FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-227446-07 | ||
The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-227446) for the offering to which this free writing prospectus 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 if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.
This material was prepared by sales, trading, banking or other non-research personnel of one of the following: Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), KeyBanc Capital Markets Inc. (together with its affiliates, “KeyBanc”), Cantor Fitzgerald & Co. (together with its affiliates, “Cantor”) and The Williams Capital Group, L.P. (together with its affiliates, “WCG” and, collectively with Morgan Stanley, KeyBanc and Cantor, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.
This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.
This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.
The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.
The information contained in this material is preliminary as of the date hereof. This material is subject to change, completion or amendment from time to time. The information contained herein supersedes information in any other communication relating to the securities referred to in this material; provided, that the information in this material will be superseded by similar information delivered to you as part of a preliminary prospectus. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.
The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.
The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by an Underwriter that has been compiled so as not to identify the underlying transactions of any particular customer.
Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (as such terms are defined in Treasury Regulation 1.6011-4). For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.
THE DISTRIBUTION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (AS AMENDED, THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE FINANCIAL PROMOTION ORDER; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, (II) HAVE PROFESSIONAL EXPERIENCE OF PARTICIPATING IN UNREGULATED SCHEMES (AS DEFINED FOR PURPOSES OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (AS AMENDED, THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”)) AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH SECTION 4.12 OF THE UK FINANCIAL CONDUCT AUTHORITY’S CONDUCT OF BUSINESS SOURCEBOOK.
THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS AND EXCHANGE LAW OF JAPAN, AS AMENDED (THE “FIEL"), AND DISCLOSURE UNDER THE FIEL HAS NOT BEEN AND WILL NOT BE MADE WTH RESPECT TO THE OFFERED CERTIFICATES. ACCORDINGLY, EACH OF MORGAN STANLEY & CO. LLC, KEYBANC CAPITAL MARKETS INC., CANTOR FITZGERALD & CO. AND THE WILLIAMS CAPITAL GROUP, L.P. HAS REPRESENTED AND AGREED THAT IT HAS NOT, DIRECTLY OR INDIRECTLY, OFFERED OR SOLD AND WILL NOT, DIRECTLY OR INDIRECTLY, OFFER OR SELL ANY OFFERED CERTIFICATES IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN (WHICH TERM AS USED IN THIS MATERIAL MEANS ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS OF JAPAN) OR TO OTHERS FOR REOFFERING OR RE-SALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND OTHER RELEVANT LAWS, REGULATIONS AND MINISTERIAL GUIDELINES OF JAPAN. AS PART OF THIS OFFERING OF THE OFFERED CERTIFICATES, THE UNDERWRITERS MAY OFFER THE OFFERED CERTIFICATES IN JAPAN TO UP TO 49 OFFEREES IN ACCORDANCE WITH THE ABOVE PROVISIONS.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of this material having been sent via Bloomberg or another email system.
|
||
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Mortgage Loan Originator(1) |
Mortgage Loan Seller(1) |
Original Balance |
Cut-off Date Balance |
Maturity/ARD Balance |
Cut-off Date Balance per SF/ Units/Rooms |
Loan Purpose | Sponsor |
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | KeyBank | KeyBank | $70,000,000 | $70,000,000 | $70,000,000 | $92.94 | Refinance | Global Net Lease Operating Partnership, L.P. |
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | KeyBank | KeyBank | $19,164,623 | $19,164,623 | $19,164,623 | ||||
Property | 1.02 | Encompass Health Corporation | 1.4% | KeyBank | KeyBank | $14,095,707 | $14,095,707 | $14,095,707 | ||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | KeyBank | KeyBank | $12,873,876 | $12,873,876 | $12,873,876 | ||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | KeyBank | KeyBank | $3,673,636 | $3,673,636 | $3,673,636 | ||||
Property | 1.05 | ComDoc, Inc. | 0.3% | KeyBank | KeyBank | $3,515,220 | $3,515,220 | $3,515,220 | ||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | KeyBank | KeyBank | $3,476,093 | $3,476,093 | $3,476,093 | ||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | KeyBank | KeyBank | $2,886,503 | $2,886,503 | $2,886,503 | ||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | KeyBank | KeyBank | $2,408,918 | $2,408,918 | $2,408,918 | ||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | KeyBank | KeyBank | $2,382,147 | $2,382,147 | $2,382,147 | ||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | KeyBank | KeyBank | $2,115,159 | $2,115,159 | $2,115,159 | ||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | KeyBank | KeyBank | $1,963,852 | $1,963,852 | $1,963,852 | ||||
Property | 1.12 | Cummins, Inc. | 0.1% | KeyBank | KeyBank | $1,444,263 | $1,444,263 | $1,444,263 | ||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | KeyBank | KeyBank | $70,000,000 | $70,000,000 | $70,000,000 | $203.79 | Acquisition | Boyd Watterson Asset Management |
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | AREF | AREF | $60,500,000 | $60,500,000 | $60,500,000 | $593,750.00 | Refinance | Seryl Kushner |
Property | 3.01 | 165-167 Avenue A | 1.3% | AREF | AREF | $13,189,708 | $13,189,708 | $13,189,708 | ||||
Property | 3.02 | 211 Avenue A | 1.2% | AREF | AREF | $12,263,456 | $12,263,456 | $12,263,456 | ||||
Property | 3.03 | 201 East 2nd Street | 1.1% | AREF | AREF | $11,503,491 | $11,503,491 | $11,503,491 | ||||
Property | 3.04 | 500 East 11th Street | 0.8% | AREF | AREF | $8,315,743 | $8,315,743 | $8,315,743 | ||||
Property | 3.05 | 191-193 Avenue A | 0.5% | AREF | AREF | $5,267,392 | $5,267,392 | $5,267,392 | ||||
Property | 3.06 | 143 First Avenue | 0.4% | AREF | AREF | $3,738,971 | $3,738,971 | $3,738,971 | ||||
Property | 3.07 | 129 First Avenue | 0.3% | AREF | AREF | $3,340,591 | $3,340,591 | $3,340,591 | ||||
Property | 3.08 | 435 East 12th Street | 0.3% | AREF | AREF | $2,880,649 | $2,880,649 | $2,880,649 | ||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | MSBNA | MSMCH | $53,846,154 | $53,846,154 | $53,846,154 | $1,000.14 | Refinance | Brookfield Properties REIT Inc.; Nuveen Real Estate |
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | MSBNA | MSMCH | $50,000,000 | $50,000,000 | $50,000,000 | $26.12 | Recapitalization | Industrial Logistics Properties Trust |
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | MSBNA | MSMCH | $8,638,026 | $8,638,026 | $8,638,026 | ||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | MSBNA | MSMCH | $6,672,761 | $6,672,761 | $6,672,761 | ||||
Property | 5.03 | 5000 Commerce Way | 0.6% | MSBNA | MSMCH | $6,371,115 | $6,371,115 | $6,371,115 | ||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | MSBNA | MSMCH | $5,639,854 | $5,639,854 | $5,639,854 | ||||
Property | 5.05 | 945 Monument Drive | 0.5% | MSBNA | MSMCH | $4,680,073 | $4,680,073 | $4,680,073 | ||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | MSBNA | MSMCH | $3,930,530 | $3,930,530 | $3,930,530 | ||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | MSBNA | MSMCH | $3,756,856 | $3,756,856 | $3,756,856 | ||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | MSBNA | MSMCH | $2,970,750 | $2,970,750 | $2,970,750 | ||||
Property | 5.09 | 2150 Stanley Road | 0.3% | MSBNA | MSMCH | $2,760,512 | $2,760,512 | $2,760,512 | ||||
Property | 5.10 | 16101 Queens Court | 0.3% | MSBNA | MSMCH | $2,696,527 | $2,696,527 | $2,696,527 | ||||
Property | 5.11 | 5 Logistics Drive | 0.2% | MSBNA | MSMCH | $1,882,998 | $1,882,998 | $1,882,998 | ||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | AREF | AREF | $50,000,000 | $50,000,000 | $50,000,000 | $237.74 | Refinance | James H. Batmasian; Marta T. Batmasian |
Loan | 16 | 7 | The Hendry | 4.5% | CCRE | CCRE | $45,600,000 | $45,600,000 | $41,234,140 | $114,285.71 | Acquisition | CFCAF Hendry, LLC |
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | SMC | SMC | $40,000,000 | $40,000,000 | $40,000,000 | $123.75 | Refinance | H. Bradford Inglesby; Tyler J. Duncan |
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | SMC | SMC | $40,000,000 | $40,000,000 | $40,000,000 | $374.42 | Refinance | Joseph Brunner; Toby Mandel |
Property | 9.01 | 340 Evergreen Avenue | 2.0% | SMC | SMC | $20,600,000 | $20,600,000 | $20,600,000 | ||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | SMC | SMC | $12,200,000 | $12,200,000 | $12,200,000 | ||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | SMC | SMC | $7,200,000 | $7,200,000 | $7,200,000 | ||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | CCRE | CCRE | $32,500,000 | $32,500,000 | $32,500,000 | $216,666.67 | Refinance | Allan V. Rose |
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | SMC | SMC | $32,000,000 | $32,000,000 | $32,000,000 | $323.24 | Refinance | Ara Tavitian; Tavitian Family Trust U/A/D 7/27/99 |
Loan | 12 | Mosby Poinsett | 2.9% | MSBNA | MSMCH | $29,950,000 | $29,950,000 | $29,950,000 | $103,993.06 | Refinance | Middleburg Real Estate Partners LLC | |
Loan | 13 | Vio Tustin Apartments | 2.7% | AREF | AREF | $28,000,000 | $28,000,000 | $28,000,000 | $169,696.97 | Refinance | Gerald J. Marcil; Carol L. Marcil | |
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | MSBNA | MSMCH | $28,000,000 | $28,000,000 | $23,035,212 | $243,478.26 | Refinance | Jesper Arnoldsson; Gustaf Arnoldsson |
Property | 14.01 | Southernmost Inn | 0.9% | MSBNA | MSMCH | $9,002,100 | $9,002,100 | $7,405,903 | ||||
Property | 14.02 | NYAH Key West | 0.7% | MSBNA | MSMCH | $6,897,700 | $6,897,700 | $5,674,642 | ||||
Property | 14.03 | Cabana Inn | 0.6% | MSBNA | MSMCH | $6,488,500 | $6,488,500 | $5,337,999 | ||||
Property | 14.04 | Paradise Inn | 0.5% | MSBNA | MSMCH | $5,611,700 | $5,611,700 | $4,616,668 | ||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | CCRE | CCRE | $26,500,000 | $26,500,000 | $23,025,404 | $130.09 | Acquisition | Ephraim Hasenfeld |
Loan | 16 | 16 | Tribeca Apartments | 2.4% | KeyBank | KeyBank | $24,200,000 | $24,200,000 | $24,200,000 | $151,250.00 | Acquisition | CF Real Estate Holdings, LLC |
Loan | 17 | McHenry Village Shopping Center | 2.1% | CCRE | CCRE | $21,000,000 | $21,000,000 | $21,000,000 | $76.25 | Refinance | Samuel K. Freshman; S. and A. Freshman Trust, U/T/A Dated 6/28/89 | |
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | JPMCB | CCRE | $20,000,000 | $20,000,000 | $20,000,000 | $635.20 | Acquisition | Harrison Street Real Estate Capital; MIT Investment Management Company; Bulfinch Companies, Inc. |
Property | 18.01 | 610 Main Street North | 0.8% | JPMCB | CCRE | $8,073,043 | $8,073,043 | $8,073,043 | ||||
Property | 18.02 | 1 Portland Street | 0.7% | JPMCB | CCRE | $7,130,435 | $7,130,435 | $7,130,435 | ||||
Property | 18.03 | 700 Main Street | 0.5% | JPMCB | CCRE | $4,796,522 | $4,796,522 | $4,796,522 | ||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | AREF | AREF | $20,000,000 | $20,000,000 | $20,000,000 | $67.97 | Acquisition | Avrohom Prager |
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | SMC | SMC | $19,420,000 | $19,420,000 | $16,771,256 | $298.52 | Refinance | A & C Tank Sales Company, Inc. |
Loan | 21 | Magnolia Cove Apartments | 1.7% | SMC | SMC | $17,000,000 | $16,978,256 | $13,628,408 | $45,154.94 | Refinance | Gary W. Gates, Jr. | |
Loan | 22 | Crown Heights | 1.3% | KeyBank | KeyBank | $13,500,000 | $13,500,000 | $13,500,000 | $46,232.88 | Refinance | Michael A. Gortenburg; Scott I. Asner | |
Loan | 8 | 23 | Wildwood Centre | 1.3% | SMC | SMC | $13,350,000 | $13,350,000 | $11,085,017 | $68.62 | Acquisition | Hardam Singh Azad; William F. Harmeyer |
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | SMC | SMC | $12,000,000 | $12,000,000 | $9,941,806 | $95,909.73 | Refinance | Daniel A. Klingerman |
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | SMC | SMC | $2,276,471 | $2,276,471 | $1,886,019 | ||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | SMC | SMC | $2,047,059 | $2,047,059 | $1,695,955 | ||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | SMC | SMC | $1,958,824 | $1,958,824 | $1,622,854 | ||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | SMC | SMC | $1,694,118 | $1,694,118 | $1,403,549 | ||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | SMC | SMC | $1,605,882 | $1,605,882 | $1,330,448 | ||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | SMC | SMC | $1,270,588 | $1,270,588 | $1,052,662 | ||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% | SMC | SMC | $1,147,059 | $1,147,059 | $950,320 |
A-1-1
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Mortgage Loan Originator(1) |
Mortgage Loan Seller(1) |
Original Balance |
Cut-off Date Balance |
Maturity/ARD Balance |
Cut-off Date Balance per SF/ Units/Rooms |
Loan Purpose | Sponsor |
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | MSBNA | MSMCH | $12,000,000 | $12,000,000 | $12,000,000 | $90.50 | Refinance | Washington Prime Group, L.P. |
Property | 25.01 | Lakeline Plaza | 0.5% | MSBNA | MSMCH | $4,609,231 | $4,609,231 | $4,609,231 | ||||
Property | 25.02 | Forest Plaza | 0.3% | MSBNA | MSMCH | $3,102,564 | $3,102,564 | $3,102,564 | ||||
Property | 25.03 | White Oaks Plaza | 0.3% | MSBNA | MSMCH | $2,716,923 | $2,716,923 | $2,716,923 | ||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | MSBNA | MSMCH | $1,082,051 | $1,082,051 | $1,082,051 | ||||
Property | 25.05 | Lakeline Village | 0.0% | MSBNA | MSMCH | $489,231 | $489,231 | $489,231 | ||||
Loan | 26 | Audubon Court Apartments | 1.1% | SMC | SMC | $11,500,000 | $11,500,000 | $9,944,113 | $66,091.95 | Refinance | Donald J. Reape | |
Loan | 27 | Woodbridge Apartments | 1.1% | AREF | AREF | $11,500,000 | $11,500,000 | $11,500,000 | $68,452.38 | Refinance | Yshia David Willner; Moshe Y. Wagner | |
Loan | 28 | Hampton Inn Stoughton | 1.1% | SMC | SMC | $11,030,000 | $11,016,348 | $8,888,915 | $110,163.48 | Refinance | Ankur M. Patel | |
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | SMC | SMC | $10,600,000 | $10,600,000 | $10,600,000 | $365,517.24 | Refinance | Joseph Roubeni; Doris Roubeni; Mahnaz Roubeni; Raymond Roubeni |
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | MSBNA | MSMCH | $10,500,000 | $10,484,969 | $8,257,751 | $72.07 | Refinance | Victory Real Estate Investments, LLC |
Property | 30.01 | Madison Plaza | 0.5% | MSBNA | MSMCH | $4,762,500 | $4,755,682 | $3,745,480 | ||||
Property | 30.02 | Lovingston Plaza | 0.3% | MSBNA | MSMCH | $3,112,500 | $3,108,044 | $2,447,833 | ||||
Property | 30.03 | East Vinton Plaza | 0.3% | MSBNA | MSMCH | $2,625,000 | $2,621,242 | $2,064,438 | ||||
Loan | 31 | Cal Ranch Plaza | 1.0% | MSBNA | MSMCH | $9,830,000 | $9,830,000 | $8,942,879 | $89.93 | Refinance | Haskel Iny; Ronnie Schwartz | |
Loan | 32 | Yosemite Office | 0.9% | SMC | SMC | $9,700,000 | $9,700,000 | $9,280,167 | $76.72 | Acquisition | Daniel Stuzin | |
Loan | 33 | The Pines Corporate Center | 0.9% | SMC | SMC | $9,562,500 | $9,562,500 | $8,249,633 | $95.46 | Acquisition | Chris Emanuel; Jerome A. Fink | |
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | AREF | AREF | $9,320,000 | $9,320,000 | $9,320,000 | $115.58 | Acquisition | AMCAP Management LLC; AMCAP Necessity Retail Fund LLC | |
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | CCRE | CCRE | $9,000,000 | $9,000,000 | $9,000,000 | $600,000.00 | Refinance | Samuel Karpf |
Loan | 36 | Highland Village Apartments | 0.8% | AREF | AREF | $8,500,000 | $8,500,000 | $7,693,323 | $63,432.84 | Refinance | Gideon D. Levy | |
Loan | 37 | The Harmon Building | 0.8% | MSBNA | MSMCH | $8,300,000 | $8,300,000 | $8,300,000 | $148,214.29 | Refinance | Fred Roberson | |
Loan | 22 | 38 | 371 Cactus | 0.7% | CCRE | CCRE | $7,500,000 | $7,500,000 | $6,841,176 | $62.79 | Refinance | Michael Giuliano |
Loan | 39 | Prairie Ridge Commons | 0.7% | MSBNA | MSMCH | $7,020,000 | $7,020,000 | $7,020,000 | $265.48 | Acquisition | Isidoro A. Laniado | |
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | MSBNA | MSMCH | $6,960,000 | $6,960,000 | $6,960,000 | $56.83 | Recapitalization | New Mountain Capital, LLC |
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | MSBNA | MSMCH | $4,670,000 | $4,670,000 | $4,670,000 | ||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | MSBNA | MSMCH | $2,290,000 | $2,290,000 | $2,290,000 | ||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | MSBNA | MSMCH | $6,875,000 | $6,875,000 | $5,836,239 | $70,153.06 | Refinance | Prime Hospitality Group, LLC | |
Loan | 42 | Peninsula Ridge Phase II | 0.6% | MSBNA | MSMCH | $6,450,000 | $6,450,000 | $5,861,050 | $153,571.43 | Refinance | David M. Conwill; Steven B. Kimmelman | |
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | MSBNA | MSMCH | $6,000,000 | $6,000,000 | $6,000,000 | $141.16 | Acquisition | Protea-PrimeWest, LLC |
Loan | 44 | Decimal Point | 0.6% | KeyBank | KeyBank | $5,920,000 | $5,920,000 | $5,346,352 | $50.16 | Acquisition | Larry W. Metzing; Christian C. Barnes, Jr.; Matthew J. Dickerson | |
Loan | 45 | Lincoln Porte | 0.6% | AREF | AREF | $5,720,000 | $5,720,000 | $5,720,000 | $88.99 | Acquisition | Nancy Dondero, as Family Trustee of the Dugaboy Investment Trust under that certain Trust Agreement Dated November 15, 2010 | |
Loan | 25 | 46 | The Modern | 0.4% | MSBNA | MSMCH | $4,500,000 | $4,500,000 | $3,951,084 | $167.19 | Acquisition | Bradley W. Rossway; Kevin M. Barry |
Loan | 47 | AAA Self Storage High Point | 0.4% | SMC | SMC | $4,100,000 | $4,100,000 | $3,441,669 | $70.03 | Refinance | Sean P. Jones | |
Loan | 48 | Van Dyke Shelby Retail | 0.4% | SMC | SMC | $3,850,000 | $3,845,135 | $3,092,510 | $310.54 | Acquisition | Frank G. Jonna | |
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | KeyBank | KeyBank | $3,380,000 | $3,380,000 | $3,380,000 | $52.31 | Acquisition | New Mountain Net Lease Partners Corporation |
Property | 49.01 | B & W 1 | 0.2% | KeyBank | KeyBank | $2,243,091 | $2,243,091 | $2,243,091 | ||||
Property | 49.02 | B & W 2 | 0.1% | KeyBank | KeyBank | $1,136,909 | $1,136,909 | $1,136,909 | ||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | MSBNA | MSMCH | $2,535,000 | $2,535,000 | $2,308,331 | $148.16 | Acquisition | Next Realty Fund IX, LP | |
Loan | 51 | CVS - Chesterfield | 0.2% | KeyBank | KeyBank | $1,706,000 | $1,706,000 | $1,553,071 | $155.23 | Acquisition | Kevin Kovachevich; Doug R. Passon; Robert W. Bender; Andrew S. Daitch |
A-1-2
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Non-Recourse Carveout Guarantor | No. of Properties |
General Property Type | Detailed Property Type | Title Type | ||
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | Global Net Lease Operating Partnership, L.P. | 12 | |||||
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | Office | R&D Lab | Fee | |||||
Property | 1.02 | Encompass Health Corporation | 1.4% | Office | Suburban | Fee | |||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | Office | CBD | Fee | |||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | Industrial | Manufacturing | Fee | |||||
Property | 1.05 | ComDoc, Inc. | 0.3% | Industrial | Manufacturing | Fee | |||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | Office | Suburban | Fee | |||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | Industrial | Warehouse Distribution | Fee | |||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | Industrial | Manufacturing | Fee | |||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | Industrial | Warehouse Distribution | Fee | |||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | Industrial | Warehouse Distribution | Fee | |||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | Industrial | Warehouse Distribution | Fee | |||||
Property | 1.12 | Cummins, Inc. | 0.1% | Industrial | Manufacturing | Fee | |||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | BW Government Properties II, LLC | 1 | Office | Suburban | Fee | ||
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | Seryl Kushner | 8 | |||||
Property | 3.01 | 165-167 Avenue A | 1.3% | Mixed Use | Multifamily/Retail | Fee | |||||
Property | 3.02 | 211 Avenue A | 1.2% | Mixed Use | Multifamily/Retail | Fee | |||||
Property | 3.03 | 201 East 2nd Street | 1.1% | Mixed Use | Multifamily/Retail | Fee | |||||
Property | 3.04 | 500 East 11th Street | 0.8% | Mixed Use | Multifamily/Retail | Fee | |||||
Property | 3.05 | 191-193 Avenue A | 0.5% | Mixed Use | Multifamily/Retail | Fee | |||||
Property | 3.06 | 143 First Avenue | 0.4% | Mixed Use | Multifamily/Retail | Fee | |||||
Property | 3.07 | 129 First Avenue | 0.3% | Mixed Use | Multifamily/Retail | Fee | |||||
Property | 3.08 | 435 East 12th Street | 0.3% | Multifamily | Mid Rise | Fee | |||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | BPR Nimbus LLC | 1 | Retail | Specialty Retail | Fee/Leasehold | ||
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | Industrial Logistics Properties Trust | 11 | |||||
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | Industrial | Warehouse Distribution | Fee | |||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | Industrial | Warehouse Distribution | Fee | |||||
Property | 5.03 | 5000 Commerce Way | 0.6% | Industrial | Warehouse Distribution | Fee | |||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | Industrial | Warehouse Distribution | Fee | |||||
Property | 5.05 | 945 Monument Drive | 0.5% | Industrial | Warehouse Distribution | Fee | |||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | Industrial | Warehouse Distribution | Fee | |||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | Industrial | Warehouse Distribution | Fee | |||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | Industrial | Warehouse Distribution | Fee | |||||
Property | 5.09 | 2150 Stanley Road | 0.3% | Industrial | Warehouse Distribution | Fee | |||||
Property | 5.10 | 16101 Queens Court | 0.3% | Industrial | Warehouse Distribution | Fee | |||||
Property | 5.11 | 5 Logistics Drive | 0.2% | Industrial | Warehouse Distribution | Fee | |||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | James H. Batmasian; Marta T. Batmasian | 1 | Mixed Use | Multifamily, Retail & Office | Fee | ||
Loan | 16 | 7 | The Hendry | 4.5% | CF Real Estate Holdings, LLC | 1 | Multifamily | Garden | Fee | ||
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | H. Bradford Inglesby; Tyler J. Duncan | 1 | Office | CBD | Fee | ||
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | Joseph Brunner; Toby Mandel | 3 | |||||
Property | 9.01 | 340 Evergreen Avenue | 2.0% | Multifamily | Mid Rise | Fee | |||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | Mixed Use | Multifamily/Office | Fee | |||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | Multifamily | Mid Rise | Fee | |||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | Allan V. Rose | 1 | Hospitality | Extended Stay | Fee | ||
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | Ara Tavitian; Tavitian Family Trust U/A/D 7/27/99 | 1 | Office | Medical | Fee | ||
Loan | 12 | Mosby Poinsett | 2.9% | Thistle Investments, LLC | 1 | Multifamily | Garden | Fee | |||
Loan | 13 | Vio Tustin Apartments | 2.7% | Gerald J. Marcil; Carol L. Marcil | 1 | Multifamily | Garden | Fee | |||
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | Jesper Arnoldsson; Gustaf Arnoldsson | 4 | |||||
Property | 14.01 | Southernmost Inn | 0.9% | Hospitality | Resort | Fee | |||||
Property | 14.02 | NYAH Key West | 0.7% | Hospitality | Resort | Fee | |||||
Property | 14.03 | Cabana Inn | 0.6% | Hospitality | Resort | Fee | |||||
Property | 14.04 | Paradise Inn | 0.5% | Hospitality | Resort | Fee | |||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | Ephraim Hasenfeld | 1 | Office | Suburban | Fee | ||
Loan | 16 | 16 | Tribeca Apartments | 2.4% | CF Real Estate Holdings, LLC | 1 | Multifamily | Mid Rise | Fee | ||
Loan | 17 | McHenry Village Shopping Center | 2.1% | Samuel K. Freshman; S. and A. Freshman Trust, U/T/A Dated 6/28/89 | 1 | Retail | Anchored | Fee | |||
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | N/A | 3 | |||||
Property | 18.01 | 610 Main Street North | 0.8% | Mixed Use | Office/Laboratory | Leasehold | |||||
Property | 18.02 | 1 Portland Street | 0.7% | Mixed Use | Office/Laboratory | Leasehold | |||||
Property | 18.03 | 700 Main Street | 0.5% | Mixed Use | Office/Laboratory | Leasehold | |||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | Avrohom Prager | 1 | Leased Fee | Leased Fee | Fee | ||
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | A & C Tank Sales Company, Inc. | 1 | Retail | Shadow Anchored | Fee | ||
Loan | 21 | Magnolia Cove Apartments | 1.7% | Gary W. Gates, Jr. | 1 | Multifamily | Garden | Fee | |||
Loan | 22 | Crown Heights | 1.3% | Michael A. Gortenburg; Scott I. Asner | 1 | Multifamily | Garden | Fee | |||
Loan | 8 | 23 | Wildwood Centre | 1.3% | Hardam Singh Azad; William F. Harmeyer | 1 | Retail | Anchored | Fee | ||
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | Daniel A. Klingerman | 7 | |||||
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | Hospitality | Limited Service | Fee | |||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | Hospitality | Extended Stay | Fee | |||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | Hospitality | Limited Service | Fee | |||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | Hospitality | Limited Service | Fee | |||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | Hospitality | Extended Stay | Fee | |||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | Hospitality | Limited Service | Fee | |||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% | Hospitality | Limited Service | Fee |
A-1-3
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Non-Recourse Carveout Guarantor | No. of Properties |
General Property Type | Detailed Property Type | Title Type | ||
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | Washington Prime Group, L.P. | 5 | |||||
Property | 25.01 | Lakeline Plaza | 0.5% | Retail | Anchored | Fee | |||||
Property | 25.02 | Forest Plaza | 0.3% | Retail | Anchored | Fee | |||||
Property | 25.03 | White Oaks Plaza | 0.3% | Retail | Anchored | Fee | |||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | Retail | Anchored | Fee | |||||
Property | 25.05 | Lakeline Village | 0.0% | Retail | Anchored | Fee | |||||
Loan | 26 | Audubon Court Apartments | 1.1% | Donald J. Reape | 1 | Multifamily | Garden | Fee | |||
