola 3,217   1,068 N/A   2,669 N/A N/A   2,669
45 Loan Clarion Inn Huntsville 2,949   1/12th of 4% of the "Gross Revenues" of prior calendar year N/A     N/A Signage Reserve ($9,460); Seasonality Reserve (Springing); PIP Reserve (Springing) 9,460 Springing
46 Loan Twelve Oaks RV Resort 1,542   933 N/A     N/A Pool Reserve 200,000  
47 Loan LaGrange Pointe 1,311   930 N/A     N/A N/A    
48 Loan Chuze Fitness     463 N/A   1,542 129,532 N/A    
49 Loan Boston Street Flats 1,822   583 21,000     N/A N/A    
50 Loan Mirror Street Townhomes 7,985   1,583 N/A     N/A N/A    
51 Loan 5555 Biscayne Blvd 2,156   314 N/A   1,425 N/A TATILC Funds 23,693  
52 Loan Commons At Southtowne IV 1,239   758 N/A   4,298 300,000      
53 Loan Advantage Self-Storage 1,090   1,049 N/A     N/A N/A    
54 Loan Shoppes at Citiside   189,118 944 N/A 150,000   N/A Rent Concession Funds($27,566); Punch List Items Funds($30,000) 57,566  
55 Loan 6-28 Sumner Avenue 2,305   1,604 N/A     N/A N/A    
56 Loan La Quinta Chambersburg 1,401   4,399 N/A     N/A N/A    
57 Loan Ranch at Cooper River Apartments 1,915   1,333 N/A     N/A N/A    
58 Loan Davita - Lakeport 337   230 8,280     55,130 N/A    
59 Loan Norbrook Arms Apartments 1,791   2,076 N/A     N/A N/A    
60 Loan 413-421 South Broadway 2,056 28,300 106 N/A 50,000   50,000 N/A    
61 Loan Fresenius Medical Center West Des Moines 253     N/A     N/A N/A    
62 Loan Stowaway Mini Storage Kalamazoo 834   717 N/A     N/A Decommisioning Water Well Reserve 10,188  
63 Loan 3295 Henry Street 251   149 N/A 135,000 991 135,000 N/A    
64 Loan Sharidon MHP 761   304 N/A     N/A N/A    
65 Loan Dollar General-Becker, MN             N/A N/A    
66 Loan Dollar General-Kincheloe, MI             N/A N/A    

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Flag Property Name Other Reserve Cap Ownership Interest Ground Lease Initial Expiration Date Ground Lease Extension Options 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
1 Loan Supor Industrial Portfolio N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
2 Loan 1633 Broadway N/A Fee Simple N/A N/A Hard Springing 951,000,000 249,000,000 52.1% 3.08
3 Loan Phoenix Industrial Portfolio IV N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
3.01 Property Edgerton   Fee Simple N/A N/A            
3.02 Property Delaware   Fee Simple N/A N/A            
3.03 Property Pawcatuck   Fee Simple N/A N/A            
3.04 Property Herrin   Fee Simple N/A N/A            
3.05 Property Menasha   Fee Simple N/A N/A            
4 Loan 55 Hudson Yards N/A Fee Simple N/A N/A Hard Springing 910,550,000 300,000,000 51.9% 2.69
5 Loan 225 Bush N/A Fee Simple N/A N/A Hard Springing 173,600,000 146,400,000 59.4% 2.24
6 Loan SpringHill Suites Monterey Beach N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
7 Loan Coligny Plaza N/A Fee Simple N/A N/A Springing Springing 11,000,000 N/A N/A N/A
8 Loan Upland Park Townhomes N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
9 Loan Lafayette Gardens N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
10 Loan Shabsels Fee Portfolio II N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
10.01 Property Shops at Kanawha   Fee Simple N/A N/A            
10.02 Property Gravois Place   Fee Simple N/A N/A            
10.03 Property Southridge Village Shopping Center   Fee Simple N/A N/A            
10.04 Property Shops at Walzem   Fee Simple N/A N/A            
10.05 Property Hershey Medical Office   Fee Simple N/A N/A            
11 Loan Oakridge Terrace Apartments N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
12 Loan Sonterra Townhomes & Apartments N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
13 Loan TownePlace Suites Tacoma Lakewood N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
14 Loan Bel Villaggio N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
15 Loan Vernon Tower N/A Fee Simple N/A N/A Springing Springing 26,450,000 N/A N/A N/A
16 Loan ShopRite Warwick N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
17 Loan Wyndham National Hotel Portfolio PIP Funds: an amount equal to one hundred fifteen percent (115%) of the amount which Lender estimates to be sufficient to pay the expenses for the PIP Work required under the related Franchise Agreement for such Individual Property as of such date Various Various N/A Hard Springing 127,425,856 N/A N/A N/A
17.01 Property Travelodge - 2307 Wyoming Avenue   Fee Simple/Leasehold 01/30/2028 N/A            
17.02 Property Travelodge - 2111 Camino Del Llano   Fee Simple N/A N/A            
17.03 Property Travelodge - 1170 W Flaming Gorge Way   Fee Simple N/A N/A            
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive   Fee Simple N/A N/A            
