FWP 1 n1718_x1-preanxa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226486-08
     

 

     
 

WFCM 2019-C52 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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., 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 ($) Cut-off Date Balance ($) % of Aggregate
Cut-off Date
Balance
1 Moffett Towers II - Buildings 3 & 4 Barclays   1190 Discovery Way & 900 5th Avenue Sunnyvale CA 94089 Office Suburban 2019   701,266 Sq. Ft. 499 49,750,000 49,750,000 5.5%
2 University Town Center RMF   1400 24th Avenue Northwest Norman OK 73069 Retail Anchored 2007   348,877 Sq. Ft. 119 41,580,000 41,580,000 4.6%
3 SoCal Retail Portfolio AREF   Various Various CA Various Various Various Various Various 1,481,231 Sq. Ft. 145 40,000,000 40,000,000 4.4%
3.01 The Springs AREF   5200 Ramon Road Palm Springs CA 92264 Retail Anchored 2008 2015 397,718 Sq. Ft.   8,501,525 8,501,525 0.9%
3.02 Summerwood AREF   4124-4267 Woodruff Avenue Lakewood CA 90713 Retail Anchored 1968 2011 178,770 Sq. Ft.   5,901,157 5,901,157 0.7%
3.03 Food 4 Less – Target Center AREF   6700, 6730 & 6750 Cherry Avenue Long Beach CA 90805 Retail Anchored 1993   196,436 Sq. Ft.   4,039,388 4,039,388 0.4%
3.04 El Super Center AREF   1251-1289 North Hacienda Boulevard La Puente CA 91744 Retail Anchored 2012   117,230 Sq. Ft.   3,951,673 3,951,673 0.4%
3.05 Island Plaza AREF   1512-1524 East Amar Road and 2500-2548 South Azusa Avenue West Covina CA 91792 Retail Anchored 1967   77,772 Sq. Ft.   3,020,695 3,020,695 0.3%
3.06 Baldwin Park Promenade AREF   3111-3151 Baldwin Park Baldwin Park CA 91706 Retail Anchored 2006   49,906 Sq. Ft.   2,142,608 2,142,608 0.2%
3.07 Lynwood Plaza AREF   10821 Long Beach Boulevard and 3157 Pluma Street Lynwood CA 90262 Retail Anchored 2003   75,245 Sq. Ft.   2,125,102 2,125,102 0.2%
3.08 El Cajon (CVS) AREF   426-450 East Chase Avenue El Cajon CA 92020 Retail Anchored 2005   29,986 Sq. Ft.   1,844,077 1,844,077 0.2%
3.09 Loma Vista AREF   16055-16075 Foothill Boulevard Fontana CA 92335 Retail Anchored 1990   97,547 Sq. Ft.   1,633,447 1,633,447 0.2%
3.10 MLK Medical AREF   3820-3840 Martin Luther King Jr. Boulevard Lynwood CA 90262 Office Suburban 1958 2005 32,500 Sq. Ft.   1,571,991 1,571,991 0.2%
3.11 Hawthorne Plaza AREF   14401-14441 Inglewood Avenue Hawthorne CA 90250 Retail Anchored 1978   70,750 Sq. Ft.   1,510,534 1,510,534 0.2%
3.12 Five Points Plaza AREF   505-515 and 523-595 South Riverside Avenue Rialto CA 92376 Retail Anchored 1985   89,537 Sq. Ft.   1,475,336 1,475,336 0.2%
3.13 Towne Center Square AREF   11098 Foothill Boulevard Rancho Cucamonga CA 91730 Retail Shadow Anchored 1995   57,510 Sq. Ft.   1,352,236 1,352,236 0.2%
3.14 Camarillo AREF   660 East Ventura Camarillo CA 93010 Retail Shadow Anchored 2014   10,324 Sq. Ft.   930,233 930,233 0.1%
4 Embassy Suites at Centennial Olympic Park AREF   267 Marietta Street Atlanta GA 30313 Hospitality Full Service 1999 2017 321 Rooms 259,821 38,500,000 38,455,033 4.3%
5 Capital Plaza Barclays   10301 & 10401 Deerwood Park Boulevard Jacksonville FL 32256 Office Suburban 1990 2005 417,513 Sq. Ft. 87 36,190,000 36,190,000 4.0%