Loan | 27 | Woodbridge Apartments | 1.1% | Yshia David Willner; Moshe Y. Wagner | 1 | Multifamily | Garden | Fee | |||
Loan | 28 | Hampton Inn Stoughton | 1.1% | Ankur M. Patel | 1 | Hospitality | Limited Service | Fee | |||
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | Joseph Roubeni; Doris Roubeni; Mahnaz Roubeni; Raymond Roubeni | 1 | Multifamily | High Rise | Fee | ||
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | Victory Real Estate Investments, LLC | 3 | |||||
Property | 30.01 | Madison Plaza | 0.5% | Retail | Anchored | Fee | |||||
Property | 30.02 | Lovingston Plaza | 0.3% | Retail | Anchored | Fee | |||||
Property | 30.03 | East Vinton Plaza | 0.3% | Retail | Anchored | Fee | |||||
Loan | 31 | Cal Ranch Plaza | 1.0% | Dreamwork, LLC | 1 | Retail | Anchored | Leasehold | |||
Loan | 32 | Yosemite Office | 0.9% | Daniel Stuzin | 1 | Office | Suburban | Fee | |||
Loan | 33 | The Pines Corporate Center | 0.9% | Chris Emanuel; Jerome A. Fink | 1 | Office | Suburban | Fee | |||
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | AMCAP Management LLC; AMCAP Necessity Retail Fund LLC | 1 | Retail | Anchored | Fee | |||
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | Samuel Karpf | 1 | Multifamily | Mid Rise | Fee | ||
Loan | 36 | Highland Village Apartments | 0.8% | Gideon D. Levy | 1 | Multifamily | Garden | Fee | |||
Loan | 37 | The Harmon Building | 0.8% | Fred Roberson | 1 | Mixed Use | Multifamily, Retail & Office | Fee | |||
Loan | 22 | 38 | 371 Cactus | 0.7% | Michael Giuliano | 1 | Industrial | Warehouse Distribution | Fee | ||
Loan | 39 | Prairie Ridge Commons | 0.7% | Isidoro A. Laniado | 1 | Retail | Shadow Anchored | Fee | |||
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | New Mountain Net Lease Partners Corporation | 2 | |||||
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | Industrial | Warehouse Distribution | Fee | |||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | Industrial | Warehouse Distribution | Fee | |||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | Prime Hospitality Group, LLC | 1 | Hospitality | Full Service | Fee | |||
Loan | 42 | Peninsula Ridge Phase II | 0.6% | David M. Conwill; Steven B. Kimmelman | 1 | Multifamily | Garden | Fee | |||
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | Jeffrey Essakow; Yehudi Gaffen | 1 | Office | Suburban | Fee | ||
Loan | 44 | Decimal Point | 0.6% | Larry W. Metzing; Christian C. Barnes, Jr.; Matthew J. Dickerson | 1 | Industrial | Flex | Fee | |||
Loan | 45 | Lincoln Porte | 0.6% | Nancy Dondero, as Family Trustee of the Dugaboy Investment Trust under that certain Trust Agreement Dated November 15, 2010 | 1 | Industrial | Flex | Fee | |||
Loan | 25 | 46 | The Modern | 0.4% | Kevin M. Barry; Bradley W. Rossway | 1 | Mixed Use | Retail/Office | Fee | ||
Loan | 47 | AAA Self Storage High Point | 0.4% | Sean P. Jones | 1 | Self Storage | Self Storage | Fee | |||
Loan | 48 | Van Dyke Shelby Retail | 0.4% | Frank G. Jonna | 1 | Retail | Unanchored | Fee | |||
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | New Mountain Net Lease Partners Corporation | 2 | |||||
Property | 49.01 | B & W 1 | 0.2% | Industrial | Warehouse Distribution | Fee | |||||
Property | 49.02 | B & W 2 | 0.1% | Industrial | Warehouse Distribution | Fee | |||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | Next Realty Fund IX, LP | 1 | Retail | Shadow Anchored | Fee | |||
Loan | 51 | CVS - Chesterfield | 0.2% | Kevin Kovachevich; Doug R. Passon; Robert W. Bender; Andrew S. Daitch | 1 | Retail | Single Tenant | Fee |
A-1-4
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Ground Lease Initial Lease Expiration Date |
Hotel Franchise Agreement Expiration Date | Address |
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | |||
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | N/A | N/A | 27027 Tourney Road | |
Property | 1.02 | Encompass Health Corporation | 1.4% | N/A | N/A | 9001 Liberty Parkway | |
Property | 1.03 | AT&T Services, Inc. | 1.3% | N/A | N/A | 1010 North Saint Mary’s Street | |
Property | 1.04 | Up Central Leasing LLC | 0.4% | N/A | N/A | 4343 Wyoming Avenue | |
Property | 1.05 | ComDoc, Inc. | 0.3% | N/A | N/A | 8247 Pittsburg Avenue Northwest | |
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | N/A | N/A | 8350 Sunlight Drive | |
Property | 1.07 | EQT Gathering, LLC | 0.3% | N/A | N/A | 317 East Roy Furman Highway | |
Property | 1.08 | Metal Technologies, Inc. | 0.2% | N/A | N/A | 909 East State Road 54 | |
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | N/A | N/A | 7814 Magnolia Industrial Boulevard | |
Property | 1.10 | Hanes Companies, Inc. | 0.2% | N/A | N/A | 200 Union Grove Road | |
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | N/A | N/A | 6013 Horsemans Drive | |
Property | 1.12 | Cummins, Inc. | 0.1% | N/A | N/A | 2600 East 2nd Street | |
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | N/A | N/A | 5600 Fishers Lane |
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | |||
Property | 3.01 | 165-167 Avenue A | 1.3% | N/A | N/A | 165-167 Avenue A | |
Property | 3.02 | 211 Avenue A | 1.2% | N/A | N/A | 211 Avenue A | |
Property | 3.03 | 201 East 2nd Street | 1.1% | N/A | N/A | 201 East 2nd Street | |
Property | 3.04 | 500 East 11th Street | 0.8% | N/A | N/A | 500 East 11th Street | |
Property | 3.05 | 191-193 Avenue A | 0.5% | N/A | N/A | 191-193 Avenue A | |
Property | 3.06 | 143 First Avenue | 0.4% | N/A | N/A | 143 First Avenue | |
Property | 3.07 | 129 First Avenue | 0.3% | N/A | N/A | 129 First Avenue | |
Property | 3.08 | 435 East 12th Street | 0.3% | N/A | N/A | 435 East 12th Street | |
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | Venetian Hotel and Casino (5/14/2093); Palazzo Resort and Casino (2/28/2097); Walgreens (2/29/2064) | N/A | 3327 & 3377 Las Vegas Boulevard South |
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | |||
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | N/A | N/A | 1800 Union Airpark Boulevard | |
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | N/A | N/A | 4237-4255 Anson Boulevard | |
Property | 5.03 | 5000 Commerce Way | 0.6% | N/A | N/A | 5000 Commerce Way | |
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | N/A | N/A | 5142 & 5148 North Hanley Road | |
Property | 5.05 | 945 Monument Drive | 0.5% | N/A | N/A | 945 Monument Drive | |
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | N/A | N/A | 2801 Airwest Boulevard | |
Property | 5.07 | 20 Logistics Boulevard | 0.4% | N/A | N/A | 20 Logistics Boulevard | |
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | N/A | N/A | 5500 Southeast Delaware Avenue | |
Property | 5.09 | 2150 Stanley Road | 0.3% | N/A | N/A | 2150 Stanley Road | |
Property | 5.10 | 16101 Queens Court | 0.3% | N/A | N/A | 16101 Queens Court | |
Property | 5.11 | 5 Logistics Drive | 0.2% | N/A | N/A | 5 Logistics Drive | |
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | N/A | N/A | 194 Southeast 1st Avenue |
Loan | 16 | 7 | The Hendry | 4.5% | N/A | N/A | 1759 West Campbell Road |
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | N/A | N/A | 30 7th Street East |
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | |||
Property | 9.01 | 340 Evergreen Avenue | 2.0% | N/A | N/A | 340 Evergreen Avenue | |
Property | 9.02 | 871 Bushwick Avenue | 1.2% | N/A | N/A | 871 Bushwick Avenue | |
Property | 9.03 | 889 Bushwick Avenue | 0.7% | N/A | N/A | 889 Bushwick Avenue | |
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | N/A | 1/31/2033 | 40 Westbury Avenue |
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | N/A | N/A | 801 South Chevy Chase Drive |
Loan | 12 | Mosby Poinsett | 2.9% | N/A | N/A | 6001, 7003, 8200, 9200, 10200, 10204, 11003 Hampden Drive; 1200, 2002, 3200, 4200, 5100 Montjoy Way; 12002, 13002, 14002, 15002 Canter Trail; 16002, 17002 Amble Trail | |
Loan | 13 | Vio Tustin Apartments | 2.7% | N/A | N/A | 15742 Williams Street | |
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | |||
Property | 14.01 | Southernmost Inn | 0.9% | N/A | N/A | 525 United Street | |
Property | 14.02 | NYAH Key West | 0.7% | N/A | N/A | 815, 823, 827 Fleming Street, 420 Margaret Street, 2 Lopez Lane | |
Property | 14.03 | Cabana Inn | 0.6% | N/A | N/A | 413 Applerouth Lane | |
Property | 14.04 | Paradise Inn | 0.5% | N/A | N/A | 817 & 819 Simonton Street | |
Loan | 10 | 15 | 4-5 Sentry | 2.6% | N/A | N/A | 325 & 400 Sentry Parkway |
Loan | 16 | 16 | Tribeca Apartments | 2.4% | N/A | N/A | 5510 Pershing Avenue |
Loan | 17 | McHenry Village Shopping Center | 2.1% | N/A | N/A | 1700 McHenry Avenue | |
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | |||
Property | 18.01 | 610 Main Street North | 0.8% | N/A | N/A | 610 Main Street | |
Property | 18.02 | 1 Portland Street | 0.7% | N/A | N/A | 1 Portland Street | |
Property | 18.03 | 700 Main Street | 0.5% | N/A | N/A | 700 Main Street | |
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | N/A | N/A | 100, 200 and 300 American Metro Boulevard |
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | N/A | N/A | 4120, 4140, 4160, 4170, 4176, 4186 and 4196 Oceanside Boulevard |
Loan | 21 | Magnolia Cove Apartments | 1.7% | N/A | N/A | 101, 103, 181, 185 and 197 Goodson Drive | |
Loan | 22 | Crown Heights | 1.3% | N/A | N/A | 450 Northeast 68th Street, 302 Northeast 64th Street, 300 Northeast 58th Street | |
Loan | 8 | 23 | Wildwood Centre | 1.3% | N/A | N/A | 255 Lakeshore Parkway |
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | |||
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | N/A | 7/31/2035 | 700 Commerce Boulevard | |
Property | 24.02 | Homewood Suites Leesburg | 0.2% | N/A | 1/31/2028 | 115 Fort Evans Road Northeast | |
Property | 24.03 | Hampton Inn Leesburg | 0.2% | N/A | 5/18/2022 | 117 Fort Evans Road Northeast | |
Property | 24.04 | Hampton Inn Faxon | 0.2% | N/A | 5/31/2033 | 66 Liberty Lane | |
Property | 24.05 | Homewood Suites Ocala | 0.2% | N/A | 4/20/2028 | 4610 Southwest 49th Road | |
Property | 24.06 | Hampton Inn Williamsport | 0.1% | N/A | 9/30/2032 | 140 Via Bella Street | |
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% | N/A | 8/31/2030 | 196 North Carolina Highway 801 North |
A-1-5
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Ground Lease Initial Lease Expiration Date |
Hotel Franchise Agreement Expiration Date | Address |
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | |||
Property | 25.01 | Lakeline Plaza | 0.5% | N/A | N/A | 11066 Pecan Park Boulevard | |
Property | 25.02 | Forest Plaza | 0.3% | N/A | N/A | 6055-6455 East State Street | |
Property | 25.03 | White Oaks Plaza | 0.3% | N/A | N/A | 2725-2959 South Veterans Parkway, 2901 South Veterans Parkway, 2801 South Veterans Parkway, 2701 South Veterans Parkway, 2951 West Iles Avenue, Iles at Veterans Parkway, 2691 South Veterans Parkway, 2991 South Veterans Parkway | |
Property | 25.04 | Muncie Towne Plaza | 0.1% | N/A | N/A | 1190 East Princeton Avenue | |
Property | 25.05 | Lakeline Village | 0.0% | N/A | N/A | 12617 Ridgeline Boulevard | |
Loan | 26 | Audubon Court Apartments | 1.1% | N/A | N/A | 2828 Egypt Road | |
Loan | 27 | Woodbridge Apartments | 1.1% | N/A | N/A | 3140 East Paris Avenue Southeast | |
Loan | 28 | Hampton Inn Stoughton | 1.1% | N/A | 11/30/2035 | 449 Page Street | |
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | N/A | N/A | 191-195 Clarkson Avenue |
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | |||
Property | 30.01 | Madison Plaza | 0.5% | N/A | N/A | 46 Madison Plaza Drive | |
Property | 30.02 | Lovingston Plaza | 0.3% | N/A | N/A | 85 Callohill Drive | |
Property | 30.03 | East Vinton Plaza | 0.3% | N/A | N/A | 1952 East Washington Avenue | |
Loan | 31 | Cal Ranch Plaza | 1.0% | 6/30/2032 | N/A | 232-276 North Jones Boulevard | |
Loan | 32 | Yosemite Office | 0.9% | N/A | N/A | 3600 South Yosemite Street | |
Loan | 33 | The Pines Corporate Center | 0.9% | N/A | N/A | 7211-7391 West Charleston Boulevard | |
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | N/A | N/A | 851-933 Meacham Road | |
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | N/A | N/A | 8 Fairview Place |
Loan | 36 | Highland Village Apartments | 0.8% | N/A | N/A | 3890 East Ponce De Leon Avenue | |
Loan | 37 | The Harmon Building | 0.8% | N/A | N/A | 1944 Pacific Avenue | |
Loan | 22 | 38 | 371 Cactus | 0.7% | N/A | N/A | 371 South Cactus Avenue |
Loan | 39 | Prairie Ridge Commons | 0.7% | N/A | N/A | 9740, 9780, & 9800 76th Street | |
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | |||
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | N/A | N/A | 154 South Trudeau Street | |
Property | 40.02 | ImageFirst - Denver Property | 0.2% | N/A | N/A | 1480 East 61st Avenue | |
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | N/A | 3/28/2038 | 11083 Nurseryfields Drive | |
Loan | 42 | Peninsula Ridge Phase II | 0.6% | N/A | N/A | 23169-25061 Hudson Mills Drive & 25034-25179 Waterleaf Lane | |
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | N/A | N/A | 9174 Sky Park Court |
Loan | 44 | Decimal Point | 0.6% | N/A | N/A | 11300 & 11450 Bluegrass Parkway and 11321 Decimal Drive | |
Loan | 45 | Lincoln Porte | 0.6% | N/A | N/A | 14500 Trinity Boulevard | |
Loan | 25 | 46 | The Modern | 0.4% | N/A | N/A | 2101 Indian River Boulevard |
Loan | 47 | AAA Self Storage High Point | 0.4% | N/A | N/A | 2553 Willard Dairy Road | |
Loan | 48 | Van Dyke Shelby Retail | 0.4% | N/A | N/A | 56265 Van Dyke Avenue | |
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | |||
Property | 49.01 | B & W 1 | 0.2% | N/A | N/A | 11880 Borman Drive | |
Property | 49.02 | B & W 2 | 0.1% | N/A | N/A | 1901 Congressional Drive | |
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | N/A | N/A | 2728-2744 Hillside Drive | |
Loan | 51 | CVS - Chesterfield | 0.2% | N/A | N/A | 47011 Gratiot Avenue |
A-1-6
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
City | County | State | Zip Code | Year Built | Year Renovated | Size | Units of Measure |
Occupancy Rate(2) | Occupancy Rate As-of Date |
Appraised Value |
Appraised Value As-of Date |
Mortgage Rate |
Administrative Fee Rate(3) |
Master Servicing Fee Rate | ||
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | 2,195,042 | SF | 100.0% | $370,310,000 | 9/12/2019 | 3.6500% | 0.02142% | 0.00250% | |||||||||
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | Santa Clarita | Los Angeles | CA | 91355 | 2004 | N/A | 222,193 | SF | 100.0% | 11/1/2019 | $103,300,000 | 7/30/2019 | ||||||
Property | 1.02 | Encompass Health Corporation | 1.4% | Birmingham | Jefferson | AL | 35242 | 2018 | N/A | 199,305 | SF | 100.0% | 11/1/2019 | $76,900,000 | 7/25/2019 | ||||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | San Antonio | Bexar | TX | 78215 | 1961 | N/A | 401,516 | SF | 100.0% | 11/1/2019 | $70,600,000 | 7/24/2019 | ||||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | Dearborn | Wayne | MI | 48126 | 1959 | 2016 | 220,000 | SF | 100.0% | 11/1/2019 | $16,800,000 | 7/24/2019 | ||||||
Property | 1.05 | ComDoc, Inc. | 0.3% | North Canton | Stark | OH | 44720 | 2019 | N/A | 107,500 | SF | 100.0% | 11/1/2019 | $17,700,000 | 7/25/2019 | ||||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | Fishers | Hamilton | IN | 46037 | 2017 | N/A | 80,000 | SF | 100.0% | 11/1/2019 | $16,400,000 | 7/24/2019 | ||||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | Waynesburg | Greene | PA | 15370 | 1985 | N/A | 127,135 | SF | 100.0% | 11/1/2019 | $13,700,000 | 7/30/2019 | ||||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | Bloomfield | Greene | IN | 47424 | 1986 | N/A | 234,377 | SF | 100.0% | 11/1/2019 | $10,810,000 | 7/26/2019 | ||||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | Tifton | Tift | GA | 31794 | 1992 | 2000 | 214,757 | SF | 100.0% | 11/1/2019 | $11,500,000 | 7/29/2019 | ||||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | Calhoun | Gordon | GA | 30701 | 2000 | 2007 | 275,500 | SF | 100.0% | 11/1/2019 | $10,100,000 | 7/25/2019 | ||||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | Lake Charles | Calcasieu | LA | 70615 | 2009 | 2014 | 76,039 | SF | 100.0% | 11/1/2019 | $9,800,000 | 7/25/2019 | ||||||
Property | 1.12 | Cummins, Inc. | 0.1% | Gillette | Campbell | WY | 82718 | 2008 | N/A | 36,720 | SF | 100.0% | 11/1/2019 | $7,100,000 | 7/23/2019 | ||||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | Rockville | Montgomery | MD | 20852 | 1970 | 2015 | 1,283,646 | SF | 72.9% | 7/1/2019 | $436,000,000 | 9/18/2019 | 3.3980% | 0.02142% | 0.00250% | ||
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | 144 | Units | 99.3% | $139,800,000 | 3.3400% | 0.01392% | 0.00250% | ||||||||||
Property | 3.01 | 165-167 Avenue A | 1.3% | New York | New York | NY | 10009 | 1910 | 2015 | 17 | Units | 100.0% | 8/13/2019 | $29,000,000 | 8/22/2019 | ||||||
Property | 3.02 | 211 Avenue A | 1.2% | New York | New York | NY | 10009 | 1900 | 2017 | 35 | Units | 100.0% | 8/13/2019 | $28,600,000 | 8/22/2019 | ||||||
Property | 3.03 | 201 East 2nd Street | 1.1% | New York | New York | NY | 10009 | 1925 | 2014 | 25 | Units | 100.0% | 8/13/2019 | $27,700,000 | 8/22/2019 | ||||||
Property | 3.04 | 500 East 11th Street | 0.8% | New York | New York | NY | 10009 | 1920 | 2013 | 24 | Units | 95.8% | 8/13/2019 | $19,300,000 | 8/22/2019 | ||||||
Property | 3.05 | 191-193 Avenue A | 0.5% | New York | New York | NY | 10009 | 1900 | 2019 | 9 | Units | 100.0% | 8/13/2019 | $11,500,000 | 8/22/2019 | ||||||
Property | 3.06 | 143 First Avenue | 0.4% | New York | New York | NY | 10003 | 1900 | 2015 | 8 | Units | 100.0% | 8/13/2019 | $8,700,000 | 8/22/2019 | ||||||
Property | 3.07 | 129 First Avenue | 0.3% | New York | New York | NY | 10003 | 1900 | 2019 | 8 | Units | 100.0% | 8/13/2019 | $8,200,000 | 8/22/2019 | ||||||
Property | 3.08 | 435 East 12th Street | 0.3% | New York | New York | NY | 10009 | 1900 | 2018 | 18 | Units | 100.0% | 8/13/2019 | $6,800,000 | 8/22/2019 | ||||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | Las Vegas | Clark | NV | 89109 | 1999 | 2007 | 759,891 | SF | 94.0% | 5/31/2019 | $1,640,000,000 | 4/3/2019 | 3.7408% | 0.01392% | 0.00250% | ||
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | 8,209,036 | SF | 100.0% | $547,000,000 | 2.65326% | 0.01392% | 0.00250% | ||||||||||
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | Union | Montgomery | OH | 45377 | 2014 | N/A | 1,791,246 | SF | 100.0% | 11/7/2019 | $94,500,000 | 7/15/2019 | ||||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | Whitestown | Boone | IN | 46075 | 2006 | 2011 | 1,036,573 | SF | 100.0% | 11/7/2019 | $73,000,000 | 7/16/2019 | ||||||
Property | 5.03 | 5000 Commerce Way | 0.6% | Petersburg | Dinwiddie | VA | 23803 | 2012 | N/A | 1,016,065 | SF | 100.0% | 11/7/2019 | $69,700,000 | 7/18/2019 | ||||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | St. Louis | St. Louis | MO | 63134 | 2016 | N/A | 430,986 | SF | 100.0% | 11/7/2019 | $61,700,000 | 7/15/2019 | ||||||
Property | 5.05 | 945 Monument Drive | 0.5% | Lebanon | Boone | IN | 46052 | 2014 | 2015 | 962,500 | SF | 100.0% | 11/7/2019 | $51,200,000 | 7/16/2019 | ||||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | Plainfield | Hendricks | IN | 46168 | 2001 | 2006 | 804,586 | SF | 100.0% | 11/7/2019 | $43,000,000 | 7/16/2019 | ||||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | Walton | Boone | KY | 41094 | 2006 | N/A | 603,586 | SF | 100.0% | 11/7/2019 | $41,100,000 | 7/15/2019 | ||||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | Ankeny | Polk | IA | 50021 | 2012 | 2019 | 644,104 | SF | 100.0% | 11/7/2019 | $32,500,000 | 7/23/2019 | ||||||
Property | 5.09 | 2150 Stanley Road | 0.3% | Plainfield | Hendricks | IN | 46168 | 2007 | N/A | 493,500 | SF | 100.0% | 9/1/2019 | $30,200,000 | 7/16/2019 | ||||||
Property | 5.10 | 16101 Queens Court | 0.3% | Upper Marlboro | Prince George’s | MD | 20774 | 2016 | N/A | 220,800 | SF | 100.0% | 11/7/2019 | $29,500,000 | 7/16/2019 | ||||||
Property | 5.11 | 5 Logistics Drive | 0.2% | Carlisle | Cumberland | PA | 17013 | 2016 | N/A | 205,090 | SF | 100.0% | 11/7/2019 | $20,600,000 | 7/16/2019 | ||||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | Boca Raton | Palm Beach | FL | 33432 | 1967, 2005 | N/A | 462,695 | SF | 97.6% | 10/15/2019 | $175,000,000 | 9/13/2019 | 3.8100% | 0.01392% | 0.00250% | ||
Loan | 16 | 7 | The Hendry | 4.5% | Garland | Dallas | TX | 75044 | 2017 | N/A | 399 | Units | 93.7% | 9/30/2019 | $77,250,000 | 8/8/2019 | 3.6835% | 0.03392% | 0.00250% | ||
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | St. Paul | Ramsey | MN | 55101 | 1986 | N/A | 646,459 | SF | 85.0% | 10/21/2019 | $125,000,000 | 9/19/2019 | 3.4000% | 0.01392% | 0.00250% | ||
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | 347,203 | SF | 94.6% | $200,000,000 | 3.7100% | 0.01267% | 0.00250% | ||||||||||
Property | 9.01 | 340 Evergreen Avenue | 2.0% | Brooklyn | Kings | NY | 11221 | 2019 | N/A | 157,037 | SF | 89.3% | 8/2/2019 | $103,000,000 | 7/18/2019 | ||||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | Brooklyn | Kings | NY | 11221 | 1954 | 2017 | 140,510 | SF | 100.0% | 8/2/2019 | $61,000,000 | 7/18/2019 | ||||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | Brooklyn | Kings | NY | 11221 | 2018 | N/A | 49,656 | SF | 96.3% | 8/2/2019 | $36,000,000 | 7/18/2019 | ||||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | Carle Place | Nassau | NY | 11514 | 2013 | N/A | 150 | Rooms | 92.9% | 8/31/2019 | $50,000,000 | 10/1/2019 | 3.6700% | 0.03392% | 0.00250% | ||
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | Glendale | Los Angeles | CA | 91205 | 1976 | N/A | 98,999 | SF | 87.7% | 9/1/2019 | $55,000,000 | 9/12/2019 | 3.3100% | 0.01392% | 0.00250% | ||
Loan | 12 | Mosby Poinsett | 2.9% | Greenville | Greenville | SC | 29609 | 2017 | N/A | 288 | Units | 96.9% | 9/9/2019 | $43,700,000 | 8/28/2019 | 3.8250% | 0.01392% | 0.00250% | |||
Loan | 13 | Vio Tustin Apartments | 2.7% | Tustin | Orange | CA | 92780 | 1968 | 2016-2019 | 165 | Units | 97.6% | 8/31/2019 | $51,000,000 | 8/30/2019 | 3.4900% | 0.01392% | 0.00250% | |||
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | 115 | Rooms | 92.7% | $47,900,000 | 4.9500% | 0.01392% | 0.00250% | ||||||||||
Property | 14.01 | Southernmost Inn | 0.9% | Key West | Monroe | FL | 33040 | 1928, 1938 | 2017 | 38 | Rooms | 91.8% | 7/31/2019 | $15,400,000 | 6/21/2019 | ||||||
Property | 14.02 | NYAH Key West | 0.7% | Key West | Monroe | FL | 33040 | 1925, 1930, 1933, 1999 | N/A | 35 | Rooms | 93.2% | 7/31/2019 | $11,800,000 | 6/21/2019 | ||||||
Property | 14.03 | Cabana Inn | 0.6% | Key West | Monroe | FL | 33040 | 1924, 1949, 1977, 1993 | N/A | 24 | Rooms | 91.1% | 7/31/2019 | $11,100,000 | 6/21/2019 | ||||||
Property | 14.04 | Paradise Inn | 0.5% | Key West | Monroe | FL | 33040 | 1913, 1953, 1995 | N/A | 18 | Rooms | 95.3% | 7/31/2019 | $9,600,000 | 6/21/2019 | ||||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | Blue Bell | Montgomery | PA | 19422 | 1984 | 2016 | 203,705 | SF | 93.1% | 9/1/2019 | $37,210,000 | 10/10/2019 | 4.1000% | 0.03392% | 0.00250% | ||
Loan | 16 | 16 | Tribeca Apartments | 2.4% | St. Louis | St. Louis | MO | 63112 | 2018 | N/A | 160 | Units | 100.0% | 10/4/2019 | $44,000,000 | 9/25/2019 | 3.4900% | 0.02142% | 0.00250% | ||
Loan | 17 | McHenry Village Shopping Center | 2.1% | Modesto | Stanislaus | CA | 95350 | 1953 | 1970’s, 1994, 2001 | 275,422 | SF | 93.5% | 9/23/2019 | $39,600,000 | 9/12/2019 | 3.8000% | 0.03392% | 0.00250% | |||
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | 676,947 | SF | 100.0% | $1,158,000,000 | 3.7970% | 0.01267% | 0.00250% | ||||||||||
Property | 18.01 | 610 Main Street North | 0.8% | Cambridge | Middlesex | MA | 02139 | 2016 | N/A | 278,738 | SF | 100.0% | 5/1/2019 | $462,000,000 | 4/11/2019 | ||||||
Property | 18.02 | 1 Portland Street | 0.7% | Cambridge | Middlesex | MA | 02139 | 2013 | N/A | 229,330 | SF | 100.0% | 11/1/2019 | $416,000,000 | 4/11/2019 | ||||||
Property | 18.03 | 700 Main Street | 0.5% | Cambridge | Middlesex | MA | 02139 | Late 1800s | 2002, 2012 | 168,879 | SF | 100.0% | 5/1/2019 | $280,000,000 | 4/11/2019 | ||||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | Hamilton | Mercer | NJ | 08619 | N/A | N/A | 488,463 | SF | 84.3% | 9/1/2019 | $48,600,000 | 8/21/2019 | 4.1500% | 0.01392% | 0.00250% | ||
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | Oceanside | San Diego | CA | 92056 | 1989 | N/A | 65,054 | SF | 84.6% | 8/31/2019 | $33,200,000 | 9/10/2019 | 3.8480% | 0.01392% | 0.00250% | ||
Loan | 21 | Magnolia Cove Apartments | 1.7% | Houston | Harris | TX | 77060 | 1973, 1975, 1982 | 2018 | 376 | Units | 96.5% | 9/30/2019 | $26,500,000 | 9/4/2019 | 4.1800% | 0.04392% | 0.00250% | |||
Loan | 22 | Crown Heights | 1.3% | Gladstone | Clay | MO | 64118 | 1961 | 2018 | 292 | Units | 92.8% | 9/13/2019 | $21,100,000 | 9/24/2019 | 3.4000% | 0.02142% | 0.00250% | |||
Loan | 8 | 23 | Wildwood Centre | 1.3% | Homewood | Jefferson | AL | 35209 | 1991 | N/A | 194,560 | SF | 91.2% | 10/1/2019 | $19,100,000 | 9/12/2019 | 3.9000% | 0.06392% | 0.00250% | ||
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | 709 | Rooms | 76.4% | $110,000,000 | 6/1/2019 | 4.3000% | 0.01267% | 0.00250% | |||||||||
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | Stroudsburg | Monroe | PA | 18360 | 2015 | N/A | 109 | Rooms | 81.5% | 6/30/2019 | $19,500,000 | 6/1/2019 | ||||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | Leesburg | Loudoun | VA | 20176 | 2009 | 2018 | 91 | Rooms | 76.4% | 6/30/2019 | $17,500,000 | 6/1/2019 | ||||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | Leesburg | Loudoun | VA | 20176 | 2002 | 2017-2018 | 101 | Rooms | 75.2% | 6/30/2019 | $17,000,000 | 6/1/2019 | ||||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | Williamsport | Lycoming | PA | 17701 | 2014 | N/A | 113 | Rooms | 77.2% | 6/30/2019 | $14,500,000 | 6/1/2019 | ||||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | Ocala | Marion | FL | 34474 | 2007 | 2017-2019 | 99 | Rooms | 83.1% | 6/30/2019 | $14,000,000 | 6/1/2019 | ||||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | Williamsport | Lycoming | PA | 17701 | 1998 | 2018 | 110 | Rooms | 70.4% | 6/30/2019 | $11,000,000 | 6/1/2019 | ||||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% | Bermuda Run | Davie | NC | 27006 | 2010 | N/A | 86 | Rooms | 70.2% | 6/30/2019 | $10,500,000 | 6/1/2019 |
A-1-7
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
City | County | State | Zip Code | Year Built | Year Renovated | Size | Units of Measure |
Occupancy Rate(2) | Occupancy Rate As-of Date |
Appraised Value |
Appraised Value As-of Date |
Mortgage Rate |
Administrative Fee Rate(3) |
Master Servicing Fee Rate | ||
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | 1,292,762 | SF | 93.6% | $186,400,000 | 3.6700% | 0.01392% | 0.00250% | ||||||||||
