FWP 1 n1670_x3-anxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226486-06
     

 

     
 

WFCM 2019-C51 Disclaimer

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-226486) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

 

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

 

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Barclays Capital Inc. UBS Securities LLC, Drexel Hamilton, LLC, Academy Securities, Inc., or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

 

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

 

Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A.  Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.

 

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale.

 

In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a "when, as and if issued" basis.

 

The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.

 

The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

 

 
     

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built
Year
Renovated
Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF Original Balance ($) Cut-off Date Balance ($)
1 Nova Place WFB   100 South Commons Pittsburgh PA 15212 Office CBD 1966 2019 1,142,745 Sq. Ft. 123 71,000,000 71,000,000
2 188 Spear Street Barclays   188 Spear Street San Francisco CA 94105 Office CBD 1972 2012 218,669 Sq. Ft. 572 47,000,000 47,000,000
3 450-460 Park Avenue South WFB   450-460 Park Avenue South New York NY 10016 Office CBD 1912 2019 182,845 Sq. Ft. 410 45,000,000 45,000,000
4 El Con Center RMF   3601 East Broadway Boulevard Tucson AZ 85716 Retail Anchored 1971 2014 480,383 Sq. Ft. 131 45,000,000 45,000,000
5 Shetland Park RMF   16 Lynch Street; 18 Perkins Street; 47 and 78 Congress Street Salem MA 01970 Mixed Use Industrial/Office/Self Storage 1916 2016 1,191,297 Sq. Ft. 49 45,000,000 44,901,066
6 ExchangeRight Net Leased Portfolio #27 Barclays   Various Various Various Various Various Various Various Various 349,490 Sq. Ft. 146 41,000,000 41,000,000
6.01 Hy-Vee - Cottage Grove, MN Barclays   7280 East Point Douglas Road South Cottage Grove MN 55016 Retail Single Tenant 2017   100,206 Sq. Ft.   10,665,622 10,665,622
6.02 BioLife Plasma Services - Savannah, GA Barclays   3603 Ogeechee Road Savannah GA 31405 Office Medical 2019   15,730 Sq. Ft.   5,132,027 5,132,027
6.03 Pick n Save - Muskego, WI Barclays   S74 W17005 Janesville Road Muskego WI 53150 Retail Single Tenant 1988 2017 62,300 Sq. Ft.   3,895,201 3,895,201
6.04 Walgreens - Lubbock, TX Barclays   6420 82nd Street Lubbock TX 79424 Retail Single Tenant 2006   14,820 Sq. Ft.   2,754,750 2,754,750
6.05 Walgreens - Houma, LA Barclays   5831 West Park Avenue Houma LA 70364 Retail Single Tenant 2006   14,490 Sq. Ft.   2,643,918 2,643,918
6.06 Walgreens - Greendale, WI Barclays   6210 West Loomis Road Greendale WI 53129 Retail Single Tenant 1998   13,905 Sq. Ft.   2,489,716 2,489,716
6.07 Walgreens - Edmond, OK Barclays   2675 North Kelly Avenue Edmond OK 73003 Retail Single Tenant 2007   14,762 Sq. Ft.   2,392,423 2,392,423
6.08 Tractor Supply - Duncansville, PA Barclays   2002 Plank Road Duncansville PA 16635 Retail Single Tenant 2004   19,104 Sq. Ft.   1,768,501 1,768,501
6.09 Walgreens - Dayton, OH Barclays   1542 Wayne Avenue Dayton OH 45410 Retail Single Tenant 1998   13,905 Sq. Ft.   1,326,089 1,326,089
6.10 Walgreens - Augusta, GA Barclays   672 Furys Ferry Road Augusta GA 30907 Retail Single Tenant 2004   13,650 Sq. Ft.   1,301,077 1,301,077
6.11 Advance Auto Parts - Houston, TX Barclays   12611 Market Street Houston TX 77015 Retail Single Tenant 2018   6,912 Sq. Ft.   1,019,177 1,019,177
6.12 O’Reilly - South Houston, TX Barclays   1502 College Avenue South Houston TX 77587 Retail Single Tenant 2013   7,000 Sq. Ft.   957,336 957,336
6.13 O’Reilly - Knoxville, TN Barclays   5904 Clinton Highway Knoxville TN 37912 Retail Single Tenant 2014   7,125 Sq. Ft.   875,416 875,416
6.14 Dollar General - South Point, OH Barclays   314 Delta Lane South Point OH 45680 Retail Single Tenant 2019   9,002 Sq. Ft.   815,181 815,181
6.15 Dollar General - Slidell, LA Barclays   62257 Highway 11 Slidell LA 70364 Retail Single Tenant 2018   9,002 Sq. Ft.   795,103 795,103
6.16 Dollar General - Houma, LA Barclays   2298 Coteau Road Houma LA 70364 Retail Single Tenant 2018   9,026 Sq. Ft.   754,946 754,946
6.17 Dollar Tree - Kaukauna, WI Barclays   321 East Ann Street Kaukauna WI 54130 Retail Single Tenant 2018   9,525 Sq. Ft.   729,246 729,246
6.18 Dollar General - Mansfield, OH Barclays   2257 Park Avenue East Mansfield OH 44903 Retail Single Tenant 2019   9,026 Sq. Ft.   684,270 684,270
7 Royal Caribbean - Miramar UBS AG   14700 Caribbean Way Miramar FL 33027 Office Suburban 2001 2018 128,540 Sq. Ft. 228 29,250,000 29,250,000
8 TOPS Self Storage RMF   3425 Old Conejo Road Thousand Oaks CA 91320 Self Storage Self Storage 1982 2018 149,599 Sq. Ft. 180 27,000,000 27,000,000
9 Center North Barclays   14600 Detroit Avenue Lakewood OH 44107 Multifamily High Rise 1974 2019 211 Units 125,592 26,500,000 26,500,000
10 The Chantilly Office Portfolio UBS AG   Various Chantilly VA 20151 Office Suburban Various   429,126 Sq. Ft. 108 22,350,000 22,350,000
10.01 Stoneleigh I UBS AG   4800 Westfields Boulevard Chantilly VA 20151 Office Suburban 2006   109,598 Sq. Ft.   5,709,256 5,709,256
10.02 Stoneleigh II UBS AG   4840 Westfields Boulevard Chantilly VA 20151 Office Suburban 2006   106,547 Sq. Ft.   5,550,129 5,550,129
10.03 Glenview II UBS AG   14155 Newbrook Drive Chantilly VA 20151 Office Suburban 2000   77,427 Sq. Ft.   4,031,197 4,031,197
10.04 Glenview I UBS AG   14151 Newbrook Drive Chantilly VA 20151 Office Suburban 2000   76,760 Sq. Ft.   3,997,443 3,997,443
10.05 Glenbrook III UBS AG   14150 Newbrook Drive Chantilly VA 20151 Office Suburban 2000   58,794 Sq. Ft.   3,061,974 3,061,974
11 CIRE Equity Retail & Industrial Portfolio UBS AG   Various Various Various Various Various Various Various Various 1,190,355 Sq. Ft. 108 22,000,000 22,000,000
11.01 Wood Village Town Center UBS AG   22557 Park Lane Wood Village OR 97060 Retail Anchored 2006   137,105 Sq. Ft.   3,625,669 3,625,669
11.02 Pecan Promenade UBS AG   2735-2755 South 99th Avenue; 9820-9870 West Lower Buckeye Road Tolleson AZ 85353 Retail Anchored 2006   141,485 Sq. Ft.   3,370,357 3,370,357
11.03 Valley Plaza UBS AG   3115 South McClintock Drive Tempe AZ 85282 Retail Anchored 1991   146,226 Sq. Ft.   3,066,080 3,066,080
11.04 Pear Tree UBS AG   504 East Perkins Street Ukiah CA 95482 Retail Anchored 1977 1998 197,437 Sq. Ft.   2,856,234 2,856,234
11.05 Glendale Market Square UBS AG   5840, 5870, 5880, 5890 West Bell Road; 17045 North 59th Avenue Glendale AZ 85308 Retail Anchored 1988   185,907 Sq. Ft.   2,704,679 2,704,679
11.06 Central Park Shopping Center UBS AG   7425-7719 East Iliff Avenue; 2150 South Quebec Street Unincorporated Arapahoe CO 80231 Retail Anchored 1986   147,563 Sq. Ft.   2,459,859 2,459,859
11.07 Val Vista Towne Center UBS AG   1395-1505 East Warner Road Gilbert AZ 85296 Retail Anchored 2000   93,352 Sq. Ft.   2,168,407 2,168,407
11.08 2641 Hall Ave - Riverside, CA UBS AG   2641 Hall Avenue Riverside CA 92509 Industrial Warehouse 1987   34,982 Sq. Ft.   639,983 639,983
11.09 606 W Troy - Indianapolis, IN UBS AG   606 West Troy Avenue Indianapolis IN 46225 Industrial Warehouse 1967 1989 22,860 Sq. Ft.   477,982 477,982
11.10 Homeland - Bartow, FL UBS AG   5700 US Highway 17 South Bartow FL 33830 Industrial Warehouse 1983   67,438 Sq. Ft.   338,085 338,085
11.11 2621 Hall Ave - Riverside, CA UBS AG   2621 Hall Avenue Riverside CA 92509 Industrial Warehouse 1990   16,000 Sq. Ft.   292,665 292,665
12 155 Tice Boulevard WFB   155 Tice Boulevard Woodcliff Lake NJ 07677 Office Suburban 1980 2009 118,092 Sq. Ft. 186 22,000,000 21,960,798
13 Grand Plaza Commercial RMF   701 West Cesar Estrada Chavez Avenue Los Angeles CA 90012 Mixed Use Retail/Office 1991 2019 71,320 Sq. Ft. 252 18,000,000 18,000,000
14 Patuxent Crossing Barclays   9755 Patuxent Woods Drive and 9770-9830 Patuxent Woods Drive Columbia MD 21046 Office Suburban 1986   294,730 Sq. Ft. 124 16,575,000 16,575,000
15 3636 North Central Avenue Barclays   3636 North Central Avenue Phoenix AZ 85012 Office CBD 1983 2018 218,081 Sq. Ft. 65 14,250,000 14,232,039
16 Rittenhouse Square Barclays   1501 Locust Street Philadelphia PA 19102 Mixed Use Multifamily/Retail 1912 2009 34,205 Sq. Ft. 412 14,100,000 14,100,000
17 CVS El Monte and Ontario RMF Crossed Group 1 Various Various CA Various Retail Single Tenant Various   45,980 Sq. Ft. 198 8,380,000 8,362,189
17.01 CVS Ontario RMF Crossed Group 1 2456 South Grove Avenue Ontario CA 91761 Retail Single Tenant 1985   26,006 Sq. Ft.   4,739,676 4,729,602
17.02 CVS El Monte RMF Crossed Group 1 9920 Garvey Avenue El Monte CA 91733 Retail Single Tenant 1968   19,974 Sq. Ft.   3,640,324 3,632,587
18 CVS Compton RMF Crossed Group 1 220 East Compton Boulevard Compton CA 90220 Retail Single Tenant 1983   22,880 Sq. Ft. 198 5,270,000 5,258,799
19 Crossroads Shopping Center - Madera WFB   1406-1490 East Yosemite Avenue Madera CA 93638 Retail Anchored 2008   95,754 Sq. Ft. 142 13,575,000 13,575,000
20 Cross Creek Shopping Center CIIICM   14500-14544 Racho Boulevard Taylor MI 48180 Retail Anchored 1991 2019 141,468 Sq. Ft. 95 13,500,000 13,500,000
21 University Square Shopping Center RMF   12730 West Interstate Highway 10 San Antonio TX 78230 Retail Anchored 1998   76,172 Sq. Ft. 176 13,412,000 13,393,852
22 El Paso Self Storage Portfolio CIIICM   Various El Paso TX Various Self Storage Self Storage Various   217,370 Sq. Ft. 58 12,500,000 12,500,000
22.01 Extra Space Self Storage - Resler CIIICM   995 North Resler Drive El Paso TX 79912 Self Storage Self Storage 2009   77,625 Sq. Ft.   5,725,000 5,725,000
22.02 Extra Space Self Storage - Helen of Troy CIIICM   6950 Helen of Troy Drive El Paso TX 79911 Self Storage Self Storage 2014   79,590 Sq. Ft.   4,700,000 4,700,000
22.03 Extra Space Self Storage - Dyer CIIICM   10201 Dyer Street El Paso TX 79924 Self Storage Self Storage 2012   60,155 Sq. Ft.   2,075,000 2,075,000
23 Johnson Storage Portfolio CIIICM   Various Various Various Various Self Storage Self Storage Various Various 365,364 Sq. Ft. 33 11,927,000 11,912,643
23.01 Superior Self Storage CIIICM   3102 South McColl Road Edinburg TX 78539 Self Storage Self Storage 2005 2018 50,350 Sq. Ft.   2,737,000 2,733,705
23.02 Barksdale Self Storage CIIICM   2205 Barksdale Boulevard Bossier City LA 71112 Self Storage Self Storage 1984 2018 59,815 Sq. Ft.   1,842,000 1,839,783
23.03 Action Self Storage CIIICM   1624 Morgan Boulevard Harlingen TX 78550 Self Storage Self Storage 1986 2018 50,690 Sq. Ft.   1,450,000 1,448,255
23.04 Owosso Mini Storage CIIICM   1005 West Main Street Owosso MI 48867 Self Storage Self Storage 1991 2015 39,200 Sq. Ft.   1,400,000 1,398,315
23.05 A&A Self Storage CIIICM   68 Green Street Warner Robins GA 31093 Self Storage Self Storage 1991 2018 40,150 Sq. Ft.   1,105,000 1,103,670
23.06 North Main Self Storage CIIICM   1712 North Main Street Las Cruces NM 88001 Self Storage Self Storage 1975 2018 35,561 Sq. Ft.   931,000 929,879
23.07 Industrial Park Mini Storage CIIICM   970 North Pine Hill Road Birmingham AL 35217 Self Storage Self Storage 1988 2017 17,950 Sq. Ft.   905,000 903,911
23.08 Euclid Self Storage CIIICM   1381 East 276th Street Euclid OH 44132 Self Storage Self Storage 1985 2018 35,298 Sq. Ft.   867,000 865,956
23.09 Hallmark Mini Storage CIIICM   4013 East Stan Schlueter Loop Killeen TX 76542 Self Storage Self Storage 2003 2016 36,350 Sq. Ft.   690,000 689,169
24 Hilton at University Place Barclays   8629 JM Keynes Drive Charlotte NC 28262 Hospitality Full Service 1988 2016 393 Rooms 116,649 11,000,000 10,962,474
25 Embassy Suites - Williamsburg CIIICM   3006 Mooretown Road Williamsburg VA 23185 Hospitality Full Service 1987 2015 161 Rooms 60,418 9,740,000 9,727,290
26 Alma Park Shopping Center WFB   2040 and 2050 North Alma School Road Chandler AZ 85224 Retail Anchored 1985   68,678 Sq. Ft. 118 8,100,000 8,081,355
27 Holiday Inn Express - Orem WFB   1290 West University Parkway Orem UT 84058 Hospitality Limited Service 2010 2018 122 Rooms 59,767 7,300,000 7,291,580
28 Courtyard by Marriott Beaumont CIIICM   2275 Interstate 10 South Beaumont TX 77705 Hospitality Select Service 1998 2018 78 Rooms 85,725 6,695,000 6,686,577
29 Frederick Avenue Shopping Center RMF   401 North Frederick Avenue Gaithersburg MD 20878 Retail Unanchored 1962   30,420 Sq. Ft. 209 6,368,000 6,359,383
30 Coventry Commons UBS AG   43401-43429 Joy Road Canton Township MI 48187 Retail Anchored 1987   111,484 Sq. Ft. 56 6,200,000 6,192,481
31 Asbury Commons UBS AG   2851 Henley Road Green Cove Springs FL 32043 Retail Anchored 2004   55,273 Sq. Ft. 106 5,887,500 5,880,160
32 Hampton Inn - Milan UBS AG   11608 US-250 Milan OH 44846 Hospitality Limited Service 2014   70 Rooms 82,754 5,800,000 5,792,769
33 Cedar Run Corporate Center RMF   901 East 8th Avenue King of Prussia PA 19406 Office Suburban 1973 2002 59,034 Sq. Ft. 97 5,750,000 5,750,000
34 Holiday Inn Express Wilkes Barre East RMF   1063 Highway 315 Wilkes Barre PA 18702 Hospitality Limited Service 1990 2019 117 Rooms 48,611 5,700,000 5,687,468
35 CLC Self Storage - Redford WFB   15440 Telegraph Road Redford MI 48239 Self Storage Self Storage 2006   56,557 Sq. Ft. 90 5,100,000 5,100,000
36 Dick’s Sporting Goods - Wausau UBS AG   4600 Rib Mountain Drive Rib Mountain WI 54401 Retail Single Tenant 2016   45,000 Sq. Ft. 109 4,940,000 4,924,910
37 All American Storage Bloomington South CIIICM   2600 South Henderson Street Bloomington IN 47401 Self Storage Self Storage 1990 2007 55,114 Sq. Ft. 87 4,800,000 4,800,000
38 Firewheel Corners Shopping Center RMF   5255 President George Bush Turnpike Garland TX 75040 Retail Shadow Anchored 2005   22,125 Sq. Ft. 190 4,214,000 4,208,298
39 Lakeland MHP CIIICM   5545, 5575, 5595 Old Highway 53 Clearlake CA 95422 Manufactured Housing Community Manufactured Housing Community 1950 2017 107 Pads 38,735 4,150,000 4,144,682
40 All American Storage East CIIICM   100 Kingston Drive Bloomington IN 47408 Self Storage Self Storage 1986   50,784 Sq. Ft. 79 4,025,000 4,025,000
41 Wolverine Portfolio UBS AG   Various Various Various Various Manufactured Housing Community Manufactured Housing Community Various Various 1,649 Pads 35,779 4,000,000 4,000,000
41.01 Apple Tree Estates UBS AG   1061 Wilson Avenue Northwest Walker MI 49534 Manufactured Housing Community Manufactured Housing Community 1971 2005 238 Pads   732,000 732,000
41.02 South Lyon UBS AG   530 Lanier Street South Lyon MI 48178 Manufactured Housing Community Manufactured Housing Community 1972   211 Pads   679,390 679,390
41.03 Metro Commons UBS AG   28745 Van Born Road Romulus MI 48174 Manufactured Housing Community Manufactured Housing Community 1978   227 Pads   587,051 587,051
41.04 Brighton Village UBS AG   7500 West Grand River Brighton MI 48114 Manufactured Housing Community Manufactured Housing Community 1960   193 Pads   574,237 574,237
41.05 College Heights UBS AG   3501 Auburn Road Auburn Hills MI 48326 Manufactured Housing Community Manufactured Housing Community 1964   161 Pads   400,068 400,068
41.06 Hillcrest UBS AG   3205 Douglas Avenue Kalamazoo MI 49004 Manufactured Housing Community Manufactured Housing Community 1962   150 Pads   275,051 275,051
41.07 Royal Village UBS AG   7519 Dorr Street; 7519 Nebraska Avenue Toledo OH 43615 Manufactured Housing Community Manufactured Housing Community 1979   233 Pads   242,373 242,373
41.08 Fernwood UBS AG   2701 Staghorn Court Deland FL 32724 Manufactured Housing Community Manufactured Housing Community 1971   92 Pads   195,051 195,051
41.09 Satellite Bay UBS AG   6250 Roosevelt Boulevard Clearwater FL 33760 Manufactured Housing Community Manufactured Housing Community 1973   83 Pads   158,576 158,576
41.10 Chalet Village UBS AG   14622 North Nebraska Avenue Tampa FL 33613 Manufactured Housing Community Manufactured Housing Community 1965 2005 61 Pads   156,203 156,203
42 Gala Bend Apartments Barclays   525 West Avon Road Sparta WI 54656 Multifamily Garden 2017   48 Units 78,646 3,775,000 3,775,000
43 Palms at Dover CIIICM   5134 and 5230 East 60 Highway and 5205 Berry Patch Road Dover FL 33527 Manufactured Housing Community Manufactured Housing Community 1972 2017 127 Pads 29,134 3,700,000 3,700,000
44 3699 Hamner Ave Retail Center WFB   3699 Hamner Avenue Norco CA 92860 Retail Unanchored 2005   12,787 Sq. Ft. 282 3,600,000 3,600,000
45 Depot Self Storage RMF   2450 Derita Road Concord NC 28027 Self Storage Self Storage 2002   59,450 Sq. Ft. 59 3,500,000 3,500,000
46 Walgreens - Richardson, TX WFB   500 Centennial Boulevard Richardson TX 75081 Retail Single Tenant 2007   14,820 Sq. Ft. 228 3,376,775 3,376,775
47 Concourse Office Center WFB   4343 Concourse Drive Ann Arbor MI 48108 Office Suburban 2003   29,668 Sq. Ft. 96 2,850,000 2,846,328
48 Apache West MHP CIIICM   1035 West Main Street Mesa AZ 85201 Manufactured Housing Community Manufactured Housing Community 1955 2016 75 Pads 36,513 2,750,000 2,738,480
49 Elmira Shopping Center CIIICM   179 Elmira Road Vacaville CA 95687 Retail Unanchored 2004   13,227 Sq. Ft. 193 2,550,000 2,547,009
50 Stuff N’ Storage CIIICM   1139 Vanderbilt Circle Manteca CA 95337 Self Storage Self Storage 1989 2018 33,215 Sq. Ft. 69 2,300,000 2,300,000
51 Quality Inn and Suites - Portsmouth RMF   5100 Old Scioto Trail Portsmouth OH 45662 Hospitality Limited Service 2000 2018 62 Rooms 33,717 2,100,000 2,090,464
52 Cool Storage RMF   1001 North Barfield Drive Marco Island FL 34145 Self Storage Self Storage 1984 2003 15,743 Sq. Ft. 121 1,900,000 1,900,000
53 Sunshine Self Storage CIIICM   2250 Highway 129 Jefferson GA 30549 Self Storage Self Storage 2002   35,400 Sq. Ft. 52 1,850,000 1,839,448
54 Rolling Oaks MHP CIIICM   1606 Frances Street and 1500 Grant Street Pleasanton TX 78064 Manufactured Housing Community Manufactured Housing Community 1995 2019 62 Pads 20,658 1,285,000 1,280,773