6 Inland Life Storage Portfolio Barclays   Various Various Various Various Self Storage Self Storage Various Various 17,278 Units 8,051 31,297,500 31,297,500 3.5%
6.01 Life Storage - 586 Barclays   5491 Plaza Drive Flowood MS 39232 Self Storage Self Storage 2000 2016 1,006 Units   2,270,286 2,270,286 0.3%
6.02 Life Storage - 145 Barclays   140 Centennial Boulevard Richardson TX 75081 Self Storage Self Storage 1985   929 Units   1,842,764 1,842,764 0.2%
6.03 Life Storage - 364 Barclays   130 Centre Street Ridgeland MS 39157 Self Storage Self Storage 1997   698 Units   1,828,562 1,828,562 0.2%
6.04 Life Storage - 365 Barclays   5111 I-55 North Jackson MS 39206 Self Storage Self Storage 2003   676 Units   1,769,054 1,769,054 0.2%
6.05 Life Storage - 212 Barclays   313 Guilbeau Road Lafayette LA 70506 Self Storage Self Storage 1994 2005 655 Units   1,533,179 1,533,179 0.2%
6.06 Life Storage - 386 Barclays   4155 Fairway Plaza Drive Pasadena TX 77505 Self Storage Self Storage 2000   613 Units   1,444,727 1,444,727 0.2%
6.07 Life Storage - 256 Barclays   2280 East Main Street League City TX 77573 Self Storage Self Storage 1992 2003 553 Units   1,385,759 1,385,759 0.2%
6.08 Life Storage - 206 Barclays   5110 Franz Road Katy TX 77493 Self Storage Self Storage 1994   626 Units   1,312,047 1,312,047 0.1%
6.09 Life Storage - 324 Barclays   2860 Northeast Evangeline Throughway Lafayette LA 70507 Self Storage Self Storage 1995 2016 819 Units   1,293,750 1,293,750 0.1%
6.10 Life Storage - 236 Barclays   7437 Garners Ferry Road Columbia SC 29209 Self Storage Self Storage 1981 2007 887 Units   1,237,500 1,237,500 0.1%
6.11 Life Storage - 184 Barclays   5961 I-55 North Jackson MS 39213 Self Storage Self Storage 1995   416 Units   1,135,143 1,135,143 0.1%
6.12 Life Storage - 500 Barclays   6000 Garners Ferry Road & 1417 Atlas Road Columbia SC 29209 Self Storage Self Storage 1977   463 Units   1,054,062 1,054,062 0.1%
6.13 Life Storage - 288 Barclays   32777 State Highway 249 Pinehurst TX 77362 Self Storage Self Storage 2003   493 Units   1,046,689 1,046,689 0.1%
6.14 Life Storage - 299 Barclays   203 Albertson Parkway Broussard LA 70518 Self Storage Self Storage 2002 2007 662 Units   1,046,250 1,046,250 0.1%
6.15 Life Storage - 209 Barclays   2207 West Pinhook Road Lafayette LA 70508 Self Storage Self Storage 1992 2014 503 Units   1,031,947 1,031,947 0.1%
6.16 Life Storage - 035 Barclays   10020 Two Notch Road Columbia SC 29223 Self Storage Self Storage 1989 2013 595 Units   900,000 900,000 0.1%
6.17 Life Storage - 074 Barclays   6011 I-55 North Jackson MS 39213 Self Storage Self Storage 1990   491 Units   886,500 886,500 0.1%
6.18 Life Storage - 252 Barclays   1606 Plantation Road Dallas TX 75235 Self Storage Self Storage 1985   504 Units   855,043 855,043 0.1%
6.19 Life Storage - 033 Barclays   7403 Parklane Road Columbia SC 29223 Self Storage Self Storage 1987   423 Units   788,704 788,704 0.1%
6.20 Life Storage - 205 Barclays   4000 North West Street Jackson MS 39206 Self Storage Self Storage 1984   477 Units   787,500 787,500 0.1%
6.21 Life Storage - 300 Barclays   4706 West Congress Street Lafayette LA 70506 Self Storage Self Storage 1997 2007 557 Units   781,333 781,333 0.1%