17.05 Property Baymont Inn & Suites - 451 Halligan Drive   Fee Simple N/A N/A            
17.06 Property Baymont Inn & Suites - 1608 E Business US 60   Fee Simple N/A N/A            
17.07 Property Travelodge - 1127 Pony Express Highway   Fee Simple N/A N/A            
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street   Fee Simple N/A N/A            
17.09 Property Travelodge - 2680 Airport Road   Fee Simple N/A N/A            
17.1 Property Super 8 - 720 Royal Parkway   Fee Simple N/A N/A            
17.11 Property Baymont Inn & Suites - 1051 North Market Street   Fee Simple N/A N/A            
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway   Fee Simple N/A N/A            
17.13 Property Baymont Inn & Suites - 95 Spruce Road   Fee Simple N/A N/A            
17.14 Property Super 8 - 2545 Cornhusker Highway   Fee Simple N/A N/A            
17.15 Property Travelodge - 1110 SE 4th Street   Fee Simple N/A N/A            
17.16 Property Baymont Inn & Suites - 2300 Valley West Court   Fee Simple N/A N/A            
17.17 Property Travelodge - 800 W Laramie Street   Fee Simple N/A N/A            
17.18 Property Travelodge - 22 North Frontage Road   Fee Simple N/A N/A            
17.19 Property Travelodge - 123 Westvaco Road   Fee Simple N/A N/A            
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue   Fee Simple N/A N/A            
17.21 Property Travelodge - 1710 Jefferson Street   Fee Simple N/A N/A            
17.22 Property Travelodge - 1625 Stillwater Avenue   Fee Simple N/A N/A            
17.23 Property Travelodge - 8233 Airline Highway   Fee Simple N/A N/A            
17.24 Property Baymont Inn & Suites - 6390 US-93   Fee Simple N/A N/A            
17.25 Property Travelodge - 707 East Webster Street   Fee Simple N/A N/A            
17.26 Property Travelodge - 777 West Hwy 21   Fee Simple N/A N/A            
17.27 Property Travelodge - 3522 North Highway 59   Fee Simple N/A N/A            
17.28 Property Travelodge - 108 6th Avenue   Fee Simple N/A N/A            
17.29 Property Travelodge - 2200 E South Avenue   Fee Simple N/A N/A            
17.3 Property Travelodge - 128 South Willow Road   Fee Simple N/A N/A            
17.31 Property Travelodge - 1005 Highway 285   Fee Simple N/A N/A            
17.32 Property Days Inn - 3431 14th Avenue   Fee Simple N/A N/A            
17.33 Property Travelodge - 2505 US 69   Fee Simple N/A N/A            
17.34 Property Baymont Inn & Suites - 3475 Union Road   Fee Simple N/A N/A            
17.35 Property Travelodge - 1706 North Park Drive   Fee Simple N/A N/A            
17.36 Property Baymont Inn & Suites - 2005 East Daley Street   Fee Simple N/A N/A            
17.37 Property Travelodge - 1177 E 16th Street   Fee Simple N/A N/A            
17.38 Property Baymont Inn & Suites - 35450 Yermo Road   Fee Simple N/A N/A            
17.39 Property Travelodge - 2407 East Holland Avenue   Fee Simple N/A N/A            
17.4 Property Travelodge - 620 Souder Road   Fee Simple N/A N/A            
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast   Fee Simple N/A N/A            
17.42 Property Travelodge - 109 East Commerce Street   Fee Simple N/A N/A            
17.43 Property Travelodge - 4000 Siskiyou Avenue   Fee Simple N/A N/A            
17.44 Property Travelodge - 98 Moffat Avenue   Fee Simple N/A N/A            
18 Loan Martin Village N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
19 Loan 1st & Pine N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
20 Loan Bass Pro - Birmingham N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
21 Loan West Side Plaza N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
22 Loan East End Retail Center N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
23 Loan Jurupa Springs N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
24 Loan Easton Parc Apartments N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
25 Loan GDR Manassas N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
26 Loan DFW Retail Portfolio N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
26.01 Property Keller Marketplace   Fee Simple N/A N/A            
26.02 Property Grand Central Crossing   Fee Simple N/A N/A            
26.03 Property Summer Creek Plaza   Fee Simple N/A N/A            
26.04 Property Kelly Plaza   Fee Simple N/A N/A            
27 Loan Central California Portfolio N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
27.01 Property Northwood Duplexes   Fee Simple N/A N/A            
27.02 Property Carmel Drive Patio Homes   Fee Simple N/A N/A            
27.03 Property Tuscan Square   Fee Simple N/A N/A            
27.04 Property Blackstone Offices   Fee Simple N/A N/A            