 

 

 

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

 

Mortgage Loan Number Property Name % of Aggregate
Cut-off Date
Balance
Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate Interest Accrual Method Monthly P&I Payment ($)
1 Nova Place 9.7% 71,000,000 N 6/3/2019 7/11/2019 6/11/2029   6/11/2029   4.19200% 0.00219% 0.00960% 0.01500% 0.00050% 0.00030% 4.16441% Actual/360 252,160.45
2 188 Spear Street 6.4% 47,000,000 N 6/5/2019 7/6/2019 6/6/2029   6/6/2029   3.57000% 0.00000% 0.00960% 0.00500% 0.00050% 0.00030% 3.55460% Actual/360 142,155.42
3 450-460 Park Avenue South 6.2% 45,000,000 N 5/1/2019 6/11/2019 5/11/2029   5/11/2029   3.70000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 3.68241% Actual/360 141,062.50
4 El Con Center 6.2% 45,000,000 N 5/1/2019 6/6/2019 5/6/2029   5/6/2029   4.82000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.80241% Actual/360 183,762.50
5 Shetland Park 6.2% 41,602,963 N 5/1/2019 6/6/2019   6/6/2019 5/6/2024   5.15000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.13241% Actual/360 245,711.80
6 ExchangeRight Net Leased Portfolio #27 5.6% 41,000,000 N 5/7/2019 6/6/2019 5/6/2029   5/6/2029   4.34275% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.32516% Actual/360 150,850.25
6.01 Hy-Vee - Cottage Grove, MN 1.5%                                  
6.02 BioLife Plasma Services - Savannah, GA 0.7%                                  
6.03 Pick n Save - Muskego, WI 0.5%                                  
6.04 Walgreens - Lubbock, TX 0.4%                                  
6.05 Walgreens - Houma, LA 0.4%                                  
6.06 Walgreens - Greendale, WI 0.3%                                  
6.07 Walgreens - Edmond, OK 0.3%                                  
6.08 Tractor Supply - Duncansville, PA 0.2%                                  
6.09 Walgreens - Dayton, OH 0.2%                                  
6.10 Walgreens - Augusta, GA 0.2%                                  
6.11 Advance Auto Parts - Houston, TX 0.1%                                  
6.12 O’Reilly - South Houston, TX 0.1%                                  
6.13 O’Reilly - Knoxville, TN 0.1%                                  
6.14 Dollar General - South Point, OH 0.1%                                  
6.15 Dollar General - Slidell, LA 0.1%                                  
6.16 Dollar General - Houma, LA 0.1%                                  
6.17 Dollar Tree - Kaukauna, WI 0.1%                                  
6.18 Dollar General - Mansfield, OH 0.1%                                  
7 Royal Caribbean - Miramar 4.0% 29,250,000 N 5/6/2019 6/6/2019 5/6/2029   5/6/2029   4.17500% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.15741% Actual/360 103,461.72
8 TOPS Self Storage 3.7% 24,900,456 N 5/23/2019 7/6/2019 6/6/2024 7/6/2024 6/6/2029   5.00000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.98241% Actual/360 144,941.84
9 Center North 3.6% 23,356,945 N 5/31/2019 7/6/2019 6/6/2022 7/6/2022 6/6/2029   4.80000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.78241% Actual/360 139,036.32
10 The Chantilly Office Portfolio 3.1% 22,350,000 N 5/16/2019 7/6/2019 6/6/2029   6/6/2029   4.15000% 0.00000% 0.00960% 0.00500% 0.00050% 0.00030% 4.13460% Actual/360 78,581.98
10.01 Stoneleigh I 0.8%                                  
10.02 Stoneleigh II 0.8%                                  
10.03 Glenview II 0.6%                                  
10.04 Glenview I 0.5%                                  
10.05 Glenbrook III 0.4%                                  
11 CIRE Equity Retail & Industrial Portfolio 3.0% 22,000,000 N 5/9/2019 7/6/2019 6/6/2029   6/6/2029   4.13900% 0.00000% 0.00960% 0.01145% 0.00050% 0.00030% 4.11715% Actual/360 77,146.36
11.01 Wood Village Town Center 0.5%                                  
11.02 Pecan Promenade 0.5%                                  
11.03 Valley Plaza 0.4%                                  
11.04 Pear Tree 0.4%                                  
11.05 Glendale Market Square 0.4%                                  
11.06 Central Park Shopping Center 0.3%                                  
11.07 Val Vista Towne Center 0.3%                                  
11.08 2641 Hall Ave - Riverside, CA 0.1%                                  
11.09 606 W Troy - Indianapolis, IN 0.1%                                  
11.10 Homeland - Bartow, FL 0.0%                                  
11.11 2621 Hall Ave - Riverside, CA 0.0%                                  
12 155 Tice Boulevard 3.0% 16,209,992 N 5/31/2019 7/11/2019   7/11/2019 6/11/2029   4.60000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.58241% Actual/360 123,535.22
13 Grand Plaza Commercial 2.5% 18,000,000 N 5/28/2019 7/6/2019 6/6/2029   6/6/2029   4.86000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.84241% Actual/360 74,115.00
14 Patuxent Crossing 2.3% 14,194,321 N 4/4/2019 5/6/2019 4/6/2021 5/6/2021 4/6/2029   4.60000% 0.00000% 0.00960% 0.00375% 0.00050% 0.00030% 4.58585% Actual/360 84,970.81
15 3636 North Central Avenue 2.0% 11,617,081 N 5/24/2019 7/6/2019   7/6/2019 6/6/2029   4.74000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.72241% Actual/360 74,248.88
16 Rittenhouse Square 1.9% 12,106,896 N 5/7/2019 7/6/2019 6/6/2021 7/6/2021 6/6/2029   4.70120% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.68361% Actual/360 73,138.10
17 CVS El Monte and Ontario 1.1% 6,960,555 N 5/1/2019 6/1/2019   6/1/2019 5/1/2029   5.31000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.29241% Actual/360 46,586.58
17.01 CVS Ontario 0.6%                                  
17.02 CVS El Monte 0.5%                                  
18 CVS Compton 0.7% 4,377,342 N 5/1/2019 6/1/2019   6/1/2019 5/1/2029   5.31000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.29241% Actual/360 29,297.29
19 Crossroads Shopping Center - Madera 1.9% 11,572,936 N 5/7/2019 6/11/2019 5/11/2021 6/11/2021 5/11/2029   4.43000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.41241% Actual/360 68,219.07
20 Cross Creek Shopping Center 1.9% 11,280,003 N 6/7/2019 7/11/2019 6/11/2020 7/11/2020 6/11/2029   4.65000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.63241% Actual/360 69,610.97
21 University Square Shopping Center 1.8% 10,788,748 N 5/28/2019 7/6/2019   7/6/2019 6/6/2029   4.35000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.33241% Actual/360 66,766.52
22 El Paso Self Storage Portfolio 1.7% 12,500,000 N 3/5/2019 4/11/2019 3/11/2029   3/11/2029   5.00000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.98241% Actual/360 52,951.39
22.01 Extra Space Self Storage - Resler 0.8%                                  
22.02 Extra Space Self Storage - Helen of Troy 0.6%                                  
22.03 Extra Space Self Storage - Dyer 0.3%                                  
23 Johnson Storage Portfolio 1.6% 9,804,272 N 5/31/2019 7/11/2019   7/11/2019 6/11/2029   4.99000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.97241% Actual/360 63,953.84
23.01 Superior Self Storage 0.4%                                  
23.02 Barksdale Self Storage 0.3%                                  
23.03 Action Self Storage 0.2%                                  
23.04 Owosso Mini Storage 0.2%                                  
23.05 A&A Self Storage 0.2%                                  
23.06 North Main Self Storage 0.1%                                  
23.07 Industrial Park Mini Storage 0.1%                                  
23.08 Euclid Self Storage 0.1%                                  
23.09 Hallmark Mini Storage 0.1%                                  
24 Hilton at University Place 1.5% 9,074,855 N 4/4/2019 5/6/2019   5/6/2019 4/6/2029   5.10000% 0.00000% 0.00960% 0.00500% 0.00050% 0.00030% 5.08460% Actual/360 59,724.48
25 Embassy Suites - Williamsburg 1.3% 7,889,359 N 6/4/2019 7/11/2019   7/11/2019 6/11/2029   4.55000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.53241% Actual/360 49,640.94
26 Alma Park Shopping Center 1.1% 6,645,784 N 5/6/2019 6/11/2019   6/11/2019 5/11/2029   4.93000% 0.00219% 0.00960% 0.06250% 0.00050% 0.00030% 4.85491% Actual/360 43,136.69
27 Holiday Inn Express - Orem 1.0% 6,045,614 N 5/24/2019 7/11/2019   7/11/2019 6/11/2029   5.22000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.20241% Actual/360 40,175.33
28 Courtyard by Marriott Beaumont 0.9% 5,459,823 N 6/3/2019 7/11/2019   7/11/2019 6/11/2029   4.75000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.73241% Actual/360 34,924.29
29 Frederick Avenue Shopping Center 0.9% 5,122,484 N 5/30/2019 7/6/2019   7/6/2019 6/6/2029   4.35000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.33241% Actual/360 31,700.65
30 Coventry Commons 0.8% 5,089,858 N 5/29/2019 7/6/2019   7/6/2019 6/6/2029   4.95000% 0.00219% 0.00960% 0.05500% 0.00050% 0.00030% 4.88241% Actual/360 33,093.74
31 Asbury Commons 0.8% 4,809,345 N 5/15/2019 7/6/2019   7/6/2019 6/6/2029   4.80000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.78241% Actual/360 30,889.67
32 Hampton Inn - Milan 0.8% 4,737,869 N 5/16/2019 7/6/2019   7/6/2019 6/6/2029   4.80000% 0.00219% 0.00960% 0.05500% 0.00050% 0.00030% 4.73241% Actual/360 30,430.59
33 Cedar Run Corporate Center 0.8% 5,195,081 N 5/24/2019 7/6/2019 6/6/2023 7/6/2023 6/6/2029   4.95000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.93241% Actual/360 30,691.77
34 Holiday Inn Express Wilkes Barre East 0.8% 4,710,340 N 4/30/2019 6/6/2019   6/6/2019 5/6/2029   5.15000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.13241% Actual/360 31,123.49
35 CLC Self Storage - Redford 0.7% 4,548,462 N 1/8/2019 2/11/2019 1/11/2022 2/11/2022 1/11/2029   5.35000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.33241% Actual/360 28,479.10
36 Dick’s Sporting Goods - Wausau 0.7% 3,738,877 N 4/18/2019 6/6/2019   6/6/2019 5/6/2029   5.33000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.31241% Actual/360 29,836.45
37 All American Storage Bloomington South 0.7% 3,988,839 N 5/30/2019 7/11/2019 6/11/2020 7/11/2020 6/11/2029   4.47000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.45241% Actual/360 24,235.41
38 Firewheel Corners Shopping Center 0.6% 3,389,784 N 5/28/2019 7/6/2019   7/6/2019 6/6/2029   4.35000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.33241% Actual/360 20,977.79
39 Lakeland MHP 0.6% 3,372,958 N 5/30/2019 7/11/2019   7/11/2019 6/11/2029   4.65000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.63241% Actual/360 21,398.93
40 All American Storage East 0.6% 3,344,808 N 5/30/2019 7/11/2019 6/11/2020 7/11/2020 6/11/2029   4.47000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.45241% Actual/360 20,322.40
41 Wolverine Portfolio 0.5% 3,610,632 N 3/28/2019 5/6/2019 4/6/2023 5/6/2023 4/6/2029   4.90000% 0.00000% 0.00960% 0.00375% 0.00050% 0.00030% 4.88585% Actual/360 21,229.07
41.01 Apple Tree Estates 0.1%                                  
41.02 South Lyon 0.1%                                  
41.03 Metro Commons 0.1%                                  
41.04 Brighton Village 0.1%                                  
41.05 College Heights 0.1%                                  
41.06 Hillcrest 0.0%                                  
41.07 Royal Village 0.0%                                  
41.08 Fernwood 0.0%                                  
41.09 Satellite Bay 0.0%                                  
41.10 Chalet Village 0.0%                                  
42 Gala Bend Apartments 0.5% 3,306,936 N 5/24/2019 7/6/2019 6/6/2022 7/6/2022 6/6/2029   4.53000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.51241% Actual/360 19,194.72
43 Palms at Dover 0.5% 3,201,534 N 5/17/2019 7/11/2019 6/11/2021 7/11/2021 6/11/2029   5.00000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.98241% Actual/360 19,862.40
44 3699 Hamner Ave Retail Center 0.5% 3,319,079 N 3/13/2019 5/11/2019 4/11/2024 5/11/2024 4/11/2029   4.98000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.96241% Actual/360 19,281.60
45 Depot Self Storage 0.5% 3,352,541 N 4/18/2019 6/6/2019 5/6/2021 6/6/2021 5/6/2024   5.25000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.23241% Actual/360 19,327.13
46 Walgreens - Richardson, TX 0.5% 3,376,775 N 4/24/2019 6/11/2019 5/11/2029   5/11/2029   4.75000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.73241% Actual/360 13,589.17
47 Concourse Office Center 0.4% 2,314,010 N 5/14/2019 7/11/2019   7/11/2019 6/11/2029   4.62000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.60241% Actual/360 14,644.45
48 Apache West MHP 0.4% 2,290,732 N 2/15/2019 4/11/2019   4/11/2019 3/11/2029   5.40000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.38241% Actual/360 15,442.10
49 Elmira Shopping Center 0.3% 2,105,725 N 5/29/2019 7/11/2019   7/11/2019 6/11/2029   5.13000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.11241% Actual/360 13,892.26
50 Stuff N’ Storage 0.3% 1,979,972 N 5/30/2019 7/11/2019 6/11/2021 7/11/2021 6/11/2029   4.80000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.78241% Actual/360 12,067.30
51 Quality Inn and Suites - Portsmouth 0.3% 1,598,854 N 4/5/2019 5/6/2019   5/6/2019 4/6/2029   5.50000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.48241% Actual/360 12,895.84
52 Cool Storage 0.3% 1,671,715 N 4/17/2019 6/6/2019 5/6/2022 6/6/2022 5/6/2029   4.72000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 4.70241% Actual/360 9,876.97
53 Sunshine Self Storage 0.3% 1,537,048 N 1/31/2019 3/11/2019   3/11/2019 2/11/2029   5.33000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.31241% Actual/360 10,307.63
54 Rolling Oaks MHP 0.2% 1,066,251 N 4/2/2019 5/11/2019   5/11/2019 4/11/2029   5.28000% 0.00219% 0.00960% 0.00500% 0.00050% 0.00030% 5.26241% Actual/360 7,119.71