6.22 Life Storage - 026 Barclays   3511 South Holden Road Greensboro NC 27407 Self Storage Self Storage 1985 2008 535 Units   692,879 692,879 0.1%
6.23 Life Storage - 361 Barclays   421 Classic Drive Hattiesburg MS 39402 Self Storage Self Storage 1998   364 Units   648,000 648,000 0.1%
6.24 Life Storage - 165 Barclays   5810 West Gate City Boulevard Greensboro NC 27407 Self Storage Self Storage 1993 2000 461 Units   567,572 567,572 0.1%
6.25 Life Storage - 208 Barclays   2310 West Pinhook Road Lafayette LA 70508 Self Storage Self Storage 1980   483 Units   545,459 545,459 0.1%
6.26 Life Storage - 211 Barclays   2888 Northeast Evangeline Throughway Lafayette LA 70507 Self Storage Self Storage 1977 2005 392 Units   530,717 530,717 0.1%
6.27 Life Storage - 021 Barclays   2648 Two Notch Road Columbia SC 29204 Self Storage Self Storage 1988   391 Units   495,000 495,000 0.1%
6.28 Life Storage - 298 Barclays   300 Westgate Road Lafayette LA 70506 Self Storage Self Storage 2001 2004 397 Units   471,749 471,749 0.1%
6.29 Life Storage - 297 Barclays   5922 Cameron Street Scott LA 70583 Self Storage Self Storage 1997   329 Units   337,500 337,500 0.0%
6.30 Life Storage - 153 Barclays   118 Stage Coach Trail Greensboro NC 27409 Self Storage Self Storage 1996 2001 291 Units   287,471 287,471 0.0%
6.31 Life Storage - 075 Barclays   2947 McDowell Road Extension Jackson MS 39204 Self Storage Self Storage 1988   304 Units   265,358 265,358 0.0%
6.32 Life Storage - 152 Barclays   4207 Hilltop Road Greensboro NC 27407 Self Storage Self Storage 1995 2000 285 Units   225,000 225,000 0.0%
7 Olympia Medical Office WFB   5901 and 5975 West Olympic Boulevard Los Angeles CA 90036 Office Medical 1984 2018 90,549 Sq. Ft. 331 30,000,000 30,000,000 3.3%
8 Sugar Creek Center RMF   1 Sugar Creek Center Boulevard Sugar Land TX 77478 Office Suburban 1983 2017 193,996 Sq. Ft. 149 29,000,000 28,929,851 3.2%
9 3300 Renner AREF   3300 East Renner Road Richardson TX 75080 Office Suburban 1983 2019 185,078 Sq. Ft. 154 28,560,000 28,560,000 3.2%
10 Mahwah Business Park AREF   37-73 Ramapo Valley Road Mahwah NJ 07430 Industrial Flex 1901 2018 380,346 Sq. Ft. 75 28,500,000 28,500,000 3.2%
11 Sequa Corporation Industrial Portfolio WFB   Various Various Various Various Industrial Manufacturing Various Various 600,917 Sq. Ft. 45 27,100,000 27,100,000 3.0%
11.01 3401 Queen Palm Drive - Tampa WFB   3401 Queen Palm Drive Tampa FL 33619 Industrial Manufacturing 2000 2011 167,207 Sq. Ft.   9,300,000 9,300,000 1.0%
11.02 3636 Arrowhead Drive - Carson City WFB   3636 Arrowhead Drive Carson City NV 89706 Industrial Manufacturing 1991 2008 189,810 Sq. Ft.   7,050,000 7,050,000 0.8%
11.03 601 Marshall Phelps Road - Windsor WFB   601 Marshall Phelps Road Windsor CT 06095 Industrial Manufacturing 1981 1997 125,000 Sq. Ft.   5,150,000 5,150,000 0.6%
11.04 5161 West Polk Street - Phoenix WFB   5150 West Van Buren Street; 5139, 5149, 5161 and 5162 West Polk Street Phoenix AZ 85043 Industrial Manufacturing 1980 2013 87,294 Sq. Ft.   3,700,000 3,700,000 0.4%