Property | 25.01 | Lakeline Plaza | 0.5% | Cedar Park | Williamson | TX | 78613 | 1998 | 2003 | 313,580 | SF | 96.2% | 7/12/2019 | $71,600,000 | 7/23/2019 | ||||||
Property | 25.02 | Forest Plaza | 0.3% | Rockford | Winnebago | IL | 61108 | 1985 | N/A | 433,816 | SF | 93.4% | 7/12/2019 | $48,200,000 | 7/23/2019 | ||||||
Property | 25.03 | White Oaks Plaza | 0.3% | Springfield | Sangamon | IL | 62704 | 1986 | N/A | 331,533 | SF | 94.2% | 7/12/2019 | $42,200,000 | 7/23/2019 | ||||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | Muncie | Delaware | IN | 47303 | 1998 | N/A | 171,621 | SF | 86.3% | 7/12/2019 | $16,800,000 | 7/17/2019 | ||||||
Property | 25.05 | Lakeline Village | 0.0% | Cedar Park | Williamson | TX | 78613 | 1998 | 2003 | 42,212 | SF | 100.0% | 7/12/2019 | $7,600,000 | 7/23/2019 | ||||||
Loan | 26 | Audubon Court Apartments | 1.1% | Norristown | Montgomery | PA | 19403 | 1967 | N/A | 174 | Units | 93.7% | 10/16/2019 | $21,600,000 | 9/16/2019 | 3.9000% | 0.01392% | 0.00250% | |||
Loan | 27 | Woodbridge Apartments | 1.1% | Kentwood | Kent | MI | 49512 | 1980 | N/A | 168 | Units | 94.0% | 10/4/2019 | $18,700,000 | 8/28/2019 | 3.3700% | 0.01392% | 0.00250% | |||
Loan | 28 | Hampton Inn Stoughton | 1.1% | Stoughton | Norfolk | MA | 02072 | 2017 | N/A | 100 | Rooms | 78.6% | 7/31/2019 | $17,500,000 | 9/1/2019 | 4.3300% | 0.01392% | 0.00250% | |||
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | Brooklyn | Kings | NY | 11226 | 2019 | N/A | 29 | Units | 100.0% | 10/3/2019 | $16,500,000 | 8/28/2019 | 3.9490% | 0.01392% | 0.00250% | ||
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | 145,492 | SF | 91.2% | $14,000,000 | 3.6500% | 0.07142% | 0.00250% | ||||||||||
Property | 30.01 | Madison Plaza | 0.5% | Madison | Madison | VA | 22727 | 2002 | N/A | 49,607 | SF | 83.9% | 7/1/2019 | $6,350,000 | 7/16/2019 | ||||||
Property | 30.02 | Lovingston Plaza | 0.3% | Lovingston | Nelson | VA | 22949 | 1999 | N/A | 42,500 | SF | 97.2% | 7/1/2019 | $4,150,000 | 7/19/2019 | ||||||
Property | 30.03 | East Vinton Plaza | 0.3% | Vinton | Roanoke | VA | 24179 | 1983 | 2008 | 53,385 | SF | 93.3% | 7/1/2019 | $3,500,000 | 7/19/2019 | ||||||
Loan | 31 | Cal Ranch Plaza | 1.0% | Las Vegas | Clark | NV | 89107 | 1976 | 2012, 2014, 2017-2018 | 109,303 | SF | 100.0% | 8/15/2019 | $14,600,000 | 7/19/2019 | 4.0400% | 0.01392% | 0.00250% | |||
Loan | 32 | Yosemite Office | 0.9% | Denver | Denver | CO | 80237 | 1974 | 2009 | 126,436 | SF | 88.3% | 9/1/2019 | $14,300,000 | 7/9/2019 | 3.8600% | 0.01392% | 0.00250% | |||
Loan | 33 | The Pines Corporate Center | 0.9% | Las Vegas | Clark | NV | 89117 | 2000, 2002 | N/A | 100,176 | SF | 87.5% | 9/1/2019 | $16,885,000 | 9/4/2019 | 3.8000% | 0.06392% | 0.00250% | |||
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | Elk Grove Village | Cook | IL | 60007 | 1992 | 2018 | 80,640 | SF | 93.8% | 7/15/2019 | $14,600,000 | 8/1/2019 | 3.9300% | 0.01392% | 0.00250% | |||
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | Brooklyn | Kings | NY | 11226 | 2018 | N/A | 15 | Units | 100.0% | 8/30/2019 | $13,000,000 | 1/1/2020 | 3.9900% | 0.03392% | 0.00250% | ||
Loan | 36 | Highland Village Apartments | 0.8% | Clarkston | DeKalb | GA | 30021 | 1967 | 2017 | 134 | Units | 97.8% | 9/4/2019 | $14,300,000 | 9/12/2019 | 3.7300% | 0.01392% | 0.00250% | |||
Loan | 37 | The Harmon Building | 0.8% | Tacoma | Pierce | WA | 98402 | 1909 | 1994-1999 | 56 | Units | 100.0% | 8/23/2019 | $22,000,000 | 8/23/2019 | 3.4500% | 0.07142% | 0.00250% | |||
Loan | 22 | 38 | 371 Cactus | 0.7% | Rialto | San Bernardino | CA | 92376 | 2008 | N/A | 119,440 | SF | 100.0% | 11/1/2019 | $15,600,000 | 7/27/2019 | 4.2000% | 0.03392% | 0.00250% | ||
Loan | 39 | Prairie Ridge Commons | 0.7% | Pleasant Prairie | Kenosha | WI | 53158 | 2007, 2011 | N/A | 26,443 | SF | 100.0% | 8/1/2019 | $10,800,000 | 8/10/2019 | 3.7900% | 0.01392% | 0.00250% | |||
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | 122,475 | SF | 100.0% | $10,930,000 | 3.7150% | 0.01392% | 0.00250% | ||||||||||
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | St. Louis | St. Louis | MO | 63104 | 2018 | N/A | 89,345 | SF | 100.0% | 11/1/2019 | $7,330,000 | 8/30/2019 | ||||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | Denver | Adams | CO | 80216 | 1972 | N/A | 33,130 | SF | 100.0% | 11/1/2019 | $3,600,000 | 9/4/2019 | ||||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | Jacksonville | Duval | FL | 32256 | 2008 | N/A | 98 | Rooms | 89.8% | 8/31/2019 | $11,500,000 | 7/1/2019 | 4.2000% | 0.01392% | 0.00250% | |||
Loan | 42 | Peninsula Ridge Phase II | 0.6% | Brownstown | Wayne | MI | 48134 | 2019 | N/A | 42 | Units | 100.0% | 9/23/2019 | $9,050,000 | 8/8/2019 | 3.9700% | 0.01392% | 0.00250% | |||
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | San Diego | San Diego | CA | 92123 | 1986 | N/A | 42,505 | SF | 100.0% | 7/15/2019 | $9,000,000 | 8/28/2019 | 3.3300% | 0.01392% | 0.00250% | ||
Loan | 44 | Decimal Point | 0.6% | Louisville | Jefferson | KY | 40299 | 1985-1987 | N/A | 118,024 | SF | 96.8% | 9/3/2019 | $9,100,000 | 8/30/2019 | 3.6100% | 0.02142% | 0.00250% | |||
Loan | 45 | Lincoln Porte | 0.6% | Fort Worth | Tarrant | TX | 76155 | 1986 | 2019 | 64,280 | SF | 100.0% | 8/31/2019 | $8,950,000 | 8/29/2019 | 3.4350% | 0.01392% | 0.00250% | |||
Loan | 25 | 46 | The Modern | 0.4% | Vero Beach | Indian River | FL | 32960 | 1974 | 2011 | 26,916 | SF | 100.0% | 9/15/2019 | $6,600,000 | 7/19/2019 | 4.5500% | 0.01392% | 0.00250% | ||
Loan | 47 | AAA Self Storage High Point | 0.4% | High Point | Guilford | NC | 27265 | 2009 | N/A | 58,543 | SF | 96.9% | 7/30/2019 | $6,330,000 | 7/12/2019 | 3.7960% | 0.01392% | 0.00250% | |||
Loan | 48 | Van Dyke Shelby Retail | 0.4% | Shelby Township | Macomb | MI | 48316 | 2018 | N/A | 12,382 | SF | 100.0% | 10/1/2019 | $5,500,000 | 9/5/2019 | 4.2360% | 0.06142% | 0.00250% | |||
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | 64,609 | SF | 100.0% | $5,500,000 | 4.1200% | 0.02142% | 0.00250% | ||||||||||
Property | 49.01 | B & W 1 | 0.2% | St. Louis | St. Louis | MO | 63146 | 1971 | N/A | 38,949 | SF | 100.0% | 11/1/2019 | $3,650,000 | 7/6/2019 | ||||||
Property | 49.02 | B & W 2 | 0.1% | St. Louis | St. Louis | MO | 63146 | 1972 | N/A | 25,660 | SF | 100.0% | 11/1/2019 | $1,850,000 | 7/6/2019 | ||||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | Delafield | Waukesha | WI | 53018 | 2004 | N/A | 17,110 | SF | 100.0% | 7/31/2019 | $3,850,000 | 9/3/2019 | 4.0950% | 0.01392% | 0.00250% | |||
Loan | 51 | CVS - Chesterfield | 0.2% | Chesterfield | Macomb | MI | 48051 | 1999 | N/A | 10,990 | SF | 100.0% | 11/1/2019 | $2,750,000 | 8/19/2019 | 4.0800% | 0.07142% | 0.00250% |
A-1-8
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Primary Servicing Fee Rate |
Pari Passu Loan Primary Servicing Fee Rate |
Trustee Fee Rate |
Trust Advisor Fee Rate |
Asset Representations Reviewer Fee Rate | CREFC Fee Rate |
Interest Accrual Basis |
Seasoning (mos.) |
ARD (Yes/No) |
Original Term to Maturity (mos.) |
Remaining Term to Maturity (mos.) |
Original Interest-Only Period (mos.) |
Remaining Interest-Only Period (mos.) |
Original Amortization Term (mos.) |
Remaining Amortization Term (mos.) |
Note Date |
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | 0.00000% | 0.01000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 120 | 119 | 0 | 0 | 9/12/2019 |
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | |||||||||||||||||
Property | 1.02 | Encompass Health Corporation | 1.4% | |||||||||||||||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | |||||||||||||||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | |||||||||||||||||
Property | 1.05 | ComDoc, Inc. | 0.3% | |||||||||||||||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | |||||||||||||||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | |||||||||||||||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | |||||||||||||||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | |||||||||||||||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | |||||||||||||||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | |||||||||||||||||
Property | 1.12 | Cummins, Inc. | 0.1% | |||||||||||||||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | 0.01000% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/25/2019 |
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 120 | 119 | 0 | 0 | 9/9/2019 |
Property | 3.01 | 165-167 Avenue A | 1.3% | |||||||||||||||||
Property | 3.02 | 211 Avenue A | 1.2% | |||||||||||||||||
Property | 3.03 | 201 East 2nd Street | 1.1% | |||||||||||||||||
Property | 3.04 | 500 East 11th Street | 0.8% | |||||||||||||||||
Property | 3.05 | 191-193 Avenue A | 0.5% | |||||||||||||||||
Property | 3.06 | 143 First Avenue | 0.4% | |||||||||||||||||
Property | 3.07 | 129 First Avenue | 0.3% | |||||||||||||||||
Property | 3.08 | 435 East 12th Street | 0.3% | |||||||||||||||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | 0.00000% | 0.00250% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 4 | No | 120 | 116 | 120 | 116 | 0 | 0 | 6/3/2019 |
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/21/2019 |
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | |||||||||||||||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | |||||||||||||||||
Property | 5.03 | 5000 Commerce Way | 0.6% | |||||||||||||||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | |||||||||||||||||
Property | 5.05 | 945 Monument Drive | 0.5% | |||||||||||||||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | |||||||||||||||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | |||||||||||||||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | |||||||||||||||||
Property | 5.09 | 2150 Stanley Road | 0.3% | |||||||||||||||||
Property | 5.10 | 16101 Queens Court | 0.3% | |||||||||||||||||
Property | 5.11 | 5 Logistics Drive | 0.2% | |||||||||||||||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/25/2019 |
Loan | 16 | 7 | The Hendry | 4.5% | 0.02250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 60 | 60 | 360 | 360 | 10/11/2019 |
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/25/2019 |
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | 0.00000% | 0.00125% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 120 | 118 | 0 | 0 | 8/9/2019 |
Property | 9.01 | 340 Evergreen Avenue | 2.0% | |||||||||||||||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | |||||||||||||||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | |||||||||||||||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | 0.02250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/22/2019 |
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/8/2019 |
Loan | 12 | Mosby Poinsett | 2.9% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 120 | 119 | 0 | 0 | 9/30/2019 | |
Loan | 13 | Vio Tustin Apartments | 2.7% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/9/2019 | |
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 0 | 0 | 360 | 360 | 10/18/2019 |
Property | 14.01 | Southernmost Inn | 0.9% | |||||||||||||||||
Property | 14.02 | NYAH Key West | 0.7% | |||||||||||||||||
Property | 14.03 | Cabana Inn | 0.6% | |||||||||||||||||
Property | 14.04 | Paradise Inn | 0.5% | |||||||||||||||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | 0.02250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 36 | 36 | 360 | 360 | 10/24/2019 |
Loan | 16 | 16 | Tribeca Apartments | 2.4% | 0.01000% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/21/2019 |
Loan | 17 | McHenry Village Shopping Center | 2.1% | 0.02250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/24/2019 | |
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | 0.00000% | 0.00125% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 5 | No | 120 | 115 | 120 | 115 | 0 | 0 | 5/16/2019 |
Property | 18.01 | 610 Main Street North | 0.8% | |||||||||||||||||
Property | 18.02 | 1 Portland Street | 0.7% | |||||||||||||||||
Property | 18.03 | 700 Main Street | 0.5% | |||||||||||||||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 120 | 119 | 0 | 0 | 10/4/2019 |
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 36 | 36 | 360 | 360 | 10/17/2019 |
Loan | 21 | Magnolia Cove Apartments | 1.7% | 0.03250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 9/27/2019 | |
Loan | 22 | Crown Heights | 1.3% | 0.01000% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/23/2019 | |
Loan | 8 | 23 | Wildwood Centre | 1.3% | 0.05250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 18 | 18 | 360 | 360 | 10/7/2019 |
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | 0.00000% | 0.00125% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 2 | No | 120 | 118 | 12 | 10 | 360 | 360 | 8/9/2019 |
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | |||||||||||||||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | |||||||||||||||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | |||||||||||||||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | |||||||||||||||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | |||||||||||||||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | |||||||||||||||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% |
A-1-9
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Primary Servicing Fee Rate |
Pari Passu Loan Primary Servicing Fee Rate |
Trustee Fee Rate |
Trust Advisor Fee Rate |
Asset Representations Reviewer Fee Rate | CREFC Fee Rate |
Interest Accrual Basis |
Seasoning (mos.) |
ARD (Yes/No) |
Original Term to Maturity (mos.) |
Remaining Term to Maturity (mos.) |
Original Interest-Only Period (mos.) |
Remaining Interest-Only Period (mos.) |
Original Amortization Term (mos.) |
Remaining Amortization Term (mos.) |
Note Date |
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | 0.00000% | 0.00250% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 120 | 119 | 0 | 0 | 9/16/2019 |
Property | 25.01 | Lakeline Plaza | 0.5% | |||||||||||||||||
Property | 25.02 | Forest Plaza | 0.3% | |||||||||||||||||
Property | 25.03 | White Oaks Plaza | 0.3% | |||||||||||||||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | |||||||||||||||||
Property | 25.05 | Lakeline Village | 0.0% | |||||||||||||||||
Loan | 26 | Audubon Court Apartments | 1.1% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 36 | 36 | 360 | 360 | 10/25/2019 | |
Loan | 27 | Woodbridge Apartments | 1.1% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/25/2019 | |
Loan | 28 | Hampton Inn Stoughton | 1.1% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 9/18/2019 | |
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/15/2019 |
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | 0.06000% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 9/18/2019 |
Property | 30.01 | Madison Plaza | 0.5% | |||||||||||||||||
Property | 30.02 | Lovingston Plaza | 0.3% | |||||||||||||||||
Property | 30.03 | East Vinton Plaza | 0.3% | |||||||||||||||||
Loan | 31 | Cal Ranch Plaza | 1.0% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 60 | 60 | 360 | 360 | 10/18/2019 | |
Loan | 32 | Yosemite Office | 0.9% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 60 | 60 | 30 | 30 | 360 | 360 | 10/11/2019 | |
Loan | 33 | The Pines Corporate Center | 0.9% | 0.05250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 36 | 35 | 360 | 360 | 10/4/2019 | |
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/10/2019 | |
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | 0.02250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/25/2019 |
Loan | 36 | Highland Village Apartments | 0.8% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 60 | 59 | 360 | 360 | 10/2/2019 | |
Loan | 37 | The Harmon Building | 0.8% | 0.06000% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/9/2019 | |
Loan | 22 | 38 | 371 Cactus | 0.7% | 0.02250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 60 | 60 | 360 | 360 | 10/17/2019 |
Loan | 39 | Prairie Ridge Commons | 0.7% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/16/2019 | |
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 120 | 120 | 0 | 0 | 10/18/2019 |
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | |||||||||||||||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | |||||||||||||||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 24 | 24 | 360 | 360 | 10/3/2019 | |
Loan | 42 | Peninsula Ridge Phase II | 0.6% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 60 | 60 | 360 | 360 | 10/16/2019 | |
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 120 | 119 | 0 | 0 | 9/23/2019 |
Loan | 44 | Decimal Point | 0.6% | 0.01000% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 60 | 60 | 360 | 360 | 10/18/2019 | |
Loan | 45 | Lincoln Porte | 0.6% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 120 | 119 | 0 | 0 | 9/30/2019 | |
Loan | 25 | 46 | The Modern | 0.4% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 36 | 36 | 360 | 360 | 10/10/2019 |
Loan | 47 | AAA Self Storage High Point | 0.4% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 24 | 21 | 360 | 360 | 7/31/2019 | |
Loan | 48 | Van Dyke Shelby Retail | 0.4% | 0.05000% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 1 | No | 120 | 119 | 0 | 0 | 360 | 359 | 10/4/2019 | |
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | 0.01000% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 3 | No | 120 | 117 | 120 | 117 | 0 | 0 | 7/31/2019 |
Property | 49.01 | B & W 1 | 0.2% | |||||||||||||||||
Property | 49.02 | B & W 2 | 0.1% | |||||||||||||||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | 0.00250% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 60 | 60 | 360 | 360 | 10/18/2019 | |
Loan | 51 | CVS - Chesterfield | 0.2% | 0.06000% | 0.00000% | 0.00686% | 0.00132% | 0.00024% | 0.00050% | Actual/360 | 0 | No | 120 | 120 | 60 | 60 | 360 | 360 | 10/25/2019 |
A-1-10
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
First Payment Date |
First P&I Payment Date (Partial IO Loans) |
Maturity Date |
ARD Loan Final Maturity Date |
Monthly Debt Service (P&I) |
Monthly Debt Service (IO) |
Annual Debt Service (P&I) |
Annual Debt Service (IO) |
Lockbox Type | Cash Management Status | Crossed With Other Loans |
Related-Borrower Loans | UW NOI DSCR (P&I) |
UW NOI DSCR (IO) |
UW NCF DSCR (P&I) |
UW NCF DSCR (IO) |
Cut-Off Date LTV Ratio |
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | 11/1/2019 | N/A | 10/1/2029 | 10/1/2029 | $0.00 | $215,873.84 | $0.00 | $2,590,486.08 | Hard | Springing | No | N/A | N/A | 2.86x | N/A | 2.60x | 55.1% |
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | ||||||||||||||||||
Property | 1.02 | Encompass Health Corporation | 1.4% | ||||||||||||||||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | ||||||||||||||||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | ||||||||||||||||||
Property | 1.05 | ComDoc, Inc. | 0.3% | ||||||||||||||||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | ||||||||||||||||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | ||||||||||||||||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | ||||||||||||||||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | ||||||||||||||||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | ||||||||||||||||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | ||||||||||||||||||
Property | 1.12 | Cummins, Inc. | 0.1% | ||||||||||||||||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | 12/1/2019 | N/A | 11/1/2029 | 11/1/2029 | $0.00 | $200,969.68 | $0.00 | $2,411,636.16 | Hard | In Place | No | N/A | N/A | 2.73x | N/A | 2.68x | 60.0% |
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | 11/6/2019 | N/A | 10/6/2029 | 10/6/2029 | $0.00 | $170,730.44 | $0.00 | $2,048,765.28 | Soft | Springing | No | N/A | N/A | 2.08x | N/A | 2.07x | 61.2% |
Property | 3.01 | 165-167 Avenue A | 1.3% | ||||||||||||||||||
Property | 3.02 | 211 Avenue A | 1.2% | ||||||||||||||||||
Property | 3.03 | 201 East 2nd Street | 1.1% | ||||||||||||||||||
Property | 3.04 | 500 East 11th Street | 0.8% | ||||||||||||||||||
Property | 3.05 | 191-193 Avenue A | 0.5% | ||||||||||||||||||
Property | 3.06 | 143 First Avenue | 0.4% | ||||||||||||||||||
Property | 3.07 | 129 First Avenue | 0.3% | ||||||||||||||||||
Property | 3.08 | 435 East 12th Street | 0.3% | ||||||||||||||||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | 8/1/2019 | N/A | 7/1/2029 | 7/1/2029 | $0.00 | $170,187.75 | $0.00 | $2,042,253.00 | Hard | Springing | No | N/A | N/A | 2.53x | N/A | 2.46x | 46.3% |
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | 12/7/2019 | N/A | 11/7/2029 | 11/7/2029 | $0.00 | $112,087.95 | $0.00 | $1,345,055.40 | Hard | Springing | No | N/A | N/A | 5.52x | N/A | 5.05x | 39.2% |
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | ||||||||||||||||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | ||||||||||||||||||
Property | 5.03 | 5000 Commerce Way | 0.6% | ||||||||||||||||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | ||||||||||||||||||
Property | 5.05 | 945 Monument Drive | 0.5% | ||||||||||||||||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | ||||||||||||||||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | ||||||||||||||||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | ||||||||||||||||||
Property | 5.09 | 2150 Stanley Road | 0.3% | ||||||||||||||||||
Property | 5.10 | 16101 Queens Court | 0.3% | ||||||||||||||||||
Property | 5.11 | 5 Logistics Drive | 0.2% | ||||||||||||||||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | 12/6/2019 | N/A | 11/6/2029 | 11/6/2029 | $0.00 | $160,954.86 | $0.00 | $1,931,458.32 | Soft | Springing | No | N/A | N/A | 2.20x | N/A | 2.16x | 62.9% |
Loan | 16 | 7 | The Hendry | 4.5% | 12/6/2019 | 12/6/2024 | 11/6/2029 | 11/6/2029 | $209,463.71 | $141,917.07 | $2,513,564.52 | $1,703,004.84 | Soft | Springing | No | Group A | 1.49x | 2.20x | 1.45x | 2.14x | 59.0% |
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | 12/6/2019 | N/A | 11/6/2029 | 11/6/2029 | $0.00 | $114,907.41 | $0.00 | $1,378,888.89 | Hard | In Place | No | N/A | N/A | 3.15x | N/A | 2.92x | 64.0% |
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | 10/6/2019 | N/A | 9/6/2029 | 9/6/2029 | $0.00 | $125,384.26 | $0.00 | $1,504,611.11 | Springing | Springing | No | N/A | N/A | 1.82x | N/A | 1.81x | 65.0% |
Property | 9.01 | 340 Evergreen Avenue | 2.0% | ||||||||||||||||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | ||||||||||||||||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | ||||||||||||||||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | 12/1/2019 | N/A | 11/1/2029 | 11/1/2029 | $0.00 | $100,776.33 | $0.00 | $1,209,315.96 | Hard | Springing | No | N/A | N/A | 3.45x | N/A | 3.12x | 65.0% |
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | 12/6/2019 | N/A | 11/6/2029 | 11/6/2029 | $0.00 | $89,492.59 | $0.00 | $1,073,911.11 | Springing | Springing | No | N/A | N/A | 3.01x | N/A | 2.86x | 58.2% |
Loan | 12 | Mosby Poinsett | 2.9% | 11/1/2019 | N/A | 10/1/2029 | 10/1/2029 | $0.00 | $96,791.54 | $0.00 | $1,161,498.48 | Springing | Springing | No | N/A | N/A | 1.97x | N/A | 1.92x | 68.5% | |
Loan | 13 | Vio Tustin Apartments | 2.7% | 12/6/2019 | N/A | 11/6/2029 | 11/6/2029 | $0.00 | $82,564.35 | $0.00 | $990,772.20 | Soft | Springing | No | N/A | N/A | 2.38x | N/A | 2.34x | 54.9% | |
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | 12/1/2019 | N/A | 11/1/2029 | 11/1/2029 | $149,455.60 | $0.00 | $1,793,467.20 | $0.00 | Springing | Springing | No | N/A | 2.18x | N/A | 1.89x | N/A | 58.5% |
Property | 14.01 | Southernmost Inn | 0.9% | ||||||||||||||||||
Property | 14.02 | NYAH Key West | 0.7% | ||||||||||||||||||
Property | 14.03 | Cabana Inn | 0.6% | ||||||||||||||||||
Property | 14.04 | Paradise Inn | 0.5% | ||||||||||||||||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | 12/6/2019 | 12/6/2022 | 11/6/2029 | 11/6/2029 | $128,047.57 | $91,799.19 | $1,536,570.84 | $1,101,590.28 | Soft | Springing | No | N/A | 1.82x | 2.54x | 1.73x | 2.42x | 71.2% |
Loan | 16 | 16 | Tribeca Apartments | 2.4% | 12/1/2019 | N/A | 11/1/2029 | 11/1/2029 | $0.00 | $71,359.19 | $0.00 | $856,310.28 | Springing | Springing | No | Group A | N/A | 2.65x | N/A | 2.61x | 55.0% |
Loan | 17 | McHenry Village Shopping Center | 2.1% | 12/6/2019 | N/A | 11/6/2029 | 11/6/2029 | $0.00 | $67,423.61 | $0.00 | $809,083.32 | Springing | Springing | No | N/A | N/A | 3.46x | N/A | 3.05x | 53.0% | |
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | 7/1/2019 | N/A | 6/1/2029 | 6/1/2029 | $0.00 | $64,162.27 | $0.00 | $769,947.24 | Hard | Springing | No | N/A | N/A | 3.25x | N/A | 3.12x | 37.1% |
Property | 18.01 | 610 Main Street North | 0.8% | ||||||||||||||||||
Property | 18.02 | 1 Portland Street | 0.7% | ||||||||||||||||||
Property | 18.03 | 700 Main Street | 0.5% | ||||||||||||||||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | 11/6/2019 | N/A | 10/6/2029 | 10/6/2029 | $0.00 | $70,127.31 | $0.00 | $841,527.72 | Hard | Springing | No | N/A | N/A | 1.66x | N/A | 1.66x | 68.3% |
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | 12/6/2019 | 12/6/2022 | 11/6/2029 | 11/6/2029 | $91,020.38 | $63,138.38 | $1,092,244.56 | $757,660.51 | Springing | Springing | No | N/A | 1.61x | 2.32x | 1.54x | 2.22x | 58.5% |
Loan | 21 | Magnolia Cove Apartments | 1.7% | 11/6/2019 | N/A | 10/6/2029 | 10/6/2029 | $82,934.60 | $0.00 | $995,215.20 | $0.00 | Springing | Springing | No | N/A | 1.66x | N/A | 1.54x | N/A | 64.1% | |
Loan | 22 | Crown Heights | 1.3% | 12/1/2019 | N/A | 11/1/2029 | 11/1/2029 | $0.00 | $38,781.25 | $0.00 | $465,375.00 | Springing | Springing | No | N/A | N/A | 3.12x | N/A | 2.97x | 64.0% | |
Loan | 8 | 23 | Wildwood Centre | 1.3% | 12/6/2019 | 6/6/2021 | 11/6/2029 | 11/6/2029 | $62,967.71 | $43,990.10 | $755,612.52 | $527,881.25 | Springing | Springing | No | N/A | 1.81x | 2.59x | 1.65x | 2.37x | 69.9% |
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | 10/6/2019 | 10/6/2020 | 9/6/2029 | 9/6/2029 | $59,384.57 | $43,597.22 | $712,614.84 | $523,166.67 | Springing | Springing | No | N/A | 2.29x | 3.12x | 2.05x | 2.79x | 61.8% |
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | ||||||||||||||||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | ||||||||||||||||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | ||||||||||||||||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | ||||||||||||||||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | ||||||||||||||||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | ||||||||||||||||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% |
A-1-11
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
First Payment Date |
First P&I Payment Date (Partial IO Loans) |
Maturity Date |
ARD Loan Final Maturity Date |
Monthly Debt Service (P&I) |
Monthly Debt Service (IO) |
Annual Debt Service (P&I) |
Annual Debt Service (IO) |
Lockbox Type | Cash Management Status | Crossed With Other Loans |