 

 

 

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

 

Mortgage Loan Number Property Name Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)
Remaining IO
Period (Mos.)
Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) Appraised Value ($) Appraisal Date Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units  Coop - Units
1 Nova Place Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 5 200,050,000 1/23/2019            
2 188 Spear Street Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 217,000,000 4/29/2019            
3 450-460 Park Avenue South Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 0 0 205,000,000 3/26/2019            
4 El Con Center Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(23),GRTR 1% or YM(93),O(4) 0 0 100,300,000 3/13/2019            
5 Shetland Park Amortizing Balloon   60 58 0 0 360 358 2 L(26),D(30),O(4) 0 0 79,400,000 4/3/2019            
6 ExchangeRight Net Leased Portfolio #27 Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 83,360,000 Various            
6.01 Hy-Vee - Cottage Grove, MN                         22,600,000 11/20/2018            
6.02 BioLife Plasma Services - Savannah, GA                         9,900,000 4/3/2019            
6.03 Pick n Save - Muskego, WI                         7,750,000 4/8/2019            
6.04 Walgreens - Lubbock, TX                         5,200,000 4/5/2019            
6.05 Walgreens - Houma, LA                         4,880,000 4/9/2019            
6.06 Walgreens - Greendale, WI                         4,620,000 4/2/2019            
6.07 Walgreens - Edmond, OK                         4,410,000 4/27/2019            
6.08 Tractor Supply - Duncansville, PA                         3,600,000 3/22/2019            
6.09 Walgreens - Dayton, OH                         3,900,000 4/6/2019            
6.10 Walgreens - Augusta, GA                         4,150,000 4/3/2019            
6.11 Advance Auto Parts - Houston, TX                         1,920,000 4/3/2019            
6.12 O’Reilly - South Houston, TX                         1,775,000 3/27/2019            
6.13 O’Reilly - Knoxville, TN                         1,620,000 3/28/2019            
6.14 Dollar General - South Point, OH                         1,450,000 4/6/2019            
6.15 Dollar General - Slidell, LA                         1,475,000 3/22/2019            
6.16 Dollar General - Houma, LA                         1,400,000 3/22/2019            
6.17 Dollar Tree - Kaukauna, WI                         1,450,000 3/19/2019            
6.18 Dollar General - Mansfield, OH                         1,260,000 4/6/2019            
7 Royal Caribbean - Miramar Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 45,000,000 4/8/2019            
8 TOPS Self Storage Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(91),O(4) 0 0 42,300,000 3/28/2019            
9 Center North Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4) 0 0 40,400,000 5/3/2019            
10 The Chantilly Office Portfolio Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 104,500,000 3/28/2019            
10.01 Stoneleigh I                         26,874,518 3/28/2019            
10.02 Stoneleigh II                         26,125,482 3/28/2019            
10.03 Glenview II                         18,719,130 3/28/2019            
10.04 Glenview I                         18,562,391 3/28/2019            
10.05 Glenbrook III                         14,218,478 3/28/2019            
11 CIRE Equity Retail & Industrial Portfolio Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(24),GRTR 1% or YM(89),O(7) 0 0 198,100,000 Various            
11.01 Wood Village Town Center                         31,100,000 3/30/2019            
11.02 Pecan Promenade                         28,910,000 4/3/2019            
11.03 Valley Plaza                         26,300,000 4/5/2019            
11.04 Pear Tree                         24,500,000 4/3/2019            
11.05 Glendale Market Square                         23,200,000 4/2/2019            
11.06 Central Park Shopping Center                         21,100,000 4/8/2019            
11.07 Val Vista Towne Center                         18,600,000 4/5/2019            
11.08 2641 Hall Ave - Riverside, CA                         5,489,600 4/9/2019            
11.09 606 W Troy - Indianapolis, IN                         4,100,000 4/5/2019            
11.10 Homeland - Bartow, FL                         2,900,000 4/10/2019            
11.11 2621 Hall Ave - Riverside, CA                         2,510,400 4/9/2019            
12 155 Tice Boulevard Amortizing Balloon   120 119 0 0 300 299 1 L(25),D(91),O(4) 0 0 36,800,000 2/6/2019            
13 Grand Plaza Commercial Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 27,700,000 10/1/2019            
14 Patuxent Crossing Interest-only, Amortizing Balloon Actual/360 120 117 24 21 360 360 3 L(27),D(89),O(4) 0 0 48,850,000 2/6/2019            
15 3636 North Central Avenue Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 24,200,000 4/9/2019            
16 Rittenhouse Square Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(91),O(4) 0 0 20,400,000 3/11/2019            
17 CVS El Monte and Ontario Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 5 12,120,000 2/20/2019            
17.01 CVS Ontario                         7,710,000 2/20/2019            
17.02 CVS El Monte                         4,410,000 2/20/2019            
18 CVS Compton Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 5 8,100,000 2/16/2019            
19 Crossroads Shopping Center - Madera Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),D(90),O(4) 0 0 18,615,000 3/21/2019            
20 Cross Creek Shopping Center Interest-only, Amortizing Balloon Actual/360 120 119 12 11 360 360 1 L(25),D(89),O(6) 0 0 18,800,000 5/7/2019            
21 University Square Shopping Center Amortizing Balloon   120 119 0 0 360 359 1 L(24),GRTR 1% or YM(89),O(7) 0 10 22,000,000 4/12/2019            
22 El Paso Self Storage Portfolio Interest-only, Balloon Actual/360 120 116 120 116 0 0 4 L(28),D(89),O(3) 0 0 21,920,000 1/25/2019            
22.01 Extra Space Self Storage - Resler                         9,030,000 1/25/2019            
22.02 Extra Space Self Storage - Helen of Troy                         7,610,000 1/25/2019            
22.03 Extra Space Self Storage - Dyer                         5,280,000 1/25/2019            
23 Johnson Storage Portfolio Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 18,010,000 Various            
23.01 Superior Self Storage                         3,650,000 5/9/2019            
23.02 Barksdale Self Storage                         2,580,000 5/7/2019            
23.03 Action Self Storage                         2,160,000 5/9/2019            
23.04 Owosso Mini Storage                         2,100,000 5/3/2019            
23.05 A&A Self Storage                         1,920,000 5/9/2019            
23.06 North Main Self Storage                         1,310,000 5/10/2019            
23.07 Industrial Park Mini Storage                         1,400,000 5/9/2019            
23.08 Euclid Self Storage                         1,620,000 4/23/2019            
23.09 Hallmark Mini Storage                         1,270,000 5/6/2019            
24 Hilton at University Place Amortizing Balloon   120 117 0 0 360 357 3 L(27),D(89),O(4) 0, 1 default fee grace period of 2 days once every 12 month period 0 69,500,000 2/25/2019            
25 Embassy Suites - Williamsburg Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3) 0 0 14,300,000 4/28/2019            
26 Alma Park Shopping Center Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 11,180,000 4/10/2019            
27 Holiday Inn Express - Orem Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 12,350,000 4/10/2019            
28 Courtyard by Marriott Beaumont Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3) 0 0 9,600,000 5/1/2019            
29 Frederick Avenue Shopping Center Amortizing Balloon   120 119 0 0 360 359 1 L(24),GRTR 1% or YM(89),O(7) 0 10 11,600,000 4/10/2019            
30 Coventry Commons Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 9,250,000 3/13/2019            
31 Asbury Commons Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 8,100,000 2/22/2019            
32 Hampton Inn - Milan Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 9,000,000 4/15/2019            
33 Cedar Run Corporate Center Interest-only, Amortizing Balloon Actual/360 120 119 48 47 360 360 1 L(25),D(91),O(4) 0 0 9,000,000 3/22/2019            
34 Holiday Inn Express Wilkes Barre East Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(87),O(7) 0 0 9,000,000 3/8/2019            
35 CLC Self Storage - Redford Interest-only, Amortizing Balloon Actual/360 120 114 36 30 360 360 6 L(30),D(86),O(4) 0 0 6,940,000 11/28/2018            
36 Dick’s Sporting Goods - Wausau Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 0 0 7,370,000 2/1/2019            
37 All American Storage Bloomington South Interest-only, Amortizing Balloon Actual/360 120 119 12 11 360 360 1 L(25),D(92),O(3) 0 0 6,720,000 4/26/2019            
38 Firewheel Corners Shopping Center Amortizing Balloon   120 119 0 0 360 359 1 L(24),GRTR 1% or YM(89),O(7) 0 10 7,580,000 4/17/2019            
39 Lakeland MHP Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3) 0 0 6,600,000 4/29/2019            
40 All American Storage East Interest-only, Amortizing Balloon Actual/360 120 119 12 11 360 360 1 L(25),D(92),O(3) 0 0 5,560,000 4/26/2019            
41 Wolverine Portfolio Interest-only, Amortizing Balloon Actual/360 120 117 48 45 360 360 3 L(27),D(89),O(4) 0 0 84,490,000 Various            
41.01 Apple Tree Estates                         15,460,000 11/29/2018            
41.02 South Lyon                         14,350,000 12/3/2018            
41.03 Metro Commons                         12,400,000 12/3/2018            
41.04 Brighton Village                         12,130,000 12/3/2018            
41.05 College Heights                         8,450,000 12/3/2018            
41.06 Hillcrest                         5,810,000 11/29/2018            
41.07 Royal Village                         5,120,000 11/28/2018            
41.08 Fernwood                         4,120,000 11/28/2018            
41.09 Satellite Bay                         3,350,000 11/21/2018            
41.10 Chalet Village                         3,300,000 11/21/2018            
42 Gala Bend Apartments Interest-only, Amortizing Balloon Actual/360 120 119 36 35 360 360 1 L(25),D(91),O(4) 0 0 5,230,000 4/24/2019            
43 Palms at Dover Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(92),O(3) 0 0 5,870,000 3/14/2019            
44 3699 Hamner Ave Retail Center Interest-only, Amortizing Balloon Actual/360 120 117 60 57 360 360 3 L(27),D(89),O(4) 0 0 5,540,000 2/1/2019            
45 Depot Self Storage Interest-only, Amortizing Balloon Actual/360 60 58 24 22 360 360 2 L(26),D(30),O(4) 0 0 5,560,000 3/28/2019            
46 Walgreens - Richardson, TX Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 5,600,000 3/19/2019            
47 Concourse Office Center Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 3,950,000 4/10/2019            
48 Apache West MHP Amortizing Balloon   120 116 0 0 360 356 4 L(28),D(89),O(3) 0 0 4,090,000 11/30/2018            
49 Elmira Shopping Center Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(92),O(3) 0 0 3,970,000 4/24/2019            
50 Stuff N’ Storage Interest-only, Amortizing Balloon Actual/360 120 119 24 23 360 360 1 L(25),D(92),O(3) 0 0 3,350,000 4/25/2019            
51 Quality Inn and Suites - Portsmouth Amortizing Balloon   120 117 0 0 300 297 3 L(27),D(89),O(4) 0 0 3,600,000 12/17/2018            
52 Cool Storage Interest-only, Amortizing Balloon Actual/360 120 118 36 34 360 360 2 L(26),D(90),O(4) 0 0 3,400,000 5/1/2019            
53 Sunshine Self Storage Amortizing Balloon   120 115 0 0 360 355 5 L(29),D(88),O(3) 0 0 3,100,000 1/16/2019            
54 Rolling Oaks MHP Amortizing Balloon   120 117 0 0 360 357 3 L(27),D(90),O(3) 0 0 1,830,000 12/16/2018            

 

 

 

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

 