11.05 420 Commerce Boulevard - Oldsmar WFB   420 Commerce Boulevard Oldsmar FL 34677 Industrial Manufacturing 1999   31,606 Sq. Ft.   1,900,000 1,900,000 0.2%
12 Grand Traverse Crossing BSPRT   2632 Crossing Circle Traverse City MI 49684 Retail Anchored 1996 2015 249,196 Sq. Ft. 98 24,300,000 24,300,000 2.7%
13 Lenox Park AREF   3150 Lenox Park Boulevard; 6750, 6775, 6745 Lenox Center Court Memphis TN 38115 Office Suburban 1997 2001 391,292 Sq. Ft. 62 24,187,500 24,187,500 2.7%
14 DCB Industrial Portfolio BSPRT   Various Various Various Various Industrial Warehouse Distribution Various Various 740,575 Sq. Ft. 32 24,062,500 24,062,500 2.7%
14.01 DCB Savannah, GA BSPRT   3000 Tremont Road Savannah GA 31405 Industrial Warehouse Distribution 1975   299,200 Sq. Ft.   12,229,162 12,229,162 1.4%
14.02 DCB Visalia, CA BSPRT   8700 West Doe Avenue Visalia CA 93291 Industrial Warehouse Distribution 1991   107,494 Sq. Ft.   4,637,629 4,637,629 0.5%
14.03 DCB Bremen, GA BSPRT   1090 Pacific Avenue Bremen GA 30110 Industrial Warehouse Distribution 1999   158,080 Sq. Ft.   4,135,465 4,135,465 0.5%
14.04 DCB Bondurant, IA BSPRT   1600 2nd Street Northeast Bondurant IA 50035 Industrial Warehouse Distribution 1966 2005 100,281 Sq. Ft.   1,725,080 1,725,080 0.2%
14.05 DCB Mitchellville, IA 2 BSPRT   215 Mill Street Mitchellville IA 50169 Industrial Warehouse Distribution 1969 1997 46,129 Sq. Ft.   844,816 844,816 0.1%
14.06 DCB Mitchellville, IA 1 BSPRT   100 Center Avenue North Mitchellville IA 50169 Industrial Warehouse Distribution 1976 2007 29,391 Sq. Ft.   490,348 490,348 0.1%
15 Renaissance Center VI BSPRT   9125 Henderson Road Tampa FL 33634 Office Suburban 2018   150,000 Sq. Ft. 233 22,500,000 22,500,000 2.5%
16 Triyar Portfolio III LCF   Various Various Various Various Industrial Various Various Various 748,906 Sq. Ft. 28 20,983,000 20,931,933 2.3%
16.01 Greenville LCF   5805 Jaysville Street Greenville OH 45331 Industrial Warehouse Distribution 1999 2006 243,840 Sq. Ft.   7,788,000 7,769,046 0.9%
16.02 Rantoul LCF   1924 County Road Rantoul IL 61866 Industrial Warehouse 1974 2017 303,826 Sq. Ft.   5,315,000 5,302,065 0.6%
16.03 Wichita LCF   3737 S Midco Street Wichita KS 67215 Industrial Warehouse 2001   73,740 Sq. Ft.   4,171,000 4,160,849 0.5%
16.04 Richland LCF   500 U.S. 49 Frontage Road Richland MS 39218 Industrial Warehouse Distribution 1989 2015 127,500 Sq. Ft.   3,709,000 3,699,973 0.4%
17 Hi-25 BSPRT   25 East 19th Street Brooklyn NY 11226 Multifamily Mid Rise 2018   49 Units 382,653 18,750,000 18,750,000 2.1%
18 188 Spear Street Barclays   188 Spear Street San Francisco CA 94105 Office CBD 1972 2012 218,669 Sq. Ft. 572 18,000,000 18,000,000 2.0%
19 El Con Center RMF   3601 East Broadway Boulevard Tucson AZ 85716 Retail Anchored 1971 2014 480,383 Sq. Ft. 131 18,000,000 18,000,000 2.0%
20 The Beacon LCF   1039 Grant Street Atlanta GA 30315 Mixed Use Retail/Office 1958 2019 75,910 Sq. Ft. 231 17,500,000 17,500,000 1.9%
21 Mount Kemble BSPRT   350-360 Mount Kemble Avenue Morristown NJ 07960 Office Suburban 1999   229,719 Sq. Ft. 135 17,000,000 17,000,000 1.9%
22 Bloomfield Square Apartments LCF   3161 Bloomfield Lane Auburn Hills MI 48326 Multifamily Garden 1970 2019 259 Units 65,637 17,000,000 17,000,000 1.9%