28 Loan 570 Taxter Road N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
29 Loan Cornerstone North Carolina Portfolio N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
29.01 Property Kenton Place   Fee Simple N/A N/A            
29.02 Property Mint Hill Village   Fee Simple N/A N/A            
29.03 Property 14225 & 14231 Market Square Drive   Fee Simple N/A N/A            
29.04 Property 10120 Albemarle Road   Fee Simple N/A N/A            
30 Loan Holiday Inn Salina N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
31 Loan Twilley Center N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
32 Loan TownePlace Suites - La Place N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
33 Loan 280 Commerce Street N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
34 Loan Gateway Tower N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
35 Loan Comfort Suites - Florence N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
36 Loan Hampton Inn Columbus Dublin N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
37 Loan 8300 College Boulevard N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
38 Loan Fairton Oaks Village N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
39 Loan Oxbridge Square N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
40 Loan Country Inn & Suites Grand Prairie N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
41 Loan 1500 Volta Drive N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
42 Loan Silver Creek Apartments Portfolio N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
42.01 Property Silver Creek Apartments   Fee Simple N/A N/A            
42.02 Property Cardinal Creek Apartments   Fee Simple N/A N/A            
43 Loan 3445 Causeway N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
44 Loan American Water - Pensacola 179,000 Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
45 Loan Clarion Inn Huntsville N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
46 Loan Twelve Oaks RV Resort N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
47 Loan LaGrange Pointe N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
48 Loan Chuze Fitness N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
49 Loan Boston Street Flats N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
50 Loan Mirror Street Townhomes N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
51 Loan 5555 Biscayne Blvd N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
52 Loan Commons At Southtowne IV N/A Leasehold 2/28/2050; 12/31/2048 5, 5-year renewal options; 5, 5-year renewal options Springing Springing N/A N/A N/A N/A
53 Loan Advantage Self-Storage N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
54 Loan Shoppes at Citiside N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
55 Loan 6-28 Sumner Avenue N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
56 Loan La Quinta Chambersburg N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
57 Loan Ranch at Cooper River Apartments N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
58 Loan Davita - Lakeport N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
59 Loan Norbrook Arms Apartments N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
60 Loan 413-421 South Broadway N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
61 Loan Fresenius Medical Center West Des Moines N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
62 Loan Stowaway Mini Storage Kalamazoo N/A Fee Simple N/A N/A Soft Springing N/A N/A N/A N/A
63 Loan 3295 Henry Street N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
64 Loan Sharidon MHP N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
65 Loan Dollar General-Becker, MN N/A Fee Simple N/A N/A Hard In Place N/A N/A N/A N/A
66 Loan Dollar General-Kincheloe, MI N/A Fee Simple N/A N/A Hard In Place N/A N/A N/A N/A

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Mortgage Loan Number Property Flag Property Name Total Mortgage Debt UW NOI Debt Yield Cut-off Date Mezzanine Debt Balance 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) Conditions for Future Mezzanine Debt
1 Loan Supor Industrial Portfolio N/A N/A N/A N/A N/A No N/A N/A Yes Approved mezzanine loan subject to following conditions: (i) no Event of Default; (ii) the execution of an Intercreditor Agreement in form and substance reasonably acceptable to Lender; (iii) the combined Loan-To-Value Ratio will not be greater than 55%; (iv) the combined Debt Service Coverage Ratio based on trailing twelve month period will not be less than 1.29x; (v) Rating Agency confirmation