Related-Borrower Loans | UW NOI DSCR (P&I) |
UW NOI DSCR (IO) |
UW NCF DSCR (P&I) |
UW NCF DSCR (IO) |
Cut-Off Date LTV Ratio |
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | 11/1/2019 | N/A | 10/1/2029 | 10/1/2029 | $0.00 | $37,209.72 | $0.00 | $446,516.64 | Hard | Springing | No | N/A | N/A | 3.11x | N/A | 2.96x | 62.8% |
Property | 25.01 | Lakeline Plaza | 0.5% | ||||||||||||||||||
Property | 25.02 | Forest Plaza | 0.3% | ||||||||||||||||||
Property | 25.03 | White Oaks Plaza | 0.3% | ||||||||||||||||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | ||||||||||||||||||
Property | 25.05 | Lakeline Village | 0.0% | ||||||||||||||||||
Loan | 26 | Audubon Court Apartments | 1.1% | 12/6/2019 | 12/6/2022 | 11/6/2029 | 11/6/2029 | $54,241.84 | $37,894.10 | $650,902.08 | $454,729.17 | Springing | Springing | No | N/A | 1.65x | 2.36x | 1.58x | 2.26x | 53.2% | |
Loan | 27 | Woodbridge Apartments | 1.1% | 12/6/2019 | N/A | 11/6/2029 | 11/6/2029 | $0.00 | $32,744.39 | $0.00 | $392,932.68 | Springing | Springing | No | N/A | N/A | 2.85x | N/A | 2.74x | 61.5% | |
Loan | 28 | Hampton Inn Stoughton | 1.1% | 11/6/2019 | N/A | 10/6/2029 | 10/6/2029 | $54,778.80 | $0.00 | $657,345.60 | $0.00 | Springing | Springing | No | N/A | 2.11x | N/A | 1.89x | N/A | 63.0% | |
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | 12/6/2019 | N/A | 11/6/2029 | 11/6/2029 | $0.00 | $35,367.32 | $0.00 | $424,407.81 | None | None | No | N/A | N/A | 1.75x | N/A | 1.74x | 64.2% |
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | 11/1/2019 | N/A | 10/1/2029 | 10/1/2029 | $48,033.25 | $0.00 | $576,399.00 | $0.00 | Springing | Springing | No | N/A | 1.97x | N/A | 1.82x | N/A | 74.9% |
Property | 30.01 | Madison Plaza | 0.5% | ||||||||||||||||||
Property | 30.02 | Lovingston Plaza | 0.3% | ||||||||||||||||||
Property | 30.03 | East Vinton Plaza | 0.3% | ||||||||||||||||||
Loan | 31 | Cal Ranch Plaza | 1.0% | 12/1/2019 | 12/1/2024 | 11/1/2029 | 11/1/2029 | $47,156.89 | $33,553.98 | $565,882.68 | $402,647.76 | Springing | Springing | No | N/A | 1.74x | 2.45x | 1.56x | 2.20x | 67.3% | |
Loan | 32 | Yosemite Office | 0.9% | 12/6/2019 | 6/6/2022 | 11/6/2024 | 11/6/2024 | $45,529.81 | $31,635.02 | $546,357.72 | $379,620.28 | Springing | Springing | No | N/A | 2.12x | 3.06x | 1.88x | 2.71x | 67.8% | |
Loan | 33 | The Pines Corporate Center | 0.9% | 11/6/2019 | 11/6/2022 | 10/6/2029 | 10/6/2029 | $44,557.17 | $30,701.82 | $534,686.04 | $368,421.88 | Springing | Springing | No | N/A | 2.01x | 2.92x | 1.78x | 2.58x | 56.6% | |
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | 12/6/2019 | N/A | 11/6/2029 | 11/6/2029 | $0.00 | $30,946.93 | $0.00 | $371,363.16 | Springing | Springing | No | N/A | N/A | 2.46x | N/A | 2.28x | 63.8% | |
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | 12/6/2019 | N/A | 11/6/2029 | 11/6/2029 | $0.00 | $30,340.63 | $0.00 | $364,087.56 | Springing | Springing | No | N/A | N/A | 1.44x | N/A | 1.41x | 69.2% |
Loan | 36 | Highland Village Apartments | 0.8% | 11/6/2019 | 11/6/2024 | 10/6/2029 | 10/6/2029 | $39,268.42 | $26,787.79 | $471,221.04 | $321,453.48 | None | None | No | N/A | 1.85x | 2.72x | 1.78x | 2.61x | 59.4% | |
Loan | 37 | The Harmon Building | 0.8% | 12/1/2019 | N/A | 11/1/2029 | 11/1/2029 | $0.00 | $24,193.92 | $0.00 | $290,327.04 | Springing | Springing | No | N/A | N/A | 3.75x | N/A | 3.55x | 37.7% | |
Loan | 22 | 38 | 371 Cactus | 0.7% | 12/1/2019 | 12/1/2024 | 11/1/2029 | 11/1/2029 | $36,676.29 | $26,614.58 | $440,115.48 | $319,374.96 | Springing | Springing | No | N/A | 1.67x | 2.30x | 1.56x | 2.15x | 48.1% |
Loan | 39 | Prairie Ridge Commons | 0.7% | 12/1/2019 | N/A | 11/1/2029 | 11/1/2029 | $0.00 | $22,479.44 | $0.00 | $269,753.28 | Springing | Springing | No | N/A | N/A | 2.74x | N/A | 2.52x | 65.0% | |
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | 12/1/2019 | N/A | 11/1/2029 | 11/1/2029 | $0.00 | $21,846.26 | $0.00 | $262,155.12 | Springing | Springing | No | Group B | N/A | 2.75x | N/A | 2.56x | 63.7% |
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | ||||||||||||||||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | ||||||||||||||||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | 12/1/2019 | 12/1/2021 | 11/1/2029 | 11/1/2029 | $33,619.93 | $24,396.70 | $403,439.16 | $292,760.40 | Springing | Springing | No | N/A | 2.33x | 3.21x | 1.97x | 2.71x | 59.8% | |
Loan | 42 | Peninsula Ridge Phase II | 0.6% | 12/1/2019 | 12/1/2024 | 11/1/2029 | 11/1/2029 | $30,681.84 | $21,635.12 | $368,182.08 | $259,621.44 | Springing | Springing | No | N/A | 1.50x | 2.13x | 1.47x | 2.09x | 71.3% | |
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | 11/1/2019 | N/A | 10/1/2029 | 10/1/2029 | $0.00 | $16,881.25 | $0.00 | $202,575.00 | Springing | Springing | No | N/A | N/A | 3.12x | N/A | 2.97x | 66.7% |
Loan | 44 | Decimal Point | 0.6% | 12/1/2019 | 12/1/2024 | 11/1/2029 | 11/1/2029 | $26,948.28 | $18,056.69 | $323,379.36 | $216,680.28 | Springing | Springing | No | N/A | 2.24x | 3.35x | 1.84x | 2.75x | 65.1% | |
Loan | 45 | Lincoln Porte | 0.6% | 11/6/2019 | N/A | 10/6/2029 | 10/6/2029 | $0.00 | $16,600.91 | $0.00 | $199,210.92 | Springing | Springing | No | N/A | N/A | 3.16x | N/A | 3.00x | 63.9% | |
Loan | 25 | 46 | The Modern | 0.4% | 12/1/2019 | 12/1/2022 | 11/1/2029 | 11/1/2029 | $22,934.72 | $17,299.48 | $275,216.64 | $207,593.76 | Springing | Springing | No | N/A | 1.53x | 2.03x | 1.39x | 1.85x | 68.2% |
Loan | 47 | AAA Self Storage High Point | 0.4% | 9/6/2019 | 9/6/2021 | 8/6/2029 | 8/6/2029 | $19,094.92 | $13,149.80 | $229,139.04 | $157,797.61 | None | None | No | N/A | 1.66x | 2.41x | 1.63x | 2.37x | 64.8% | |
Loan | 48 | Van Dyke Shelby Retail | 0.4% | 11/6/2019 | N/A | 10/6/2029 | 10/6/2029 | $18,908.14 | $0.00 | $226,897.68 | $0.00 | Springing | Springing | No | N/A | 1.52x | N/A | 1.47x | N/A | 69.9% | |
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | 9/1/2019 | N/A | 8/1/2029 | 8/1/2029 | $0.00 | $11,765.84 | $0.00 | $141,190.08 | Hard | Springing | No | Group B | N/A | 2.62x | N/A | 2.40x | 61.5% |
Property | 49.01 | B & W 1 | 0.2% | ||||||||||||||||||
Property | 49.02 | B & W 2 | 0.1% | ||||||||||||||||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | 12/1/2019 | 12/1/2024 | 11/1/2029 | 11/1/2029 | $12,241.73 | $8,770.84 | $146,900.76 | $105,250.08 | Springing | Springing | No | N/A | 2.08x | 2.90x | 1.82x | 2.53x | 65.8% | |
Loan | 51 | CVS - Chesterfield | 0.2% | 12/1/2019 | 12/1/2024 | 11/1/2029 | 11/1/2029 | $8,223.58 | $5,880.96 | $98,682.96 | $70,571.52 | Springing | Springing | No | N/A | 1.72x | 2.40x | 1.55x | 2.17x | 62.0% |
A-1-12
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Maturity Date LTV Ratio | Grace Period to Late Charge (Days) |
Grace Period to Default (Days) |
Due Date | Prepayment Provisions (No. of Payments) |
YM Formula |
Third Most Recent Revenues |
Third Most Recent Expenses |
Third Most Recent NOI | |
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | 55.1% | 0 | 5 | First | LO(25);YM1(91);O(4) | A | N/A | N/A | N/A | |
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | N/A | N/A | N/A | ||||||||
Property | 1.02 | Encompass Health Corporation | 1.4% | N/A | N/A | N/A | ||||||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | N/A | N/A | N/A | ||||||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | N/A | N/A | N/A | ||||||||
Property | 1.05 | ComDoc, Inc. | 0.3% | N/A | N/A | N/A | ||||||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | N/A | N/A | N/A | ||||||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | N/A | N/A | N/A | ||||||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | N/A | N/A | N/A | ||||||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | N/A | N/A | N/A | ||||||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | N/A | N/A | N/A | ||||||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | N/A | N/A | N/A | ||||||||
Property | 1.12 | Cummins, Inc. | 0.1% | N/A | N/A | N/A | ||||||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | 60.0% | 5 | 5 | First | LO(24);DEF(90);O(6) | $33,883,188 | $6,304,439 | $27,578,749 | ||
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | 61.2% | 0 | 0 | Sixth | LO(25);DEF(91);O(4) | $7,900,536 | $1,797,370 | $6,103,166 | ||
Property | 3.01 | 165-167 Avenue A | 1.3% | $1,305,971 | $129,361 | $1,176,609 | ||||||||
Property | 3.02 | 211 Avenue A | 1.2% | $1,752,876 | $521,546 | $1,231,330 | ||||||||
Property | 3.03 | 201 East 2nd Street | 1.1% | $1,543,020 | $346,956 | $1,196,064 | ||||||||
Property | 3.04 | 500 East 11th Street | 0.8% | $1,201,681 | $313,686 | $887,995 | ||||||||
Property | 3.05 | 191-193 Avenue A | 0.5% | $625,326 | $143,254 | $482,073 | ||||||||
Property | 3.06 | 143 First Avenue | 0.4% | $519,865 | $103,363 | $416,502 | ||||||||
Property | 3.07 | 129 First Avenue | 0.3% | $418,783 | $72,897 | $345,886 | ||||||||
Property | 3.08 | 435 East 12th Street | 0.3% | $533,015 | $166,308 | $366,708 | ||||||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | 46.3% | 0 | 0 (1 grace period of 2 business days every 12 month period) | First | LO(28);DEF(87);O(5) | $107,586,327 | $33,160,381 | $74,425,947 | ||
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | 39.2% | 0 | 0 | Seventh | LO(24);DEF/YM1(89);O(7) | B | $20,837,420 | $4,518,161 | $16,319,258 | |
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | $8,475,748 | $2,515,626 | $5,960,121 | ||||||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | $2,869,718 | $479,795 | $2,389,923 | ||||||||
Property | 5.03 | 5000 Commerce Way | 0.6% | $3,975,143 | $635,141 | $3,340,001 | ||||||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | $1,802,705 | $10,208 | $1,792,497 | ||||||||
Property | 5.05 | 945 Monument Drive | 0.5% | $3,367,805 | $423,501 | $2,944,304 | ||||||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | $115,844 | $8,728 | $107,116 | ||||||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | $121,898 | $16,750 | $105,148 | ||||||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | N/A | N/A | N/A | ||||||||
Property | 5.09 | 2150 Stanley Road | 0.3% | $108,559 | $22,546 | $86,013 | ||||||||
Property | 5.10 | 16101 Queens Court | 0.3% | $0 | $388,523 | -$388,523 | ||||||||
Property | 5.11 | 5 Logistics Drive | 0.2% | $0 | $17,343 | -$17,343 | ||||||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | 62.9% | 0 | 0 | Sixth | LO(37);YM1(79);O(4) | C | $13,183,704 | $4,442,870 | $8,740,834 | |
Loan | 16 | 7 | The Hendry | 4.5% | 53.4% | 0 | 0 | Sixth | LO(24);DEF(92);O(4) | N/A | N/A | N/A | ||
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | 64.0% | 0 | 0 | Sixth | LO(24);DEF(92);O(4) | $15,080,476 | $8,813,366 | $6,267,110 | ||
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | 65.0% | 0 | 0 | Sixth | LO(26);DEF(88);O(6) | N/A | N/A | N/A | ||
Property | 9.01 | 340 Evergreen Avenue | 2.0% | N/A | N/A | N/A | ||||||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | N/A | N/A | N/A | ||||||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | N/A | N/A | N/A | ||||||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | 65.0% | 10 (4 times during the term of the loan) | 0 | First | LO(24);DEF(92);O(4) | $8,994,897 | $5,135,108 | $3,859,789 | ||
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | 58.2% | 0 | 0 | Sixth | LO(24);DEF(92);O(4) | $6,180,532 | $2,404,322 | $3,776,210 | ||
Loan | 12 | Mosby Poinsett | 2.9% | 68.5% | 0 | 5 | First | LO(25);DEF(91);O(4) | $514,825 | $537,624 | -$22,799 | |||
Loan | 13 | Vio Tustin Apartments | 2.7% | 54.9% | 0 | 0 | Sixth | LO(24);DEF(92);O(4) | $3,114,823 | $1,297,384 | $1,817,439 | |||
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | 48.1% | 5 | 5 | First | LO(24);DEF(91);O(5) | $10,247,560 | $6,552,284 | $3,695,276 | ||
Property | 14.01 | Southernmost Inn | 0.9% | $3,150,959 | $1,887,517 | $1,263,442 | ||||||||
Property | 14.02 | NYAH Key West | 0.7% | $2,813,956 | $1,959,549 | $854,407 | ||||||||
Property | 14.03 | Cabana Inn | 0.6% | $2,246,161 | $1,290,876 | $955,285 | ||||||||
Property | 14.04 | Paradise Inn | 0.5% | $2,036,484 | $1,414,342 | $622,142 | ||||||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | 61.9% | 0 | 0 | Sixth | LO(24);DEF(92);O(4) | $3,632,341 | $1,367,847 | $2,264,494 | ||
Loan | 16 | 16 | Tribeca Apartments | 2.4% | 55.0% | 0 | 0 | First | LO(24);DEF(92);O(4) | N/A | N/A | N/A | ||
Loan | 17 | McHenry Village Shopping Center | 2.1% | 53.0% | 0 | 0 | Sixth | LO(24);DEF(92);O(4) | $4,394,803 | $1,840,029 | $2,554,774 | |||
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | 37.1% | 0 | 0 | First | LO(25);YM1(88);O(7) | D | $55,887,418 | $13,850,608 | $42,036,811 | |
Property | 18.01 | 610 Main Street North | 0.8% | $24,392,158 | $5,060,066 | $19,332,091 | ||||||||
Property | 18.02 | 1 Portland Street | 0.7% | $19,154,337 | $4,220,162 | $14,934,175 | ||||||||
Property | 18.03 | 700 Main Street | 0.5% | $12,340,923 | $4,570,379 | $7,770,545 | ||||||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | 68.3% | 0 | 0 | Sixth | LO(25);DEF(92);O(3) | N/A | N/A | N/A | ||
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | 50.5% | 0 | 0 | Sixth | LO(24);YM1(91);O(5) | E | $2,108,334 | $662,948 | $1,445,387 | |
Loan | 21 | Magnolia Cove Apartments | 1.7% | 51.4% | 0 | 0 | Sixth | LO(25);YM1(91);O(4) | F | $2,695,737 | $1,287,481 | $1,408,256 | ||
Loan | 22 | Crown Heights | 1.3% | 64.0% | 0 | 5 | First | LO(24);DEF(93);O(3) | $2,156,397 | $1,054,775 | $1,101,623 | |||
Loan | 8 | 23 | Wildwood Centre | 1.3% | 58.0% | 0 | 0 | Sixth | LO(24);DEF(92);O(4) | $1,571,454 | $583,251 | $988,203 | ||
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | 51.2% | 0 | 0 | Sixth | LO(26);DEF(90);O(4) | $21,902,498 | $13,886,423 | $8,016,075 | ||
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | $3,819,575 | $2,352,190 | $1,467,385 | ||||||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | $3,575,317 | $2,087,261 | $1,488,056 | ||||||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | $3,159,854 | $1,962,663 | $1,197,191 | ||||||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | $2,872,156 | $1,922,241 | $949,915 | ||||||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | $3,256,479 | $2,069,562 | $1,186,917 | ||||||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | $2,799,379 | $1,906,892 | $892,487 | ||||||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% | $2,419,738 | $1,585,614 | $834,124 |
A-1-13
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Maturity Date LTV Ratio | Grace Period to Late Charge (Days) |
Grace Period to Default (Days) |
Due Date | Prepayment Provisions (No. of Payments) |
YM Formula |
Third Most Recent Revenues |
Third Most Recent Expenses |
Third Most Recent NOI | |
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | 62.8% | 0 | 5 | First | LO(25);DEF(90);O(5) | $20,653,704 | $4,443,034 | $16,210,670 | ||
Property | 25.01 | Lakeline Plaza | 0.5% | $5,731,436 | $1,516,437 | $4,215,000 | ||||||||
Property | 25.02 | Forest Plaza | 0.3% | $7,106,630 | $1,473,573 | $5,633,057 | ||||||||
Property | 25.03 | White Oaks Plaza | 0.3% | $5,430,496 | $779,865 | $4,650,631 | ||||||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | $1,872,495 | $473,612 | $1,398,883 | ||||||||
Property | 25.05 | Lakeline Village | 0.0% | $512,647 | $199,548 | $313,099 | ||||||||
Loan | 26 | Audubon Court Apartments | 1.1% | 46.0% | 0 | 0 | Sixth | LO(24);DEF(92);O(4) | $2,027,772 | $1,057,023 | $970,749 | |||
Loan | 27 | Woodbridge Apartments | 1.1% | 61.5% | 0 | 0 | Sixth | LO(24);DEF(92);O(4) | $1,668,585 | $637,057 | $1,031,528 | |||
Loan | 28 | Hampton Inn Stoughton | 1.1% | 50.8% | 0 | 0 | Sixth | LO(25);DEF(91);O(4) | N/A | N/A | N/A | |||
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | 64.2% | 0 | 0 | Sixth | LO(24);DEF(90);O(6) | N/A | N/A | N/A | ||
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | 59.0% | 0 | 5 | First | LO(23);YM1(93);O(4) | G | $1,345,542 | $335,142 | $1,010,400 | |
Property | 30.01 | Madison Plaza | 0.5% | $564,489 | $104,983 | $459,506 | ||||||||
Property | 30.02 | Lovingston Plaza | 0.3% | $428,754 | $121,540 | $307,214 | ||||||||
Property | 30.03 | East Vinton Plaza | 0.3% | $352,299 | $108,619 | $243,680 | ||||||||
Loan | 31 | Cal Ranch Plaza | 1.0% | 61.3% | 5 | 5 | First | LO(24);DEF(92);O(4) | $835,065 | $321,529 | $513,536 | |||
Loan | 32 | Yosemite Office | 0.9% | 64.9% | 0 | 0 | Sixth | LO(24);YM1(29);O(7) | H | $1,824,720 | $952,264 | $872,456 | ||
Loan | 33 | The Pines Corporate Center | 0.9% | 48.9% | 5 (1 time during the term of the loan) | 0 | Sixth | LO(25);DEF(91);O(4) | $1,306,371 | $545,814 | $760,557 | |||
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | 63.8% | 0 | 0 | Sixth | LO(24);DEF(92);O(4) | $687,454 | $713,011 | -$25,557 | |||
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | 69.2% | 0 | 0 | Sixth | LO(24);DEF(90);O(6) | N/A | N/A | N/A | ||
Loan | 36 | Highland Village Apartments | 0.8% | 53.8% | 0 | 0 | Sixth | LO(25);DEF(92);O(3) | $1,198,907 | $475,160 | $723,747 | |||
Loan | 37 | The Harmon Building | 0.8% | 37.7% | 5 | 5 | First | LO(24);DEF(92);O(4) | $1,583,031 | $718,476 | $864,555 | |||
Loan | 22 | 38 | 371 Cactus | 0.7% | 43.9% | 5 (for first 2 times in any consecutive twelve month period) | 0 | First | LO(24);DEF(91);O(5) | N/A | N/A | N/A | ||
Loan | 39 | Prairie Ridge Commons | 0.7% | 65.0% | 5 | 5 | First | LO(24);DEF(92);O(4) | N/A | N/A | N/A | |||
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | 63.7% | 0 | 5 | First | LO(24);DEF/YM1(91);O(5) | I | N/A | N/A | N/A | |
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | N/A | N/A | N/A | ||||||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | N/A | N/A | N/A | ||||||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | 50.7% | 5 | 5 | First | LO(24);DEF(92);O(4) | $3,237,919 | $2,509,861 | $728,058 | |||
Loan | 42 | Peninsula Ridge Phase II | 0.6% | 64.8% | 0 | 5 | First | LO(24);DEF(92);O(4) | N/A | N/A | N/A | |||
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | 66.7% | 0 | 5 | First | LO(25);DEF(91);O(4) | $1,129,359 | $371,833 | $757,526 | ||
Loan | 44 | Decimal Point | 0.6% | 58.8% | 0 | 0 | First | LO(24);DEF(90);O(6) | N/A | N/A | N/A | |||
Loan | 45 | Lincoln Porte | 0.6% | 63.9% | 5 | 0 | Sixth | LO(25);DEF(91);O(4) | $743,357 | $180,700 | $562,657 | |||
Loan | 25 | 46 | The Modern | 0.4% | 59.9% | 5 | 5 | First | LO(24);DEF(92);O(4) | $592,301 | $221,989 | $370,312 | ||
Loan | 47 | AAA Self Storage High Point | 0.4% | 54.4% | 0 | 0 | Sixth | LO(27);DEF(89);O(4) | $506,140 | $121,295 | $384,845 | |||
Loan | 48 | Van Dyke Shelby Retail | 0.4% | 56.2% | 0 | 0 | Sixth | LO(25);DEF(89);O(6) | N/A | N/A | N/A | |||
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | 61.5% | 5 | 5 | First | LO(27);DEF(90);O(3) | N/A | N/A | N/A | ||
Property | 49.01 | B & W 1 | 0.2% | N/A | N/A | N/A | ||||||||
Property | 49.02 | B & W 2 | 0.1% | N/A | N/A | N/A | ||||||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | 60.0% | 5 | 5 | First | LO(24);DEF(92);O(4) | N/A | N/A | N/A | |||
Loan | 51 | CVS - Chesterfield | 0.2% | 56.5% | 0 | 5 | First | LO(24);DEF(90);O(6) | N/A | N/A | N/A |
A-1-14
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Third Most Recent NOI Date |
Third Most Recent NOI Debt Yield |
Second Most Recent Revenues |
Second Most Recent Expenses |
Second Most Recent NOI |
Second Most Recent NOI Date |
Second Most Recent NOI Debt Yield |
Most Recent Revenues |
Most Recent Expenses |
Most Recent NOI |
Most Recent NOI Date |
Most Recent NOI Debt Yield |
Underwritten Occupancy Rate |
Underwritten Effective Gross Income |
Underwritten Total Expenses |
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 93.1% | $30,087,669 | $8,504,333 |
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 92.2% | $8,175,080 | $2,512,682 | ||||
Property | 1.02 | Encompass Health Corporation | 1.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $6,543,704 | $2,370,142 | ||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 91.3% | $5,280,885 | $1,031,176 | ||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 92.5% | $1,471,241 | $340,243 | ||||
Property | 1.05 | ComDoc, Inc. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $1,701,664 | $586,675 | ||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 93.8% | $1,583,858 | $469,084 | ||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 93.0% | $1,269,968 | $341,567 | ||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 92.5% | $874,187 | $129,351 | ||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 92.0% | $935,275 | $177,122 | ||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $872,060 | $215,774 | ||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.9% | $783,125 | $164,948 | ||||
Property | 1.12 | Cummins, Inc. | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 92.5% | $596,622 | $165,570 | ||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | 12/31/2017 | 10.5% | $32,783,331 | $8,889,858 | $23,893,473 | 12/31/2018 | 9.1% | $32,216,222 | $6,778,412 | $25,437,810 | 8/31/2019 TTM | 9.7% | 77.2% | $35,282,884 | $10,656,482 |
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | 12/31/2017 | 7.1% | $8,061,224 | $2,015,383 | $6,045,841 | 12/31/2018 | 7.1% | $8,202,287 | $2,156,636 | $6,045,651 | 7/31/2019 TTM | 7.1% | 95.0% | $8,385,579 | $2,366,088 |
Property | 3.01 | 165-167 Avenue A | 1.3% | 12/31/2017 | $1,452,762 | $148,812 | $1,303,950 | 12/31/2018 | $1,454,270 | $152,935 | $1,301,335 | 7/31/2019 TTM | 95.1% | $1,456,682 | $152,865 | ||||
Property | 3.02 | 211 Avenue A | 1.2% | 12/31/2017 | $1,787,376 | $575,201 | $1,212,175 | 12/31/2018 | $1,824,871 | $642,271 | $1,182,600 | 7/31/2019 TTM | 95.0% | $1,938,253 | $719,070 | ||||
Property | 3.03 | 201 East 2nd Street | 1.1% | 12/31/2017 | $1,579,915 | $384,982 | $1,194,933 | 12/31/2018 | $1,553,600 | $408,040 | $1,145,560 | 7/31/2019 TTM | 95.1% | $1,610,656 | $459,177 | ||||
Property | 3.04 | 500 East 11th Street | 0.8% | 12/31/2017 | $1,237,638 | $373,945 | $863,693 | 12/31/2018 | $1,298,169 | $403,063 | $895,106 | 7/31/2019 TTM | 94.6% | $1,284,023 | $455,423 | ||||
Property | 3.05 | 191-193 Avenue A | 0.5% | 12/31/2017 | $641,960 | $141,525 | $500,435 | 12/31/2018 | $649,031 | $145,034 | $503,997 | 7/31/2019 TTM | 94.9% | $669,650 | $148,609 | ||||
Property | 3.06 | 143 First Avenue | 0.4% | 12/31/2017 | $425,750 | $105,430 | $320,320 | 12/31/2018 | $452,132 | $103,395 | $348,737 | 7/31/2019 TTM | 94.9% | $478,941 | $105,172 | ||||
Property | 3.07 | 129 First Avenue | 0.3% | 12/31/2017 | $428,759 | $74,743 | $354,015 | 12/31/2018 | $416,293 | $77,949 | $338,344 | 7/31/2019 TTM | 95.1% | $410,341 | $79,205 | ||||
Property | 3.08 | 435 East 12th Street | 0.3% | 12/31/2017 | $507,065 | $210,746 | $296,319 | 12/31/2018 | $553,922 | $223,950 | $329,972 | 7/31/2019 TTM | 95.3% | $537,033 | $246,567 | ||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | 12/31/2017 | 9.8% | $103,110,653 | $31,784,180 | $71,326,473 | 12/31/2018 | 9.4% | $102,473,435 | $31,007,624 | $71,465,811 | 3/31/2019 TTM | 9.4% | 94.0% | $104,029,334 | $31,007,624 |
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | 12/31/2016 | 7.6% | $33,628,469 | $6,368,613 | $27,259,856 | 12/31/2017 | 12.7% | $35,335,764 | $6,445,614 | $28,890,150 | 12/31/2018 | 13.5% | 97.5% | $39,822,695 | $7,985,779 |
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | 12/31/2016 | $8,551,118 | $2,509,169 | $6,041,949 | 12/31/2017 | $8,660,170 | $2,537,067 | $6,123,103 | 12/31/2018 | 97.5% | $8,907,213 | $2,906,244 | ||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | 12/31/2016 | $5,881,285 | $1,170,316 | $4,710,969 | 12/31/2017 | $6,124,114 | $1,318,374 | $4,805,740 | 12/31/2018 | 97.5% | $5,904,323 | $1,536,726 | ||||
Property | 5.03 | 5000 Commerce Way | 0.6% | 12/31/2016 | $4,229,039 | $641,092 | $3,587,947 | 12/31/2017 | $4,308,405 | $679,662 | $3,628,743 | 12/31/2018 | 97.5% | $4,451,482 | $765,972 | ||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | 12/31/2016 | $2,655,862 | $21,608 | $2,634,254 | 12/31/2017 | $2,699,991 | $20,556 | $2,679,435 | 12/31/2018 | 97.5% | $3,708,736 | $132,948 | ||||
Property | 5.05 | 945 Monument Drive | 0.5% | 12/31/2016 | $3,252,155 | $375,988 | $2,876,167 | 12/31/2017 | $3,312,029 | $430,464 | $2,881,565 | 12/31/2018 | 97.5% | $3,386,613 | $482,738 | ||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | 12/31/2016 | $2,439,453 | $67,612 | $2,371,841 | 12/31/2017 | $2,455,992 | $44,468 | $2,411,524 | 12/31/2018 | 97.5% | $2,491,915 | $117,071 | ||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | 12/31/2016 | $2,772,757 | $459,102 | $2,313,655 | 12/31/2017 | $2,824,454 | $484,545 | $2,339,909 | 12/31/2018 | 97.5% | $2,864,407 | $630,409 | ||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | N/A | $1,561,038 | $80,313 | $1,480,725 | 12/31/2017 | $1,580,595 | $83,456 | $1,497,139 | 12/31/2018 | 97.5% | $2,914,156 | $104,426 | ||||
Property | 5.09 | 2150 Stanley Road | 0.3% | 12/31/2016 | $2,242,367 | $541,787 | $1,700,580 | 12/31/2017 | $2,297,895 | $553,914 | $1,743,981 | 12/31/2018 | 97.5% | $2,301,168 | $665,285 | ||||
Property | 5.10 | 16101 Queens Court | 0.3% | 12/31/2016 | $0 | $292,769 | -$292,769 | 12/31/2017 | $430,850 | $133,165 | $297,684 | 12/31/2018 | 97.5% | $1,675,398 | $380,692 | ||||
Property | 5.11 | 5 Logistics Drive | 0.2% | 12/31/2016 | $43,395 | $208,857 | -$165,462 | 12/31/2017 | $641,270 | $159,943 | $481,327 | 12/31/2018 | 97.5% | $1,217,283 | $263,268 | ||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | 12/31/2017 | 7.9% | $13,849,207 | $4,286,985 | $9,562,222 | 12/31/2018 | 8.7% | $13,981,854 | $4,120,709 | $9,861,145 | 6/30/2019 TTM | 9.0% | 93.5% | $14,000,676 | $4,635,222 |
Loan | 16 | 7 | The Hendry | 4.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $6,419,091 | $3,300,256 | $3,118,834 | 7/31/2019 TTM | 6.8% | 93.7% | $7,249,242 | $3,498,006 |
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | 12/31/2017 | 7.8% | $16,955,514 | $9,282,380 | $7,673,134 | 12/31/2018 | 9.6% | $17,073,017 | $9,102,591 | $7,970,426 | 8/31/2019 TTM | 10.0% | 91.4% | $17,930,064 | $9,254,767 |
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 93.1% | $10,317,252 | $1,437,967 |
Property | 9.01 | 340 Evergreen Avenue | 2.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 90.3% | $5,068,092 | $1,022,316 | ||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $3,420,000 | $102,600 | ||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 97.4% | $1,829,160 | $313,051 | ||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | 12/31/2017 | 11.9% | $9,540,637 | $5,265,936 | $4,274,701 | 12/31/2018 | 13.2% | $9,880,813 | $5,448,112 | $4,432,701 | 8/31/2019 TTM | 13.6% | 92.9% | $9,880,813 | $5,707,822 |
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | 12/31/2017 | 11.8% | $4,165,243 | $1,225,158 | $2,940,084 | 12/31/2018 | 9.2% | $4,527,676 | $1,224,821 | $3,302,855 | 7/31/2019 TTM | 10.3% | 89.4% | $4,679,371 | $1,442,936 |