Mortgage Loan Number Property Name Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x)
U/W NCF
DSCR (x)
Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD Cut-off Date U/W NOI Debt Yield Cut-off Date U/W NCF Debt Yield U/W
Revenues ($)
U/W
Expenses ($)
U/W Net Operating Income ($) U/W
Replacement ($)
U/W
TI/LC ($)
U/W
Net Cash Flow ($)
Occupancy Rate Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR
1 Nova Place     2.26 2.17 70.0% 70.0% 9.7% 9.3% 22,082,440 8,570,650 13,511,790 182,839 361,809 12,967,141 84.0% 6/1/2019    
2 188 Spear Street     2.90 2.82 57.6% 57.6% 10.5% 10.2% 18,164,582 5,025,347 13,139,235 28,427 328,004 12,782,805 100.0% 4/1/2019    
3 450-460 Park Avenue South     3.12 2.98 36.6% 36.6% 11.7% 11.2% 12,784,100 3,976,506 8,807,594 36,569 365,690 8,405,335 95.1% 5/1/2019    
4 El Con Center     1.90 1.79 62.8% 62.8% 9.3% 8.8% 8,307,352 2,439,895 5,867,457 96,077 240,192 5,531,189 99.5% 2/2/2019    
5 Shetland Park     1.76 1.52 72.9% 67.5% 11.5% 10.0% 12,767,143 6,092,237 6,674,907 178,694 709,137 5,787,075 76.3% Various    
6 ExchangeRight Net Leased Portfolio #27     2.22 2.17 61.2% 61.2% 9.8% 9.6% 6,182,248 1,186,196 4,996,052 18,101 76,800 4,901,151 100.0% 7/1/2019    
6.01 Hy-Vee - Cottage Grove, MN                 1,679,395 426,208 1,253,187 0 58,561 1,194,626 100.0% 7/1/2019    
6.02 BioLife Plasma Services - Savannah, GA                 655,984 49,521 606,462 0 0 606,462 100.0% 7/1/2019    
6.03 Pick n Save - Muskego, WI                 556,531 80,460 476,070 9,345 29,839 436,886 100.0% 7/1/2019    
6.04 Walgreens - Lubbock, TX                 405,799 89,184 316,615 0 0 316,615 100.0% 7/1/2019    
6.05 Walgreens - Houma, LA                 347,253 34,798 312,455 0 0 312,455 100.0% 7/1/2019    
6.06 Walgreens - Greendale, WI                 338,144 54,907 283,237 2,086 0 281,151 100.0% 7/1/2019    
6.07 Walgreens - Edmond, OK                 333,150 59,777 273,372 0 0 273,372 100.0% 7/1/2019    
6.08 Tractor Supply - Duncansville, PA                 247,973 39,183 208,791 0 10,625 198,166 100.0% 7/1/2019    
6.09 Walgreens - Dayton, OH                 407,106 164,448 242,658 2,086 10,293 230,280 100.0% 7/1/2019    
6.10 Walgreens - Augusta, GA                 277,236 26,281 250,955 0 10,195 240,761 100.0% 7/1/2019    
6.11 Advance Auto Parts - Houston, TX                 137,739 22,384 115,354 1,037 0 114,317 100.0% 7/1/2019    
6.12 O’Reilly - South Houston, TX                 132,940 24,249 108,692 1,050 0 107,642 100.0% 7/1/2019    
6.13 O’Reilly - Knoxville, TN                 113,121 11,667 101,454 1,069 0 100,385 100.0% 7/1/2019    
6.14 Dollar General - South Point, OH                 117,651 21,903 95,748 0 0 95,748 100.0% 7/1/2019    
6.15 Dollar General - Slidell, LA                 110,485 17,908 92,577 0 0 92,577 100.0% 7/1/2019    
6.16 Dollar General - Houma, LA                 99,022 10,951 88,071 0 0 88,071 100.0% 7/1/2019    
6.17 Dollar Tree - Kaukauna, WI                 110,971 20,441 90,530 1,429 7,288 81,813 100.0% 7/1/2019    
6.18 Dollar General - Mansfield, OH                 111,748 31,924 79,824 0 0 79,824 100.0% 7/1/2019    
7 Royal Caribbean - Miramar     2.52 2.50 65.0% 65.0% 10.7% 10.6% 3,933,534 807,242 3,126,291 25,708 0 3,100,583 100.0% 7/1/2019    
8 TOPS Self Storage     1.27 1.26 63.8% 58.9% 8.2% 8.1% 3,205,603 1,002,115 2,203,488 14,960 0 2,188,528 91.9% 4/30/2019    
9 Center North     1.33 1.29 65.6% 57.8% 8.4% 8.1% 3,436,703 1,216,291 2,220,412 59,082 15,830 2,145,501 91.0% 5/24/2019    
10 The Chantilly Office Portfolio     3.98 3.59 44.4% 44.4% 16.8% 15.2% 12,579,017 4,792,591 7,786,425 85,825 673,181 7,027,419 86.2% 5/31/2019    
10.01 Stoneleigh I                 NAV NAV NAV NAV NAV NAV 64.0% 5/31/2019    
10.02 Stoneleigh II                 NAV NAV NAV NAV NAV NAV 100.0% 5/31/2019    
10.03 Glenview II                 NAV NAV NAV NAV NAV NAV 87.5% 5/31/2019    
10.04 Glenview I                 NAV NAV NAV NAV NAV NAV 94.3% 5/31/2019    
10.05 Glenbrook III                 NAV NAV NAV NAV NAV NAV 90.4% 5/31/2019    
11 CIRE Equity Retail & Industrial Portfolio     2.42 2.27 64.9% 64.9% 10.2% 9.6% 17,894,164 4,772,257 13,121,906 223,431 595,178 12,303,298 91.4% Various    
11.01 Wood Village Town Center                 2,664,878 653,930 2,010,947 23,131 68,553 1,919,264 94.1% 5/1/2019    
11.02 Pecan Promenade                 2,958,396 929,031 2,029,365 48,023 70,743 1,910,599 88.5% 5/1/2019    
11.03 Valley Plaza                 2,472,407 547,460 1,924,947 17,152 73,113 1,834,682 95.6% 5/1/2019    
11.04 Pear Tree                 2,383,917 686,766 1,697,150 42,297 98,719 1,556,135 90.9% 5/1/2019    
11.05 Glendale Market Square                 2,454,358 648,331 1,806,027 53,940 92,954 1,659,134 92.8% 5/1/2019    
11.06 Central Park Shopping Center                 2,412,264 788,827 1,623,437 24,676 73,782 1,524,979 95.1% 5/1/2019    
11.07 Val Vista Towne Center                 1,490,329 371,215 1,119,114 14,212 46,676 1,058,226 64.3% 5/1/2019    
11.08 2641 Hall Ave - Riverside, CA                 253,841 32,264 221,577 0 17,491 204,086 100.0% 7/1/2019    
11.09 606 W Troy - Indianapolis, IN                 345,412 41,185 304,227 0 11,430 292,797 100.0% 7/1/2019    
11.10 Homeland - Bartow, FL                 274,362 55,215 219,147 0 33,719 185,428 100.0% 7/1/2019    
11.11 2621 Hall Ave - Riverside, CA                 184,000 18,032 165,968 0 8,000 157,968 100.0% 7/1/2019    
12 155 Tice Boulevard     1.86 1.72 59.7% 44.0% 12.5% 11.6% 3,302,937 548,439 2,754,498 51,146 147,615 2,555,737 100.0% 7/1/2019    
13 Grand Plaza Commercial     1.89 1.83 60.6% 60.6% 9.3% 9.0% 2,430,338 750,002 1,680,336 10,698 46,358 1,623,280 95.8% 4/1/2019    
14 Patuxent Crossing     1.74 1.56 74.9% 64.1% 10.7% 9.6% 6,367,530 2,462,340 3,905,191 64,368 323,659 3,517,164 93.8% 4/9/2019    
15 3636 North Central Avenue     1.74 1.60 58.8% 48.0% 10.9% 10.0% 3,461,824 1,907,448 1,554,376 43,616 83,572 1,427,187 75.8% 4/1/2019    
16 Rittenhouse Square     1.24 1.24 69.1% 59.3% 7.7% 7.7% 1,403,645 313,975 1,089,669 0 4,935 1,084,734 100.0% 4/15/2019    
17 CVS El Monte and Ontario     1.24 1.24 67.4% 56.1% 8.3% 8.3% 692,114 13,842 678,272 0 0 678,272 100.0% 7/1/2019    
17.01 CVS Ontario                 440,139 8,803 431,336 0 0 431,336 100.0% 7/1/2019    
17.02 CVS El Monte                 251,975 5,040 246,936 0 0 246,936 100.0% 7/1/2019    
18 CVS Compton     1.24 1.24 67.4% 56.1% 8.3% 8.3% 462,719 9,254 453,464 0 0 453,464 100.0% 7/1/2019    
19 Crossroads Shopping Center - Madera     1.92 1.85 72.9% 62.2% 11.6% 11.2% 2,168,467 596,179 1,572,288 11,874 44,936 1,515,479 92.4% 4/12/2019    
20 Cross Creek Shopping Center     1.46 1.34 71.8% 60.0% 9.0% 8.3% 1,711,499 494,996 1,216,503 25,464 73,687 1,117,352 95.4% 5/31/2019    
21 University Square Shopping Center     2.01 1.93 60.9% 49.0% 12.0% 11.6% 2,378,146 766,262 1,611,884 11,426 53,320 1,547,138 100.0% 3/19/2019    
22 El Paso Self Storage Portfolio     2.08 2.05 57.0% 57.0% 10.6% 10.4% 2,264,226 940,056 1,324,170 21,782 0 1,302,388 96.9% 3/31/2019    
22.01 Extra Space Self Storage - Resler                 857,420 301,550 555,870 7,808 0 548,063 95.6% 3/31/2019    
22.02 Extra Space Self Storage - Helen of Troy                 839,803 377,076 462,726 7,959 0 454,767 96.2% 3/31/2019    
22.03 Extra Space Self Storage - Dyer                 567,003 261,430 305,573 6,016 0 299,558 99.4% 3/31/2019    
23 Johnson Storage Portfolio     1.50 1.42 66.1% 54.4% 9.6% 9.2% 2,150,800 1,002,676 1,148,123 54,805 0 1,093,319 85.8% 5/1/2019    
23.01 Superior Self Storage                 393,437 135,261 258,176 7,553 0 250,624 89.3% 5/1/2019    
23.02 Barksdale Self Storage                 274,488 105,592 168,895 8,972 0 159,923 80.7% 5/1/2019    
23.03 Action Self Storage                 240,497 102,096 138,400 7,604 0 130,797 76.9% 5/1/2019    
23.04 Owosso Mini Storage                 249,108 102,573 146,536 5,880 0 140,656 92.2% 5/1/2019    
23.05 A&A Self Storage                 195,218 87,766 107,453 6,023 0 101,430 94.3% 5/1/2019    
23.06 North Main Self Storage                 200,659 111,049 89,610 5,334 0 84,276 76.7% 5/1/2019    
23.07 Industrial Park Mini Storage                 141,360 58,991 82,370 2,693 0 79,677 91.6% 5/1/2019    
23.08 Euclid Self Storage                 252,023 167,184 84,839 5,295 0 79,544 81.0% 5/1/2019    
23.09 Hallmark Mini Storage                 204,009 132,165 71,844 5,453 0 66,391 96.0% 5/1/2019    
24 Hilton at University Place     2.03 1.75 66.0% 54.6% 13.3% 11.5% 20,668,804 14,586,891 6,081,913 826,752 0 5,255,161 73.7% 2/28/2019 140 104
25 Embassy Suites - Williamsburg     2.10 1.77 68.0% 55.2% 12.8% 10.9% 4,805,054 3,556,664 1,248,390 192,202 0 1,056,188 64.4% 4/30/2019 120 77
26 Alma Park Shopping Center     1.53 1.42 72.3% 59.4% 9.8% 9.1% 1,066,609 276,965 789,644 25,411 27,664 736,569 89.6% 4/16/2019    
27 Holiday Inn Express - Orem     1.94 1.72 59.0% 49.0% 12.8% 11.3% 2,662,705 1,728,874 933,831 106,508 0 827,323 65.3% 4/30/2019 90 59
28 Courtyard by Marriott Beaumont     2.08 1.82 69.7% 56.9% 13.0% 11.4% 2,687,661 1,815,664 871,997 107,506 0 764,491 81.8% 3/31/2019 110 88
29 Frederick Avenue Shopping Center     2.34 2.27 54.8% 44.2% 14.0% 13.6% 1,178,078 289,232 888,846 4,563 21,294 862,989 100.0% 3/19/2019    
30 Coventry Commons     1.81 1.66 66.9% 55.0% 11.6% 10.7% 1,262,290 541,959 720,331 43,721 16,323 660,287 87.2% 4/18/2019    
31 Asbury Commons     1.96 1.83 72.6% 59.4% 12.3% 11.5% 937,083 211,681 725,403 13,818 34,567 677,018 94.1% 4/1/2019    
32 Hampton Inn - Milan     2.78 2.48 64.4% 52.6% 17.5% 15.6% 2,719,045 1,705,210 1,013,834 108,762 0 905,073 77.2% 3/31/2019 137 106
33 Cedar Run Corporate Center     1.96 1.77 63.9% 57.7% 12.5% 11.3% 1,164,854 443,716 721,138 11,807 59,034 650,297 92.1% 4/1/2019    
34 Holiday Inn Express Wilkes Barre East     2.26 1.97 63.2% 52.3% 14.8% 13.0% 2,664,614 1,820,781 843,833 106,585 0 737,249 66.0% 2/28/2019 94 62
35 CLC Self Storage - Redford     1.43 1.42 73.5% 65.5% 9.6% 9.5% 759,455 270,788 488,668 4,694 0 483,973 82.4% 4/30/2019    
36 Dick’s Sporting Goods - Wausau     1.45 1.37 66.8% 50.7% 10.5% 10.0% 728,422 210,409 518,013 2,250 24,047 491,716 100.0% 7/1/2019    
37 All American Storage Bloomington South     1.39 1.36 71.4% 59.4% 8.4% 8.2% 630,901 226,862 404,040 8,259 0 395,781 78.8% 3/31/2019    
38 Firewheel Corners Shopping Center     1.98 1.90 55.5% 44.7% 11.8% 11.4% 753,643 255,343 498,300 3,319 15,488 479,494 93.2% 4/1/2019    
39 Lakeland MHP     1.58 1.56 62.8% 51.1% 9.8% 9.7% 649,726 244,324 405,402 5,350 0 400,052 95.3% 4/1/2019    
40 All American Storage East     1.41 1.38 72.4% 60.2% 8.5% 8.3% 495,216 152,174 343,042 7,618 0 335,424 77.3% 3/31/2019    
41 Wolverine Portfolio     1.31 1.29 69.8% 63.0% 8.4% 8.2% 8,308,685 3,371,488 4,937,197 82,450 0 4,854,747 79.9% 2/28/2019    
41.01 Apple Tree Estates                 1,316,317 422,588 893,729 11,900 0 881,829 88.7% 2/28/2019    
41.02 South Lyon                 1,278,319 394,679 883,640 10,550 0 873,090 88.2% 2/28/2019    
41.03 Metro Commons                 1,244,339 525,134 719,205 11,350 0 707,855 82.4% 2/28/2019    
41.04 Brighton Village                 1,059,662 389,113 670,549 9,650 0 660,899 86.5% 2/28/2019    
41.05 College Heights                 887,313 366,992 520,321 8,050 0 512,271 85.7% 2/28/2019    
41.06 Hillcrest                 623,747 286,985 336,762 7,500 0 329,262 70.7% 2/28/2019    
41.07 Royal Village                 651,378 360,308 291,070 11,650 0 279,420 48.9% 2/28/2019    
41.08 Fernwood                 410,381 191,833 218,548 4,600 0 213,948 77.2% 2/28/2019    
41.09 Satellite Bay                 446,245 227,109 219,136 4,150 0 214,986 94.0% 2/28/2019    
41.10 Chalet Village                 390,984 206,746 184,238 3,050 0 181,188 98.4% 2/28/2019    
42 Gala Bend Apartments     1.54 1.49 72.2% 63.2% 9.4% 9.1% 537,444 182,789 354,655 12,000 0 342,655 100.0% 4/1/2019    
43 Palms at Dover     1.33 1.30 63.0% 54.5% 8.6% 8.4% 548,000 231,016 316,984 6,350 0 310,634 96.1% 4/30/2019    
44 3699 Hamner Ave Retail Center     1.58 1.52 65.0% 59.9% 10.1% 9.8% 515,191 150,642 364,549 2,558 9,592 352,400 100.0% 5/1/2019    
45 Depot Self Storage     1.51 1.48 62.9% 60.3% 10.0% 9.8% 514,166 163,130 351,036 8,918 0 342,119 91.6% 3/20/2019    
46 Walgreens - Richardson, TX     1.82 1.81 60.3% 60.3% 8.8% 8.7% 300,700 4,175 296,525 1,482 0 295,043 100.0% 7/1/2019    
47 Concourse Office Center     1.91 1.73 72.1% 58.6% 11.8% 10.7% 514,275 178,760 335,515 10,680 20,571 304,264 94.1% 4/1/2019    
48 Apache West MHP     1.32 1.30 67.0% 56.0% 8.9% 8.8% 467,334 223,212 244,122 3,750 0 240,372 98.7% 2/1/2019    
49 Elmira Shopping Center     1.39 1.30 64.2% 53.0% 9.1% 8.5% 359,492 127,170 232,322 1,992 13,277 217,053 77.3% 5/1/2019    
50 Stuff N’ Storage     1.44 1.40 68.7% 59.1% 9.1% 8.8% 394,035 185,636 208,399 4,982 0 203,417 97.3% 4/25/2019    
51 Quality Inn and Suites - Portsmouth     2.34 2.05 58.1% 44.4% 17.3% 15.2% 1,093,964 732,502 361,462 43,759 0 317,703 67.5% 12/31/2018 71 48
52 Cool Storage     1.65 1.61 55.9% 49.2% 10.3% 10.0% 301,387 106,228 195,159 4,251 0 190,908 88.6% 3/6/2019    
53 Sunshine Self Storage     1.67 1.63 59.3% 49.6% 11.2% 11.0% 315,988 109,146 206,841 5,310 0 201,531 97.8% 1/23/2019    
54 Rolling Oaks MHP     1.56 1.51 70.0% 58.3% 10.4% 10.0% 218,968 86,108 132,860 4,236 0 128,625 83.9% 4/30/2019    

 

 

 

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

 