2 Loan 1633 Broadway 9.5% N/A N/A N/A N/A No N/A N/A Yes On or after November 25, 2020, the owner of the direct or indirect equity interests of the borrowers is permitted to incur Permitted Equityholder Debt secured by a pledge of direct or indirect equity interests in the borrowers, provided that certain conditions set forth in the loan documents are satisfied, including, without limitation: (i) the LTV (as calculated under the loan documents and taking into account the Permitted Equityholder Debt  and the 1633 Broadway Whole Loan) is no greater than 52.08%, (ii) the DSCR (as calculated under the loan documents and taking into account the Permitted Equityholder Debt  and the 1633 Broadway Whole Loan) is at least 3.08x, and (iii) the Debt Yield (as calculated under the loan documents and taking into account the Permitted Equityholder Debt  and the 1633 Broadway Whole Loan) is at least 9.35%; (iv) the execution of a subordination and intercreditor agreement that is reasonably acceptable to the lender; (v) in the event that the Permitted Equityholder Debt  bears a floating rate of interest, the borrower shall acquire and maintain an interest rate cap agreement from a counterparty acceptable to Lender in its reasonable discretion in a notional amount that is not less than the outstanding principal balance of the Permitted Equityholder Debt and with a reasonable strike price; and (v) receipt of a Rating Agency Confirmation
3 Loan Phoenix Industrial Portfolio IV N/A N/A N/A N/A N/A No N/A N/A No N/A
3.01 Property Edgerton                    
3.02 Property Delaware                    
3.03 Property Pawcatuck                    
3.04 Property Herrin                    
3.05 Property Menasha                    
4 Loan 55 Hudson Yards 8.3% N/A N/A N/A N/A No N/A N/A No N/A
5 Loan 225 Bush 7.8% N/A N/A N/A N/A No N/A N/A No N/A
6 Loan SpringHill Suites Monterey Beach N/A N/A N/A N/A N/A No N/A N/A No N/A
7 Loan Coligny Plaza N/A N/A N/A N/A N/A No N/A N/A No N/A
8 Loan Upland Park Townhomes N/A N/A N/A N/A N/A No N/A N/A No N/A
9 Loan Lafayette Gardens N/A N/A N/A N/A N/A No N/A N/A No N/A
10 Loan Shabsels Fee Portfolio II N/A N/A N/A N/A N/A No N/A N/A No N/A
10.01 Property Shops at Kanawha                    
10.02 Property Gravois Place                    
10.03 Property Southridge Village Shopping Center                    
10.04 Property Shops at Walzem                    
10.05 Property Hershey Medical Office                    
11 Loan Oakridge Terrace Apartments N/A N/A N/A N/A N/A No N/A N/A No N/A
12 Loan Sonterra Townhomes & Apartments N/A N/A N/A N/A N/A No N/A N/A No N/A
13 Loan TownePlace Suites Tacoma Lakewood N/A N/A N/A N/A N/A No N/A N/A No N/A
14 Loan Bel Villaggio N/A N/A N/A N/A N/A No N/A N/A No N/A
15 Loan Vernon Tower N/A N/A N/A N/A N/A No N/A N/A No N/A
16 Loan ShopRite Warwick N/A N/A N/A N/A N/A No N/A N/A No N/A
17 Loan Wyndham National Hotel Portfolio N/A N/A N/A N/A N/A No N/A N/A No N/A
17.01 Property Travelodge - 2307 Wyoming Avenue                    
17.02 Property Travelodge - 2111 Camino Del Llano                    
17.03 Property Travelodge - 1170 W Flaming Gorge Way                    
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive                    
17.05 Property Baymont Inn & Suites - 451 Halligan Drive                    
17.06 Property Baymont Inn & Suites - 1608 E Business US 60                    
17.07 Property Travelodge - 1127 Pony Express Highway                    
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street                    
17.09 Property Travelodge - 2680 Airport Road                    
17.1 Property Super 8 - 720 Royal Parkway                    
17.11 Property Baymont Inn & Suites - 1051 North Market Street                    
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway                    
17.13 Property Baymont Inn & Suites - 95 Spruce Road                    
17.14 Property Super 8 - 2545 Cornhusker Highway                    
17.15 Property Travelodge - 1110 SE 4th Street                    
17.16 Property Baymont Inn & Suites - 2300 Valley West Court                    
17.17 Property Travelodge - 800 W Laramie Street                    
17.18 Property Travelodge - 22 North Frontage Road                    
17.19 Property Travelodge - 123 Westvaco Road                    
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue                    
17.21 Property Travelodge - 1710 Jefferson Street                    
17.22 Property Travelodge - 1625 Stillwater Avenue                    
17.23 Property Travelodge - 8233 Airline Highway                    
17.24 Property Baymont Inn & Suites - 6390 US-93                    
17.25 Property Travelodge - 707 East Webster Street                    
17.26 Property Travelodge - 777 West Hwy 21                    