Loan | 12 | Mosby Poinsett | 2.9% | 12/31/2017 | -0.1% | $2,807,614 | $2,051,676 | $755,938 | 12/31/2018 | 2.5% | $4,076,680 | $2,268,153 | $1,808,527 | 8/31/2019 TTM | 6.0% | 95.0% | $4,134,286 | $1,851,374 | |
Loan | 13 | Vio Tustin Apartments | 2.7% | 12/31/2017 | 6.5% | $3,243,140 | $1,040,965 | $2,202,175 | 12/31/2018 | 7.9% | $3,360,769 | $1,011,215 | $2,349,554 | 7/31/2019 TTM | 8.4% | 92.4% | $3,404,466 | $1,048,965 | |
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | 12/31/2017 | 13.2% | $10,249,912 | $6,376,305 | $3,873,607 | 12/31/2018 | 13.8% | $10,610,863 | $6,468,377 | $4,142,486 | 7/31/2019 TTM | 14.8% | 92.7% | $10,610,863 | $6,696,962 |
Property | 14.01 | Southernmost Inn | 0.9% | 12/31/2017 | $3,049,113 | $1,780,234 | $1,268,879 | 12/31/2018 | $3,192,693 | $1,893,249 | $1,299,444 | 7/31/2019 TTM | 91.8% | $3,192,693 | $1,975,057 | ||||
Property | 14.02 | NYAH Key West | 0.7% | 12/31/2017 | $2,841,685 | $1,944,605 | $897,080 | 12/31/2018 | $2,916,655 | $1,922,724 | $993,931 | 7/31/2019 TTM | 93.2% | $2,916,655 | $2,011,721 | ||||
Property | 14.03 | Cabana Inn | 0.6% | 12/31/2017 | $2,273,675 | $1,298,114 | $975,561 | 12/31/2018 | $2,374,354 | $1,350,969 | $1,023,385 | 7/31/2019 TTM | 91.1% | $2,374,354 | $1,420,569 | ||||
Property | 14.04 | Paradise Inn | 0.5% | 12/31/2017 | $2,085,439 | $1,353,352 | $732,087 | 12/31/2018 | $2,127,161 | $1,301,435 | $825,726 | 7/31/2019 TTM | 95.3% | $2,127,161 | $1,289,615 | ||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | 12/31/2017 | 8.5% | $4,480,783 | $1,443,782 | $3,037,001 | 12/31/2018 | 11.5% | $4,466,161 | $1,384,037 | $3,082,125 | 7/31/2019 TTM | 11.6% | 88.9% | $4,236,962 | $1,439,597 |
Loan | 16 | 16 | Tribeca Apartments | 2.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 91.0% | $3,044,076 | $772,940 |
Loan | 17 | McHenry Village Shopping Center | 2.1% | 12/31/2017 | 12.2% | $4,285,834 | $1,633,337 | $2,652,497 | 12/31/2018 | 12.6% | $4,382,014 | $1,701,254 | $2,680,760 | 3/31/2019 TTM | 12.8% | 94.7% | $4,512,999 | $1,715,246 | |
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | 12/31/2017 | 9.8% | $59,626,445 | $15,721,797 | $43,904,648 | 12/31/2018 | 10.2% | $60,868,091 | $15,860,286 | $45,007,805 | 3/31/2019 TTM | 10.5% | 98.9% | $70,789,429 | $17,055,013 |
Property | 18.01 | 610 Main Street North | 0.8% | 12/31/2017 | $25,653,185 | $6,363,502 | $19,289,683 | 12/31/2018 | $26,172,221 | $6,322,623 | $19,849,598 | 3/31/2019 TTM | 100.0% | $30,351,909 | $6,775,685 | ||||
Property | 18.02 | 1 Portland Street | 0.7% | 12/31/2017 | $20,777,288 | $4,849,523 | $15,927,766 | 12/31/2018 | $21,060,689 | $4,968,008 | $16,092,681 | 3/31/2019 TTM | 98.0% | $24,096,635 | $5,282,690 | ||||
Property | 18.03 | 700 Main Street | 0.5% | 12/31/2017 | $13,195,972 | $4,508,772 | $8,687,199 | 12/31/2018 | $13,635,181 | $4,569,654 | $9,065,526 | 3/31/2019 TTM | 98.0% | $16,340,886 | $4,996,638 | ||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 100.0% | $2,325,000 | $0 |
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | 12/31/2017 | 7.4% | $2,195,701 | $664,375 | $1,531,326 | 12/31/2018 | 7.9% | $2,551,225 | $697,003 | $1,854,222 | 7/31/2019 TTM | 9.5% | 91.2% | $2,487,469 | $727,732 |
Loan | 21 | Magnolia Cove Apartments | 1.7% | 12/31/2017 | 8.3% | $2,835,858 | $1,325,461 | $1,510,397 | 12/31/2018 | 8.9% | $2,920,866 | $1,297,553 | $1,623,313 | 6/30/2019 TTM | 9.6% | 95.0% | $3,001,813 | $1,351,617 | |
Loan | 22 | Crown Heights | 1.3% | 12/31/2017 | 8.2% | $2,363,151 | $1,173,727 | $1,189,424 | 12/31/2018 | 8.8% | $2,668,530 | $1,252,691 | $1,415,839 | 9/30/2019 TTM | 10.5% | 92.8% | $2,709,977 | $1,256,040 | |
Loan | 8 | 23 | Wildwood Centre | 1.3% | 12/31/2017 | 7.4% | $1,552,540 | $640,165 | $912,375 | 12/31/2018 | 6.8% | $1,424,865 | $654,268 | $770,597 | 6/30/2019 TTM | 5.8% | 90.1% | $1,964,697 | $598,587 |
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | 12/31/2017 | 11.8% | $23,315,006 | $14,640,021 | $8,674,985 | 12/31/2018 | 12.8% | $23,901,279 | $14,817,445 | $9,083,834 | 6/30/2019 TTM | 13.4% | 76.4% | $23,901,279 | $14,661,204 |
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | 12/31/2017 | $4,283,657 | $2,558,981 | $1,724,676 | 12/31/2018 | $4,392,513 | $2,616,780 | $1,775,733 | 6/30/2019 TTM | 81.5% | $4,392,513 | $2,572,575 | ||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | 12/31/2017 | $3,761,936 | $2,140,562 | $1,621,374 | 12/31/2018 | $3,717,078 | $2,129,529 | $1,587,549 | 6/30/2019 TTM | 76.4% | $3,717,078 | $2,097,431 | ||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | 12/31/2017 | $3,481,519 | $2,134,130 | $1,347,389 | 12/31/2018 | $3,519,666 | $2,156,247 | $1,363,419 | 6/30/2019 TTM | 75.2% | $3,519,666 | $2,099,585 | ||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | 12/31/2017 | $3,416,947 | $2,079,966 | $1,336,981 | 12/31/2018 | $3,483,569 | $2,086,197 | $1,397,372 | 6/30/2019 TTM | 77.2% | $3,483,569 | $2,055,664 | ||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | 12/31/2017 | $3,251,718 | $2,151,020 | $1,100,698 | 12/31/2018 | $3,264,274 | $2,115,416 | $1,148,858 | 6/30/2019 TTM | 83.1% | $3,264,274 | $2,103,020 | ||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | 12/31/2017 | $2,705,075 | $1,959,083 | $745,992 | 12/31/2018 | $3,160,226 | $2,090,797 | $1,069,429 | 6/30/2019 TTM | 70.4% | $3,160,226 | $2,132,237 | ||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% | 12/31/2017 | $2,414,154 | $1,616,279 | $797,875 | 12/31/2018 | $2,363,953 | $1,622,479 | $741,474 | 6/30/2019 TTM | 70.2% | $2,363,953 | $1,600,692 |
A-1-15
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Third Most Recent NOI Date |
Third Most Recent NOI Debt Yield |
Second Most Recent Revenues |
Second Most Recent Expenses |
Second Most Recent NOI |
Second Most Recent NOI Date |
Second Most Recent NOI Debt Yield |
Most Recent Revenues |
Most Recent Expenses |
Most Recent NOI |
Most Recent NOI Date |
Most Recent NOI Debt Yield |
Underwritten Occupancy Rate |
Underwritten Effective Gross Income |
Underwritten Total Expenses |
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | 12/31/2017 | 13.9% | $20,389,908 | $4,573,096 | $15,816,812 | 12/31/2018 | 13.5% | $19,890,941 | $4,564,137 | $15,326,804 | 6/30/2019 TTM | 13.1% | 93.0% | $18,775,073 | $5,244,284 |
Property | 25.01 | Lakeline Plaza | 0.5% | 12/31/2017 | $6,187,004 | $1,594,133 | $4,592,871 | 12/31/2018 | $6,182,949 | $1,595,856 | $4,587,093 | 6/30/2019 TTM | 94.8% | $6,037,587 | $1,643,200 | ||||
Property | 25.02 | Forest Plaza | 0.3% | 12/31/2017 | $6,403,906 | $1,527,402 | $4,876,504 | 12/31/2018 | $5,733,257 | $1,459,034 | $4,274,224 | 6/30/2019 TTM | 91.4% | $5,376,554 | $1,703,493 | ||||
Property | 25.03 | White Oaks Plaza | 0.3% | 12/31/2017 | $5,345,031 | $811,810 | $4,533,221 | 12/31/2018 | $5,523,283 | $839,093 | $4,684,190 | 6/30/2019 TTM | 94.2% | $4,745,206 | $1,121,134 | ||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | 12/31/2017 | $1,942,165 | $437,448 | $1,504,717 | 12/31/2018 | $1,959,813 | $466,506 | $1,493,307 | 6/30/2019 TTM | 87.5% | $1,950,626 | $542,490 | ||||
Property | 25.05 | Lakeline Village | 0.0% | 12/31/2017 | $511,802 | $202,303 | $309,499 | 12/31/2018 | $491,639 | $203,649 | $287,990 | 6/30/2019 TTM | 100.0% | $665,100 | $233,968 | ||||
Loan | 26 | Audubon Court Apartments | 1.1% | 12/31/2017 | 8.4% | $2,156,139 | $1,045,456 | $1,110,683 | 12/31/2018 | 9.7% | $2,193,765 | $1,116,866 | $1,076,899 | 8/31/2019 TTM | 9.4% | 91.0% | $2,193,765 | $1,121,105 | |
Loan | 27 | Woodbridge Apartments | 1.1% | 12/31/2017 | 9.0% | $1,728,539 | $675,676 | $1,052,864 | 12/31/2018 | 9.2% | $1,772,538 | $677,858 | $1,094,680 | 9/30/2019 TTM | 9.5% | 87.7% | $1,779,831 | $660,998 | |
Loan | 28 | Hampton Inn Stoughton | 1.1% | N/A | N/A | $3,375,497 | $1,883,451 | $1,492,046 | 12/31/2018 | 13.5% | $3,690,509 | $2,257,129 | $1,433,380 | 7/31/2019 TTM | 13.0% | 78.6% | $3,690,509 | $2,301,906 | |
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 96.0% | $848,314 | $103,771 |
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | 12/31/2016 | 9.6% | $1,467,841 | $364,332 | $1,103,509 | 12/31/2017 | 10.5% | $1,476,999 | $371,235 | $1,105,765 | Various | 10.5% | 91.6% | $1,510,074 | $372,548 |
Property | 30.01 | Madison Plaza | 0.5% | 12/31/2016 | $612,801 | $130,565 | $482,235 | 12/31/2017 | $610,120 | $128,267 | $481,853 | 12/31/2018 | 90.3% | $581,128 | $127,988 | ||||
Property | 30.02 | Lovingston Plaza | 0.3% | 12/31/2016 | $500,691 | $121,942 | $378,749 | 12/31/2017 | $503,168 | $136,513 | $366,655 | 12/31/2018 | 95.8% | $505,438 | $120,116 | ||||
Property | 30.03 | East Vinton Plaza | 0.3% | 12/31/2016 | $354,349 | $111,824 | $242,525 | 12/31/2017 | $363,711 | $106,455 | $257,257 | 8/31/2018 T-9 Ann. | 88.4% | $423,508 | $124,444 | ||||
Loan | 31 | Cal Ranch Plaza | 1.0% | 12/31/2017 | 5.2% | $1,180,026 | $374,093 | $805,932 | 12/31/2018 | 8.2% | $1,416,833 | $379,062 | $1,037,771 | 7/31/2019 TTM | 10.6% | 95.0% | $1,388,382 | $402,439 | |
Loan | 32 | Yosemite Office | 0.9% | 12/31/2017 | 9.0% | $2,117,794 | $992,393 | $1,125,401 | 12/31/2018 | 11.6% | $2,212,430 | $1,069,302 | $1,143,128 | 7/31/2019 TTM | 11.8% | 88.3% | $2,218,538 | $1,057,856 | |
Loan | 33 | The Pines Corporate Center | 0.9% | 12/31/2017 | 8.0% | $1,483,540 | $601,896 | $881,644 | 12/31/2018 | 9.2% | $1,429,346 | $647,225 | $782,122 | 8/31/2019 TTM | 8.2% | 88.7% | $1,697,057 | $621,026 | |
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | 12/31/2017 | -0.3% | $1,087,208 | $602,479 | $484,728 | 12/31/2018 | 5.2% | $1,590,485 | $697,928 | $892,557 | 6/30/2019 TTM | 9.6% | 91.4% | $1,833,686 | $921,424 | |
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $613,620 | $89,973 |
Loan | 36 | Highland Village Apartments | 0.8% | 12/31/2017 | 8.5% | $1,313,706 | $506,010 | $807,696 | 12/31/2018 | 9.5% | $1,367,655 | $515,656 | $851,999 | 7/31/2019 TTM | 10.0% | 83.5% | $1,394,454 | $520,849 | |
Loan | 37 | The Harmon Building | 0.8% | 12/31/2017 | 10.4% | $1,793,188 | $819,359 | $973,830 | 12/31/2018 | 11.7% | $1,792,002 | $765,591 | $1,026,411 | 8/31/2019 TTM | 12.4% | 95.0% | $1,886,501 | $797,488 | |
Loan | 22 | 38 | 371 Cactus | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $932,765 | $198,258 |
Loan | 39 | Prairie Ridge Commons | 0.7% | N/A | N/A | $1,035,602 | $339,426 | $696,177 | 12/31/2017 | 9.9% | $938,827 | $335,021 | $603,806 | 12/31/2018 | 8.6% | 95.0% | $1,100,356 | $360,042 | |
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $742,277 | $22,268 |
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $493,614 | $14,808 | ||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $248,663 | $7,460 | ||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | 12/31/2017 | 10.6% | $3,536,997 | $2,639,035 | $897,963 | 12/31/2018 | 13.1% | $3,676,995 | $2,734,898 | $942,097 | 8/31/2019 TTM | 13.7% | 88.4% | $3,676,995 | $2,736,291 | |
Loan | 42 | Peninsula Ridge Phase II | 0.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 94.0% | $826,918 | $274,105 | |
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | 12/31/2017 | 12.6% | $1,241,756 | $375,462 | $866,294 | 12/31/2018 | 14.4% | $1,242,534 | $373,866 | $868,668 | 3/31/2019 TTM | 14.5% | 95.0% | $986,284 | $353,849 |
Loan | 44 | Decimal Point | 0.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $910,778 | $224,128 | $686,650 | 12/31/2018 | 11.6% | 95.0% | $1,003,117 | $277,305 | |
Loan | 45 | Lincoln Porte | 0.6% | 12/31/2016 | 9.8% | $883,991 | $210,742 | $673,250 | 12/31/2017 | 11.8% | $580,639 | $252,733 | $327,905 | 12/31/2018 | 5.7% | 95.0% | $985,395 | $355,041 | |
Loan | 25 | 46 | The Modern | 0.4% | 12/31/2016 | 8.2% | $594,086 | $232,885 | $361,201 | 12/31/2017 | 8.0% | $536,591 | $235,458 | $301,133 | 12/31/2018 | 6.7% | 95.0% | $683,151 | $262,510 |
Loan | 47 | AAA Self Storage High Point | 0.4% | 12/31/2017 | 9.4% | $525,743 | $139,295 | $386,448 | 12/31/2018 | 9.4% | $519,693 | $148,889 | $370,804 | 6/30/2019 TTM | 9.0% | 91.9% | $519,693 | $139,777 | |
Loan | 48 | Van Dyke Shelby Retail | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $439,071 | $94,580 | |
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 93.7% | $525,368 | $156,068 |
Property | 49.01 | B & W 1 | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 93.7% | $344,146 | $99,151 | ||||
Property | 49.02 | B & W 2 | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 93.7% | $181,222 | $56,917 | ||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | N/A | N/A | $515,930 | $175,686 | $340,244 | 12/31/2018 | 13.4% | $503,194 | $177,403 | $325,790 | 7/31/2019 TTM | 12.9% | 90.2% | $487,824 | $182,921 | |
Loan | 51 | CVS - Chesterfield | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 95.0% | $232,106 | $62,613 |
A-1-16
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Underwritten NOI | Underwritten NOI Debt Yield | Underwritten Replacement Reserves |
Underwritten TI/LC |
Underwritten NCF | Underwritten NCF Debt Yield | Largest Tenant | Largest Tenant Lease Expiration(4) |
Largest Tenant NSF | |
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | $21,583,336 | 10.6% | $410,771 | $1,536,057 | $19,636,508 | 9.6% | ||||
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | $5,662,397 | $59,992 | $369,634 | $5,232,771 | Quest Diagnostics, Inc. | 8/31/2024 | 222,193 | ||||
Property | 1.02 | Encompass Health Corporation | 1.4% | $4,173,562 | $39,861 | $238,677 | $3,895,024 | Encompass Health Corporation | 3/30/2033 | 199,305 | ||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | $4,249,709 | $100,379 | $288,802 | $3,860,528 | AT&T Services, Inc. | 7/17/2026 | 401,516 | ||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | $1,130,998 | $33,000 | $76,923 | $1,021,075 | UP Central Leasing LLC | 3/31/2029 | 220,000 | ||||
Property | 1.05 | ComDoc, Inc. | 0.3% | $1,114,989 | $16,125 | $69,891 | $1,028,973 | ComDoc, Inc. | 4/30/2029 | 107,500 | ||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | $1,114,774 | $16,000 | $69,448 | $1,029,326 | Stanley Convergent Security Solutions, Inc. | 6/30/2028 | 80,000 | ||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | $928,401 | $19,070 | $46,916 | $862,415 | EQT Gathering, LLC | 6/30/2030 | 127,135 | ||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | $744,837 | $35,157 | $47,228 | $662,452 | Metal Technologies, Inc. | 6/30/2033 | 234,377 | ||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | $758,153 | $32,214 | $72,598 | $653,341 | Heatcraft Refrigeration Products, LLC | 5/31/2028 | 214,757 | ||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | $656,286 | $41,325 | $184,993 | $429,968 | Hanes Companies, Inc. | 9/30/2028 | 275,500 | ||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | $618,177 | $11,406 | $41,074 | $565,697 | FedEx Ground Package System, Inc. | 6/30/2024 | 76,039 | ||||
Property | 1.12 | Cummins, Inc. | 0.1% | $431,053 | $6,242 | $29,873 | $394,938 | Cummins, Inc. | 11/30/2028 | 36,720 | ||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | $24,626,402 | 9.4% | $319,897 | $147,245 | $24,159,260 | 9.2% | United States General Services Administration | 7/31/2030 | 935,386 | |
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | $6,019,492 | 7.0% | $36,000 | $0 | $5,983,492 | 7.0% | ||||
Property | 3.01 | 165-167 Avenue A | 1.3% | $1,303,818 | $4,250 | $0 | $1,299,568 | Mamafinas | 10/31/2027 | 1,800 | ||||
Property | 3.02 | 211 Avenue A | 1.2% | $1,219,183 | $8,750 | $0 | $1,210,433 | Peace and Love Hospitality LLC | 4/30/2024 | 1,456 | ||||
Property | 3.03 | 201 East 2nd Street | 1.1% | $1,151,478 | $6,250 | $0 | $1,145,228 | Shampoo | 11/30/2024 | 1,208 | ||||
Property | 3.04 | 500 East 11th Street | 0.8% | $828,600 | $6,000 | $0 | $822,600 | 7-Eleven, Inc. | 10/31/2025 | 2,875 | ||||
Property | 3.05 | 191-193 Avenue A | 0.5% | $521,041 | $2,250 | $0 | $518,791 | Stand-Up MRI of Manhattan | 7/18/2021 | 2,105 | ||||
Property | 3.06 | 143 First Avenue | 0.4% | $373,769 | $2,000 | $0 | $371,769 | Flamingo Vintage Kilo Inc | 4/30/2024 | 900 | ||||
Property | 3.07 | 129 First Avenue | 0.3% | $331,137 | $2,000 | $0 | $329,137 | NY City Wireless Center | 5/31/2020 | 491 | ||||
Property | 3.08 | 435 East 12th Street | 0.3% | $290,466 | $4,500 | $0 | $285,966 | N/A | N/A | N/A | ||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | $73,021,709 | 9.6% | $0 | $2,023,806 | $70,997,903 | 9.3% | Venetian Casino Resort | 34,088 SF (7/31/2025); 8,096 SF (9/30/2033); 1 SF (12/31/2019) | 42,185 | |
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | $31,836,916 | 14.8% | $656,723 | $2,038,736 | $29,141,457 | 13.6% | ||||
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | $6,000,969 | $143,300 | $452,296 | $5,405,373 | Procter & Gamble | 10/31/2024 | 1,791,246 | ||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | $4,367,597 | $82,926 | $272,696 | $4,011,976 | Amazon | 4/30/2021 | 1,036,573 | ||||
Property | 5.03 | 5000 Commerce Way | 0.6% | $3,685,510 | $81,285 | $241,149 | $3,363,076 | Amazon | 9/30/2027 | 1,016,065 | ||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | $3,575,789 | $34,479 | $148,969 | $3,392,341 | SKF USA | 4/30/2039 | 430,986 | ||||
Property | 5.05 | 945 Monument Drive | 0.5% | $2,903,875 | $77,000 | $206,930 | $2,619,946 | Subaru of America Distribution | 5/31/2024 | 962,500 | ||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | $2,374,844 | $64,367 | $164,469 | $2,146,008 | Whirlpool Corporation | 1/31/2024 | 804,586 | ||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | $2,233,998 | $48,287 | $148,895 | $2,036,817 | Cummins, Inc. | 10/31/2021 | 603,586 | ||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | $2,809,731 | $51,528 | $155,235 | $2,602,967 | The Toro Company | 10/31/2034 | 644,104 | ||||
Property | 5.09 | 2150 Stanley Road | 0.3% | $1,635,883 | $39,480 | $120,692 | $1,475,711 | Siemens Corporation | 9/30/2028 | 320,070 | ||||
Property | 5.10 | 16101 Queens Court | 0.3% | $1,294,706 | $17,664 | $70,559 | $1,206,483 | La-Z-Boy Incorporated | 1/31/2031 | 220,800 | ||||
Property | 5.11 | 5 Logistics Drive | 0.2% | $954,015 | $16,407 | $56,849 | $880,759 | Transamerica Auto Parts | 3/31/2025 | 205,090 | ||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | $9,365,453 | 8.5% | $115,835 | $68,932 | $9,180,686 | 8.3% | Buckhead Life Restaurant Group | 12/31/2021 | 10,427 | |
Loan | 16 | 7 | The Hendry | 4.5% | $3,751,236 | 8.2% | $99,750 | $0 | $3,651,486 | 8.0% | N/A | N/A | N/A | |
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | $8,675,297 | 10.8% | $161,615 | $468,054 | $8,045,628 | 10.1% | Minnesota State Colleges and Universities | 7/31/2022 | 90,513 | |
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | $8,879,285 | 6.8% | $44,600 | $0 | $8,834,685 | 6.8% | ||||
Property | 9.01 | 340 Evergreen Avenue | 2.0% | $4,045,776 | $33,600 | $0 | $4,012,176 | N/A | N/A | N/A | ||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | $3,317,400 | $0 | $0 | $3,317,400 | Metro International Church, Inc. | 6/30/2049 | 140,510 | ||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | $1,516,109 | $11,000 | $0 | $1,505,109 | N/A | N/A | N/A | ||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | $4,172,991 | 12.8% | $395,233 | $0 | $3,777,759 | 11.6% | N/A | N/A | N/A | |
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | $3,236,435 | 10.1% | $19,800 | $148,499 | $3,068,137 | 9.6% | Comprehensive Community Health Centers Inc. | 17/656 SF (10/31/2023); 7,229 SF (9/30/2026); 16,608 SF (4/30/2026) | 41,493 | |
Loan | 12 | Mosby Poinsett | 2.9% | $2,282,913 | 7.6% | $57,600 | $0 | $2,225,313 | 7.4% | N/A | N/A | N/A | ||
Loan | 13 | Vio Tustin Apartments | 2.7% | $2,355,501 | 8.4% | $41,250 | $0 | $2,314,251 | 8.3% | N/A | N/A | N/A | ||
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | $3,913,901 | 14.0% | $530,544 | $0 | $3,383,357 | 12.1% | ||||
Property | 14.01 | Southernmost Inn | 0.9% | $1,217,636 | $159,635 | $0 | $1,058,001 | N/A | N/A | N/A | ||||
Property | 14.02 | NYAH Key West | 0.7% | $904,934 | $145,833 | $0 | $759,101 | N/A | N/A | N/A | ||||
Property | 14.03 | Cabana Inn | 0.6% | $953,785 | $118,718 | $0 | $835,067 | N/A | N/A | N/A | ||||
Property | 14.04 | Paradise Inn | 0.5% | $837,546 | $106,358 | $0 | $731,188 | N/A | N/A | N/A | ||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | $2,797,364 | 10.6% | $30,556 | $101,853 | $2,664,956 | 10.1% | Linde Engineering North America | 11/30/2024 | 34,046 | |
Loan | 16 | 16 | Tribeca Apartments | 2.4% | $2,271,136 | 9.4% | $32,000 | $0 | $2,239,136 | 9.3% | N/A | N/A | N/A | |
Loan | 17 | McHenry Village Shopping Center | 2.1% | $2,797,753 | 13.3% | $55,084 | $275,422 | $2,467,246 | 11.7% | Sprouts Farmers Market | 10/31/2021 | 28,628 | ||
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | $53,734,416 | 12.5% | $182,776 | $1,878,551 | $51,673,090 | 12.0% | ||||
Property | 18.01 | 610 Main Street North | 0.8% | $23,576,224 | $75,259 | $0 | $23,500,965 | Pfizer | 12/31/2031 | 270,056 | ||||
Property | 18.02 | 1 Portland Street | 0.7% | $18,813,944 | $61,919 | $1,081,864 | $17,670,161 | Pfizer | 1/31/2024 | 229,330 | ||||
Property | 18.03 | 700 Main Street | 0.5% | $11,344,248 | $45,597 | $796,687 | $10,501,964 | Novartis Institutes for Biomedical Research, Inc. | 7/31/2024 | 99,883 | ||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | $2,325,000 | 7.0% | $0 | $0 | $2,325,000 | 7.0% | Conduent State Healthcare | 12/31/2020 | 43,882 | |
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | $1,759,737 | 9.1% | $16,264 | $65,054 | $1,678,419 | 8.6% | My Salon Suites | 5/31/2029 | 6,200 | |
Loan | 21 | Magnolia Cove Apartments | 1.7% | $1,650,196 | 9.7% | $112,800 | $0 | $1,537,396 | 9.1% | N/A | N/A | N/A | ||
Loan | 22 | Crown Heights | 1.3% | $1,453,937 | 10.8% | $73,000 | $0 | $1,380,937 | 10.2% | N/A | N/A | N/A | ||
Loan | 8 | 23 | Wildwood Centre | 1.3% | $1,366,110 | 10.2% | $38,912 | $77,824 | $1,249,374 | 9.4% | Hobby Lobby | 6/30/2024 | 58,895 | |
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | $9,240,075 | 13.6% | $956,051 | $0 | $8,284,023 | 12.2% | ||||
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | $1,819,938 | $175,701 | $0 | $1,644,237 | N/A | N/A | N/A | ||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | $1,619,647 | $148,683 | $0 | $1,470,964 | N/A | N/A | N/A | ||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | $1,420,081 | $140,787 | $0 | $1,279,294 | N/A | N/A | N/A | ||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | $1,427,905 | $139,343 | $0 | $1,288,562 | N/A | N/A | N/A | ||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | $1,161,254 | $130,571 | $0 | $1,030,683 | N/A | N/A | N/A | ||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | $1,027,989 | $126,409 | $0 | $901,580 | N/A | N/A | N/A | ||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% | $763,261 | $94,558 | $0 | $668,703 | N/A | N/A | N/A |
A-1-17
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Underwritten NOI | Underwritten NOI Debt Yield | Underwritten Replacement Reserves |
Underwritten TI/LC |
Underwritten NCF | Underwritten NCF Debt Yield | Largest Tenant | Largest Tenant Lease Expiration(4) |
Largest Tenant NSF | |
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | $13,530,789 | 11.6% | $195,616 | $440,402 | $12,894,771 | 11.0% | ||||
Property | 25.01 | Lakeline Plaza | 0.5% | $4,394,388 | $23,195 | $211,981 | $4,159,212 | Best Buy | 1/31/2025 | 45,416 | ||||
Property | 25.02 | Forest Plaza | 0.3% | $3,673,061 | $59,316 | $63,328 | $3,550,418 | Kohl’s | 1/30/2021 | 106,091 | ||||
Property | 25.03 | White Oaks Plaza | 0.3% | $3,624,071 | $59,347 | $108,011 | $3,456,713 | Kohl’s | 1/31/2023 | 97,245 | ||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | $1,408,136 | $41,061 | $37,002 | $1,330,073 | Kohl’s | 2/3/2024 | 80,654 | ||||
Property | 25.05 | Lakeline Village | 0.0% | $431,132 | $12,697 | $20,079 | $398,357 | Jumpstreet | 6/30/2021 | 32,212 | ||||
Loan | 26 | Audubon Court Apartments | 1.1% | $1,072,660 | 9.3% | $43,500 | $0 | $1,029,160 | 8.9% | N/A | N/A | N/A | ||
Loan | 27 | Woodbridge Apartments | 1.1% | $1,118,833 | 9.7% | $42,000 | $0 | $1,076,833 | 9.4% | N/A | N/A | N/A | ||
Loan | 28 | Hampton Inn Stoughton | 1.1% | $1,388,603 | 12.6% | $147,620 | $0 | $1,240,982 | 11.3% | N/A | N/A | N/A | ||
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | $744,542 | 7.0% | $7,250 | $0 | $737,292 | 7.0% | N/A | N/A | N/A | |
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | $1,137,526 | 10.8% | $33,463 | $53,832 | $1,050,230 | 10.0% | ||||
Property | 30.01 | Madison Plaza | 0.5% | $453,140 | $11,410 | $18,355 | $423,376 | Food Lion | 8/31/2029 | 33,807 | ||||
Property | 30.02 | Lovingston Plaza | 0.3% | $385,321 | $9,775 | $15,725 | $359,821 | Food Lion | 5/4/2024 | 29,000 | ||||
Property | 30.03 | East Vinton Plaza | 0.3% | $299,064 | $12,279 | $19,752 | $267,033 | Food Lion | 9/27/2028 | 39,360 | ||||
Loan | 31 | Cal Ranch Plaza | 1.0% | $985,943 | 10.0% | $18,233 | $83,475 | $884,235 | 9.0% | C-A-L Ranch | 3/31/2033 | 61,818 | ||
Loan | 32 | Yosemite Office | 0.9% | $1,160,682 | 12.0% | $38,536 | $94,827 | $1,027,319 | 10.6% | Advance HOA Management, Inc. | 11/30/2023 | 13,324 | ||
Loan | 33 | The Pines Corporate Center | 0.9% | $1,076,031 | 11.3% | $24,042 | $100,176 | $951,812 | 10.0% | United States Veterans Initiative | 10/31/2024 | 11,811 | ||
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | $912,262 | 9.8% | $24,777 | $40,320 | $847,165 | 9.1% | Ross Dress for Less | 1/31/2029 | 22,000 | ||
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | $523,647 | 7.5% | $3,750 | $4,785 | $515,112 | 7.4% | N/A | N/A | N/A | |
Loan | 36 | Highland Village Apartments | 0.8% | $873,605 | 10.3% | $33,500 | $0 | $840,105 | 9.9% | N/A | N/A | N/A | ||
Loan | 37 | The Harmon Building | 0.8% | $1,089,013 | 13.1% | $14,000 | $45,745 | $1,029,268 | 12.4% | Harmon Brewing Company | 3/31/2024 | 8,000 | ||
Loan | 22 | 38 | 371 Cactus | 0.7% | $734,507 | 9.8% | $11,944 | $35,832 | $686,731 | 9.2% | Toy Locker, Inc. | 9/30/2031 | 119,440 | |
Loan | 39 | Prairie Ridge Commons | 0.7% | $740,314 | 10.5% | $3,966 | $55,776 | $680,571 | 9.7% | AT&T | 12/31/2021 | 3,675 | ||
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | $720,008 | 10.3% | $12,248 | $37,907 | $669,854 | 9.6% | ||||
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | $478,806 | $8,935 | $22,336 | $447,535 | Faultless Laundry Company | 8/31/2034 | 89,345 | ||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | $241,203 | $3,313 | $15,571 | $222,319 | Faultless Laundry Company | 8/31/2034 | 33,130 | ||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | $940,704 | 13.7% | $147,080 | $0 | $793,624 | 11.5% | N/A | N/A | N/A | ||
Loan | 42 | Peninsula Ridge Phase II | 0.6% | $552,813 | 8.6% | $10,500 | $0 | $542,313 | 8.4% | N/A | N/A | N/A | ||