Mortgage Loan Number Property Name Most Recent Period Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)
Most Recent Capital Expenditures Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR Second Most Recent Period Second Most Recent Revenues ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR
1 Nova Place Actual 2018 18,069,182 8,034,151 10,035,031 0 10,035,031     Actual 2017 16,115,171 7,083,953 9,031,218 0 9,031,218    
2 188 Spear Street TTM 3/31/2019 15,152,563 4,543,255 10,609,308 0 10,609,308     Actual 2018 14,949,275 4,375,215 10,574,060 0 10,574,060    
3 450-460 Park Avenue South Actual 2018 5,741,954 3,288,436 2,453,518 0 2,453,518     Actual 2017 7,792,369 3,928,265 3,864,104 0 3,864,104    
4 El Con Center Actual 2018 8,795,791 2,283,756 6,512,035 0 6,512,035     Actual 2017 7,984,336 2,347,800 5,636,536 0 5,636,536    
5 Shetland Park TTM 3/31/2019 12,592,460 6,086,923 6,505,537 0 6,505,537     Actual 2018 12,470,521 6,075,626 6,394,895 0 6,394,895    
6 ExchangeRight Net Leased Portfolio #27 NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.01 Hy-Vee - Cottage Grove, MN NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.02 BioLife Plasma Services - Savannah, GA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.03 Pick n Save - Muskego, WI NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.04 Walgreens - Lubbock, TX NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.05 Walgreens - Houma, LA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.06 Walgreens - Greendale, WI NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.07 Walgreens - Edmond, OK NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.08 Tractor Supply - Duncansville, PA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.09 Walgreens - Dayton, OH NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.10 Walgreens - Augusta, GA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.11 Advance Auto Parts - Houston, TX NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.12 O’Reilly - South Houston, TX NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.13 O’Reilly - Knoxville, TN NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.14 Dollar General - South Point, OH NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.15 Dollar General - Slidell, LA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.16 Dollar General - Houma, LA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.17 Dollar Tree - Kaukauna, WI NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.18 Dollar General - Mansfield, OH NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
7 Royal Caribbean - Miramar NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
8 TOPS Self Storage TTM 4/30/2019 3,144,184 796,740 2,347,444 0 2,347,444     Actual 2018 3,052,773 833,653 2,219,121 0 2,219,121    
9 Center North TTM 4/30/2019 2,425,145 998,655 1,426,491 0 1,426,491     Actual 2018 1,949,288 1,007,914 941,374 0 941,374    
10 The Chantilly Office Portfolio TTM 2/28/2019 10,876,903 4,665,057 6,211,845 0 6,211,845     Actual 2018 10,966,136 4,486,782 6,479,354 0 6,479,354    
10.01 Stoneleigh I NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
10.02 Stoneleigh II NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
10.03 Glenview II NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
10.04 Glenview I NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
10.05 Glenbrook III NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11 CIRE Equity Retail & Industrial Portfolio TTM 2/28/2019 17,561,596 4,694,815 12,866,781 0 12,866,781     Actual 2018 17,247,067 4,572,346 12,674,720 0 12,674,720    
11.01 Wood Village Town Center TTM 2/28/2019 2,801,565 663,382 2,138,183 0 2,138,183     Actual 2018 2,452,348 584,313 1,868,035 0 1,868,035    
11.02 Pecan Promenade TTM 2/28/2019 2,874,992 928,260 1,946,733 0 1,946,733     Actual 2018 2,889,453 941,721 1,947,732 0 1,947,732    
11.03 Valley Plaza TTM 2/28/2019 2,285,063 554,428 1,730,635 0 1,730,635     Actual 2018 2,299,616 551,143 1,748,473 0 1,748,473    
11.04 Pear Tree TTM 2/28/2019 2,608,254 701,355 1,906,899 0 1,906,899     Actual 2018 2,603,067 705,998 1,897,070 0 1,897,070    
11.05 Glendale Market Square TTM 2/28/2019 2,033,560 540,861 1,492,700 0 1,492,700     Actual 2018 2,119,604 553,160 1,566,444 0 1,566,444    
11.06 Central Park Shopping Center TTM 2/28/2019 2,305,891 795,370 1,510,521 0 1,510,521     Actual 2018 2,332,463 767,722 1,564,741 0 1,564,741    
11.07 Val Vista Towne Center TTM 2/28/2019 1,448,918 372,574 1,076,344 0 1,076,344     Actual 2018 1,437,803 384,336 1,053,467 0 1,053,467    
11.08 2641 Hall Ave - Riverside, CA TTM 2/28/2019 249,753 32,217 217,536 0 217,536     Actual 2018 226,729 22,209 204,520 0 204,520    
11.09 606 W Troy - Indianapolis, IN TTM 2/28/2019 335,563 33,151 302,412 0 302,412     Actual 2018 312,765 33,151 279,614 0 279,614    
11.10 Homeland - Bartow, FL TTM 2/28/2019 274,807 55,216 219,591 0 219,591     Actual 2018 273,790 55,216 218,574 0 218,574    
11.11 2621 Hall Ave - Riverside, CA TTM 2/28/2019 343,230 18,003 325,227 0 325,227     Actual 2018 330,092 18,003 312,089 0 312,089    
12 155 Tice Boulevard TTM 4/30/2019 3,437,716 451,306 2,986,410 0 2,986,410     Actual 2018 3,315,265 433,329 2,881,935 0 2,881,935    
13 Grand Plaza Commercial Actual 2018 1,516,743 431,515 1,085,228 0 1,085,228     Actual 2017 1,357,456 389,659 967,797 0 967,797    
14 Patuxent Crossing Actual 2018 4,314,930 2,360,642 1,954,288 0 1,954,288     Actual 2017 4,109,959 2,159,043 1,950,916 0 1,950,916    
15 3636 North Central Avenue TTM 3/31/2019 2,159,408 1,849,316 310,092 0 310,092     Actual 2018 2,362,405 1,798,486 563,919 0 563,919    
16 Rittenhouse Square TTM 3/31/2019 1,340,629 193,265 1,147,364 0 1,147,364     Actual 2018 1,337,596 199,409 1,138,187 0 1,138,187    
17 CVS El Monte and Ontario TTM 2/28/2019 699,105 0 699,105 0 699,105     Actual 2018 699,105 0 699,105 0 699,105    
17.01 CVS Ontario TTM 2/28/2019 444,585 0 444,585 0 444,585     Actual 2018 444,585 0 444,585 0 444,585    
17.02 CVS El Monte TTM 2/28/2019 254,520 0 254,520 0 254,520     Actual 2018 254,520 0 254,520 0 254,520    
18 CVS Compton TTM 2/28/2019 467,392 0 467,392 0 467,392     Actual 2018 467,392 0 467,392 0 467,392    
19 Crossroads Shopping Center - Madera TTM 3/31/2019 2,153,332 523,155 1,630,177 0 1,630,177     Actual 2018 2,178,297 546,994 1,631,303 0 1,631,303    
20 Cross Creek Shopping Center Annualized 3 3/31/2019 1,775,015 398,516 1,376,499 0 1,376,499     Actual 2017 1,404,799 425,552 979,247 0 979,247    
21 University Square Shopping Center TTM 3/31/2019 2,464,856 753,949 1,710,907 0 1,710,907     Actual 2018 2,433,544 731,618 1,701,926 0 1,701,926    
22 El Paso Self Storage Portfolio Annualized 6 4/30/2019 2,264,226 871,411 1,392,815 0 1,392,815     Actual 2018 2,028,421 878,637 1,149,785 0 1,149,785    
22.01 Extra Space Self Storage - Resler Annualized 6 4/30/2019 857,420 271,291 586,129 0 586,129     Actual 2018 790,649 276,362 514,287 0 514,287    
22.02 Extra Space Self Storage - Helen of Troy Annualized 6 4/30/2019 839,803 359,979 479,824 0 479,824     Actual 2018 782,076 351,781 430,295 0 430,295    
22.03 Extra Space Self Storage - Dyer Annualized 6 4/30/2019 567,003 240,141 326,862 0 326,862     Actual 2018 455,696 250,493 205,203 0 205,203    
23 Johnson Storage Portfolio TTM 4/30/2019 2,167,638 929,800 1,237,838 0 1,237,838     Actual 2018 2,069,253 979,537 1,089,716 0 1,089,716    
23.01 Superior Self Storage TTM 4/30/2019 407,613 124,181 283,431 0 283,431     Actual 2018 372,603 147,834 224,769 0 224,769    
23.02 Barksdale Self Storage TTM 4/30/2019 281,117 86,915 194,202 0 194,202     Actual 2018 273,739 91,681 182,058 0 182,058    
23.03 Action Self Storage TTM 4/30/2019 236,708 97,571 139,137 0 139,137     Actual 2018 229,155 101,103 128,052 0 128,052    
23.04 Owosso Mini Storage TTM 4/30/2019 247,141 112,873 134,267 0 134,267     Actual 2018 238,825 120,170 118,655 0 118,655    
23.05 A&A Self Storage TTM 4/30/2019 207,026 83,298 123,728 0 123,728     Actual 2018 195,271 83,953 111,318 0 111,318    
23.06 North Main Self Storage TTM 4/30/2019 201,091 105,348 95,743 0 95,743     Actual 2018 191,276 116,261 75,015 0 75,015    
23.07 Industrial Park Mini Storage TTM 4/30/2019 138,566 48,906 89,660 0 89,660     Actual 2018 133,118 49,935 83,182 0 83,182    
23.08 Euclid Self Storage TTM 4/30/2019 246,480 167,591 78,889 0 78,889     Actual 2018 237,311 165,407 71,904 0 71,904    
23.09 Hallmark Mini Storage TTM 4/30/2019 201,898 103,117 98,781 0 98,781     Actual 2018 197,955 103,193 94,763 0 94,763    
24 Hilton at University Place TTM 2/28/2019 20,669,194 14,474,592 6,194,602 0 6,194,602 140 104 Actual 2018 20,176,221 14,328,608 5,847,613 0 5,847,613 137 101
25 Embassy Suites - Williamsburg TTM 4/30/2019 4,805,054 3,481,897 1,323,156 0 1,323,156 120 77 Actual 2018 4,833,319 3,459,414 1,373,905 0 1,373,905 120 78
26 Alma Park Shopping Center TTM 3/31/2019 1,023,922 257,554 766,369 0 766,369     Actual 2018 1,049,297 248,721 800,575 0 800,575    
27 Holiday Inn Express - Orem TTM 4/30/2019 2,662,705 1,762,311 900,394 0 900,394 90 59 Actual 2018 2,717,111 1,827,889 889,222 0 889,222 89 60
28 Courtyard by Marriott Beaumont TTM 3/31/2019 2,747,607 1,806,542 941,065 0 941,065 110 90 Actual 2018 2,881,862 1,818,957 1,062,906 0 1,062,906 113 95
29 Frederick Avenue Shopping Center TTM 3/31/2019 1,212,791 287,226 925,565 0 925,565     Actual 2018 1,205,382 268,086 937,296 0 937,296    
30 Coventry Commons TTM 2/28/2019 1,266,769 594,004 672,765 0 672,765     Actual 2018 1,259,838 602,698 657,140 0 657,140    
31 Asbury Commons TTM 2/28/2019 966,690 91,560 875,130 0 875,130     Actual 2018 876,964 208,500 668,464 0 668,464    
32 Hampton Inn - Milan TTM 3/31/2019 2,719,045 1,626,960 1,092,084 0 1,092,084 137 106 Actual 2018 2,621,057 1,636,357 984,700 0 984,700 137 102
33 Cedar Run Corporate Center TTM 2/28/2019 1,009,506 442,773 566,733 0 566,733     Actual 2018 997,860 423,542 574,318 0 574,318    
34 Holiday Inn Express Wilkes Barre East TTM 2/28/2019 2,664,614 1,833,665 830,949 0 830,949 94 62 Actual 2018 2,638,737 1,718,329 920,408 0 920,408 90 60
35 CLC Self Storage - Redford Annualized 3 3/31/2019 824,868 273,215 551,653 0 551,653     TTM 7/31/2018 734,240 332,029 402,211 0 402,211    
36 Dick’s Sporting Goods - Wausau TTM 3/31/2019 630,000 74,529 555,471 0 555,471     Actual 2018 630,000 66,234 563,766 0 563,766    
37 All American Storage Bloomington South TTM 4/30/2019 622,901 218,224 404,678 0 404,678     Actual 2018 625,296 218,232 407,064 0 407,064    
38 Firewheel Corners Shopping Center TTM 3/31/2019 778,275 237,893 540,382 0 540,382     Actual 2018 757,586 249,298 508,288 0 508,288    
39 Lakeland MHP TTM 3/31/2019 644,624 227,848 416,776 0 416,776     Actual 2018 649,659 206,356 443,303 0 443,303    
40 All American Storage East TTM 4/30/2019 495,216 146,401 348,815 0 348,815     Actual 2018 485,044 145,928 339,116 0 339,116    
41 Wolverine Portfolio TTM 2/28/2019 8,127,460 3,378,272 4,749,188 0 4,749,188     Actual 2017 7,475,212 3,010,394 4,464,818 0 4,464,818    
41.01 Apple Tree Estates TTM 2/28/2019 1,301,801 422,781 879,020 0 879,020     Actual 2017 1,129,010 412,229 716,782 0 716,782    
41.02 South Lyon TTM 2/28/2019 1,227,898 398,947 828,951 0 828,951     Actual 2017 1,204,882 399,816 805,066 0 805,066    
41.03 Metro Commons TTM 2/28/2019 1,211,844 525,752 686,092 0 686,092     Actual 2017 1,078,048 432,868 645,180 0 645,180    
41.04 Brighton Village TTM 2/28/2019 1,048,702 391,501 657,201 0 657,201     Actual 2017 967,692 359,492 608,200 0 608,200    
41.05 College Heights TTM 2/28/2019 874,472 367,438 507,034 0 507,034     Actual 2017 793,625 350,877 442,748 0 442,748    
41.06 Hillcrest TTM 2/28/2019 635,013 287,285 347,728 0 347,728     Actual 2017 619,646 251,397 368,249 0 368,249    
41.07 Royal Village TTM 2/28/2019 642,496 365,235 277,261 0 277,261     Actual 2017 559,173 339,247 219,926 0 219,926    
41.08 Fernwood TTM 2/28/2019 388,872 190,377 198,495 0 198,495     Actual 2017 349,998 150,686 199,312 0 199,312    
41.09 Satellite Bay TTM 2/28/2019 400,865 222,868 177,997 0 177,997     Actual 2017 398,391 177,329 221,062 0 221,062    
41.10 Chalet Village TTM 2/28/2019 395,497 206,088 189,409 0 189,409     Actual 2017 374,747 136,453 238,294 0 238,294    
42 Gala Bend Apartments TTM 3/31/2019 542,248 181,710 360,538 0 360,538     Actual 2018 523,031 142,900 380,131 0 380,131    
43 Palms at Dover TTM 3/31/2019 548,000 184,855 363,145 0 363,145     Actual 2018 559,007 201,416 357,591 0 357,591    
44 3699 Hamner Ave Retail Center TTM 4/30/2019 535,289 180,881 354,408 0 354,408     Actual 2018 527,091 167,201 359,890 0 359,890    
45 Depot Self Storage TTM 3/31/2019 518,574 165,272 353,302 0 353,302     Actual 2018 521,196 165,683 355,512 0 355,512    
46 Walgreens - Richardson, TX NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
47 Concourse Office Center TTM 4/30/2019 482,612 156,455 326,157 0 326,157     Actual 2018 479,123 148,674 330,449 0 330,449    
48 Apache West MHP Annualized 6 12/31/2018 469,027 203,295 265,732 0 265,732     Actual 2018 452,546 203,295 249,251 0 249,251    
49 Elmira Shopping Center TTM 3/31/2019 322,955 112,651 210,304 0 210,304     Actual 2018 315,740 110,566 205,174 0 205,174    
50 Stuff N’ Storage TTM 3/31/2019 386,716 184,449 202,267 0 202,267     Actual 2018 366,967 189,190 177,778 0 177,778    
51 Quality Inn and Suites - Portsmouth Actual 2018 1,093,964 688,640 405,324 0 405,324 71 48 Actual 2017 1,137,559 767,490 370,069 0 370,069 70 50
52 Cool Storage TTM 3/31/2019 305,620 88,654 216,966 0 216,966     Actual 2018 316,161 88,596 227,565 0 227,565    
53 Sunshine Self Storage TTM 02/28/2019 315,988 94,874 221,113 0 221,113     Actual 2018 315,800 96,770 219,030 0 219,030    
54 Rolling Oaks MHP TTM 2/28/2019 219,890 84,110 135,780 0 135,780     Actual 2018 225,564 80,497 145,067 0 145,067    

 

 

 

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

 