17.27 Property Travelodge - 3522 North Highway 59                    
17.28 Property Travelodge - 108 6th Avenue                    
17.29 Property Travelodge - 2200 E South Avenue                    
17.3 Property Travelodge - 128 South Willow Road                    
17.31 Property Travelodge - 1005 Highway 285                    
17.32 Property Days Inn - 3431 14th Avenue                    
17.33 Property Travelodge - 2505 US 69                    
17.34 Property Baymont Inn & Suites - 3475 Union Road                    
17.35 Property Travelodge - 1706 North Park Drive                    
17.36 Property Baymont Inn & Suites - 2005 East Daley Street                    
17.37 Property Travelodge - 1177 E 16th Street                    
17.38 Property Baymont Inn & Suites - 35450 Yermo Road                    
17.39 Property Travelodge - 2407 East Holland Avenue                    
17.4 Property Travelodge - 620 Souder Road                    
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast                    
17.42 Property Travelodge - 109 East Commerce Street                    
17.43 Property Travelodge - 4000 Siskiyou Avenue                    
17.44 Property Travelodge - 98 Moffat Avenue                    
18 Loan Martin Village N/A N/A N/A N/A N/A No N/A N/A No N/A
19 Loan 1st & Pine N/A N/A N/A N/A N/A No N/A N/A No N/A
20 Loan Bass Pro - Birmingham N/A N/A N/A N/A N/A No N/A N/A No N/A
21 Loan West Side Plaza N/A N/A N/A N/A N/A No N/A N/A No N/A
22 Loan East End Retail Center N/A N/A N/A N/A N/A No N/A N/A No N/A
23 Loan Jurupa Springs N/A N/A N/A N/A N/A No N/A N/A No N/A
24 Loan Easton Parc Apartments N/A N/A N/A N/A N/A No N/A N/A No N/A
25 Loan GDR Manassas N/A N/A N/A N/A N/A No N/A N/A No N/A
26 Loan DFW Retail Portfolio N/A N/A N/A N/A N/A No N/A N/A No N/A
26.01 Property Keller Marketplace                    
26.02 Property Grand Central Crossing                    
26.03 Property Summer Creek Plaza                    
26.04 Property Kelly Plaza                    
27 Loan Central California Portfolio N/A N/A N/A N/A N/A No N/A N/A No N/A
27.01 Property Northwood Duplexes                    
27.02 Property Carmel Drive Patio Homes                    
27.03 Property Tuscan Square                    
27.04 Property Blackstone Offices                    
28 Loan 570 Taxter Road N/A N/A N/A N/A N/A No N/A N/A Yes (i) Earlier of (x) 3 years from Closing Date and (y) final Securitization of the loan and only one (1) time during the loan term; (ii) Combined LTV <=75%; (iii) coterminous with the Loan; (iv) Combined DSCR >=1.80x; (v) Combined DY >=9.1%; (vi) Rating Agency confirmation; (vii) Intercreditor Agreement
29 Loan Cornerstone North Carolina Portfolio N/A N/A N/A N/A N/A No N/A N/A No N/A
29.01 Property Kenton Place                    
29.02 Property Mint Hill Village                    
29.03 Property 14225 & 14231 Market Square Drive                    
29.04 Property 10120 Albemarle Road                    
30 Loan Holiday Inn Salina N/A N/A N/A N/A N/A No N/A N/A No N/A
31 Loan Twilley Center N/A N/A N/A N/A N/A No N/A N/A No N/A
32 Loan TownePlace Suites - La Place N/A N/A N/A N/A N/A No N/A N/A No N/A
33 Loan 280 Commerce Street N/A N/A N/A N/A N/A No N/A N/A No N/A
34 Loan Gateway Tower N/A N/A N/A N/A N/A No N/A N/A No N/A
35 Loan Comfort Suites - Florence N/A N/A N/A N/A N/A No N/A N/A No N/A
36 Loan Hampton Inn Columbus Dublin N/A N/A N/A N/A N/A No N/A N/A No N/A
37 Loan 8300 College Boulevard N/A N/A N/A N/A N/A No N/A N/A No N/A
38 Loan Fairton Oaks Village N/A N/A N/A N/A N/A No N/A N/A No N/A
39 Loan Oxbridge Square N/A N/A N/A N/A N/A No N/A N/A No N/A
40 Loan Country Inn & Suites Grand Prairie N/A N/A N/A N/A N/A No N/A N/A No N/A
41 Loan 1500 Volta Drive N/A N/A N/A N/A N/A No N/A N/A No N/A
42 Loan Silver Creek Apartments Portfolio N/A N/A N/A N/A N/A No N/A N/A No N/A
42.01 Property Silver Creek Apartments                    
42.02 Property Cardinal Creek Apartments                    
43 Loan 3445 Causeway N/A N/A N/A N/A N/A No N/A N/A No N/A
44 Loan American Water - Pensacola N/A N/A N/A N/A N/A No N/A N/A No N/A
45 Loan Clarion Inn Huntsville N/A N/A N/A N/A N/A No N/A N/A No N/A
46 Loan Twelve Oaks RV Resort N/A N/A N/A N/A N/A No N/A N/A No N/A
47 Loan LaGrange Pointe N/A N/A N/A N/A N/A No N/A N/A No N/A
48 Loan Chuze Fitness N/A N/A N/A N/A N/A No N/A N/A No N/A
49 Loan Boston Street Flats N/A N/A N/A N/A N/A No N/A N/A Yes (i) combined LTV <= 75%; (ii) combined DSCR >= 1.25x; (iii) combined DY >= 7.5%; (iv) coterminous with the Loan; (v) Intercreditor Agreement; (vi) Rating Agency confirmation
50 Loan Mirror Street Townhomes N/A N/A N/A N/A N/A No N/A N/A No N/A
51 Loan 5555 Biscayne Blvd N/A N/A N/A N/A N/A No N/A N/A No N/A