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | $632,435 | 10.5% | $22,953 | $7,382 | $602,101 | 10.0% | GSA-Defense Contract Management Agency | 10/31/2025 | 31,030 | |
Loan | 44 | Decimal Point | 0.6% | $725,812 | 12.3% | $27,146 | $103,588 | $595,079 | 10.1% | Miller Company | 5/31/2025 | 20,024 | ||
Loan | 45 | Lincoln Porte | 0.6% | $630,354 | 11.0% | $6,428 | $27,140 | $596,786 | 10.4% | ADT LLC | 1/31/2024 | 14,879 | ||
Loan | 25 | 46 | The Modern | 0.4% | $420,642 | 9.3% | $5,548 | $31,198 | $383,895 | 8.5% | Rossway / Swan | 12/31/2032 | 12,127 | |
Loan | 47 | AAA Self Storage High Point | 0.4% | $379,917 | 9.3% | $5,674 | $0 | $374,242 | 9.1% | N/A | N/A | N/A | ||
Loan | 48 | Van Dyke Shelby Retail | 0.4% | $344,491 | 9.0% | $1,857 | $8,659 | $333,974 | 8.7% | Beaumont Urgent Care | 7/31/2029 | 3,982 | ||
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | $369,300 | 10.9% | $7,721 | $22,806 | $338,773 | 10.0% | ||||
Property | 49.01 | B & W 1 | 0.2% | $244,995 | $4,129 | $13,593 | $227,273 | Brook & Whittle | 6/11/2034 | 38,949 | ||||
Property | 49.02 | B & W 2 | 0.1% | $124,305 | $3,592 | $9,213 | $111,500 | Brook & Whittle | 6/11/2034 | 25,660 | ||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | $304,904 | 12.0% | $10,159 | $28,012 | $266,732 | 10.5% | Endurance House | 12/31/2028 | 3,460 | ||
Loan | 51 | CVS - Chesterfield | 0.2% | $169,493 | 9.9% | $5,165 | $10,990 | $153,338 | 9.0% | CVS | 9/30/2030 | 10,990 |
A-1-18
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Largest Tenant % of NSF |
2nd Largest Tenant | 2nd Largest Tenant Lease Expiration(4) |
2nd Largest Tenant NSF |
2nd Largest Tenant % of NSF |
3rd Largest Tenant | 3rd Largest Tenant Lease Expiration(4) |
3rd Largest Tenant NSF |
3rd Largest Tenant % of NSF | ||
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | |||||||||||
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 1.02 | Encompass Health Corporation | 1.4% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 1.03 | AT&T Services, Inc. | 1.3% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 1.04 | Up Central Leasing LLC | 0.4% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 1.05 | ComDoc, Inc. | 0.3% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 1.07 | EQT Gathering, LLC | 0.3% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 1.12 | Cummins, Inc. | 0.1% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | 72.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | |||||||||||
Property | 3.01 | 165-167 Avenue A | 1.3% | 56.0% | Sage The Cat | 9/30/2026 | 1,416 | 44.0% | N/A | N/A | N/A | N/A | |||
Property | 3.02 | 211 Avenue A | 1.2% | 36.8% | Hughes, Murray, Walsh LLC | 5/21/2023 | 1,317 | 33.3% | Frida & Diego Corp | 9/30/2021 | 1,180 | 29.9% | |||
Property | 3.03 | 201 East 2nd Street | 1.1% | 40.0% | Discovery Wines LLC | 8/31/2021 | 1,113 | 36.8% | White Rose Collective | 2/28/2023 | 700 | 23.2% | |||
Property | 3.04 | 500 East 11th Street | 0.8% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 3.05 | 191-193 Avenue A | 0.5% | 77.1% | New York Grill and Deli | 6/30/2021 | 625 | 22.9% | N/A | N/A | N/A | N/A | |||
Property | 3.06 | 143 First Avenue | 0.4% | 75.0% | 143 Restaurant Corp | 8/31/2028 | 300 | 25.0% | N/A | N/A | N/A | N/A | |||
Property | 3.07 | 129 First Avenue | 0.3% | 52.5% | Lulu’s Nails | 12/31/2023 | 444 | 47.5% | N/A | N/A | N/A | N/A | |||
Property | 3.08 | 435 East 12th Street | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | 5.6% | The Venetian Resort (Showroom / Theater) | 5/31/2029 | 38,920 | 5.1% | Madame Tussaud Las Vegas | 28,000 SF (7/31/2024); 235 SF (12/31/2019) | 28,235 | 3.7% | ||
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | |||||||||||
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 5.03 | 5000 Commerce Way | 0.6% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 5.05 | 945 Monument Drive | 0.5% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 5.09 | 2150 Stanley Road | 0.3% | 64.9% | M D Logistics, Inc. | 6/30/2027 | 173,430 | 35.1% | N/A | N/A | N/A | N/A | |||
Property | 5.10 | 16101 Queens Court | 0.3% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 5.11 | 5 Logistics Drive | 0.2% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | 2.3% | James King, Inc. | 4/30/2023 | 6,000 | 1.3% | Showtime Boca, Inc. and Marily | 8/31/2020 | 4,480 | 1.0% | ||
Loan | 16 | 7 | The Hendry | 4.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | 14.0% | AgriBank | 10/31/2026 | 86,298 | 13.3% | IRS | 2/28/2021 | 56,144 | 8.7% | ||
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | |||||||||||
Property | 9.01 | 340 Evergreen Avenue | 2.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | 41.9% | Family Practice of Glendale, Inc. | 4/30/2024 | 13,655 | 13.8% | Chevy Chase Ambulatory Center | 9/30/2029 | 9,265 | 9.4% | ||
Loan | 12 | Mosby Poinsett | 2.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 13 | Vio Tustin Apartments | 2.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | |||||||||||
Property | 14.01 | Southernmost Inn | 0.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 14.02 | NYAH Key West | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 14.03 | Cabana Inn | 0.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 14.04 | Paradise Inn | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | 16.7% | Anexinet Corp and Virtus | 12/31/2021 | 25,696 | 12.6% | WESCO Distribution Inc. | 10/31/2024 | 15,792 | 7.8% | ||
Loan | 16 | 16 | Tribeca Apartments | 2.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 17 | McHenry Village Shopping Center | 2.1% | 10.4% | RJ Modesto, LLC | 9/30/2024 | 21,428 | 7.8% | Sutter Central Valley Hospitals | 3/6/2020 | 18,500 | 6.7% | |||
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | |||||||||||
Property | 18.01 | 610 Main Street North | 0.8% | 96.9% | Sulmona Restaurant Group | 2/28/2027 | 3,355 | 1.2% | Café Luna | 3/31/2027 | 2,328 | 0.8% | |||
Property | 18.02 | 1 Portland Street | 0.7% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 18.03 | 700 Main Street | 0.5% | 59.1% | Lab Central Inc. | 3/31/2027 | 68,996 | 40.9% | N/A | N/A | N/A | N/A | |||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | 9.0% | Medlogix, LLC | 8/31/2025 | 42,988 | 8.8% | Michael Baker, Jr., Inc | 11/30/2025 | 41,106 | 8.4% | ||
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | 9.5% | Bright Now Dental | 6/30/2020 | 3,974 | 6.1% | Wells Fargo Bank | 6/30/2024 | 3,787 | 5.8% | ||
Loan | 21 | Magnolia Cove Apartments | 1.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 22 | Crown Heights | 1.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 8 | 23 | Wildwood Centre | 1.3% | 30.3% | Conn’s HomePlus | 8/31/2029 | 40,225 | 20.7% | Club 4 Fitness | 11/30/2029 | 26,500 | 13.6% | ||
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | |||||||||||
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 24.04 | Hampton Inn Faxon | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 24.05 | Homewood Suites Ocala | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-19
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Largest Tenant % of NSF |
2nd Largest Tenant | 2nd Largest Tenant Lease Expiration(4) |
2nd Largest Tenant NSF |
2nd Largest Tenant % of NSF |
3rd Largest Tenant | 3rd Largest Tenant Lease Expiration(4) |
3rd Largest Tenant NSF |
3rd Largest Tenant % of NSF | ||
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | |||||||||||
Property | 25.01 | Lakeline Plaza | 0.5% | 14.5% | Bed Bath & Beyond | 1/31/2023 | 34,361 | 11.0% | Ross Dress for Less | 1/31/2024 | 30,187 | 9.6% | |||
Property | 25.02 | Forest Plaza | 0.3% | 24.5% | Overstock Furniture & Mattress | 11/30/2020 | 65,262 | 15.0% | Bed Bath & Beyond | 9/30/2021 | 35,800 | 8.3% | |||
Property | 25.03 | White Oaks Plaza | 0.3% | 29.3% | Big Lots | 1/31/2022 | 45,177 | 13.6% | TJ Maxx | 1/31/2022 | 25,000 | 7.5% | |||
Property | 25.04 | Muncie Towne Plaza | 0.1% | 47.0% | TJ Maxx | 1/31/2023 | 29,352 | 17.1% | Ulta | 9/30/2023 | 13,090 | 7.6% | |||
Property | 25.05 | Lakeline Village | 0.0% | 76.3% | Champion Performance Physical Therapy | 9/30/2021 | 5,800 | 13.7% | Jazzercise | 12/31/2023 | 4,200 | 9.9% | |||
Loan | 26 | Audubon Court Apartments | 1.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 27 | Woodbridge Apartments | 1.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 28 | Hampton Inn Stoughton | 1.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | |||||||||||
Property | 30.01 | Madison Plaza | 0.5% | 68.1% | Anytime Fitness | 5/31/2021 | 3,600 | 7.3% | Subway | 7/31/2023 | 1,500 | 3.0% | |||
Property | 30.02 | Lovingston Plaza | 0.3% | 68.2% | Anytime Fitness | 4/30/2026 | 6,000 | 14.1% | Rehab Associates | 9/30/2021 | 2,400 | 5.6% | |||
Property | 30.03 | East Vinton Plaza | 0.3% | 73.7% | Cato | 1/31/2022 | 4,000 | 7.5% | Pancho Mexican Restaurant | 3/31/2023 | 3,200 | 6.0% | |||
Loan | 31 | Cal Ranch Plaza | 1.0% | 56.6% | Mariana’s Supermarkets | 4/30/2038 | 28,000 | 25.6% | Club K9 | 7/31/2025 | 4,444 | 4.1% | |||
Loan | 32 | Yosemite Office | 0.9% | 10.5% | Jack Grynberg | 1/31/2022 | 12,952 | 10.2% | Colorado District Attorneys Council | 5/31/2025 | 9,566 | 7.6% | |||
Loan | 33 | The Pines Corporate Center | 0.9% | 11.8% | Easter Seals Nevada | 3/31/2022 | 11,348 | 11.3% | Nevada P.E.P Inc. | 4/30/2021 | 7,343 | 7.3% | |||
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | 27.3% | Aldi | 6/30/2033 | 21,349 | 26.5% | Dollar Tree | 8/31/2029 | 11,039 | 13.7% | |||
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 36 | Highland Village Apartments | 0.8% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 37 | The Harmon Building | 0.8% | 17.5% | Ethix Insurance | 11/30/2020 | 4,700 | 10.3% | Azarra Salon and Wine | 12/31/2021 | 4,084 | 8.9% | |||
Loan | 22 | 38 | 371 Cactus | 0.7% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
Loan | 39 | Prairie Ridge Commons | 0.7% | 13.9% | Aspen Dental | 11/30/2021 | 3,202 | 12.1% | Verizon | 1/31/2023 | 3,006 | 11.4% | |||
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | |||||||||||
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 42 | Peninsula Ridge Phase II | 0.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | 73.0% | Schuff Steel Company | 7/31/2024 | 11,475 | 27.0% | N/A | N/A | N/A | N/A | ||
Loan | 44 | Decimal Point | 0.6% | 17.0% | Lynn Blue Print Supply | 1/31/2023 | 15,686 | 13.3% | Pella Windows & Door | 5/31/2021 | 12,690 | 10.8% | |||
Loan | 45 | Lincoln Porte | 0.6% | 23.1% | Red Hawk Fire & Security | 2/28/2025 | 11,840 | 18.4% | Panasonic Avionics | 1/18/2024 | 8,884 | 13.8% | |||
Loan | 25 | 46 | The Modern | 0.4% | 45.1% | Vero Beach Dry Cleaners | 12/31/2032 | 4,728 | 17.6% | Chive | 7/31/2023 | 3,550 | 13.2% | ||
Loan | 47 | AAA Self Storage High Point | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 48 | Van Dyke Shelby Retail | 0.4% | 32.2% | Tide Dry Cleaners | 6/30/2029 | 3,200 | 25.8% | Verizon | 4/30/2024 | 2,000 | 16.2% | |||
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | |||||||||||
Property | 49.01 | B & W 1 | 0.2% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Property | 49.02 | B & W 2 | 0.1% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | 20.2% | Verlo Mattress | 10/31/2022 | 2,409 | 14.1% | GameStop | 1/31/2020 | 1,730 | 10.1% | |||
Loan | 51 | CVS - Chesterfield | 0.2% | 100.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-20
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
4th Largest Tenant | 4th Largest Tenant Lease Expiration(4) |
4th Largest Tenant NSF |
4th Largest Tenant % of NSF |
5th Largest Tenant | 5th Largest Tenant Lease Expiration(4) |
5th Largest Tenant NSF |
5th Largest Tenant % of NSF |
Upfront Replacement Reserves | |||
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | $0 | |||||||||||
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 1.02 | Encompass Health Corporation | 1.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 1.05 | ComDoc, Inc. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 1.12 | Cummins, Inc. | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | |||
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | $0 | |||||||||||
Property | 3.01 | 165-167 Avenue A | 1.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 3.02 | 211 Avenue A | 1.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 3.03 | 201 East 2nd Street | 1.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 3.04 | 500 East 11th Street | 0.8% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 3.05 | 191-193 Avenue A | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 3.06 | 143 First Avenue | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 3.07 | 129 First Avenue | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 3.08 | 435 East 12th Street | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | Regis Galerie | 15,039 SF (5/31/2025); 8,406 SF (12/31/2020); 4,654 SF (2/29/2020) | 28,099 | 3.7% | TAO Nightclub | 1/31/2025 | 24,378 | 3.2% | $0 | |||
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | $0 | |||||||||||
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 5.03 | 5000 Commerce Way | 0.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 5.05 | 945 Monument Drive | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 5.09 | 2150 Stanley Road | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 5.10 | 16101 Queens Court | 0.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 5.11 | 5 Logistics Drive | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | Grand Interiors International | 3/31/2020 | 4,300 | 0.9% | Funky Biscuit Enterprises, Inc | 3/31/2020 | 4,100 | 0.9% | $0 | |||
Loan | 16 | 7 | The Hendry | 4.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | |||
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | Wells Fargo Bank | 9/30/2023 | 43,402 | 6.7% | Larson King | 1/31/2022 | 39,876 | 6.2% | $0 | |||
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | $0 | |||||||||||
Property | 9.01 | 340 Evergreen Avenue | 2.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $2,932,000 | |||
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | Glendale Community College | 11/30/2026 | 3,810 | 3.8% | NE Valley Health Corp- WIC Program | 3/31/2024 | 3,000 | 3.0% | $0 | |||
Loan | 12 | Mosby Poinsett | 2.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | ||||
Loan | 13 | Vio Tustin Apartments | 2.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | ||||
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | $0 | |||||||||||
Property | 14.01 | Southernmost Inn | 0.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 14.02 | NYAH Key West | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 14.03 | Cabana Inn | 0.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 14.04 | Paradise Inn | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | Physician Rec Nutruceuticals | 9/30/2027 | 15,772 | 7.7% | RGN | 11/30/2024 | 14,112 | 6.9% | $0 | |||
Loan | 16 | 16 | Tribeca Apartments | 2.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $64,000 | |||
Loan | 17 | McHenry Village Shopping Center | 2.1% | CVS | 1/31/2035 | 13,013 | 4.7% | Juline School of Dance | 6/13/2024 | 12,006 | 4.4% | $0 | ||||
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | $0 | |||||||||||
Property | 18.01 | 610 Main Street North | 0.8% | Boston Burger | 9/30/2027 | 1,984 | 0.7% | Revela | 7/31/2027 | 1,015 | 0.4% | |||||
Property | 18.02 | 1 Portland Street | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 18.03 | 700 Main Street | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | Medavante, Inc | 12/31/2027 | 35,001 | 7.2% | Nucleus Group Holdings LLC | 10/31/2024 | 29,188 | 6.0% | $0 | |||
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | Café De Thai | 11/30/2025 | 3,674 | 5.6% | Carl’s Jr. | 10/31/2024 | 3,200 | 4.9% | $0 | |||
Loan | 21 | Magnolia Cove Apartments | 1.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | ||||
Loan | 22 | Crown Heights | 1.3% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $6,084 | ||||
Loan | 8 | 23 | Wildwood Centre | 1.3% | K&G Fashion Superstore | 2/28/2022 | 20,030 | 10.3% | Dollar Tree | 1/31/2028 | 9,038 | 4.6% | $0 | |||
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | $0 | |||||||||||
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-21
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
4th Largest Tenant | 4th Largest Tenant Lease Expiration(4) |
4th Largest Tenant NSF |
4th Largest Tenant % of NSF |
5th Largest Tenant | 5th Largest Tenant Lease Expiration(4) |
5th Largest Tenant NSF |
5th Largest Tenant % of NSF |
Upfront Replacement Reserves | |||
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | $0 | |||||||||||
Property | 25.01 | Lakeline Plaza | 0.5% | TJ Maxx | 4/30/2026 | 29,526 | 9.4% | Petsmart | 1/31/2020 | 26,374 | 8.4% | |||||
Property | 25.02 | Forest Plaza | 0.3% | Marshalls | 1/31/2023 | 24,900 | 5.7% | Office Max | 10/31/2021 | 24,470 | 5.6% | |||||
Property | 25.03 | White Oaks Plaza | 0.3% | Homegoods | 7/31/2028 | 23,800 | 7.2% | Overstock Furniture & Mattress | 2/29/2020 | 21,500 | 6.5% | |||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | Shoe Carnival | 1/31/2022 | 11,964 | 7.0% | Maurices | 1/31/2021 | 5,200 | 3.0% | |||||
Property | 25.05 | Lakeline Village | 0.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Loan | 26 | Audubon Court Apartments | 1.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | ||||
Loan | 27 | Woodbridge Apartments | 1.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $84,000 | ||||
Loan | 28 | Hampton Inn Stoughton | 1.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | ||||
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | |||
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | $0 | |||||||||||
Property | 30.01 | Madison Plaza | 0.5% | ABC Store | 6/30/2023 | 1,500 | 3.0% | Madarin Express | 6/30/2023 | 1,200 | 2.4% | |||||
Property | 30.02 | Lovingston Plaza | 0.3% | ABC Liquor | 8/31/2022 | 1,500 | 3.5% | Subway | 9/30/2024 | 1,200 | 2.8% | |||||
Property | 30.03 | East Vinton Plaza | 0.3% | H&R Block | 4/30/2020 | 2,275 | 4.3% | #1 Nails | 1/31/2023 | 975 | 1.8% | |||||
Loan | 31 | Cal Ranch Plaza | 1.0% | Four Kegs | 10/31/2024 | 3,418 | 3.1% | Liquor Emporium | 8/30/2027 | 2,838 | 2.6% | $0 | ||||
Loan | 32 | Yosemite Office | 0.9% | Hamrick, Tschetter, Sulzer | 3/31/2021 | 7,753 | 6.1% | Classic Brands Holdings, LLC | 1/31/2021 | 7,707 | 6.1% | $0 | ||||
Loan | 33 | The Pines Corporate Center | 0.9% | Patenaude & Felix | 4/30/2023 | 5,590 | 5.6% | KJR Management, LLC | 2/28/2023 | 5,062 | 5.1% | $0 | ||||
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | ATI Physical Therapy | 6/30/2021 | 4,973 | 6.2% | Dotty’s | 4/30/2020 | 2,741 | 3.4% | $0 | ||||
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | |||
Loan | 36 | Highland Village Apartments | 0.8% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $75,040 | ||||
Loan | 37 | The Harmon Building | 0.8% | Scott USA | MTM | 3,300 | 7.2% | Roberson Building Company | MTM | 2,350 | 5.1% | $0 | ||||
Loan | 22 | 38 | 371 Cactus | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | |||
Loan | 39 | Prairie Ridge Commons | 0.7% | Profile by Sanford | 5/31/2029 | 2,526 | 9.6% | Nothing Bundt Cakes | 6/30/2029 | 2,254 | 8.5% | $0 | ||||
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | $0 | |||||||||||
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | ||||
Loan | 42 | Peninsula Ridge Phase II | 0.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | ||||
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | |||
Loan | 44 | Decimal Point | 0.6% | All Safe Industries | 2/28/2021 | 11,072 | 9.4% | Power of Design POD | 5/31/2023 | 9,800 | 8.3% | $0 | ||||
Loan | 45 | Lincoln Porte | 0.6% | Alarm Capital Alliance | 8/31/2020 | 8,847 | 13.8% | Bartlett Cocke | 1/31/2022 | 8,776 | 13.7% | $22,300 | ||||
Loan | 25 | 46 | The Modern | 0.4% | Endo50 | 5/31/2022 | 2,526 | 9.4% | Precision Vision | 2/28/2022 | 1,250 | 4.6% | $0 | |||
Loan | 47 | AAA Self Storage High Point | 0.4% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 | ||||
Loan | 48 | Van Dyke Shelby Retail | 0.4% | Dy N Fly | 5/31/2024 | 1,600 | 12.9% | Lady Jane’s | 6/30/2029 | 1,600 | 12.9% | $0 | ||||
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | $0 | |||||||||||
Property | 49.01 | B & W 1 | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Property | 49.02 | B & W 2 | 0.1% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | TVG - Medulla, LLC | 2/28/2021 | 1,656 | 9.7% | Chris & Company, LLC | 3/31/2024 | 1,648 | 9.6% | $0 | ||||
Loan | 51 | CVS - Chesterfield | 0.2% | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $430 |
A-1-22
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Monthly Replacement Reserves |
Replacement Reserve Cap |
Upfront TI/LC Reserves |
Monthly TI/LC Reserves |
TI/LC Reserve Cap |
Upfront Tax Reserves |
Monthly Tax Reserves | |
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | $0 | $0 | $0 | $0 | $6,000,000 | $0 | $0 | |
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | |||||||||
Property | 1.02 | Encompass Health Corporation | 1.4% | |||||||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | |||||||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | |||||||||
Property | 1.05 | ComDoc, Inc. | 0.3% | |||||||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | |||||||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | |||||||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | |||||||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | |||||||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | |||||||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | |||||||||
Property | 1.12 | Cummins, Inc. | 0.1% | |||||||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | $0 | $0 | $0 | $0 | $0 | $372,746 | $124,249 | |
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | $3,000 | $0 | $0 | $0 | $0 | $580,862 | $129,081 | |
Property | 3.01 | 165-167 Avenue A | 1.3% | |||||||||
Property | 3.02 | 211 Avenue A | 1.2% | |||||||||
Property | 3.03 | 201 East 2nd Street | 1.1% | |||||||||
Property | 3.04 | 500 East 11th Street | 0.8% | |||||||||
Property | 3.05 | 191-193 Avenue A | 0.5% | |||||||||
Property | 3.06 | 143 First Avenue | 0.4% | |||||||||
Property | 3.07 | 129 First Avenue | 0.3% | |||||||||
Property | 3.08 | 435 East 12th Street | 0.3% | |||||||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | $0 | $386,928 | $12,309,694 | $0 | $2,321,544 | $0 | $0 | |
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | |||||||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | |||||||||
Property | 5.03 | 5000 Commerce Way | 0.6% | |||||||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | |||||||||
Property | 5.05 | 945 Monument Drive | 0.5% | |||||||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | |||||||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | |||||||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | |||||||||
Property | 5.09 | 2150 Stanley Road | 0.3% | |||||||||
Property | 5.10 | 16101 Queens Court | 0.3% | |||||||||
Property | 5.11 | 5 Logistics Drive | 0.2% | |||||||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 16 | 7 | The Hendry | 4.5% | $8,313 | $0 | $0 | $0 | $0 | $1,540,000 | $140,000 | |
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | $13,468 | $0 | $4,000,000 | $0 | $3,000,000 so long as no Major Tenant Trigger Event has occurred; During a Major Tenant Trigger Event the cap shall be (i) $6,500,000 if DY<8.5%, (ii) $5,500,000 otherwise | $544,053 | $272,026 | |
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | $3,717 | $223,000 | $0 | $0 | $0 | $437,001 | $145,667 | |
Property | 9.01 | 340 Evergreen Avenue | 2.0% | |||||||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | |||||||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | |||||||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | 1/12 of 4% of gross income for the prior calendar year | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | $1,650 | $0 | $0 | $12,375 | $446,000 | $50,751 | $12,688 | |
Loan | 12 | Mosby Poinsett | 2.9% | $6,000 | $0 | $0 | $0 | $0 | $580,620 | $58,062 | ||
Loan | 13 | Vio Tustin Apartments | 2.7% | $3,438 | $0 | $0 | $0 | $0 | $212,348 | $42,470 | ||
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | $44,212 | $0 | $0 | $0 | $0 | $23,289 | $23,289 | |
Property | 14.01 | Southernmost Inn | 0.9% | |||||||||
Property | 14.02 | NYAH Key West | 0.7% | |||||||||
Property | 14.03 | Cabana Inn | 0.6% | |||||||||
Property | 14.04 | Paradise Inn | 0.5% | |||||||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | $2,546 | $0 | $1,000,000 | $0 | $1,000,000 | $106,500 | $27,167 | |
Loan | 16 | 16 | Tribeca Apartments | 2.4% | $2,667 | $0 | $0 | $0 | $0 | $11,799 | $1,073 | |
Loan | 17 | McHenry Village Shopping Center | 2.1% | $4,590 | $0 | $750,000 | $0 | $750,000 so long as (i) an Acceptable Replacement Lease or Acceptable Lease Extension has been delivered, (ii) Proforma DY is at least 10.5% for the preceding calendar quarter, (iii) Occupancy is at least 85.0% | $84,666 | $21,167 | ||
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Property | 18.01 | 610 Main Street North | 0.8% | |||||||||
Property | 18.02 | 1 Portland Street | 0.7% | |||||||||
Property | 18.03 | 700 Main Street | 0.5% | |||||||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | $1,355 | $0 | $150,000 | $0 | $150,000 | $42,834 | $21,417 | |
Loan | 21 | Magnolia Cove Apartments | 1.7% | $9,400 | $0 | $0 | $0 | $0 | $99,617 | $19,505 | ||
Loan | 22 | Crown Heights | 1.3% | $6,084 | $0 | $0 | $0 | $0 | $106,127 | $9,648 | ||
Loan | 8 | 23 | Wildwood Centre | 1.3% | $3,243 | $0 | $800,000 | $0 | $800,000 | $42,832 | $21,416 | |
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | $79,671 | $0 | $0 | $0 | $0 | $393,717 | $80,974 | |
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | |||||||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | |||||||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | |||||||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | |||||||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | |||||||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | |||||||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% |
A-1-23
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Monthly Replacement Reserves |
Replacement Reserve Cap |
Upfront TI/LC Reserves |
Monthly TI/LC Reserves |
TI/LC Reserve Cap |
Upfront Tax Reserves |
Monthly Tax Reserves | |
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | $16,160 | $0 | $6,000,000 | $64,638 | $10,000,000 | $1,111,745 | $275,628 | |
Property | 25.01 | Lakeline Plaza | 0.5% | |||||||||
Property | 25.02 | Forest Plaza | 0.3% | |||||||||
Property | 25.03 | White Oaks Plaza | 0.3% | |||||||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | |||||||||