Mortgage Loan Number Property Name Third Most Recent Period Third Most Recent Revenues ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent Capital Expenditures Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR Master Lease (Y/N) Largest Tenant Name Largest Tenant Sq. Ft. Largest
Tenant
% of NRA
Largest Tenant Exp. Date 2nd Largest Tenant Name 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA
2nd Largest Tenant Exp. Date 3rd Largest Tenant Name 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA
3rd Largest Tenant Exp. Date
1 Nova Place Actual 2016 13,396,542 5,677,218 7,719,324 0 7,719,324     N PNC Financial Services 395,657 34.6% 12/31/2027 Expedient / Continental Broadband 73,000 6.4% 6/30/2020 United Healthcare Services, Inc. 71,500 6.3% 6/30/2024
2 188 Spear Street Actual 2017 13,859,480 4,260,793 9,598,688 0 9,598,688     N Amazon 129,192 59.1% 1/1/2027 New Relic 73,392 33.6% 7/1/2027 JP Morgan Chase 3,439 1.6% 11/1/2023
3 450-460 Park Avenue South Actual 2016 8,458,306 3,518,821 4,939,485 0 4,939,485     N WeWork 76,373 41.8% 8/31/2034 Deep Focus 23,400 12.8% 8/31/2020 Fusion Learning Inc. 14,070 7.7% 6/21/2022
4 El Con Center Actual 2016 7,850,106 2,298,182 5,551,924 0 5,551,924     N JC Penney 220,424 45.9% 8/31/2021 Century Theatres 71,698 14.9% 6/30/2024 Burlington Coat Factory 65,000 13.5% 4/30/2020
5 Shetland Park Actual 2017 11,484,858 5,841,147 5,643,711 0 5,643,711     N Excelitas Technologies Corp. 117,189 9.8% 9/30/2025 Salem Academy Charter School 57,826 4.9% 6/30/2032 Comm. Of MA - Registry of Deeds 39,093 3.3% 3/27/2020
6 ExchangeRight Net Leased Portfolio #27 NAV NAV NAV NAV NAV NAV     N Various 349,490 Various Various                
6.01 Hy-Vee - Cottage Grove, MN NAV NAV NAV NAV NAV NAV     N Hy-Vee 100,206 100.0% 1/31/2039                
6.02 BioLife Plasma Services - Savannah, GA NAV NAV NAV NAV NAV NAV     N BioLife Plasma Services L.P. 15,730 100.0% 3/31/2034                
6.03 Pick n Save - Muskego, WI NAV NAV NAV NAV NAV NAV     N Pick n Save 62,300 100.0% 12/31/2029                
6.04 Walgreens - Lubbock, TX NAV NAV NAV NAV NAV NAV     N Walgreens 14,820 100.0% 8/31/2031                
6.05 Walgreens - Houma, LA NAV NAV NAV NAV NAV NAV     N Walgreens 14,490 100.0% 2/29/2032                
6.06 Walgreens - Greendale, WI NAV NAV NAV NAV NAV NAV     N Walgreens 13,905 100.0% 6/30/2031                
6.07 Walgreens - Edmond, OK NAV NAV NAV NAV NAV NAV     N Walgreens 14,762 100.0% 7/31/2032                
6.08 Tractor Supply - Duncansville, PA NAV NAV NAV NAV NAV NAV     N Tractor Supply 19,104 100.0% 1/31/2029                
6.09 Walgreens - Dayton, OH NAV NAV NAV NAV NAV NAV     N Walgreens 13,905 100.0% 3/31/2029                
6.10 Walgreens - Augusta, GA NAV NAV NAV NAV NAV NAV     N Walgreens 13,650 100.0% 4/1/2029                
6.11 Advance Auto Parts - Houston, TX NAV NAV NAV NAV NAV NAV     N Advance Auto Parts 6,912 100.0% 2/28/2033                
6.12 O’Reilly - South Houston, TX NAV NAV NAV NAV NAV NAV     N O’Reilly 7,000 100.0% 4/30/2033                
6.13 O’Reilly - Knoxville, TN NAV NAV NAV NAV NAV NAV     N O’Reilly 7,125 100.0% 11/30/2034                
6.14 Dollar General - South Point, OH NAV NAV NAV NAV NAV NAV     N Dollar General 9,002 100.0% 3/31/2034                
6.15 Dollar General - Slidell, LA NAV NAV NAV NAV NAV NAV     N Dollar General 9,002 100.0% 6/30/2033                
6.16 Dollar General - Houma, LA NAV NAV NAV NAV NAV NAV     N Dollar General 9,026 100.0% 6/15/2033                
6.17 Dollar Tree - Kaukauna, WI NAV NAV NAV NAV NAV NAV     N Dollar Tree 9,525 100.0% 5/31/2029                
6.18 Dollar General - Mansfield, OH NAV NAV NAV NAV NAV NAV     N Dollar General 9,026 100.0% 1/31/2034                
7 Royal Caribbean - Miramar NAV NAV NAV NAV NAV NAV     N Royal Caribbean Cruises Ltd 128,540 100.0% 11/30/2028                
8 TOPS Self Storage Actual 2017 3,029,950 818,972 2,210,978 0 2,210,978     N                        
9 Center North Actual 2017 989,465 1,033,897 -44,432 0 -44,432     N                        
10 The Chantilly Office Portfolio Actual 2017 11,563,821 4,532,245 7,031,577 0 7,031,577     N Various Various Various Various Various Various Various Various Various Various Various Various
10.01 Stoneleigh I NAV NAV NAV NAV NAV NAV     N AECOM Management Services, Inc. 62,836 57.3% 9/30/2020 The Teaching Company, LLC 5,095 4.6% 6/30/2021        
10.02 Stoneleigh II NAV NAV NAV NAV NAV NAV     N The Teaching Company, LLC 44,434 41.7% 6/30/2021 Community Management Corporation 31,556 29.6% 7/31/2021 Johnston McLamb CASE Solutions, Inc. 27,194 25.5% 1/14/2024
10.03 Glenview II NAV NAV NAV NAV NAV NAV     N Aetna Life Insurance 29,180 37.7% 12/31/2022 Redfin 20,358 26.3% 6/30/2024 National Datacare Corporation 12,805 16.5% 10/31/2020
10.04 Glenview I NAV NAV NAV NAV NAV NAV     N WEX, Inc. 32,342 42.1% 12/31/2022 Tetra Tech, Inc. 20,020 26.1% 12/31/2024 General Dynamics Information Technology, Inc. 20,000 26.1% 1/31/2021
10.05 Glenbrook III NAV NAV NAV NAV NAV NAV     N General Dynamics Information Technology, Inc. 20,627 35.1% 12/31/2020 The Door and Hardware Institute 10,701 18.2% 9/30/2019 America’s Charities 7,951 13.5% 12/31/2021
11 CIRE Equity Retail & Industrial Portfolio Actual 2017 14,622,381 4,060,487 10,561,894 0 10,561,894     N Various Various Various Various Various Various Various Various Various Various Various Various
11.01 Wood Village Town Center NAV NAV NAV NAV NAV NAV     N Kohl’s Department Stores, Inc. 87,501 63.8% 1/31/2027 Theresa’s Pet 9,800 7.1% 6/30/2024 The Rock Wood Fired Pizza & Spirit/Hot Stone, LLC 5,196 3.8% 6/30/2021
11.02 Pecan Promenade Actual 2017 2,854,118 963,259 1,890,858 0 1,890,858     N Ross Stores 30,187 21.3% 1/31/2022 LA Fitness 27,564 19.5% 11/30/2029 Dollar Tree 10,000 7.1% 10/31/2022
11.03 Valley Plaza Actual 2017 2,231,849 524,561 1,707,288 0 1,707,288     N US Foods 60,145 41.1% 3/31/2024 Ross 27,650 18.9% 1/31/2021 Salon Boutique 7,880 5.4% 5/31/2028
11.04 Pear Tree Actual 2017 2,156,706 619,411 1,537,295 0 1,537,295     N JC Penney 51,395 26.0% 2/28/2024 Lucky’s (SaveMart) 49,377 25.0% 3/31/2024 Ross 25,976 13.2% 1/30/2025
11.05 Glendale Market Square Actual 2017 2,574,463 746,001 1,828,462 0 1,828,462     N Floor & Décor 75,000 40.3% 4/30/2028 Lina Home Furnishings 45,000 24.2% 11/30/2024 EJ’s Auction & Consignment 28,909 15.6% 11/30/2025
11.06 Central Park Shopping Center Actual 2017 2,183,914 717,680 1,466,234 0 1,466,234     N Big Lots 32,153 21.8% 1/31/2023 ARC Thrift Store 29,294 19.9% 5/31/2025 Adventure Dental 8,809 6.0% 2/29/2024
11.07 Val Vista Towne Center Actual 2017 1,474,944 381,471 1,093,473 0 1,093,473     N Ross 25,126 26.9% 1/31/2022 Petco 13,221 14.2% 1/31/2022 Fred Astaire 3,511 3.8% 11/30/2024
11.08 2641 Hall Ave - Riverside, CA Actual 2017 234,120 21,417 212,703 0 212,703     N 48 Forty Solutions 34,982 100.0% 5/31/2023                
11.09 606 W Troy - Indianapolis, IN Actual 2017 313,848 21,676 292,172 0 292,172     N 48 Forty Solutions 22,860 100.0% 4/30/2024                
11.10 Homeland - Bartow, FL Actual 2017 265,962 53,050 212,912 0 212,912     N 48 Forty Solutions 67,438 100.0% 6/30/2025                
11.11 2621 Hall Ave - Riverside, CA Actual 2017 332,458 11,960 320,498 0 320,498     N 48 Forty Solutions 16,000 100.0% 5/31/2023                
12 155 Tice Boulevard Actual 2017 3,233,345 346,544 2,886,801 0 2,886,801     N Eisai, Inc. 118,092 100.0% 6/30/2028                
13 Grand Plaza Commercial Actual 2016 1,574,122 431,482 1,142,639 0 1,142,639     N EOS Fitness 38,134 53.5% 8/31/2034 AltaMed Health Services Corp 22,108 31.0% 3/28/2031 David Mi & Partners 3,024 4.2% 10/31/2022
14 Patuxent Crossing Actual 2016 4,690,039 2,441,416 2,248,623 0 2,248,623     N Howard County, Maryland 63,927 21.7% 9/30/2025 FEI.COM 58,332 19.8% 5/31/2021 State of Maryland - Department of Human Services 42,702 14.5% 10/31/2028
15 3636 North Central Avenue Actual 2017 2,409,368 1,696,789 712,578 0 712,578     N Arizona Children Association 44,390 20.4% 5/31/2030 GSA - Army Corp of Engineers 28,436 13.0% 8/31/2033 Manning & Kass, Ellrod, Ramirez, Trester LLP 16,360 7.5% 12/14/2022
16 Rittenhouse Square Actual 2017 1,332,335 177,322 1,155,013 0 1,155,013     N Bank of America 4,435 13.0% 8/31/2029 Philly Pretzel 500 1.5% 6/30/2024 AT&T Mobility     5/15/2024
17 CVS El Monte and Ontario Actual 2017 699,105 0 699,105 0 699,105     N CVS 45,980 100.0% 1/31/2032                
17.01 CVS Ontario Actual 2017 444,585 0 444,585 0 444,585     N CVS 26,006 100.0% 1/31/2032                
17.02 CVS El Monte Actual 2017 254,520 0 254,520 0 254,520     N CVS 19,974 100.0% 1/31/2032                
18 CVS Compton Actual 2017 467,392 0 467,392 0 467,392     N CVS 22,880 100.0% 1/31/2032                
19 Crossroads Shopping Center - Madera Actual 2017 2,108,848 567,809 1,541,039 0 1,541,039     N Rancho San Miguel Market 55,800 58.3% 10/14/2028 Family Dollar Stores, Inc. #29310 9,180 9.6% 3/31/2022 Fashion Outlet / Mi Amor 5,000 5.2% 12/31/2021
20 Cross Creek Shopping Center Actual 2016 1,440,086 431,455 1,008,631 0 1,008,631     N Kohl’s 93,310 66.0% 1/31/2029 Bob’s Discount Funriture 37,459 26.5% 5/30/2029 Disc Replay 4,159 2.9% 12/31/2026
21 University Square Shopping Center Actual 2017 2,344,021 733,544 1,610,477 0 1,610,477     N Mega Furniture 26,250 34.5% 4/30/2026 Good Sports 7,000 9.2% 12/31/2019 HuHot Mongolian Grill 5,540 7.3% 3/31/2023
22 El Paso Self Storage Portfolio Annualized 6 6/30/2017 1,629,655 736,656 892,999 0 892,999     N                        
22.01 Extra Space Self Storage - Resler Annualized 6 6/30/2017 704,960 233,886 471,074 0 471,074     N                        
22.02 Extra Space Self Storage - Helen of Troy Annualized 6 6/30/2017 597,370 327,694 269,675 0 269,675     N                        
22.03 Extra Space Self Storage - Dyer Annualized 6 6/30/2017 327,325 175,075 152,250 0 152,250     N                        
23 Johnson Storage Portfolio Actual 2017 2,092,709 925,173 1,167,536 0 1,167,536     N                        
23.01 Superior Self Storage Actual 2017 377,860 137,272 240,588 0 240,588     N                        
23.02 Barksdale Self Storage Actual 2017 334,856 98,956 235,900 0 235,900     N                        
23.03 Action Self Storage Actual 2017 235,664 106,178 129,487 0 129,487     N                        
23.04 Owosso Mini Storage Actual 2017 232,384 99,777 132,607 0 132,607     N                        
23.05 A&A Self Storage Actual 2017 186,172 91,282 94,890 0 94,890     N                        
23.06 North Main Self Storage Actual 2017 190,739 102,279 88,460 0 88,460     N                        
23.07 Industrial Park Mini Storage Actual 2017 117,475 50,065 67,410 0 67,410     N                        
23.08 Euclid Self Storage Actual 2017 224,010 139,621 84,389 0 84,389     N                        
23.09 Hallmark Mini Storage Actual 2017 193,549 99,743 93,806 0 93,806     N                        
24 Hilton at University Place Actual 2017 19,742,148 14,051,870 5,690,278 0 5,690,278 136 100 N                        
25 Embassy Suites - Williamsburg Actual 2017 4,708,546 3,634,537 1,074,009 0 1,074,009 117 76 N                        
26 Alma Park Shopping Center Actual 2017 993,342 272,393 720,949 0 720,949     N Robert’s Hardware 12,800 18.6% 8/31/2024 Dollar Tree Stores INC 11,868 17.3% 4/30/2021 Arizona Soap Supply 8,600 12.5% 1/31/2024
27 Holiday Inn Express - Orem Actual 2017 2,791,215 1,879,678 911,536 0 911,536 93 62 N                        
28 Courtyard by Marriott Beaumont Actual 2017 2,551,023 1,724,307 826,716 0 826,716 100 83 N                        
29 Frederick Avenue Shopping Center Actual 2017 1,142,509 270,278 872,231 0 872,231     N Mega Mart International Food 11,161 36.7% 9/30/2023 Advance Auto Parts 7,888 25.9% 12/31/2021 Fed Ex Kinkos 6,307 20.7% 9/30/2027
30 Coventry Commons Actual 2017 1,183,734 578,502 605,232 7,868 597,364     N The Salvation Army 39,445 35.4% 1/31/2026 Dollar Tree 10,920 9.8% 9/30/2022 Aqua Tots 8,400 7.5% 1/31/2026
31 Asbury Commons Actual 2017 909,175 226,037 683,138 0 683,138     N Winn-Dixie 40,873 73.9% 3/16/2024 My Time Fitness 4,320 7.8% 11/30/2022 Subway 1,440 2.6% 10/31/2019
32 Hampton Inn - Milan Actual 2017 2,473,053 1,568,291 904,762 0 904,762 130 96 N                        
33 Cedar Run Corporate Center Actual 2017 934,129 374,149 559,980 0 559,980     N Timken Gear & Services (Philadelphia Gear) 15,728 26.6% 5/31/2020 Dr. Jeffrey Katzman 6,177 10.5% 11/30/2021 Advanced Recovery Systems 5,901 10.0% 8/31/2021
34 Holiday Inn Express Wilkes Barre East Actual 2017 2,256,631 1,670,751 585,880 0 585,880 88 52 N                        
35 CLC Self Storage - Redford TTM 7/31/2017 651,827 317,821 334,006 0 334,006     N                        
36 Dick’s Sporting Goods - Wausau Actual 2017 630,000 43,533 586,467 0 586,467     N Dick’s Sporting Goods 45,000 100.0% 1/31/2027                
37 All American Storage Bloomington South Actual 2017 618,030 203,229 414,801 0 414,801     N                        
38 Firewheel Corners Shopping Center Actual 2017 707,810 203,207 504,603 0 504,603     N Clothes Mentor 3,565 16.1% 8/31/2019 Verizon Wireless 2,913 13.2% 2/28/2021 Fast Signs 2,300 10.4% 9/30/2022
39 Lakeland MHP Actual 2017 545,725 202,579 343,146 0 343,146     N                        
40 All American Storage East Actual 2017 486,213 140,394 345,819 0 345,819     N                        
41 Wolverine Portfolio Actual 2016 6,426,030 2,941,367 3,484,663 0 3,484,663     N                        
41.01 Apple Tree Estates Actual 2016 930,393 391,403 538,990 0 538,990     N                        
41.02 South Lyon Actual 2016 1,041,149 405,530 635,619 0 635,619     N                        
41.03 Metro Commons Actual 2016 856,349 409,126 447,223 0 447,223     N                        
41.04 Brighton Village Actual 2016 783,539 360,445 423,094 0 423,094     N                        
41.05 College Heights Actual 2016 587,207 328,273 258,934 0 258,934     N                        
41.06 Hillcrest Actual 2016 613,857 267,611 346,246 0 346,246     N                        
41.07 Royal Village Actual 2016 516,198 332,735 183,463 0 183,463     N                        
41.08 Fernwood Actual 2016 342,641 122,671 219,970 0 219,970     N                        
41.09 Satellite Bay Actual 2016 394,426 174,574 219,852 0 219,852     N                        
41.10 Chalet Village Actual 2016 360,271 148,999 211,272 0 211,272     N                        
42 Gala Bend Apartments Actual 2017 338,950 100,812 238,138 0 238,138     N                        
43 Palms at Dover Actual 2017 557,677 220,005 337,672 0 337,672     Y                        
44 3699 Hamner Ave Retail Center Actual 2017 494,303 162,107 332,196 0 332,196     N Starbucks Corporation 1,800 14.1% 9/30/2025 Scrambler’s Cafe 1,540 12.0% 9/30/2025 Hsiu Lien Chiu & Chin Hisi Wang dba Crazy Brothers Sushi 1,540 12.0% 1/31/2020
45 Depot Self Storage Actual 2017 501,074 174,575 326,499 0 326,499     N                        
46 Walgreens - Richardson, TX NAV NAV NAV NAV NAV NAV     N Walgreens 14,820 100.0% 3/31/2083                
47 Concourse Office Center Actual 2017 499,337 163,892 335,445 0 335,445     N Life Support Services, In 3,282 11.1% 5/31/2021 Inora Technologies, Inc. 3,073 10.4% 8/31/2019 CTC Engineering, Inc. 2,280 7.7% 2/28/2020
48 Apache West MHP Actual 2017 271,490 166,467 105,023 0 105,023     N                        
49 Elmira Shopping Center Actual 2017 291,984 96,814 195,170 0 195,170     N Empire Novelties 3,850 29.1% 12/31/2020 Compassionate Dental 2,362 17.9% 8/31/2022 Metro PCS 2,000 15.1% 2/29/2020
50 Stuff N’ Storage TTM 09/30/2018 322,580 194,103 128,478 0 128,478     N                        
51 Quality Inn and Suites - Portsmouth Actual 2016 1,006,132 725,272 280,860 0 280,860 67 44 N                        
52 Cool Storage Actual 2017 271,386 93,976 177,410 0 177,410     N                        
53 Sunshine Self Storage Actual 2017 300,218 100,613 199,605 0 199,605     N                        
54 Rolling Oaks MHP Actual 2017 198,301 83,992 114,309 0 114,309     N                        

 

 

 

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

 