52 Loan Commons At Southtowne IV N/A N/A N/A N/A N/A No N/A N/A No N/A
53 Loan Advantage Self-Storage N/A N/A N/A N/A N/A No N/A N/A No N/A
54 Loan Shoppes at Citiside N/A N/A N/A N/A N/A No N/A N/A No N/A
55 Loan 6-28 Sumner Avenue N/A N/A N/A N/A N/A No N/A N/A No N/A
56 Loan La Quinta Chambersburg N/A N/A N/A N/A N/A No N/A N/A No N/A
57 Loan Ranch at Cooper River Apartments N/A N/A N/A N/A N/A No N/A N/A No N/A
58 Loan Davita - Lakeport N/A N/A N/A N/A N/A No N/A N/A No N/A
59 Loan Norbrook Arms Apartments N/A N/A N/A N/A N/A No N/A N/A No N/A
60 Loan 413-421 South Broadway N/A N/A N/A N/A N/A No N/A N/A No N/A
61 Loan Fresenius Medical Center West Des Moines N/A N/A N/A N/A N/A No N/A N/A No N/A
62 Loan Stowaway Mini Storage Kalamazoo N/A N/A N/A N/A N/A No N/A N/A No N/A
63 Loan 3295 Henry Street N/A N/A N/A N/A N/A No N/A N/A No N/A
64 Loan Sharidon MHP N/A N/A N/A N/A N/A No N/A N/A No N/A
65 Loan Dollar General-Becker, MN N/A N/A N/A N/A N/A No N/A N/A Yes (i) No Event of Default; (ii) LTV<=85%; (iii) DSCR>=1.20x; (iv) Intercreditor Agreement
66 Loan Dollar General-Kincheloe, MI N/A N/A N/A N/A N/A No N/A N/A Yes (i) No Event of Default; (ii) LTV<=85%; (iii) DSCR>=1.20x; (iv) Intercreditor Agreement

 

 

 

 

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) Future Unsecured Debt Permitted (Y/N) Conditions for Future Unsecured Debt Lender Consent Required for Future Unsecured Debt (Y/N) Sponsor Guarantor Affiliated Sponsors
1 Loan Supor Industrial Portfolio Yes No N/A N/A Joseph Supor III; Joseph Supor III as trustee of the Marital Trust under the last will and testament of Joseph Supor, Jr. dated September 13, 2002, as amended by first codicil dated June 14, 2007 Joseph Supor III; Joseph Supor III as trustee of the Marital Trust under the last will and testament of Joseph Supor, Jr. dated September 13, 2002, as amended by first codicil dated June 14, 2007 No
2 Loan 1633 Broadway N/A Yes On or after November 25, 2020, the owner of the direct or indirect equity interests of the borrowers is permitted to incur Permitted Equityholder Debt secured by a pledge of direct or indirect equity interests in the borrowers, provided that certain conditions set forth in the loan documents are satisfied, including, without limitation: (i) the LTV (as calculated under the loan documents and taking into account the Permitted Equityholder Debt  and the 1633 Broadway Whole Loan) is no greater than 52.08%, (ii) the DSCR (as calculated under the loan documents and taking into account the Permitted Equityholder Debt  and the 1633 Broadway Whole Loan) is at least 3.08x, and (iii) the Debt Yield (as calculated under the loan documents and taking into account the Permitted Equityholder Debt  and the 1633 Broadway Whole Loan) is at least 9.35%; (iv) the execution of a subordination and intercreditor agreement that is reasonably acceptable to the lender; (v) in the event that the Permitted Equityholder Debt  bears a floating rate of interest, the borrower shall acquire and maintain an interest rate cap agreement from a counterparty acceptable to Lender in its reasonable discretion in a notional amount that is not less than the outstanding principal balance of the Permitted Equityholder Debt and with a reasonable strike price; and (v) receipt of a Rating Agency Confirmation No Paramount Group Operating Partnership LP N/A No
3 Loan Phoenix Industrial Portfolio IV N/A No N/A N/A Phoenix Investors Irrevocable Children’s Trust dated 7/22/91; Irrevocable Children’s Trust No. 2 dated 7/22/91 No
3.01 Property Edgerton              
3.02 Property Delaware              
3.03 Property Pawcatuck              
3.04 Property Herrin              
3.05 Property Menasha              
4 Loan 55 Hudson Yards N/A No N/A N/A Mitsui Fudosan America, Inc.; The Related Companies, L.P.; OP Olympic Capital Corp (US), Inc. N/A No
5 Loan 225 Bush N/A No N/A N/A Kylli Inc. Kylli Inc. No
6 Loan SpringHill Suites Monterey Beach N/A No N/A N/A Harbhajan S. Dadwal; Inderbir Dadwal Harbhajan S. Dadwal; Inderbir Dadwal No
7 Loan Coligny Plaza N/A No N/A N/A J.N. Richardson, Jr. J.N. Richardson, Jr. No
8 Loan Upland Park Townhomes N/A No N/A N/A Keeley Megarity Keeley Megarity No
9 Loan Lafayette Gardens N/A No N/A N/A Glenn R. Stewart Glenn R. Stewart No
10 Loan Shabsels Fee Portfolio II N/A No N/A N/A Michael Shabsels; David Shabsels Michael Shabsels; David Shabsels No
10.01 Property Shops at Kanawha              
10.02 Property Gravois Place              
10.03 Property Southridge Village Shopping Center              
10.04 Property Shops at Walzem              
10.05 Property Hershey Medical Office              
11 Loan Oakridge Terrace Apartments N/A No N/A N/A Mohammed T. AliNiazee Mohammed T. AliNiazee No