Property | 25.05 | Lakeline Village | 0.0% | |||||||||
Loan | 26 | Audubon Court Apartments | 1.1% | $3,625 | $0 | $0 | $0 | $0 | $95,738 | $20,572 | ||
Loan | 27 | Woodbridge Apartments | 1.1% | $0 | $0 | $0 | $0 | $0 | $70,568 | $14,114 | ||
Loan | 28 | Hampton Inn Stoughton | 1.1% | $12,302 | $0 | $0 | $0 | $0 | $0 | $16,844 | ||
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | $604 | $0 | $0 | $0 | $0 | $0 | $393 | |
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | $2,789 | $0 | $0 | $10,306 | $618,300 | $44,695 | $8,939 | |
Property | 30.01 | Madison Plaza | 0.5% | |||||||||
Property | 30.02 | Lovingston Plaza | 0.3% | |||||||||
Property | 30.03 | East Vinton Plaza | 0.3% | |||||||||
Loan | 31 | Cal Ranch Plaza | 1.0% | $1,822 | $65,582 | $0 | $10,111 | $363,982 | $0 | $3,227 | ||
Loan | 32 | Yosemite Office | 0.9% | $3,212 | $0 | $200,000 | $5,268 | $380,000 | $101,192 | $25,298 | ||
Loan | 33 | The Pines Corporate Center | 0.9% | $2,004 | $0 | $0 | $8,348 | $400,000 | $14,640 | $7,320 | ||
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | $2,065 | $0 | $0 | $3,360 | $120,960 | $157,258 | $31,452 | ||
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | $313 | $6,000 | $100,000 | $0 | $9,750 | $27,000 | $13,500 | |
Loan | 36 | Highland Village Apartments | 0.8% | $2,792 | $0 | $0 | $0 | $0 | $11,402 | $11,402 | ||
Loan | 37 | The Harmon Building | 0.8% | $1,929 | $0 | $0 | $3,812 | $137,235 | $16,916 | $16,916 | ||
Loan | 22 | 38 | 371 Cactus | 0.7% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Loan | 39 | Prairie Ridge Commons | 0.7% | $331 | $11,899 | $0 | $2,754 | $99,161 | $80,416 | $16,083 | ||
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | $0 | $24,495 | $0 | $0 | $0 | $0 | $0 | |
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | |||||||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | |||||||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | $12,257 | $0 | $0 | $0 | $0 | $10,650 | $10,650 | ||
Loan | 42 | Peninsula Ridge Phase II | 0.6% | $875 | $0 | $0 | $0 | $0 | $9,025 | $9,025 | ||
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | $1,913 | $0 | $500,000 | $0 | $500,000 | $18,027 | $9,013 | |
Loan | 44 | Decimal Point | 0.6% | $2,262 | $50,000 | $4,918 | $4,918 | $180,000 | $56,968 | $5,179 | ||
Loan | 45 | Lincoln Porte | 0.6% | $536 | $0 | $50,000 | $2,678 | $100,000 | $143,125 | $14,313 | ||
Loan | 25 | 46 | The Modern | 0.4% | $462 | $0 | $80,748 | $0 | $80,748 | $5,047 | $1,682 | |
Loan | 47 | AAA Self Storage High Point | 0.4% | $473 | $11,348 | $0 | $0 | $0 | $1,175 | $1,175 | ||
Loan | 48 | Van Dyke Shelby Retail | 0.4% | $155 | $0 | $0 | $1,032 | $62,000 | $7,658 | $3,829 | ||
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | $0 | $19,382 | $0 | $0 | $258,436 | $0 | $0 | |
Property | 49.01 | B & W 1 | 0.2% | |||||||||
Property | 49.02 | B & W 2 | 0.1% | |||||||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | $847 | $0 | $0 | $2,139 | $75,000 | $24,024 | $4,004 | ||
Loan | 51 | CVS - Chesterfield | 0.2% | $430 | $10,331 | $916 | $916 | $32,970 | $0 | $0 |
A-1-24
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Upfront Insurance Reserves |
Monthly Insurance Reserves |
Upfront Deferred Maint. Reserve |
Initial Other Reserves |
Ongoing Other Reserves |
Other Reserves Description | Appraisal Report Date | |
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | $0 | $0 | $320,700 | $0 | $0 | N/A | 9/12/2019 | |
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | 8/15/2019 | ||||||||
Property | 1.02 | Encompass Health Corporation | 1.4% | 7/31/2019 | ||||||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | 7/31/2019 | ||||||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | 8/16/2019 | ||||||||
Property | 1.05 | ComDoc, Inc. | 0.3% | 8/14/2019 | ||||||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | 7/31/2019 | ||||||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | 8/19/2019 | ||||||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | 8/21/2019 | ||||||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | 7/31/2019 | ||||||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | 7/31/2019 | ||||||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | 8/19/2019 | ||||||||
Property | 1.12 | Cummins, Inc. | 0.1% | 8/1/2019 | ||||||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | $19,441 | $9,720 | $111,869 | $0 | $0 | N/A | 10/11/2019 | |
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | $0 | $0 | $0 | $0 | $0 | N/A | ||
Property | 3.01 | 165-167 Avenue A | 1.3% | 9/6/2019 | ||||||||
Property | 3.02 | 211 Avenue A | 1.2% | 9/6/2019 | ||||||||
Property | 3.03 | 201 East 2nd Street | 1.1% | 9/6/2019 | ||||||||
Property | 3.04 | 500 East 11th Street | 0.8% | 9/6/2019 | ||||||||
Property | 3.05 | 191-193 Avenue A | 0.5% | 9/6/2019 | ||||||||
Property | 3.06 | 143 First Avenue | 0.4% | 9/6/2019 | ||||||||
Property | 3.07 | 129 First Avenue | 0.3% | 9/6/2019 | ||||||||
Property | 3.08 | 435 East 12th Street | 0.3% | 9/6/2019 | ||||||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | $0 | $0 | $0 | $1,218,246 | $0 | Gap Rent Reserve | 5/30/2019 | |
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | $0 | $0 | $0 | $6,134,904 | $0 | Toro Expansion Reserve | ||
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | 9/5/2019 | ||||||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | 9/3/2019 | ||||||||
Property | 5.03 | 5000 Commerce Way | 0.6% | 9/2/2019 | ||||||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | 9/3/2019 | ||||||||
Property | 5.05 | 945 Monument Drive | 0.5% | 9/3/2019 | ||||||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | 9/3/2019 | ||||||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | 9/5/2019 | ||||||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | 9/3/2019 | ||||||||
Property | 5.09 | 2150 Stanley Road | 0.3% | 9/3/2019 | ||||||||
Property | 5.10 | 16101 Queens Court | 0.3% | 8/31/2019 | ||||||||
Property | 5.11 | 5 Logistics Drive | 0.2% | 9/5/2019 | ||||||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | $0 | $0 | $0 | $0 | $0 | N/A | 10/22/2019 | |
Loan | 16 | 7 | The Hendry | 4.5% | $138,839 | $11,570 | $0 | $0 | $0 | N/A | 8/16/2019 | |
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | $0 | $0 | $0 | $3,171,121 | $0 | Existing Tenant TI/LC Reserve ($1,648,010); Existing Tenant Rent Concession Reserve ($1,364,950); Cedar Street Skywalk Escalator Reserve ($158,161.25) | 10/10/2019 | |
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | $56,977 | $8,719 | $0 | $0 | $0 | N/A | ||
Property | 9.01 | 340 Evergreen Avenue | 2.0% | 8/7/2019 | ||||||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | 8/6/2019 | ||||||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | 8/7/2019 | ||||||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | $0 | $0 | $0 | $0 | $0 | N/A | 10/22/2019 | |
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | $0 | $0 | $285,935 | $0 | $0 | N/A | 9/27/2019 | |
Loan | 12 | Mosby Poinsett | 2.9% | $43,280 | $5,410 | $0 | $5,000 | $0 | Radon Reserve | 9/17/2019 | ||
Loan | 13 | Vio Tustin Apartments | 2.7% | $25,584 | $3,655 | $0 | $0 | $0 | N/A | 10/4/2019 | ||
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | $327,221 | $54,537 | $27,425 | $0 | $0 | N/A | ||
Property | 14.01 | Southernmost Inn | 0.9% | 8/2/2019 | ||||||||
Property | 14.02 | NYAH Key West | 0.7% | 8/2/2019 | ||||||||
Property | 14.03 | Cabana Inn | 0.6% | 8/2/2019 | ||||||||
Property | 14.04 | Paradise Inn | 0.5% | 8/2/2019 | ||||||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | $8,300 | $3,873 | $8,625 | $107,454 | $0 | BoA TI Reserve ($99,270); Anexinet TI Reserve ($8,184) | 10/24/2019 | |
Loan | 16 | 16 | Tribeca Apartments | 2.4% | $0 | $0 | $0 | $0 | $0 | N/A | 10/18/2019 | |
Loan | 17 | McHenry Village Shopping Center | 2.1% | $70,000 | $10,000 | $45,313 | $61,319 | $0 | Outstanding TI/LC Reserve ($34,999.87); CVS Parcel Property Tax Reserve ($26,319.14) | 10/17/2019 | ||
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | $0 | $0 | $0 | $0 | $0 | N/A | ||
Property | 18.01 | 610 Main Street North | 0.8% | 5/13/2019 | ||||||||
Property | 18.02 | 1 Portland Street | 0.7% | 5/13/2019 | ||||||||
Property | 18.03 | 700 Main Street | 0.5% | 5/13/2019 | ||||||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | $0 | $0 | $0 | $0 | $0 | N/A | 9/6/2019 | |
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | $0 | $0 | $0 | $2,064,368 | $0 | My Salon Suites Construction Reserve ($1,382,384); My Salon Suites Rent Reserve ($365,346); My Salon Suites TI/LC Reserve ($316,188) | 9/30/2019 | |
Loan | 21 | Magnolia Cove Apartments | 1.7% | $52,452 | $7,252 | $0 | $1,000,000 | $0 | Certificate of Occupancy Reserve | 9/26/2019 | ||
Loan | 22 | Crown Heights | 1.3% | $83,939 | $9,327 | $25,313 | $0 | $0 | N/A | 10/21/2019 | ||
Loan | 8 | 23 | Wildwood Centre | 1.3% | $10,478 | $3,493 | $139,063 | $2,292,809 | $0 | Outstanding TI/LC Reserve ($1,379,925); Advance Auto Reserve ($870,000); Club 4 Fitness Rent Gap Reserve ($42,884.40) | 9/26/2019 | |
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | $37,612 | $7,522 | $0 | $0 | $0 | N/A | 8/7/2019 | |
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | 8/6/2019 | ||||||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | 8/6/2019 | ||||||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | 8/6/2019 | ||||||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | 8/6/2019 | ||||||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | 8/6/2019 | ||||||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | 8/6/2019 | ||||||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% | 8/6/2019 |
A-1-25
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Upfront Insurance Reserves |
Monthly Insurance Reserves |
Upfront Deferred Maint. Reserve |
Initial Other Reserves |
Ongoing Other Reserves |
Other Reserves Description | Appraisal Report Date | |
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | $0 | $0 | $0 | $954,138 | $0 | Existing TI/LC Reserve ($896,489.44); Rent Concession Reserve ($57,648.24) | ||
Property | 25.01 | Lakeline Plaza | 0.5% | 9/5/2019 | ||||||||
Property | 25.02 | Forest Plaza | 0.3% | 8/27/2019 | ||||||||
Property | 25.03 | White Oaks Plaza | 0.3% | 8/27/2019 | ||||||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | 8/26/2019 | ||||||||
Property | 25.05 | Lakeline Village | 0.0% | 9/5/2019 | ||||||||
Loan | 26 | Audubon Court Apartments | 1.1% | $64,709 | $4,978 | $4,375 | $0 | $0 | N/A | 10/8/2019 | ||
Loan | 27 | Woodbridge Apartments | 1.1% | $39,175 | $3,265 | $11,400 | $0 | $0 | N/A | 10/22/2019 | ||
Loan | 28 | Hampton Inn Stoughton | 1.1% | $11,125 | $3,708 | $0 | $0 | $0 | N/A | 9/13/2019 | ||
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | $9,009 | $1,501 | $0 | $0 | $0 | N/A | 10/3/2019 | |
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | $0 | $0 | $212,378 | $0 | $0 | N/A | ||
Property | 30.01 | Madison Plaza | 0.5% | 8/8/2019 | ||||||||
Property | 30.02 | Lovingston Plaza | 0.3% | 8/22/2019 | ||||||||
Property | 30.03 | East Vinton Plaza | 0.3% | 8/22/2019 | ||||||||
Loan | 31 | Cal Ranch Plaza | 1.0% | $0 | $0 | $40,225 | $0 | $0 | N/A | 8/8/2019 | ||
Loan | 32 | Yosemite Office | 0.9% | $9,345 | $3,115 | $700,000 | $130,173 | $0 | Outstanding TI/LC Reserve (Upfront: $73,553); Free Rent Reserve (Upfront: $56,620) | 9/24/2019 | ||
Loan | 33 | The Pines Corporate Center | 0.9% | $4,756 | $2,378 | $0 | $272,087 | $0 | Outstanding TI/LC Reserve | 9/27/2019 | ||
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | $0 | $0 | $188,750 | $55,195 | $0 | Dollar Tree Reserve | 8/1/2019 | ||
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | $11,936 | $1,057 | $1,688 | $2,000,000 | $0 | Earnout Reserve | 10/9/2019 | |
Loan | 36 | Highland Village Apartments | 0.8% | $26,645 | $3,806 | $31,831 | $0 | $0 | N/A | 9/30/2019 | ||
Loan | 37 | The Harmon Building | 0.8% | $0 | $0 | $6,250 | $0 | $0 | N/A | 9/16/2019 | ||
Loan | 22 | 38 | 371 Cactus | 0.7% | $0 | $0 | $21,700 | $0 | $0 | N/A | 10/16/2019 | |
Loan | 39 | Prairie Ridge Commons | 0.7% | $1,243 | $621 | $10,813 | $0 | $0 | N/A | 8/28/2019 | ||
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | $0 | $0 | $0 | $0 | $0 | N/A | ||
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | 10/1/2019 | ||||||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | 9/29/2019 | ||||||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | $0 | $0 | $20,000 | $418,488 | $0 | PIP Reserve | 8/8/2019 | ||
Loan | 42 | Peninsula Ridge Phase II | 0.6% | $0 | $0 | $0 | $0 | $0 | N/A | 9/16/2019 | ||
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | $0 | $0 | $4,688 | $0 | $0 | N/A | 9/18/2019 | |
Loan | 44 | Decimal Point | 0.6% | $3,088 | $1,544 | $36,597 | $20,947 | $0 | Specified Tenant TI Reserve | 10/9/2019 | ||
Loan | 45 | Lincoln Porte | 0.6% | $1,209 | $1,209 | $159,640 | $162,326 | $0 | Red Hawk Rollover Reserve ($100,640); Red Hawk Reserve ($61,686) | 10/18/2019 | ||
Loan | 25 | 46 | The Modern | 0.4% | $2,759 | $2,759 | $0 | $37,015 | $0 | Vero Beach Dry Cleaners Outstanding TI/LC Reserve | 8/22/2019 | |
Loan | 47 | AAA Self Storage High Point | 0.4% | $0 | $0 | $0 | $0 | $0 | N/A | 7/17/2019 | ||
Loan | 48 | Van Dyke Shelby Retail | 0.4% | $2,795 | $254 | $0 | $225,000 | $0 | Beaumont Reserve (Upfront: $225,000); Major Tenant Reserve (Springing) | 9/25/2019 | ||
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | $0 | $0 | $0 | $0 | $0 | N/A | ||
Property | 49.01 | B & W 1 | 0.2% | 7/10/2019 | ||||||||
Property | 49.02 | B & W 2 | 0.1% | 7/11/2019 | ||||||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | $0 | $0 | $14,651 | $0 | $0 | N/A | 9/26/2019 | ||
Loan | 51 | CVS - Chesterfield | 0.2% | $977 | $488 | $0 | $0 | $0 | N/A | 9/19/2019 |
A-1-26
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Environmental Phase I Report Date |
Environmental Phase II Report Date |
Engineering Report Date |
Seismic Report Date |
Seismic Zone (Y/N) |
PML % | Cut-off Date Pari Passu Mortgage Debt Balance |
Coop - Committed Secondary Debt | Cut-off Date Subord. Mortgage Debt Balance |
Total Mortgage Debt Cut-off Date LTV Ratio |
Total Mortgage Debt UW NCF DSCR |
Total Mortgage Debt UW NOI Debt Yield |
Cut-off Date Mezzanine Debt Balance | ||
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | $134,000,000 | 55.1% | 2.60x | 10.6% | |||||||||||
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | 8/5/2019 | N/A | 8/5/2019 | 11/13/2014 | Yes - 4 | 14.0% | ||||||||||
Property | 1.02 | Encompass Health Corporation | 1.4% | 6/4/2019 | N/A | 6/4/2019 | N/A | No | N/A | ||||||||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | 8/2/2019 | N/A | 8/2/2019 | N/A | No | N/A | ||||||||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | 4/26/2019 | N/A | 4/26/2019 | N/A | No | N/A | ||||||||||
Property | 1.05 | ComDoc, Inc. | 0.3% | 5/20/2019 | N/A | 5/21/2019 | N/A | No | N/A | ||||||||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | 3/11/2019 | N/A | 3/8/2019 | N/A | No | N/A | ||||||||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | 4/1/2019 | N/A | 4/2/2019 | N/A | No | N/A | ||||||||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | 5/13/2019 | N/A | 5/13/2019 | N/A | No | N/A | ||||||||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | 5/24/2019 | N/A | 5/24/2019 | N/A | No | N/A | ||||||||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | 4/4/2019 | N/A | 4/5/2019 | N/A | No | N/A | ||||||||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | 8/2/2019 | N/A | 8/2/2019 | N/A | No | N/A | ||||||||||
Property | 1.12 | Cummins, Inc. | 0.1% | 12/21/2018 | N/A | 12/21/2018 | N/A | No | N/A | ||||||||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | 8/21/2019 | N/A | 8/21/2019 | N/A | No | N/A | $191,600,000 | 60.0% | 2.68x | 9.4% | |||||
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | $25,000,000 | 61.2% | 2.07x | 7.0% | |||||||||||
Property | 3.01 | 165-167 Avenue A | 1.3% | 12/5/2018 | N/A | 12/5/2018 | N/A | No | N/A | ||||||||||
Property | 3.02 | 211 Avenue A | 1.2% | 12/5/2018 | N/A | 12/5/2018 | N/A | No | N/A | ||||||||||
Property | 3.03 | 201 East 2nd Street | 1.1% | 12/5/2018 | N/A | 12/5/2018 | N/A | No | N/A | ||||||||||
Property | 3.04 | 500 East 11th Street | 0.8% | 12/5/2018 | N/A | 12/5/2018 | N/A | No | N/A | ||||||||||
Property | 3.05 | 191-193 Avenue A | 0.5% | 12/5/2018 | N/A | 12/5/2018 | N/A | No | N/A | ||||||||||
Property | 3.06 | 143 First Avenue | 0.4% | 12/5/2018 | N/A | 12/5/2018 | N/A | No | N/A | ||||||||||
Property | 3.07 | 129 First Avenue | 0.3% | 12/5/2018 | N/A | 12/5/2018 | N/A | No | N/A | ||||||||||
Property | 3.08 | 435 East 12th Street | 0.3% | 12/5/2018 | N/A | 12/5/2018 | N/A | No | N/A | ||||||||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | 5/15/2019 | N/A | 3/18/2019 | N/A | No | N/A | $706,153,846 | $215,000,000 | 59.5% | 1.67x | 7.5% | ||||
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | $164,400,000 | $135,600,000 | 64.0% | 2.47x | 9.1% | ||||||||||
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | 7/23/2019 | N/A | 7/23/2019 | N/A | No | N/A | ||||||||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | 7/23/2019 | N/A | 7/23/2019 | N/A | No | N/A | ||||||||||
Property | 5.03 | 5000 Commerce Way | 0.6% | 7/26/2019 | N/A | 7/26/2019 | N/A | No | N/A | ||||||||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | 7/23/2019 | N/A | 7/23/2019 | N/A | No | N/A | ||||||||||
Property | 5.05 | 945 Monument Drive | 0.5% | 7/23/2019 | N/A | 7/23/2019 | N/A | No | N/A | ||||||||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | 7/23/2019 | N/A | 7/23/2019 | N/A | No | N/A | ||||||||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | 7/23/2019 | N/A | 7/23/2019 | N/A | No | N/A | ||||||||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | 7/30/2019 | N/A | 7/30/2019 | N/A | No | N/A | ||||||||||
Property | 5.09 | 2150 Stanley Road | 0.3% | 7/23/2019 | N/A | 7/23/2019 | N/A | No | N/A | ||||||||||
Property | 5.10 | 16101 Queens Court | 0.3% | 7/23/2019 | N/A | 7/23/2019 | N/A | No | N/A | ||||||||||
Property | 5.11 | 5 Logistics Drive | 0.2% | 7/23/2019 | N/A | 7/23/2019 | N/A | No | N/A | ||||||||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | 9/18/2019 | N/A | 9/18/2019 | N/A | No | N/A | $60,000,000 | 62.9% | 2.16x | 8.5% | |||||
Loan | 16 | 7 | The Hendry | 4.5% | 9/30/2019 | N/A | 9/30/2019 | N/A | No | N/A | |||||||||
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | 9/17/2019 | N/A | 9/18/2019 | N/A | No | N/A | $40,000,000 | 64.0% | 2.92x | 10.8% | |||||
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | $90,000,000 | 65.0% | 1.81x | 6.8% | |||||||||||
Property | 9.01 | 340 Evergreen Avenue | 2.0% | 7/25/2019 | N/A | 7/26/2019 | N/A | No | N/A | ||||||||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | 7/25/2019 | N/A | 7/24/2019 | N/A | No | N/A | ||||||||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | 7/25/2019 | N/A | 7/26/2019 | N/A | No | N/A | ||||||||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | 10/2/2019 | N/A | 10/2/2019 | N/A | No | N/A | |||||||||
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | 9/17/2019 | N/A | 10/4/2019 | 9/16/2019 | Yes - 4 | 17.0% | |||||||||
Loan | 12 | Mosby Poinsett | 2.9% | 9/6/2019 | N/A | 8/28/2019 | N/A | No | N/A | ||||||||||
Loan | 13 | Vio Tustin Apartments | 2.7% | 9/9/2019 | N/A | 9/13/2019 | 9/9/2019 | Yes - 4 | 10.0% | ||||||||||
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | |||||||||||||||
Property | 14.01 | Southernmost Inn | 0.9% | 7/16/2019 | N/A | 7/16/2019 | N/A | No | N/A | ||||||||||
Property | 14.02 | NYAH Key West | 0.7% | 7/16/2019 | N/A | 7/16/2019 | N/A | No | N/A | ||||||||||
Property | 14.03 | Cabana Inn | 0.6% | 7/16/2019 | N/A | 7/16/2019 | N/A | No | N/A | ||||||||||
Property | 14.04 | Paradise Inn | 0.5% | 7/16/2019 | N/A | 7/16/2019 | N/A | No | N/A | ||||||||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | 9/17/2019 | N/A | 9/17/2019 | N/A | No | N/A | |||||||||
Loan | 16 | 16 | Tribeca Apartments | 2.4% | 10/14/2019 | N/A | 6/20/2019 | N/A | No | N/A | |||||||||
Loan | 17 | McHenry Village Shopping Center | 2.1% | 9/20/2019 | N/A | 9/17/2019 | 9/20/2019 | Yes - 3 | 8.0% | ||||||||||
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | $410,000,000 | $145,000,000 | 49.7% | 2.33x | 9.3% | ||||||||||
Property | 18.01 | 610 Main Street North | 0.8% | 4/10/2019 | N/A | 4/10/2019 | N/A | No | N/A | ||||||||||
Property | 18.02 | 1 Portland Street | 0.7% | 4/10/2019 | N/A | 4/10/2019 | N/A | No | N/A | ||||||||||
Property | 18.03 | 700 Main Street | 0.5% | 4/10/2019 | N/A | 4/10/2019 | N/A | No | N/A | ||||||||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | 6/5/2019 | N/A | 6/6/2019 | N/A | No | N/A | $13,200,000 | 68.3% | 1.66x | 7.0% | |||||
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | 9/23/2019 | N/A | 9/23/2019 | 9/23/2019 | Yes - 4 | 6.0% | |||||||||
Loan | 21 | Magnolia Cove Apartments | 1.7% | 9/10/2019 | N/A | 9/6/2019 | N/A | No | N/A | ||||||||||
Loan | 22 | Crown Heights | 1.3% | 10/7/2019 | N/A | 10/7/2019 | N/A | No | N/A | ||||||||||
Loan | 8 | 23 | Wildwood Centre | 1.3% | 9/12/2019 | N/A | 9/12/2019 | N/A | No | N/A | |||||||||
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | $56,000,000 | 61.8% | 2.05x | 13.6% | |||||||||||
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | 6/26/2019 | N/A | 6/27/2019 | N/A | No | N/A | ||||||||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | 6/25/2019 | N/A | 6/27/2019 | N/A | No | N/A | ||||||||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | 6/26/2019 | N/A | 6/27/2019 | N/A | No | N/A | ||||||||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | 6/28/2019 | N/A | 6/27/2019 | N/A | No | N/A | ||||||||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | 6/25/2019 | N/A | 6/27/2019 | N/A | No | N/A | ||||||||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | 6/27/2019 | N/A | 6/27/2019 | N/A | No | N/A | ||||||||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% | 6/26/2019 | N/A | 6/27/2019 | N/A | No | N/A |
A-1-27
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Environmental Phase I Report Date |
Environmental Phase II Report Date |
Engineering Report Date |
Seismic Report Date |
Seismic Zone (Y/N) |
PML % | Cut-off Date Pari Passu Mortgage Debt Balance |
Coop - Committed Secondary Debt | Cut-off Date Subord. Mortgage Debt Balance |
Total Mortgage Debt Cut-off Date LTV Ratio |
Total Mortgage Debt UW NCF DSCR |
Total Mortgage Debt UW NOI Debt Yield |
Cut-off Date Mezzanine Debt Balance | ||
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | $105,000,000 | 62.8% | 2.96x | 11.6% | |||||||||||
Property | 25.01 | Lakeline Plaza | 0.5% | 7/29/2019 | N/A | 7/29/2019 | N/A | No | N/A | ||||||||||
Property | 25.02 | Forest Plaza | 0.3% | 7/29/2019 | N/A | 7/29/2019 | N/A | No | N/A | ||||||||||
Property | 25.03 | White Oaks Plaza | 0.3% | 7/29/2019 | N/A | 7/29/2019 | N/A | No | N/A | ||||||||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | 7/29/2019 | N/A | 7/29/2019 | N/A | No | N/A | ||||||||||
Property | 25.05 | Lakeline Village | 0.0% | 8/2/2019 | N/A | 8/2/2019 | N/A | No | N/A | ||||||||||
Loan | 26 | Audubon Court Apartments | 1.1% | 9/18/2019 | N/A | 9/18/2019 | N/A | No | N/A | ||||||||||
Loan | 27 | Woodbridge Apartments | 1.1% | 9/4/2019 | N/A | 9/4/2019 | N/A | No | N/A | ||||||||||
Loan | 28 | Hampton Inn Stoughton | 1.1% | 9/3/2019 | N/A | 9/3/2019 | N/A | No | N/A | ||||||||||
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | 9/5/2019 | N/A | 9/12/2019 | N/A | No | N/A | |||||||||
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | |||||||||||||||
Property | 30.01 | Madison Plaza | 0.5% | 8/1/2019 | N/A | 8/1/2019 | N/A | No | N/A | ||||||||||
Property | 30.02 | Lovingston Plaza | 0.3% | 9/3/2019 | N/A | 8/1/2019 | N/A | No | N/A | ||||||||||
Property | 30.03 | East Vinton Plaza | 0.3% | 8/1/2019 | N/A | 8/1/2019 | N/A | No | N/A | ||||||||||
Loan | 31 | Cal Ranch Plaza | 1.0% | 7/29/2019 | N/A | 7/30/2019 | N/A | No | N/A | ||||||||||
Loan | 32 | Yosemite Office | 0.9% | 8/29/2019 | N/A | 10/10/2019 | N/A | No | N/A | ||||||||||
Loan | 33 | The Pines Corporate Center | 0.9% | 8/22/2019 | N/A | 8/22/2019 | N/A | No | N/A | ||||||||||
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | 10/9/2019 | 9/6/2019 | 8/9/2019 | N/A | No | N/A | ||||||||||
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | 9/4/2019 | N/A | 9/3/2019 | N/A | No | N/A | |||||||||
Loan | 36 | Highland Village Apartments | 0.8% | 9/17/2019 | N/A | 9/18/2019 | N/A | No | N/A | ||||||||||
Loan | 37 | The Harmon Building | 0.8% | 9/3/2019 | N/A | 9/3/2019 | 8/26/2019 | Yes - 3 | 11.0% | ||||||||||
Loan | 22 | 38 | 371 Cactus | 0.7% | 9/18/2019 | N/A | 9/18/2019 | 9/18/2019 | Yes - 4 | 10.0% | |||||||||
Loan | 39 | Prairie Ridge Commons | 0.7% | 8/21/2019 | N/A | 10/1/2019 | N/A | No | N/A | ||||||||||
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | |||||||||||||||
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | 7/16/2019 | N/A | 7/12/2019 | N/A | No | N/A | ||||||||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | 7/16/2019 | N/A | 7/16/2019 | N/A | No | N/A | ||||||||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | 7/12/2019 | N/A | 7/12/2019 | N/A | No | N/A | ||||||||||
Loan | 42 | Peninsula Ridge Phase II | 0.6% | 9/9/2019 | N/A | 9/9/2019 | N/A | No | N/A | ||||||||||
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | 8/27/2019 | N/A | 9/19/2019 | 8/22/2019 | Yes - 4 | 11.0% | |||||||||
Loan | 44 | Decimal Point | 0.6% | 9/18/2019 | N/A | 9/18/2019 | N/A | No | N/A | ||||||||||
Loan | 45 | Lincoln Porte | 0.6% | 9/4/2019 | N/A | 9/4/2019 | N/A | No | N/A | ||||||||||
Loan | 25 | 46 | The Modern | 0.4% | 8/9/2019 | N/A | 8/9/2019 | N/A | No | N/A | |||||||||
Loan | 47 | AAA Self Storage High Point | 0.4% | 7/15/2019 | N/A | 7/15/2019 | N/A | No | N/A | ||||||||||
Loan | 48 | Van Dyke Shelby Retail | 0.4% | 9/12/2019 | N/A | 9/12/2019 | N/A | No | N/A | ||||||||||
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | |||||||||||||||
Property | 49.01 | B & W 1 | 0.2% | 5/15/2019 | N/A | 5/15/2019 | N/A | No | N/A | ||||||||||
Property | 49.02 | B & W 2 | 0.1% | 5/15/2019 | N/A | 5/15/2019 | N/A | No | N/A | ||||||||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | 9/6/2019 | N/A | 9/6/2019 | N/A | No | N/A | ||||||||||
Loan | 51 | CVS - Chesterfield | 0.2% | 8/22/2019 | N/A | 8/28/2019 | N/A | No | N/A |
A-1-28
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Total Debt Cut-off Date LTV Ratio |
Total Debt UW NCF DSCR |
Total Debt UW NOI Debt Yield |
Coop - Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Coop Units | Coop - Sponsor/ Investor Carry | |
Loan | 5,6,7,8,10 | 1 | GNL Office and Industrial Portfolio | 6.9% | |||||||||||