Mortgage Loan Number Property Name 4th Largest Tenant Name 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA
4th Largest Tenant Exp. Date 5th Largest Tenant Name 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA
5th Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose Engineering Escrow / Deferred Maintenance ($)
1 Nova Place Confluence Technologies, Inc. 40,867 3.6% 11/30/2027 DataBank Holdings 38,009 3.3% 9/30/2033 3/28/2019 4/10/2019       N Y Refinance 0
2 188 Spear Street Lee’s Deli 3,286 1.5% 4/1/2023 SF Florist, Inc. 3,083 1.4% 9/1/2022 5/7/2019 5/6/2019   5/6/2019 16.0% N Y Refinance 0
3 450-460 Park Avenue South Mphasis Corporation 8,000 4.4% 1/15/2022 Pipedrive 7,500 4.1% 12/20/2022 3/27/2019 3/28/2019       N Y Refinance 0
4 El Con Center Ross Dress For Less 30,186 6.3% 1/31/2023 Marshall’s 25,000 5.2% 8/31/2025 3/22/2019 3/22/2019       N Y Refinance 0
5 Shetland Park GTAT Corporation 37,408 3.1% 5/31/2021 Lahey Health Behavioral SVCS. 27,760 2.3% 4/30/2023 4/10/2019; 4/11/2019; 4/16/2019 4/10/2019; 4/15/2019 1/9/2019; 2/8/2019     N Y Acquisition 108,875
6 ExchangeRight Net Leased Portfolio #27                 Various Various       N Y Acquisition 77,250
6.01 Hy-Vee - Cottage Grove, MN                 11/12/2018 11/12/2018       N Y    
6.02 BioLife Plasma Services - Savannah, GA                 4/19/2019 4/19/2019       N Y    
6.03 Pick n Save - Muskego, WI                 3/18/2019 3/18/2019       N Y    
6.04 Walgreens - Lubbock, TX                 4/11/2019 4/11/2019       N Y    
6.05 Walgreens - Houma, LA                 4/12/2019 4/12/2019       N Y    
6.06 Walgreens - Greendale, WI                 4/11/2019 4/11/2019       N Y    
6.07 Walgreens - Edmond, OK                 4/25/2019 4/25/2019       N Y    
6.08 Tractor Supply - Duncansville, PA                 2/19/2019 2/19/2019       N Y    
6.09 Walgreens - Dayton, OH                 3/21/2019 3/21/2019       N Y    
6.10 Walgreens - Augusta, GA                 4/2/2019 4/2/2019       N Y    
6.11 Advance Auto Parts - Houston, TX                 4/11/2019 4/11/2019       N Y    
6.12 O’Reilly - South Houston, TX                 4/12/2019 4/12/2019       N Y    
6.13 O’Reilly - Knoxville, TN                 4/22/2019 4/22/2019       N Y    
6.14 Dollar General - South Point, OH                 4/18/2019 4/18/2019       N Y    
6.15 Dollar General - Slidell, LA                 4/2/2019 4/2/2019       N Y    
6.16 Dollar General - Houma, LA                 4/2/2019 4/2/2019       N Y    
6.17 Dollar Tree - Kaukauna, WI                 3/14/2019 3/14/2019       N Y    
6.18 Dollar General - Mansfield, OH                 4/18/2019 4/18/2019       N Y    
7 Royal Caribbean - Miramar                 4/4/2019 5/1/2019       N Y Acquisition 0
8 TOPS Self Storage                 4/8/2019 4/8/2019   3/29/2019 14.0% N Y Refinance 69,141
9 Center North                 5/21/2019 5/14/2019       N Y Refinance 0
10 The Chantilly Office Portfolio Various Various Various Various Various Various Various Various Various 4/3/2019       N Y Recapitalization 0
10.01 Stoneleigh I                 3/29/2019 4/3/2019       N Y    
10.02 Stoneleigh II AECOM Management Services, Inc. 3,363 3.2% 11/30/2022         3/29/2019 4/3/2019       N Y    
10.03 Glenview II Omniplex World Services 4,370 5.6% 2/29/2020         4/1/2019 4/3/2019       N Y    
10.04 Glenview I                 4/1/2019 4/3/2019       N Y    
10.05 Glenbrook III First American Title 5,856 10.0% 1/31/2021 AECOM Management Services, Inc. 5,184 8.8% 10/31/2021 4/1/2019 4/3/2019       N Y    
11 CIRE Equity Retail & Industrial Portfolio Various Various Various Various Various Various Various Various 4/12/2019 4/12/2019 Various Various Various Various Y Refinance 171,330
11.01 Wood Village Town Center The Sleep Train, INC (Mattress Firm) 5,091 3.7% 9/30/2026 National Vision, Inc. 3,183 2.3% 1/31/2020 4/12/2019 4/12/2019   4/12/2019 7.0% N Y    
11.02 Pecan Promenade Kirkland’s 10,000 7.1% 6/30/2020 Shoe Show 7,007 5.0% 6/30/2026 4/12/2019 4/12/2019       N Y    
11.03 Valley Plaza Banner Health 5,000 3.4% 8/31/2023 Sprint 4,230 2.9% 8/31/2021 4/12/2019 4/12/2019       N Y    
11.04 Pear Tree Big 5 Sporting Goods 16,520 8.4% 5/31/2022 Maurice’s 5,300 2.7% 1/31/2021 4/12/2019 4/12/2019   4/12/2019 17.0% N Y    
11.05 Glendale Market Square Hospice of the Valley 8,443 4.5% 2/29/2020 Cucina Tagliani 4,920 2.6% 4/30/2024 4/12/2019 4/12/2019       N Y    
11.06 Central Park Shopping Center Fast Cash Pawn & Jewelry 5,724 3.9% 11/30/2019 Comrade Brewery 5,315 3.6% 5/31/2021 4/12/2019 4/12/2019 6/6/2013     N Y    
11.07 Val Vista Towne Center Val Vista Dental 2,551 2.7% 4/30/2020 Regis Salon 1,910 2.0% 11/30/2019 4/12/2019 4/12/2019       N Y    
11.08 2641 Hall Ave - Riverside, CA                 4/12/2019 4/12/2019   4/12/2019 14.0% N Y    
11.09 606 W Troy - Indianapolis, IN                 4/12/2019 4/12/2019       N Y    
11.10 Homeland - Bartow, FL                 4/12/2019 4/12/2019       N Y    
11.11 2621 Hall Ave - Riverside, CA                 4/12/2019 4/12/2019   4/12/2019 11.0% N Y    
12 155 Tice Boulevard                 2/14/2019 2/14/2019       N Y Acquisition 0
13 Grand Plaza Commercial 7-Eleven 2,450 3.4% 8/31/2029 Kapoor’s Akbar 1,620 2.3% 11/30/2027 3/27/2019 3/27/2019   3/27/2019 18.0% N Y Refinance 0
14 Patuxent Crossing Howard County Housing Comm 27,332 9.3% 6/30/2027 Kennedy Krieger Institute 26,946 9.1% 4/30/2022 2/25/2019 2/11/2019       N Y Acquisition 252,250
15 3636 North Central Avenue Cavco Industries, Inc. 14,974 6.9% 03/12/2026 Mayes Telles PLLC 12,203 5.6% 8/21/2024 4/24/2019 4/22/2019       N Y Refinance 2,488
16 Rittenhouse Square                 3/15/2019 3/14/2019       N Y Acquisition 0
17 CVS El Monte and Ontario                 Various Various   Various Various Various Y Acquisition 0
17.01 CVS Ontario                 3/4/2019 3/4/2019   3/4/2019 13.0% N Y    
17.02 CVS El Monte                 3/7/2019 3/7/2019   3/5/2019 25.0% Y Y    
18 CVS Compton                 3/6/2019 3/6/2019   3/6/2019 15.0% N Y Acquisition 0
19 Crossroads Shopping Center - Madera McDonald’s (Land Lease) 3,760 3.9% 10/31/2028 Mountain Mike’s Pizza 2,775 2.9% 10/31/2026 3/28/2019 3/28/2019   3/28/2019 5.0% N Y Acquisition 0
20 Cross Creek Shopping Center                 11/28/2018 11/28/2018       N Y Refinance 9,225
21 University Square Shopping Center Factory Mattress Direct 4,000 5.3% 8/31/2020 Jose Reyes MD 4,000 5.3% 9/30/2019 4/18/2019 4/18/2019       N Y Refinance 11,875
22 El Paso Self Storage Portfolio                 1/30/2019 2/1/2019       N Y Refinance 0
22.01 Extra Space Self Storage - Resler                 1/30/2019 2/1/2019       N Y    
22.02 Extra Space Self Storage - Helen of Troy                 1/30/2019 2/1/2019       N Y    
22.03 Extra Space Self Storage - Dyer                 1/30/2019 2/1/2019       N Y    
23 Johnson Storage Portfolio                 5/13/2019 Various       N Y Refinance 584,311
23.01 Superior Self Storage                 5/13/2019 5/13/2019       N Y    
23.02 Barksdale Self Storage                 5/13/2019 7/27/2018       N Y    
23.03 Action Self Storage                 5/13/2019 7/27/2018       N Y    
23.04 Owosso Mini Storage                 5/13/2019 7/30/2018       N Y    
23.05 A&A Self Storage                 5/13/2019 7/27/2018       N Y    
23.06 North Main Self Storage                 5/13/2019 7/27/2018       N Y    
23.07 Industrial Park Mini Storage                 5/13/2019 7/27/2018       N Y    
23.08 Euclid Self Storage                 5/13/2019 7/27/2018       N Y    
23.09 Hallmark Mini Storage                 5/13/2019 7/27/2018       N Y    
24 Hilton at University Place                 2/25/2019 2/26/2019       N Y Refinance 0
25 Embassy Suites - Williamsburg                 5/2/2018 7/17/2018 6/7/2018     N Y Refinance 0
26 Alma Park Shopping Center Barro’s Pizza 4,200 6.1% 5/31/2023 Tao Gardens 3,500 5.1% 5/31/2024 4/15/2019 4/15/2019       N Y Refinance 0
27 Holiday Inn Express - Orem                 4/18/2019 4/22/2019   4/12/2019 8.0% N Y Refinance 0
28 Courtyard by Marriott Beaumont                 10/3/2018 10/2/2018       N Y Refinance 0
29 Frederick Avenue Shopping Center 7-Eleven 3,000 9.9% 12/31/2022 Red Chili Café 1,550 5.1% 3/30/2030 5/7/2019 4/18/2019       N Y Refinance 15,906
30 Coventry Commons Broad Family Chiropractic 4,356 3.9% 1/31/2023 Amber’s Hallmark 4,200 3.8% 1/31/2021 3/12/2019 3/13/2019       N Y Refinance 0
31 Asbury Commons Clippers 1,080 2.0% 8/31/2020 Book Store/Coffee Shop 1,080 2.0% 3/30/2021 3/26/2019 3/26/2019       N Y Acquisition 0
32 Hampton Inn - Milan                 4/22/2019 4/22/2019       N Y Refinance 0
33 Cedar Run Corporate Center Retired Seniors Volunteer Program of MontCo 5,020 8.5% 7/31/2021 Delta Risk LLC 4,677 7.9% 10/31/2021 4/2/2019 4/2/2019       N Y Refinance 129,824
34 Holiday Inn Express Wilkes Barre East                 3/20/2019 3/21/2019       N Y Acquisition 0
35 CLC Self Storage - Redford                 10/24/2018 10/26/2018       N Y Acquisition 0
36 Dick’s Sporting Goods - Wausau                 2/13/2019 2/13/2019       N Y Acquisition 0
37 All American Storage Bloomington South                 4/29/2019 4/29/2019       N Y Refinance 1,250
38 Firewheel Corners Shopping Center Sparks Dental 1,950 8.8% 4/30/2025 Achieve Physical Therapy 1,907 8.6% 9/30/2021 4/18/2019 4/19/2019       N Y Refinance 0
39 Lakeland MHP                 6/29/2018 6/29/2018   6/29/2018 18.0% N Y Refinance 20,625
40 All American Storage East                 4/29/2019 4/29/2019       N Y Refinance 1,250
41 Wolverine Portfolio                 12/5/2018 Various       N Y Refinance 284,203
41.01 Apple Tree Estates                 12/5/2018 12/3/2018       N Y    
41.02 South Lyon                 12/5/2018 12/4/2018       N Y    
41.03 Metro Commons                 12/5/2018 12/5/2018       N Y    
41.04 Brighton Village                 12/5/2018 12/5/2018       N Y    
41.05 College Heights                 12/5/2018 12/5/2018       N Y    
41.06 Hillcrest                 12/5/2018 12/3/2018       N Y    
41.07 Royal Village                 12/5/2018 12/4/2018       N Y    
41.08 Fernwood                 12/5/2018 12/4/2018       N Y    
41.09 Satellite Bay                 12/5/2018 12/3/2018       N Y    
41.10 Chalet Village                 12/5/2018 12/3/2018       N Y    
42 Gala Bend Apartments                 4/29/2019 4/29/2019       N Y Refinance 0
43 Palms at Dover                 3/18/2019 3/18/2019       N Y Refinance 1,750
44 3699 Hamner Ave Retail Center Jacob Zobrist- Studio D 1,428 11.2% 3/31/2023 Nail Salon 1,320 10.3% 1/31/2021 2/7/2019     2/7/2019 11.0% N Y Refinance 0
45 Depot Self Storage                 4/3/2019 4/2/2019       N Y Acquisition 0
46 Walgreens - Richardson, TX                 4/3/2019 4/5/2019       N Y Acquisition 0
47 Concourse Office Center ACTech North America, 1,987 6.7% 12/31/2020 CreateMyTee, LLC 1,784 6.0% 11/30/2020 4/17/2019 4/17/2019       N Y Refinance 0
48 Apache West MHP                 1/24/2019 10/16/2018       N Y Refinance 7,500
49 Elmira Shopping Center Anabelle Nails 1,100 8.3% 6/30/2021 Barberville 965 7.3% 1/31/2023 5/2/2019 5/1/2019   4/30/2019 5.0% N Y Acquisition 26,550
50 Stuff N’ Storage                 5/9/2019 5/9/2019   5/9/2019 9.0% N Y Refinance 0
51 Quality Inn and Suites - Portsmouth                 3/14/2019 3/13/2019       N Y Refinance 35,938
52 Cool Storage                 4/3/2019 4/3/2019       N Y Acquisition 13,000
53 Sunshine Self Storage                 1/22/2019 1/22/2019       N Y Refinance 57,813
54 Rolling Oaks MHP                 12/20/2018 12/20/2018       N Y Refinance 28,750

 

 

 

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

 

Mortgage Loan Number Property Name Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial) Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($) Monthly Replacement Reserve ($) Replacement Reserve Cap ($) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Reserve Cap ($) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty
1 Nova Place 459,339 153,115 Cash   0 Springing     0 23,807 857,059 Cash   0 76,183 2,742,588 Cash   0 0    
2 188 Spear Street 0 Springing     0 Springing     0 Springing 87,468     0 Springing 656,007     0 0    
3 450-460 Park Avenue South 0 Springing     0 Springing     0 Springing 0     0 Springing 0     0 0    
4 El Con Center 0 Springing     0 Springing     0 Springing 0     0 Springing 1,200,958     0 0    
5 Shetland Park 255,812 81,210 Cash   80,533 38,349 Cash   2,200,000 14,891 0 Cash   800,000 59,095   Cash   0 0    
6 ExchangeRight Net Leased Portfolio #27 54,404 7,772 Cash   8,776 2,925 Cash   356,261 1,508 0 Cash   500,000 Springing 0 Cash   0 0    
6.01 Hy-Vee - Cottage Grove, MN                                            
6.02 BioLife Plasma Services - Savannah, GA                                            
6.03 Pick n Save - Muskego, WI                                            
6.04 Walgreens - Lubbock, TX                                            
6.05 Walgreens - Houma, LA                                            
6.06 Walgreens - Greendale, WI                                            
6.07 Walgreens - Edmond, OK                                            
6.08 Tractor Supply - Duncansville, PA                                            
6.09 Walgreens - Dayton, OH                                            
6.10 Walgreens - Augusta, GA                                            
6.11 Advance Auto Parts - Houston, TX                                            
6.12 O’Reilly - South Houston, TX                                            
6.13 O’Reilly - Knoxville, TN                                            
6.14 Dollar General - South Point, OH                                            
6.15 Dollar General - Slidell, LA                                            
6.16 Dollar General - Houma, LA                                            
6.17 Dollar Tree - Kaukauna, WI                                            
6.18 Dollar General - Mansfield, OH                                            
7 Royal Caribbean - Miramar 0 Springing     15,582 9,739 Cash   0 2,142 0 Cash   0 Springing 0     0 0    
8 TOPS Self Storage 20,041 6,362 Cash   30,715 2,925 Cash   0 1,247 0 Cash   0 0 0     0 0    
9 Center North 0 11,697 Cash   0 Springing     0 4,755 0 Cash   0 1,198 0 Cash   0 0    
10 The Chantilly Office Portfolio 0 Springing     0 Springing     0 Springing 257,476     0 Springing 0     0 0    
10.01 Stoneleigh I                                            
10.02 Stoneleigh II                                            
10.03 Glenview II                                            
10.04 Glenview I                                            
10.05 Glenbrook III                                            
11 CIRE Equity Retail & Industrial Portfolio 323,078 161,539 Cash   0 Springing     301,104 20,994 0 Cash   589,027 87,423 0 Cash   0 0    
11.01 Wood Village Town Center                                            
11.02 Pecan Promenade                                            
11.03 Valley Plaza                                            
11.04 Pear Tree                                            
11.05 Glendale Market Square                                            
11.06 Central Park Shopping Center                                            
11.07 Val Vista Towne Center                                            
11.08 2641 Hall Ave - Riverside, CA                                            
11.09 606 W Troy - Indianapolis, IN                                            
11.10 Homeland - Bartow, FL                                            
11.11 2621 Hall Ave - Riverside, CA                                            
12 155 Tice Boulevard 170,813 36,233 Cash   0 1,645 Cash   0 4,262 0 Cash   0 14,762 0 Cash   0 0    
13 Grand Plaza Commercial 71,746 14,349 Cash   0 Springing     0 892 42,792 Cash   0 3,863 185,432 Cash   0 0    
14 Patuxent Crossing 263,178 37,597 Cash   3,738 3,738 Cash   0 5,364 0 Cash   950,000 24,561 1,500,000 Cash   0 0    
15 3636 North Central Avenue 183,423 45,856 Cash   12,938 3,235 Cash   0 3,635 0 Cash   2,000,000 Springing 2,000,000 Cash   0 0    
16 Rittenhouse Square 48,969 16,323 Cash   2,115 1,057 Cash   36,250 Springing 36,250 Cash   0 0 0     0 0    
17 CVS El Monte and Ontario 0 Springing     0 Springing     0 Springing 0     0 Springing 0     0 0    
17.01 CVS Ontario                                            
17.02 CVS El Monte                                            
18 CVS Compton 0 Springing     0 Springing     0 Springing 0     0 Springing 0     0 0    
19 Crossroads Shopping Center - Madera 24,450 12,225 Cash   1,825 1,825 Cash   0 1,197; Springing 28,728 Cash   0 3,990; Springing 191,520 Cash   0 0    
20 Cross Creek Shopping Center 114,400 28,600 Cash   4,907 2,453 Cash   76,547 2,122 76,393 Cash   0 5,900 600,000 Cash   0 0    
21 University Square Shopping Center 211,963 33,645 Cash   9,340 4,448 Cash   150,000 2,222 250,000 Cash   299,000 4,443 352,000 Cash   0 0    
22 El Paso Self Storage Portfolio 71,281 23,760 Cash   3,492 3,492 Cash   2,052 2,052 0 Cash   0 0 0     0 0    
22.01 Extra Space Self Storage - Resler                                            
22.02 Extra Space Self Storage - Helen of Troy                                            
22.03 Extra Space Self Storage - Dyer                                            
23 Johnson Storage Portfolio 97,940 16,323 Cash   10,788 5,394 Cash   4,567 4,567 0 Cash   0 0 0     0 0    
23.01 Superior Self Storage                                            
23.02 Barksdale Self Storage                                            
23.03 Action Self Storage                                            
23.04 Owosso Mini Storage                                            
23.05 A&A Self Storage                                            
23.06 North Main Self Storage                                            
23.07 Industrial Park Mini Storage                                            
23.08 Euclid Self Storage                                            
23.09 Hallmark Mini Storage                                            
24 Hilton at University Place 204,583 40,917 Cash   0 Springing     0 61,624 0 Cash   0 0 0     0 0    
25 Embassy Suites - Williamsburg 8,365 6,198 Cash   43,844 3,373 Cash   173,763 15,752 0 Cash   0 0 0     0 0    
26 Alma Park Shopping Center 15,780 7,890; Springing Cash   0 Springing     0 2,118 0 Cash   150,000 5,723 240,373 Cash   0 0    
27 Holiday Inn Express - Orem 40,705 5,815 Cash   2,798 1,399 Cash   0 8,876 0 Cash   0 0 0     0 0    
28 Courtyard by Marriott Beaumont 69,741 16,545 Cash   41,959 5,950 Cash   51,476 8,482 0 Cash   0 0 0     0 0    
29 Frederick Avenue Shopping Center 72,290 8,606 Cash   2,562 1,220 Cash   0 380 13,689 Cash   0 1,775 22,000 Cash   0 0    
30 Coventry Commons 94,655 14,342 Cash   0 Springing     0 3,643 0 Cash   190,000 3,252 400,000 Cash   0 0    
31 Asbury Commons 78,018 9,072 Cash   7,674 2,132 Cash   0 921 0 Cash   0 2,303 0     0 0    
32 Hampton Inn - Milan 0 4,958 Cash   16,412 1,861 Cash   0 4,532 0 Cash   0 0 0     0 0    
33 Cedar Run Corporate Center 73,978 7,046 Cash   6,649 1,583 Cash   100,000 984 0 Cash   230,000 4,920 500,000 Cash   0 0    
34 Holiday Inn Express Wilkes Barre East 32,233 10,233 Cash   5,440 2,590 Cash   0 8,882 500,000 Cash   0 0 0     0 0    
35 CLC Self Storage - Redford 5,797 5,797 Cash   0 Springing     166,000 655 0 Cash   0 0 0     0 0    
36 Dick’s Sporting Goods - Wausau 0 Springing     2,345 902 Cash   0 563 13,500 Cash   0 4,688 140,625 Cash   0 0    
37 All American Storage Bloomington South 7,427 3,713 Cash   3,786 316 Cash   688 688 0 Cash   0 0 0     0 0    
38 Firewheel Corners Shopping Center 69,087 10,966 Cash   1,007 480 Cash   0 277 9,956 Cash   89,000 1,291 105,000 Cash   0 0    
39 Lakeland MHP 14,522 2,958 Cash   9,856 600 Cash   3,128 446 0 Cash   0 0 0     0 0    
40 All American Storage East 4,735 2,368 Cash   3,469 289 Cash   635 635 0 Cash   0 0 0     0 0    
41 Wolverine Portfolio 137,321 45,774 Cash   0 Springing     0 6,871 0 Cash   0 0 0     0 0    
41.01 Apple Tree Estates                                            
41.02 South Lyon                                            
41.03 Metro Commons                                            
41.04 Brighton Village                                            
41.05 College Heights                                            
41.06 Hillcrest                                            
41.07 Royal Village                                            
41.08 Fernwood                                            
41.09 Satellite Bay                                            
41.10 Chalet Village                                            
42 Gala Bend Apartments 46,772 9,354 Cash   1,125 1,125 Cash   0 1,000 36,000 Cash   0 0 0     0 0    
43 Palms at Dover 16,573 4,143 Cash   1,371 1,371 Cash   529 529 0 Cash   0 0 0     0 0    
44 3699 Hamner Ave Retail Center 4,627 4,627 Cash   0 Springing     25,000 213; Springing 7,674 Cash   15,000 1,225; Springing 60,000 Cash   0 0    
45 Depot Self Storage 11,409 2,173 Cash   3,131 373 Cash   0 743 0 Cash   0 0 0     0 0    
46 Walgreens - Richardson, TX 0 Springing     204 102 Cash   0 Springing 0     0 Springing 0     0 0    
47 Concourse Office Center 51,816 6,477 Cash   0 Springing     0 890 0 Cash   50,000 2,349; Springing 100,000 Cash   0 0    
48 Apache West MHP 924 924 Cash   4,564 456 Cash   313 313 0 Cash   0 0 0     0 0    
49 Elmira Shopping Center 7,556 3,778 Cash   2,655 1,327 Cash   166 166 0 Cash   20,000 1,106 0 Cash   0 0    
50 Stuff N’ Storage 4,745 2,372 Cash   2,621 238 Cash   415 415 0 Cash   0 0 0     0 0    
51 Quality Inn and Suites - Portsmouth 0 4,200 Cash   0 1,137 Cash   0 3,647 0 Cash   0 0 0     0 0    
52 Cool Storage 5,749 1,825 Cash   13,098 1,247 Cash   30,000 354 0 Cash   0 0 0     0 0    
53 Sunshine Self Storage 2,183 728 Cash   963 482 Cash   443 443 0 Cash   0 0 0     0 0    
54 Rolling Oaks MHP 5,602 800 Cash   1,512 504 Cash   353 353 0 Cash   0 0 0     0 0    