12 Loan Sonterra Townhomes & Apartments N/A No N/A N/A Menashe M. Akiva Menashe M. Akiva No
13 Loan TownePlace Suites Tacoma Lakewood N/A No N/A N/A Dewey F. Weaver, Jr. Dewey F. Weaver, Jr. No
14 Loan Bel Villaggio N/A No N/A N/A Deba Shyam Deba Shyam Group 1
15 Loan Vernon Tower N/A No N/A N/A Mikhael Heletz; Evelyn Kenigsberg; Jacob Kenigsberg Mikhael Heletz; Evelyn Kenigsberg; Jacob Kenigsberg No
16 Loan ShopRite Warwick N/A No N/A N/A Arnold Gumowitz; Stephen Levy Family Partnership, L.P. Arnold Gumowitz; Stephen Levy Family Partnership, L.P. No
17 Loan Wyndham National Hotel Portfolio N/A No N/A N/A Tom Vukota; Vukota Capital Management Ltd. Tom Vukota; Vukota Capital Management Ltd. No
17.01 Property Travelodge - 2307 Wyoming Avenue              
17.02 Property Travelodge - 2111 Camino Del Llano              
17.03 Property Travelodge - 1170 W Flaming Gorge Way              
17.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive              
17.05 Property Baymont Inn & Suites - 451 Halligan Drive              
17.06 Property Baymont Inn & Suites - 1608 E Business US 60              
17.07 Property Travelodge - 1127 Pony Express Highway              
17.08 Property Baymont Inn & Suites - 1130B B East 16th Street              
17.09 Property Travelodge - 2680 Airport Road              
17.1 Property Super 8 - 720 Royal Parkway              
17.11 Property Baymont Inn & Suites - 1051 North Market Street              
17.12 Property Baymont Inn & Suites - 2700 North Diers Parkway              
17.13 Property Baymont Inn & Suites - 95 Spruce Road              
17.14 Property Super 8 - 2545 Cornhusker Highway              
17.15 Property Travelodge - 1110 SE 4th Street              
17.16 Property Baymont Inn & Suites - 2300 Valley West Court              
17.17 Property Travelodge - 800 W Laramie Street              
17.18 Property Travelodge - 22 North Frontage Road              
17.19 Property Travelodge - 123 Westvaco Road              
17.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue              
17.21 Property Travelodge - 1710 Jefferson Street              
17.22 Property Travelodge - 1625 Stillwater Avenue              
17.23 Property Travelodge - 8233 Airline Highway              
17.24 Property Baymont Inn & Suites - 6390 US-93              
17.25 Property Travelodge - 707 East Webster Street              
17.26 Property Travelodge - 777 West Hwy 21              
17.27 Property Travelodge - 3522 North Highway 59              
17.28 Property Travelodge - 108 6th Avenue              
17.29 Property Travelodge - 2200 E South Avenue              
17.3 Property Travelodge - 128 South Willow Road              
17.31 Property Travelodge - 1005 Highway 285              
17.32 Property Days Inn - 3431 14th Avenue              
17.33 Property Travelodge - 2505 US 69              
17.34 Property Baymont Inn & Suites - 3475 Union Road              
17.35 Property Travelodge - 1706 North Park Drive              
17.36 Property Baymont Inn & Suites - 2005 East Daley Street              
17.37 Property Travelodge - 1177 E 16th Street              
17.38 Property Baymont Inn & Suites - 35450 Yermo Road              
17.39 Property Travelodge - 2407 East Holland Avenue              
17.4 Property Travelodge - 620 Souder Road              
17.41 Property Baymont Inn & Suites - 100 15th Street Southeast              
17.42 Property Travelodge - 109 East Commerce Street              
17.43 Property Travelodge - 4000 Siskiyou Avenue              
17.44 Property Travelodge - 98 Moffat Avenue              
18 Loan Martin Village N/A No N/A N/A Kai-Tsun Chang Kai-Tsun Chang No
19 Loan 1st & Pine N/A No N/A N/A Jerry Wise Jerry Wise No
20 Loan Bass Pro - Birmingham N/A No N/A N/A ULM II Holding Corp. ULM II Holding Corp. No
21 Loan West Side Plaza N/A No N/A N/A Christopher Wild; Abraham Reichbach; Elliot Sasson Christopher Wild; Abraham Reichbach; Elliot Sasson No
22 Loan East End Retail Center N/A No N/A N/A Gary Gaglioti Gary Gaglioti No
23 Loan Jurupa Springs N/A No N/A N/A Deba Shyam Deba Shyam Group 1
24 Loan Easton Parc Apartments N/A No N/A N/A Alan Kuatt; Cynthia Bernstein Alan Kuatt; Cynthia Bernstein No
25 Loan GDR Manassas N/A No N/A N/A Dennis Berman; Gary Berman BE Investments LLC No
26 Loan DFW Retail Portfolio N/A No N/A N/A Michael H. Grossfeld; Michael L. Kottwitz Michael H. Grossfeld; Michael L. Kottwitz No
26.01 Property Keller Marketplace              
26.02 Property Grand Central Crossing              
26.03 Property Summer Creek Plaza              
26.04 Property Kelly Plaza              
27 Loan Central California Portfolio N/A No N/A N/A Paul A. Daley Paul A. Daley No