Property | 1.01 | Quest Diagnostics, Inc. | 1.9% | ||||||||||||
Property | 1.02 | Encompass Health Corporation | 1.4% | ||||||||||||
Property | 1.03 | AT&T Services, Inc. | 1.3% | ||||||||||||
Property | 1.04 | Up Central Leasing LLC | 0.4% | ||||||||||||
Property | 1.05 | ComDoc, Inc. | 0.3% | ||||||||||||
Property | 1.06 | Stanley Convergent Security Solutions, Inc. | 0.3% | ||||||||||||
Property | 1.07 | EQT Gathering, LLC | 0.3% | ||||||||||||
Property | 1.08 | Metal Technologies, Inc. | 0.2% | ||||||||||||
Property | 1.09 | Heatcraft Refrigeration Products, LLC | 0.2% | ||||||||||||
Property | 1.10 | Hanes Companies, Inc. | 0.2% | ||||||||||||
Property | 1.11 | FedEx Ground Package System, Inc. | 0.2% | ||||||||||||
Property | 1.12 | Cummins, Inc. | 0.1% | ||||||||||||
Loan | 5,7,10 | 2 | Parklawn Building | 6.9% | |||||||||||
Loan | 5,6,7,11,12 | 3 | East Village Multifamily Portfolio | 5.9% | |||||||||||
Property | 3.01 | 165-167 Avenue A | 1.3% | ||||||||||||
Property | 3.02 | 211 Avenue A | 1.2% | ||||||||||||
Property | 3.03 | 201 East 2nd Street | 1.1% | ||||||||||||
Property | 3.04 | 500 East 11th Street | 0.8% | ||||||||||||
Property | 3.05 | 191-193 Avenue A | 0.5% | ||||||||||||
Property | 3.06 | 143 First Avenue | 0.4% | ||||||||||||
Property | 3.07 | 129 First Avenue | 0.3% | ||||||||||||
Property | 3.08 | 435 East 12th Street | 0.3% | ||||||||||||
Loan | 5,8 | 4 | Grand Canal Shoppes | 5.3% | |||||||||||
Loan | 5,6,7 | 5 | ILPT Industrial Portfolio | 4.9% | |||||||||||
Property | 5.01 | 1800 Union Airpark Boulevard | 0.8% | ||||||||||||
Property | 5.02 | 4237-4255 Anson Boulevard | 0.7% | ||||||||||||
Property | 5.03 | 5000 Commerce Way | 0.6% | ||||||||||||
Property | 5.04 | 5142 & 5148 North Hanley Road | 0.6% | ||||||||||||
Property | 5.05 | 945 Monument Drive | 0.5% | ||||||||||||
Property | 5.06 | 2801 Airwest Boulevard | 0.4% | ||||||||||||
Property | 5.07 | 20 Logistics Boulevard | 0.4% | ||||||||||||
Property | 5.08 | 5500 Southeast Delaware Avenue | 0.3% | ||||||||||||
Property | 5.09 | 2150 Stanley Road | 0.3% | ||||||||||||
Property | 5.10 | 16101 Queens Court | 0.3% | ||||||||||||
Property | 5.11 | 5 Logistics Drive | 0.2% | ||||||||||||
Loan | 5,13,14,15 | 6 | Royal Palm Place | 4.9% | |||||||||||
Loan | 16 | 7 | The Hendry | 4.5% | |||||||||||
Loan | 5,9 | 8 | Wells Fargo Place | 3.9% | |||||||||||
Loan | 5,6,7,10 | 9 | Bushwick Avenue Portfolio | 3.9% | |||||||||||
Property | 9.01 | 340 Evergreen Avenue | 2.0% | ||||||||||||
Property | 9.02 | 871 Bushwick Avenue | 1.2% | ||||||||||||
Property | 9.03 | 889 Bushwick Avenue | 0.7% | ||||||||||||
Loan | 10 | 10 | AVR Homewood Suites Carle Place | 3.2% | |||||||||||
Loan | 8 | 11 | 801 South Chevy Chase Drive | 3.1% | |||||||||||
Loan | 12 | Mosby Poinsett | 2.9% | ||||||||||||
Loan | 13 | Vio Tustin Apartments | 2.7% | ||||||||||||
Loan | 6,7 | 14 | Key West Hotel Portfolio | 2.7% | |||||||||||
Property | 14.01 | Southernmost Inn | 0.9% | ||||||||||||
Property | 14.02 | NYAH Key West | 0.7% | ||||||||||||
Property | 14.03 | Cabana Inn | 0.6% | ||||||||||||
Property | 14.04 | Paradise Inn | 0.5% | ||||||||||||
Loan | 10 | 15 | 4-5 Sentry | 2.6% | |||||||||||
Loan | 16 | 16 | Tribeca Apartments | 2.4% | |||||||||||
Loan | 17 | McHenry Village Shopping Center | 2.1% | ||||||||||||
Loan | 5,6,7,8,17 | 18 | Osborn Triangle | 2.0% | |||||||||||
Property | 18.01 | 610 Main Street North | 0.8% | ||||||||||||
Property | 18.02 | 1 Portland Street | 0.7% | ||||||||||||
Property | 18.03 | 700 Main Street | 0.5% | ||||||||||||
Loan | 5,10,18,19 | 19 | American Metro Center | 2.0% | |||||||||||
Loan | 8,9,10 | 20 | Plaza Rancho Del Oro | 1.9% | |||||||||||
Loan | 21 | Magnolia Cove Apartments | 1.7% | ||||||||||||
Loan | 22 | Crown Heights | 1.3% | ||||||||||||
Loan | 8 | 23 | Wildwood Centre | 1.3% | |||||||||||
Loan | 5,6,10,20 | 24 | Hilton Portfolio | 1.2% | |||||||||||
Property | 24.01 | Hampton Inn Bartonsville | 0.2% | ||||||||||||
Property | 24.02 | Homewood Suites Leesburg | 0.2% | ||||||||||||
Property | 24.03 | Hampton Inn Leesburg | 0.2% | ||||||||||||
Property | 24.04 | Hampton Inn Faxon | 0.2% | ||||||||||||
Property | 24.05 | Homewood Suites Ocala | 0.2% | ||||||||||||
Property | 24.06 | Hampton Inn Williamsport | 0.1% | ||||||||||||
Property | 24.07 | Hampton Inn Bermuda Run | 0.1% |
A-1-29
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag |
Footnotes | Loan ID | Property Name | % of Initial Pool Balance |
Total Debt Cut-off Date LTV Ratio |
Total Debt UW NCF DSCR |
Total Debt UW NOI Debt Yield |
Coop - Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Coop Units | Coop - Sponsor/ Investor Carry | |
Loan | 5,6,7,8 | 25 | National Anchored Retail Portfolio | 1.2% | |||||||||||
Property | 25.01 | Lakeline Plaza | 0.5% | ||||||||||||
Property | 25.02 | Forest Plaza | 0.3% | ||||||||||||
Property | 25.03 | White Oaks Plaza | 0.3% | ||||||||||||
Property | 25.04 | Muncie Towne Plaza | 0.1% | ||||||||||||
Property | 25.05 | Lakeline Village | 0.0% | ||||||||||||
Loan | 26 | Audubon Court Apartments | 1.1% | ||||||||||||
Loan | 27 | Woodbridge Apartments | 1.1% | ||||||||||||
Loan | 28 | Hampton Inn Stoughton | 1.1% | ||||||||||||
Loan | 10 | 29 | 191-195 Clarkson Avenue | 1.0% | |||||||||||
Loan | 6,7 | 30 | Victory Food Lion Portfolio | 1.0% | |||||||||||
Property | 30.01 | Madison Plaza | 0.5% | ||||||||||||
Property | 30.02 | Lovingston Plaza | 0.3% | ||||||||||||
Property | 30.03 | East Vinton Plaza | 0.3% | ||||||||||||
Loan | 31 | Cal Ranch Plaza | 1.0% | ||||||||||||
Loan | 32 | Yosemite Office | 0.9% | ||||||||||||
Loan | 33 | The Pines Corporate Center | 0.9% | ||||||||||||
Loan | 34 | Mallard Crossing Shopping Center | 0.9% | ||||||||||||
Loan | 9,10,21 | 35 | 8 Fairview Place | 0.9% | |||||||||||
Loan | 36 | Highland Village Apartments | 0.8% | ||||||||||||
Loan | 37 | The Harmon Building | 0.8% | ||||||||||||
Loan | 22 | 38 | 371 Cactus | 0.7% | |||||||||||
Loan | 39 | Prairie Ridge Commons | 0.7% | ||||||||||||
Loan | 6,7,8,23 | 40 | ImageFirst Industrial Portfolio | 0.7% | |||||||||||
Property | 40.01 | ImageFirst - St. Louis Property | 0.5% | ||||||||||||
Property | 40.02 | ImageFirst - Denver Property | 0.2% | ||||||||||||
Loan | 41 | Holiday Inn Jacksonville East | 0.7% | ||||||||||||
Loan | 42 | Peninsula Ridge Phase II | 0.6% | ||||||||||||
Loan | 24 | 43 | 9174 Sky Park Court | 0.6% | |||||||||||
Loan | 44 | Decimal Point | 0.6% | ||||||||||||
Loan | 45 | Lincoln Porte | 0.6% | ||||||||||||
Loan | 25 | 46 | The Modern | 0.4% | |||||||||||
Loan | 47 | AAA Self Storage High Point | 0.4% | ||||||||||||
Loan | 48 | Van Dyke Shelby Retail | 0.4% | ||||||||||||
Loan | 6,7 | 49 | Brook & Whittle Industrial Portfolio | 0.3% | |||||||||||
Property | 49.01 | B & W 1 | 0.2% | ||||||||||||
Property | 49.02 | B & W 2 | 0.1% | ||||||||||||
Loan | 50 | Hillside Terrace Shopping Center | 0.2% | ||||||||||||
Loan | 51 | CVS - Chesterfield | 0.2% |
A-1-30
MSC 2019-L3
Footnotes to Annex A-1
(1) | MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; SMC—Starwood Mortgage Capital LLC; AREF—Argentic Real Estate Finance LLC; KeyBank—KeyBank National Association; CCRE—Cantor Commercial Real Estate Lending, L.P.; JPMCB—JPMorgan Chase Bank, National Association |
(2) | Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this preliminary prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans which are not in occupancy or are in free rent periods. |
(3) | The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan. |
(4) | Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans. |
(5) | Each of the GNL Office and Industrial Portfolio Mortgage Loan (Mortgage Loan No. 1), the Parklawn Building Mortgage Loan (Mortgage Loan No. 2), the East Village Multifamily Portfolio Mortgage Loan (Mortgage Loan No. 3), the Grand Canal Shoppes Mortgage Loan (Mortgage Loan No. 4), the ILPT Industrial Portfolio Mortgage Loan (Mortgage Loan No. 5), the Royal Palm Place Mortgage Loan (Mortgage Loan No. 6), the Wells Fargo Place Mortgage Loan (Mortgage Loan No. 8), the Bushwick Avenue Portfolio Mortgage Loan (Mortgage Loan No. 9), the Osborn Triangle Mortgage Loan (Mortgage Loan No. 18), the American Metro Center Mortgage Loan (Mortgage Loan No. 19), the Hilton Portfolio Mortgage Loan (Mortgage Loan No. 24) and the National Anchored Retail Portfolio Mortgage Loan (Mortgage Loan No. 25) is part of a whole loan related to the Issuing Entity. For purposes of the statistical information set forth in this preliminary prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms calculations are in each case based on the subject Mortgage Loan together with any related Pari Passu Companion Loan, but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). For further information, see “Description of the Mortgage Pool—The Whole Loans—General”,”—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,” as applicable, in this preliminary prospectus. |
(6) | With respect to Mortgage Loan No. 1, GNL Office and Industrial Portfolio, Mortgage Loan No. 3, East Village Multifamily Portfolio, Mortgage Loan No. 5, ILPT Industrial Portfolio, Mortgage Loan No. 9, Bushwick Avenue Portfolio, Mortgage Loan No. 14, Key West Hotel Portfolio, Mortgage Loan No. 18, Osborn Triangle, Mortgage Loan No. 24, Hilton Portfolio, Mortgage Loan No. 25, National Anchored Retail Portfolio, Mortgage Loan No. 30, Victory Food Lion Portfolio, Mortgage Loan No. 40, ImageFirst Industrial Portfolio and Mortgage Loan No. 49, Brook & Whittle Industrial Portfolio, each such Mortgage Loan is secured by multiple properties. For purposes of the statistical information set forth in this preliminary prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or Underwritten NCF, among other methods. |
(7) | With respect to Mortgage Loan No. 1, GNL Office and Industrial Portfolio, Mortgage Loan No. 2, Parklawn Building, Mortgage Loan No. 3, East Village Multifamily Portfolio, Mortgage Loan No. 5, ILPT Industrial Portfolio, Mortgage Loan No. 9, Bushwick Avenue Portfolio, Mortgage Loan No. 14, Key West Hotel Portfolio, Mortgage Loan No. 18, Osborn Triangle, Mortgage Loan No. 25, National Anchored Retail Portfolio, Mortgage Loan No. 30, Victory Food Lion Portfolio, Mortgage Loan No. 40, ImageFirst Industrial Portfolio and Mortgage Loan No. 49, Brook & Whittle Industrial Portfolio the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Partial Releases, Substitutions and Additions” in this preliminary prospectus. |
(8) | With respect to Mortgage Loan No. 1, GNL Office and Industrial Portfolio, Mortgage Loan No. 4, Grand Canal Shoppes, Mortgage Loan No. 11, 801 South Chevy Chase Drive, Mortgage Loan No. 18, Osborn Triangle, Mortgage Loan No. 20, Plaza Rancho Del Oro, Mortgage Loan No. 23, Wildwood Centre, Mortgage Loan No. 25, National Anchored Retail Portfolio and Mortgage Loan No. 40, ImageFirst Industrial Portfolio, the related loan documents permit one or more anchor store, outparcel or other releases without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases, Substitutions and Additions” in this preliminary prospectus. |
(9) | With respect to Mortgage Loan No. 8, Wells Fargo Place, Mortgage Loan No. 20, Plaza Rancho Del Oro and Mortgage Loan No. 35, 8 Fairview Place, the related mortgage loan documents permit future subordinate secured financing or mezzanine |
A-1-31
financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in this preliminary prospectus.
(10) | With respect to Mortgage Loan No. 1, GNL Office and Industrial Portfolio, the “as portfolio” Appraised Value of $370,310,000 reflects a 1.5% premium attributed to the aggregate “as-is” value of the related mortgaged properties as a whole. The sum of the “as-is” values for each of the related mortgaged properties on an individual basis is $364,710,000, which represents a Cut-Off Date LTV Ratio and Maturity Date LTV Ratio of 55.9%. |
With respect to Mortgage Loan No. 2, Parklawn Building, the Appraised Value includes $16,235,773 attributed to the present value of an economic development grant and the remainder of a LEED tax credit. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the appraised value without such amount are both 62.3%.
With respect to Mortgage Loan No. 9, Bushwick Avenue Portfolio, the Appraised Value includes $23,180,000 attributable to the net present value of a 421-a tax abatement which has been applied for (but not approved) with respect to the 340 Evergreen Avenue and 889 Bushwick Avenue mortgaged properties. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the $176,820,000 appraised value, excluding the net present value of the tax abatement are 73.5%.
With respect to Mortgage Loan No. 10, AVR Homewood Suites Carle Place, the Appraised Value of $50,000,000 assumes that the cost of the planned renovations (the soft goods renovation and the “Take Flight” renovation) have been reserved with the lender. At origination, the borrower reserved $2,932,000 with lender, which is 100% of the budgeted amount for the planned soft goods renovation. The remaining costs of the “Take Flight” renovation, which is in process and is required by the franchisor to be completed by December 31, 2019, were not reserved with lender. The borrower sponsor provided a completion guarantee for the remaining costs of the “Take Flight” renovation (estimated to be $530,530). In addition, in the event the “Take Flight” renovation has not been completed by January 31, 2020, the Mortgage Loan documents provide for the commencement of an excess cash flow sweep. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the “as is” appraised value of $47,000,000 are 69.1% and 69.1%, respectively.
With respect to Mortgage Loan No. 15, 4-5 Sentry, the appraised value assumes that certain roof repair and tenant work has been completed by the prior owner of the 4-5 Sentry Property at the prior owner’s expense prior to October 1, 2019. The roof repair has been completed, but the tenant work has not been completed. At origination, the 4-5 Sentry Borrower reserved $107,454 with the lender to cover such tenant work.
With respect to Mortgage Loan No. 19, American Metro Center, the Appraised Value of $48,600,000 is a “Master Lease with Hypothetical Conditions” value as of August 21, 2019, which is subject to the hypothetical condition that the Mortgaged Property is subject to an arms-length master lease. The American Metro Center Mortgaged Property is subject to a master lease between the borrower and an affiliate of the borrower that has an expiration date of October 31, 2118.
With respect to Mortgage Loan No. 20, Plaza Rancho Del Oro, the Appraised Value represents the “Hypothetical Value - Pad Completed & Stabilized” appraised value of $33,200,000 as of September 10, 2019 which assumes that the largest tenant, My Salon Suites is in occupancy of, and is paying rent with respect to its leased space at the Mortgaged Property. Construction of the My Salon Suites space is expected to commence in January 2020 and is expected to be completed by May 2020 at a total cost of $1,700,000, which was reserved for at closing of the mortgage loan. The “as-is” appraised value for the property was $28,000,000 as of September 10, 2019, which results in a Cut-Off Date LTV Ratio and Maturity Date LTV Ratio of 69.4% and 59.9%, respectively.
With respect to Mortgage Loan No. 24, Hilton Portfolio, the Appraised Value represents a 5.8% premium to the aggregate “as-is” appraised value of the individual mortgaged properties. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the Hilton Portfolio Mortgage Loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the Hilton Portfolio Mortgaged Properties was $104,000,000 as of June 1, 2019. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculated using the aggregate “as-is” appraised values are 65.4% and 54.2%, respectively.
With respect to Mortgage Loan No. 29, 191-195 Clarkson Avenue, the Appraised Value includes $2,007,543 attributable to the net present value of a 421-a tax abatement applicable to the mortgaged property. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the $14,559,316 appraised value, excluding the net present value of the tax abatement is 72.8%.
With respect to Mortgage Loan No. 35, 8 Fairview Place, the Appraised Value of $13,000,000 is a “prospective value upon stabilization”, which assumes that the borrower receives final approval for a 421-a tax exemption and that the 4,457 SF of commercial space at the Mortgaged Property has been leased and is occupied. The “as is” Appraised Value for the 8 Fairview Place property is $11,500,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculated using the “as-is” appraised value are 78.3% and 78.3%, respectively.
(11) | With respect to Mortgage Loan No. 3, East Village Multifamily Portfolio, the total units shown are of the multifamily component, however, the Mortgaged Property also contains 17,930 SF of ground floor retail space, comprising 16.2% of the total NRA and contributing 26.9% of the underwritten effective gross income (including tenant recoveries). |
(12) | With respect to Mortgage Loan No. 3, East Village Multifamily Portfolio, the Mortgaged Property is subject to a lockbox arrangement in which the lockbox is soft for residential tenants and hard for commercial tenants. |
A-1-32
(13) | With respect to Mortgage Loan No. 6, Royal Palm Place, the total SF presented is inclusive of 256,453 SF (185 units) of multifamily space (51.3% of total annual UW Rent), 160,058 SF of retail space (41.1% of total annual UW Rent), and 46,184 SF of office space (7.6% of total annual UW Rent). |
(14) | With respect to Mortgage Loan No. 6, Royal Palm Place, all reserves are waived as the Royal Palm Place Mortgage Loan is fully recourse to the guarantors. However, reserves for taxes, insurance, replacements, and TI/LC will spring upon the occurrence of a cash management period. |
(15) | With respect to Mortgage Loan No. 6, Royal Palm Place, the Mortgaged Property is subject to a lockbox arrangement in which the lockbox is soft as of the origination date but will spring to hard for commercial tenants upon the occurrence of a cash management period. |
(16) | With respect to Mortgage Loan No. 7, The Hendry, which has an original principal balance of $45,600,000, and Mortgage Loan No. 16, Tribeca Apartments, which has an original principal balance of $24,200,000, the borrowers are affiliated and the borrower sponsor is an affiliate of Cantor Commercial Real Estate Lending, L.P. (“CCRE”), the loan originator and a mortgage loan seller into the MSC 2019-L3 securitization transaction, Cantor Fitzgerald & Co., one of the securitization underwriters, and Newmark Knight Frank dba Berkeley Point Capital LLC, a primary servicer or limited sub-servicer for certain loans included in the MSC 2019-L3 securitization transaction. |
(17) | With respect to Mortgage Loan No. 18, Osborn Triangle, the Mortgaged Properties are subject to a condominium declaration, which divides the underlying property into four units, the 610 Main Street North unit, the 610 Main Street South unit (a/k/a 1 Portland Street), the 700 Main Street unit and the parking garage unit. The fee interests in the condominium units are owned by an affiliate of the Massachusetts Institute of Technology, which is also the declarant under the condominium declaration. The fee owner of each of the units master leases each unit to an individual borrower, and the Mortgage Loan is secured by such leasehold interests. Pursuant to each master lease, the fee owner of the units has delegated the rights to exercise its rights and privileges in its capacity as the fee owner of the units under the condominium declaration to each borrower, and the individual borrowers control 100% of the condominium interests. The term of each of the master leases expires on May 15, 2084. The base rent under each ground lease was prepaid in full prior to the origination of the Mortgage Loan. |
(18) | With respect to Mortgage Loan No. 19, American Metro Center, the total square footage presented is representative of the noncollateral leasehold improvements. |
(19) | With respect to Mortgage Loan No. 19, American Metro Center, the Mortgaged Property is subject to a master lease between the related borrower, as landlord, and 240 Princeton Avenue Associates, L.P., an affiliate of the borrower, as master tenant. 240 Princeton Avenue Associates, L.P., in turn, leases the related improvements to individual third-party office tenants, which represents the tenant information shown; however, the related leasehold interest and the related rental stream from the third-party office tenants is not part of the collateral and the American Metro Center Mortgage Loan is secured solely by the borrower’s leased fee interest in the Mortgaged Property. |
(20) | With respect to Mortgage Loan No. 24, Hilton Portfolio, the borrowers are required to make monthly FF&E deposits equal to 1/12 of: (i) 4% of annual gross revenue for the first 33 months of the loan term and (iii) 5% of annual gross revenue thereafter. |
(21) | With respect to Mortgage Loan No. 35, 8 Fairview Place, the Cut-off Date LTV Ratio and Maturity Date LTV Ratio (69.2% and 69.2%, respectively) are calculated based on the gross loan amount of $9,000,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculated net of the $2,000,000 earnout reserve and using the “as-is” appraised value of $11,500,000 is 60.9% and 60.9%, respectively. However, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield (7.5% and 7.4%, respectively) are calculated based on the net loan amount of $7,000,000 (reflecting reduction of the $2,000,000 earnout reserve amount). Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculated using the gross loan amount of $9,000,000 is 5.8% and 5.7%, respectively. The $2,000,000 earnout reserve will be released to the borrower in increments of not less than $425,000 and not more than once per calendar quarter, provided that, among other things (i) no event of default or cash trap period has occurred and is continuing, (ii) after disbursement the debt yield is greater than or equal to 7.35% and (iii) after disbursement the debt service coverage ratio is greater than or equal to 1.82x. |
(22) | With respect to Mortgage Loan No. 38, 371 Cactus, the sole tenant at the Mortgaged Property, Toy Locker, Inc., is owned by the borrower sponsor. |
(23) | With respect to Mortgage Loan No. 40, ImageFirst Industrial Portfolio, the borrower will be required to deposit $1,020.63 monthly if the reserve waiver conditions (as defined in the loan agreement, and relating to the payment of taxes, insurance and capital expenditures by the sole tenant) are not met or upon a cash sweep event. |
(24) | With respect to Mortgage Loan No. 43, 9174 Sky Park Court, the TI/LC Reserve Cap will be reduced to $250,000 from $500,000 if the largest tenant, GSA-Defense Contract Management Agency, renews for at least three years beyond the loan maturity date without any termination options at any time during the term of the loan. |
(25) | With respect to Mortgage Loan No. 46, The Modern, the two non-recourse carveout guarantors are also the managing principals of the largest tenant at the Mortgaged Property, Rossway / Swan. |
A-1-33
A. | “Yield Maintenance Amount” (as the term is used in the Table and elsewhere in this Note) shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Permitted Par Prepayment Date (including any balloon payment) determined by discounting such payments at the Discount Rate (hereinafter defined), less the amount of principal being prepaid. The term “Discount Rate” shall mean the rate that, when compounded monthly, is equivalent to the Treasury Rate (hereinafter defined) when compounded semi-annually. The term “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.l5-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer or one shorter) most nearly approximating the Permitted Par Prepayment Date. (If Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) | GNL Office and Industrial Portfolio |
B. | “Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) one percent (1%) of the outstanding principal amount of the Loan or (b) the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Open Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Note(s) being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (i) the Interest Rate applicable to such Note(s) being prepaid and (ii) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. | ILPT |
C. | “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of any applicable prepayment, or (ii) the present value as of the Prepayment Date of the Calculated Payments determined by discounting such payments at the Discount Rate. As used in this definition, (i) the term “Prepayment Date” means the date on which the applicable prepayment is made; (ii) the term “Calculated Payments” means the monthly payments of interest only which would be due from the Prepayment Date through the Permitted Prepayment Date based on the Principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum in the amount, if any, by which the Interest Rate exceeds the Yield Maintenance Treasury Rate; (iii) the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. The calculation of the Yield Maintenance Premium shall be made by Lender and shall, absent manifest error, be final, conclusive and binding upon the parties. | Royal Palm Place |
D. | “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan through the Permitted Par Prepayment Date assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. | Osborn Triangle |
E. | “Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount or (ii)(A) during the continuance of an Event of Default, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1%) of the unpaid principal balance of the Note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal, if applicable, and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) | Plaza Rancho Del Oro |
F. | “Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) during the continuation of an Event of Default, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1%) of the unpaid principal balance of the note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by | Magnolia Cove Apartments |
A-1-34
discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) |
G. | “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. | Victory Food Lion Portfolio |
H. | “Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) during the continuation of an Event of Default prior to the Prepayment Lockout Expiration Date, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1%) of the unpaid principal balance of the note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Open Prepayment Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) | Yosemite Office |
I. | “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. | ImageFirst Industrial Portfolio |
A-1-35