 

 

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

 

Mortgage Loan Number Property Name Other Escrow I Reserve Description Other Escrow I (Initial) ($) Other Escrow I (Monthly) ($) Other Escrow I Cap ($) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty Other Escrow II Reserve Description Other Escrow II (Initial) ($) Other Escrow II (Monthly) ($) Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty Holdback Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment Annual Ground Rent Increases Lockbox
1 Nova Place Existing TI/LC Reserve 1,587,057 0 0 Cash   Closing Date Leasing Reserve 4,000,000 0 0 Cash     Fee       Hard/Springing Cash Management
2 188 Spear Street Outstanding TI/LC Reserve 6,448,233 0 0 Cash   Amazon Free Rent Reserve 2,486,946 0 0 Cash     Fee       Hard/Springing Cash Management
3 450-460 Park Avenue South Rent Concession Reserve 2,438,878 0 0 Cash   Existing TI/LC Obligations Reserve 4,509,708 0 0 Cash     Fee       Hard/Springing Cash Management
4 El Con Center   0 0 0       0 0 0       Fee       Springing
5 Shetland Park Tenant Specific TI 526,065 0 0 Cash     0 0 0       Fee       Springing
6 ExchangeRight Net Leased Portfolio #27   0 0 0       0 0 0       Fee       Hard/Springing Cash Management
6.01 Hy-Vee - Cottage Grove, MN                           Fee        
6.02 BioLife Plasma Services - Savannah, GA                           Fee        
6.03 Pick n Save - Muskego, WI                           Fee        
6.04 Walgreens - Lubbock, TX                           Fee        
6.05 Walgreens - Houma, LA                           Fee        
6.06 Walgreens - Greendale, WI                           Fee        
6.07 Walgreens - Edmond, OK                           Fee        
6.08 Tractor Supply - Duncansville, PA                           Fee        
6.09 Walgreens - Dayton, OH                           Fee        
6.10 Walgreens - Augusta, GA                           Fee        
6.11 Advance Auto Parts - Houston, TX                           Fee        
6.12 O’Reilly - South Houston, TX                           Fee        
6.13 O’Reilly - Knoxville, TN                           Fee        
6.14 Dollar General - South Point, OH                           Fee        
6.15 Dollar General - Slidell, LA                           Fee        
6.16 Dollar General - Houma, LA                           Fee        
6.17 Dollar Tree - Kaukauna, WI                           Fee        
6.18 Dollar General - Mansfield, OH                           Fee        
7 Royal Caribbean - Miramar Sales Tax Funds 18,334 18,334 0 Cash     0 0 0       Fee       Hard/Springing Cash Management
8 TOPS Self Storage   0 0 0       0 0 0       Fee       Springing
9 Center North Conversion Work Reserve 1,850,000 0 0 Cash   Outstanding TI/LC Reserve ($200,000); Gap Rent Reserve ($13,476) 213,476 0 0 Cash     Fee       Springing
10 The Chantilly Office Portfolio Rent Concession Funds 593,341 0 0 Cash   TATILC Funds 1,481,290 0 0 Cash     Fee       Hard/Springing Cash Management
10.01 Stoneleigh I                           Fee        
10.02 Stoneleigh II                           Fee        
10.03 Glenview II                           Fee        
10.04 Glenview I                           Fee        
10.05 Glenbrook III                           Fee        
11 CIRE Equity Retail & Industrial Portfolio Rent Concession Funds 52,244 5,887 0 Cash     0 0 0       Fee       Hard/Springing Cash Management
11.01 Wood Village Town Center                           Fee        
11.02 Pecan Promenade                           Fee        
11.03 Valley Plaza                           Fee        
11.04 Pear Tree                           Fee        
11.05 Glendale Market Square                           Fee        
11.06 Central Park Shopping Center                           Fee        
11.07 Val Vista Towne Center                           Fee        
11.08 2641 Hall Ave - Riverside, CA                           Fee        
11.09 606 W Troy - Indianapolis, IN                           Fee        
11.10 Homeland - Bartow, FL                           Fee        
11.11 2621 Hall Ave - Riverside, CA                           Fee        
12 155 Tice Boulevard   0 0 0       0 0 0       Fee       Hard/Springing Cash Management
13 Grand Plaza Commercial Earnout Reserve 1,400,000 0 0 Cash   Free Rent Reserve ($374,274.75); Rent Abatement Reserve ($381,340.00); Special TI/LC Reserve ($330,362.00) 1,085,977 0 0 Cash     Fee       Springing
14 Patuxent Crossing REA Charges 94,641 7,887 0 Cash     0 0 0       Fee       Hard/Springing Cash Management
15 3636 North Central Avenue Outstanding Free/Gap Rent Reserve 531,019 0 0 Cash   Outstanding TI/LC Reserve 351,033 0 0 Cash     Fee       Hard/Springing Cash Management
16 Rittenhouse Square Gap Rent Reserve 16,128 0 0 Cash     0 0 0       Fee       Springing
17 CVS El Monte and Ontario Free Rent Reserve 1,855,915 0 2,155,574 Cash     0 0 0       Fee       Springing
17.01 CVS Ontario                           Fee        
17.02 CVS El Monte                           Fee        
18 CVS Compton Free Rent Reserve 1,240,787 0 1,441,127 Cash     0 0 0       Fee       Springing
19 Crossroads Shopping Center - Madera   0 0 0       0 0 0       Fee       Springing
20 Cross Creek Shopping Center   0 0 0       0 0 0       Fee       Hard/Springing Cash Management
21 University Square Shopping Center   0 0 0       0 0 0       Fee       Springing
22 El Paso Self Storage Portfolio   0 0 0       0 0 0       Fee       Springing
22.01 Extra Space Self Storage - Resler                           Fee        
22.02 Extra Space Self Storage - Helen of Troy                           Fee        
22.03 Extra Space Self Storage - Dyer                           Fee        
23 Johnson Storage Portfolio Liquidity Reserve 560,000 0 0 Cash     0 0 0       Fee       Springing
23.01 Superior Self Storage                           Fee        
23.02 Barksdale Self Storage                           Fee        
23.03 Action Self Storage                           Fee        
23.04 Owosso Mini Storage                           Fee        
23.05 A&A Self Storage                           Fee        
23.06 North Main Self Storage                           Fee        
23.07 Industrial Park Mini Storage                           Fee        
23.08 Euclid Self Storage                           Fee        
23.09 Hallmark Mini Storage                           Fee        
24 Hilton at University Place   0 0 0       0 0 0       Fee       Hard/Springing Cash Management
25 Embassy Suites - Williamsburg PIP Escrow 176,000 0 0 Cash   Capital Improvement Reserve 100,000 0 0 Cash     Fee       Springing
26 Alma Park Shopping Center   0 0 0       0 0 0       Fee       Springing
27 Holiday Inn Express - Orem Seasonality Reserve 59,162 Springing 0 Cash     0 0 0       Fee       Soft/Springing Cash Management
28 Courtyard by Marriott Beaumont PIP Escrow 92,770 0 0 Cash     0 0 0       Fee       Hard/Springing Cash Management
29 Frederick Avenue Shopping Center Free Rent Reserve 44,758 0 0 Cash     0 0 0       Fee       Springing
30 Coventry Commons Rent Concession Funds 816 0 0 Cash     0 0 0       Fee       Springing
31 Asbury Commons   0 0 0       0 0 0       Fee       Hard/Springing Cash Management
32 Hampton Inn - Milan PIP Funds 0 Springing 0     Seasonality Funds 91,658 Springing 0 Cash     Fee       Hard/Springing Cash Management
33 Cedar Run Corporate Center Vistra Free Rent 8,400 0 0 Cash     0 0 0       Fee       Springing
34 Holiday Inn Express Wilkes Barre East PIP Reserve 1,715,659 0 0 Cash     0 0 0       Fee       Springing
35 CLC Self Storage - Redford   0 0 0       0 0 0       Fee       None
36 Dick’s Sporting Goods - Wausau   0 0 0       0 0 0       Fee       Hard/Springing Cash Management
37 All American Storage Bloomington South   0 0 0       0 0 0       Fee       Springing
38 Firewheel Corners Shopping Center   0 0 0       0 0 0       Fee       Springing
39 Lakeland MHP   0 0 0       0 0 0       Fee       Springing
40 All American Storage East   0 0 0       0 0 0       Fee       Springing
41 Wolverine Portfolio Mobile Home Use Funds 0 Springing 0       0 0 0       Fee       Springing
41.01 Apple Tree Estates                           Fee        
41.02 South Lyon                           Fee        
41.03 Metro Commons                           Fee        
41.04 Brighton Village                           Fee        
41.05 College Heights                           Fee        
41.06 Hillcrest                           Fee        
41.07 Royal Village                           Fee        
41.08 Fernwood                           Fee        
41.09 Satellite Bay                           Fee        
41.10 Chalet Village                           Fee        
42 Gala Bend Apartments   0 0 0       0 0 0       Fee       Springing
43 Palms at Dover   0 0 0       0 0 0       Fee       Springing
44 3699 Hamner Ave Retail Center Specified Tenant Reserve 0 Springing 0       0 0 0       Fee       Springing
45 Depot Self Storage   0 0 0       0 0 0       Fee       Springing
46 Walgreens - Richardson, TX   0 0 0       0 0 0       Fee       Springing
47 Concourse Office Center   0 0 0       0 0 0       Fee       None
48 Apache West MHP   0 0 0       0 0 0       Fee       Springing
49 Elmira Shopping Center Vacant Unit Preparation Reserve 35,000 0 0 Cash     0 0 0       Fee       Springing
50 Stuff N’ Storage   0 0 0       0 0 0       Fee       Springing
51 Quality Inn and Suites - Portsmouth   0 0 0       0 0 0       Fee       Springing
52 Cool Storage   0 0 0       0 0 0       Fee       Springing
53 Sunshine Self Storage   0 0 0       0 0 0       Fee       Springing
54 Rolling Oaks MHP   0 0 0       0 0 0       Fee       Springing

 

 

 

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

 

Mortgage Loan Number Property Name Whole Loan Cut-off Date Balance ($) Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x) Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Sponsor Affiliated Sponsors Mortgage Loan Number
1 Nova Place                     Jeremy Leventhal; Alexander Leventhal; Elliot Gould   1
2 188 Spear Street                     Shorenstein Company LLC   2
3 450-460 Park Avenue South                     Joseph Moinian; Jacob Orfali; David Adelipour   3
4 El Con Center                     E. Stanley Kroenke   4
5 Shetland Park                     Robert Moser Y - Group 1 5
6 ExchangeRight Net Leased Portfolio #27                     ExchangeRight Real Estate, LLC   6
6.01 Hy-Vee - Cottage Grove, MN                         6.01
6.02 BioLife Plasma Services - Savannah, GA                         6.02
6.03 Pick n Save - Muskego, WI                         6.03
6.04 Walgreens - Lubbock, TX                         6.04
6.05 Walgreens - Houma, LA                         6.05
6.06 Walgreens - Greendale, WI                         6.06
6.07 Walgreens - Edmond, OK                         6.07
6.08 Tractor Supply - Duncansville, PA                         6.08
6.09 Walgreens - Dayton, OH                         6.09
6.10 Walgreens - Augusta, GA                         6.10
6.11 Advance Auto Parts - Houston, TX                         6.11
6.12 O’Reilly - South Houston, TX                         6.12
6.13 O’Reilly - Knoxville, TN                         6.13
6.14 Dollar General - South Point, OH                         6.14
6.15 Dollar General - Slidell, LA                         6.15
6.16 Dollar General - Houma, LA                         6.16
6.17 Dollar Tree - Kaukauna, WI                         6.17
6.18 Dollar General - Mansfield, OH                         6.18
7 Royal Caribbean - Miramar                     SD US Holdings LLC   7
8 TOPS Self Storage                     Raubi Sundher; Kabir Singh Sundher   8
9 Center North                     Bradley T. Kowit; Gregg Levy   9
10 The Chantilly Office Portfolio                     RMR Office Property Fund LP   10
10.01 Stoneleigh I                         10.01
10.02 Stoneleigh II                         10.02
10.03 Glenview II                         10.03
10.04 Glenview I                         10.04
10.05 Glenbrook III                         10.05
11 CIRE Equity Retail & Industrial Portfolio                     Josh Volen; Trevor Smith; CIRE OPCO I, LLC   11
11.01 Wood Village Town Center                         11.01
11.02 Pecan Promenade                         11.02
11.03 Valley Plaza                         11.03
11.04 Pear Tree                         11.04
11.05 Glendale Market Square                         11.05
11.06 Central Park Shopping Center                         11.06
11.07 Val Vista Towne Center                         11.07
11.08 2641 Hall Ave - Riverside, CA                         11.08
11.09 606 W Troy - Indianapolis, IN                         11.09
11.10 Homeland - Bartow, FL                         11.10
11.11 2621 Hall Ave - Riverside, CA                         11.11
12 155 Tice Boulevard                     Ferdinand Nachman Brach   12
13 Grand Plaza Commercial                     David Mi   13
14 Patuxent Crossing                     David Ridini; Matthew Snyder   14
15 3636 North Central Avenue                     John Michael Heckethorn; Heckethorn Funds, LLC   15
16 Rittenhouse Square                     Christian S. Dalzell; Mukang Cho   16
17 CVS El Monte and Ontario                     Ann Koshy Y - Group 3 17
17.01 CVS Ontario                       Y - Group 3 17.01
17.02 CVS El Monte                       Y - Group 3 17.02
18 CVS Compton                     Ann Koshy Y - Group 3 18
19 Crossroads Shopping Center - Madera                     David Lucas; Devin Dierenfield; Devin Dierenfield Living Trust; Linda Barrett; Linda Barrett Irrevocable Trust; Linda Barrett Living Trust   19
20 Cross Creek Shopping Center                     Avram Weissman; David Weissman; Jeffrey Weissman   20
21 University Square Shopping Center                     Kevin Glazer Y - Group 2 21
22 El Paso Self Storage Portfolio                     Alexander Moseley; Peter Moseley; Michael Addison; Susan Addison   22
22.01 Extra Space Self Storage - Resler                         22.01
22.02 Extra Space Self Storage - Helen of Troy                         22.02
22.03 Extra Space Self Storage - Dyer                         22.03
23 Johnson Storage Portfolio                     Alphonso Johnson, Jr   23
23.01 Superior Self Storage                         23.01
23.02 Barksdale Self Storage                         23.02
23.03 Action Self Storage                         23.03
23.04 Owosso Mini Storage                         23.04
23.05 A&A Self Storage                         23.05
23.06 North Main Self Storage                         23.06
23.07 Industrial Park Mini Storage                         23.07
23.08 Euclid Self Storage                         23.08
23.09 Hallmark Mini Storage                         23.09
24 Hilton at University Place                     Kenneth K. Kochenour   24
25 Embassy Suites - Williamsburg                     Naveen Shah   25
26 Alma Park Shopping Center                     Craig F. Eisenberg   26
27 Holiday Inn Express - Orem                     Girish (Gary) A. Patel   27
28 Courtyard by Marriott Beaumont                     Rajesh Suri; David Anderson   28
29 Frederick Avenue Shopping Center                     Kevin Glazer Y - Group 2 29
30 Coventry Commons                     David R. Nelson; The David Robert Nelson Trust Dated May 23, 1978   30
31 Asbury Commons                     Thomas J. Cannon III   31
32 Hampton Inn - Milan                     Leonard F. Longer   32
33 Cedar Run Corporate Center                     Mark Weisz; Steven Krausman   33
34 Holiday Inn Express Wilkes Barre East                     Chirag Patel; Jay Patel; Dharmendra Patadia; Sehul Patel   34
35 CLC Self Storage - Redford                     Lawrence Charles Kaplan; George W. Thacker, III; Richard Schontz   35
36 Dick’s Sporting Goods - Wausau                     Surinder Dham; Anil Sharma; Balwinder Dhanju   36
37 All American Storage Bloomington South                     Timothy J. Mitchell; John W. Bender Y - Group 4 37
38 Firewheel Corners Shopping Center                     Kevin Glazer Y - Group 2 38
39 Lakeland MHP                     Bruce Davies; Molly Rebecca Thompson   39
40 All American Storage East                     Timothy J. Mitchell; John W. Bender Y - Group 4 40
41 Wolverine Portfolio                     Ross H. Partrich   41
41.01 Apple Tree Estates                         41.01
41.02 South Lyon                         41.02
41.03 Metro Commons                         41.03
41.04 Brighton Village                         41.04
41.05 College Heights                         41.05
41.06 Hillcrest                         41.06
41.07 Royal Village                         41.07
41.08 Fernwood                         41.08
41.09 Satellite Bay                         41.09
41.10 Chalet Village                         41.10
42 Gala Bend Apartments                     Paul Hundt   42
43 Palms at Dover                     Richard Taylor; William Haldane   43
44 3699 Hamner Ave Retail Center                     Richard W. Barrett; The Richard W. Barrett Revocable Trust, UDT   44
45 Depot Self Storage                     Robert Moser Y - Group 1 45
46 Walgreens - Richardson, TX                     Lorrie Finkel; Lorrie Finkel 2011 Revocable Trust   46
47 Concourse Office Center                     Kevin Spizizen   47
48 Apache West MHP                     Allen Yadgari; Michael Yamin   48
49 Elmira Shopping Center                     Jagtar Singh Kahlon; Harmesh Kaur   49
50 Stuff N’ Storage                     Carl E. Touhey   50
51 Quality Inn and Suites - Portsmouth                     Pravin R. Patel; Ashwin S. Dakoriya   51
52 Cool Storage                     Robert Moser Y - Group 1 52
53 Sunshine Self Storage                     Terri Smith   53
54 Rolling Oaks MHP                     William J. Cole   54