27.01 Property Northwood Duplexes              
27.02 Property Carmel Drive Patio Homes              
27.03 Property Tuscan Square              
27.04 Property Blackstone Offices              
28 Loan 570 Taxter Road Yes No N/A N/A Leib Katz; Ephraim Grossman Leib Katz; Ephraim Grossman No
29 Loan Cornerstone North Carolina Portfolio N/A No N/A N/A Christopher Couchell Christopher Couchell No
29.01 Property Kenton Place              
29.02 Property Mint Hill Village              
29.03 Property 14225 & 14231 Market Square Drive              
29.04 Property 10120 Albemarle Road              
30 Loan Holiday Inn Salina N/A No N/A N/A Larry-Bharat Patel; Rekha-Larry Bharat Patel Larry-Bharat Patel; Rekha-Larry Bharat Patel No
31 Loan Twilley Center N/A No N/A N/A Englantina Gega Englantina Gega No
32 Loan TownePlace Suites - La Place N/A No N/A N/A Kishorbhai S. Patel; Jayesh V. Patel; Vedant Vasanji Kishorbhai S. Patel; Jayesh V. Patel; Vedant Vasanji No
33 Loan 280 Commerce Street N/A No N/A N/A Christie Abercrombie Christie Abercrombie No
34 Loan Gateway Tower N/A No N/A N/A Yeheskel Frankel Yeheskel Frankel No
35 Loan Comfort Suites - Florence N/A No N/A N/A Vijay Narsinghani; Asha Narsinghani Vijay Narsinghani; Asha Narsinghani No
36 Loan Hampton Inn Columbus Dublin N/A No N/A N/A Nishant Meraiya; Jashiben Patel Nishant Meraiya; Jashiben Patel Group 2
37 Loan 8300 College Boulevard N/A No N/A N/A Amir Minoofar Amir Minoofar No
38 Loan Fairton Oaks Village N/A No N/A N/A David Plaskon David Plaskon No
39 Loan Oxbridge Square N/A No N/A N/A Isaac Pretter; Eron Sodie Isaac Pretter; Eron Sodie No
40 Loan Country Inn & Suites Grand Prairie N/A No N/A N/A Ahmed Yanouri Ahmed Yanouri No
41 Loan 1500 Volta Drive N/A No N/A N/A Mariano Weil; Federico Weil Mariano Weil; Federico Weil No
42 Loan Silver Creek Apartments Portfolio N/A No N/A N/A Francisco Alzuru; Delta Girbau Ibarra; Carlos Acosta Lopez Francisco Alzuru; Delta Girbau Ibarra; Carlos Acosta Lopez No
42.01 Property Silver Creek Apartments              
42.02 Property Cardinal Creek Apartments              
43 Loan 3445 Causeway N/A No N/A N/A Jeffrey J. Feil Jeffrey J. Feil No
44 Loan American Water - Pensacola N/A No N/A N/A Ephraim Steinberg; Charles Moskovits Ephraim Steinberg; Charles Moskovits No
45 Loan Clarion Inn Huntsville N/A No N/A N/A Nishant Meraiya; Jashiben Patel Nishant Meraiya; Jashiben Patel Group 2
46 Loan Twelve Oaks RV Resort N/A No N/A N/A Velia Vellanti Velia Vellanti No
47 Loan LaGrange Pointe N/A No N/A N/A Michael Stein Michael Stein No
48 Loan Chuze Fitness N/A No N/A N/A John S. Belanich; Matthew J. Heslin John S. Belanich; Matthew J. Heslin No
49 Loan Boston Street Flats Yes No N/A N/A Moin Khan Moin Khan No
50 Loan Mirror Street Townhomes N/A No N/A N/A Perry Williams Perry Williams No
51 Loan 5555 Biscayne Blvd N/A No N/A N/A Joseph Del Vecchio Joseph Del Vecchio No
52 Loan Commons At Southtowne IV N/A No N/A N/A John R. Thackeray; Armand D. Johansen John R. Thackeray; Armand D. Johansen No
53 Loan Advantage Self-Storage N/A No N/A N/A Joseph D. Bando; Leonora P. Bando Joseph D. Bando; Leonora P. Bando No
54 Loan Shoppes at Citiside N/A No N/A N/A Vasile Moldovan; Daniel Moldovan; Ioan Moldovan Vasile Moldovan; Daniel Moldovan; Ioan Moldovan No
55 Loan 6-28 Sumner Avenue N/A No N/A N/A Robert N. Couture; Joseph B. Hohm Robert N. Couture; Joseph B. Hohm No
56 Loan La Quinta Chambersburg N/A No N/A N/A Milan Rathod; Bina Rathod Milan Rathod; Bina Rathod No
57 Loan Ranch at Cooper River Apartments N/A No N/A N/A Paula Forshee Paula Forshee No
58 Loan Davita - Lakeport N/A No N/A N/A Yu Sun; Gongyuan Ding; Jie Wen Yu Sun; Gongyuan Ding; Jie Wen No
59 Loan Norbrook Arms Apartments N/A No N/A N/A Eli Sunderland; Tim Swierczek; Mark Langdon Eli Sunderland; Tim Swierczek; Mark Langdon No
60 Loan 413-421 South Broadway N/A No N/A N/A Nasser M. Rachid; Leila Elali Nasser M. Rachid; Leila Elali No
61 Loan Fresenius Medical Center West Des Moines N/A No N/A N/A Tiffany Earl Williams Tiffany Earl Williams No
62 Loan Stowaway Mini Storage Kalamazoo N/A No N/A N/A Crystal View Capital Fund II LLC Crystal View Capital Fund II LLC No
63 Loan 3295 Henry Street N/A No N/A N/A Bradley Alan Williams; Brian James Williams; Jimmy Lynn Williams Bradley Alan Williams; Brian James Williams; Jimmy Lynn Williams No
64 Loan Sharidon MHP N/A No N/A N/A Hansel Rodriguez; Michael Mirski; Jay Yang Hansel Rodriguez; Michael Mirski; Jay Yang No
65 Loan Dollar General-Becker, MN Yes No N/A N/A Ladder Capital CRE Equity LLC Ladder Capital CRE Equity LLC Group 3
66 Loan Dollar General-Kincheloe, MI Yes No N/A N/A Ladder Capital CRE Equity LLC Ladder Capital CRE Equity LLC Group 3