23 Lehigh Student Housing Portfolio LCF   Various Bethlehem PA 18015 Multifamily Student Housing Various Various 219 Beds 73,059 16,000,000 16,000,000 1.8%
24 TownePlace Suites Sacramento Cal Expo RMF   1784 Tribute Road Sacramento CA 95815 Hospitality Limited Service 2007 2015 118 Rooms 110,463 13,050,000 13,034,620 1.4%
25 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 13,000,000 12,957,960 1.4%
26 Best Western Colorado Springs Portfolio LCF   Various Colorado Springs CO Various Hospitality Limited Service Various Various 183 Rooms 68,230 12,500,000 12,486,084 1.4%
26.01 Best Western Plus Peak Vista LCF   7265 Commerce Center Drive Colorado Springs CO 80919 Hospitality Limited Service 1997 2014 99 Rooms   7,482,000 7,473,670 0.8%
26.02 Best Western Executive Inn & Suites LCF   1440 Harrison Road Colorado Springs CO 80905 Hospitality Limited Service 1981 2015 84 Rooms   5,018,000 5,012,413 0.6%
27 Smoke Tree Village and Smoke Tree Commons RMF   Various Palm Springs CA 92264 Retail Anchored Various Various 281,235 Sq. Ft. 126 10,000,000 10,000,000 1.1%
27.01 Smoke Tree Commons RMF   2465 East Palm Canyon Drive Palm Springs CA 92264 Retail Anchored 2008   171,479 Sq. Ft.   6,097,356 6,097,356 0.7%
27.02 Smoke Tree Village RMF   1733-1793 East Palm Canyon Drive Palm Springs CA 92264 Retail Anchored 1967   109,756 Sq. Ft.   3,902,644 3,902,644 0.4%
28 South Grove Shopping Center AREF   7638 Mountain Grove Drive Knoxville TN 37920 Retail Anchored 2007 2009 89,021 Sq. Ft. 110 9,750,000 9,750,000 1.1%
29 Hampton Inn Sneads Ferry RMF   1248 North Carolina Highway 210 Sneads Ferry NC 28460 Hospitality Limited Service 2018   90 Rooms 107,211 9,660,000 9,648,996 1.1%
30 Del Mar Terrace Apartments BSPRT   7007 West Indian School Road Phoenix AZ 85033 Multifamily Garden 1985   1,012 Units 16,008 9,500,000 9,500,000 1.1%
31 Central Park Plaza LCF   26211 Central Park Boulevard Southfield MI 48076 Office Suburban 1972 2016 115,276 Sq. Ft. 80 9,250,000 9,250,000 1.0%
32 Cedar Crest LCF   1031 West Main Street Lebanon TN 37087 Retail Anchored 1986   149,932 Sq. Ft. 60 9,000,000 8,990,660 1.0%
33 1305 Tacoma WFB   1305, 1301-1313 Tacoma Avenue South Tacoma WA 98402 Office Suburban 1960 2019 113,891 Sq. Ft. 77 8,715,000 8,715,000 1.0%
34 54 Mint WFB   14 Mint Plaza San Francisco CA 94103 Mixed Use Office/Retail 1907 1999 17,251 Sq. Ft. 493 8,500,000 8,500,000 0.9%
35 Cordelia Road WFB   2850, 2860 and 2870 Cordelia Road Fairfield CA 94534 Industrial Flex 1992 2017 99,745 Sq. Ft. 84 8,400,000 8,400,000 0.9%
36 40 East Verdugo AREF   40 East Verdugo Avenue Burbank CA 91502 Office Suburban 1951 2018 24,475 Sq. Ft. 327 8,000,000 8,000,000 0.9%
37 Sunrise Lake AREF   9307 & 9223 Broadway Street Pearland TX 77584 Office Suburban 2006   74,612 Sq. Ft. 104 7,725,000 7,725,000 0.9%
38 Sonoma Point Apartments - CA WFB   19349 Riverside Drive Sonoma CA 95476 Multifamily Garden 1987   70 Units 107,143 7,500,000 7,500,000 0.8%
39 Best Western Plus Madison/Hunstville AREF   9035 Madison Boulevard Madison AL 35758 Hospitality Limited Service 1985 2012 164 Rooms 45,732 7,500,000 7,500,000 0.8%
40 East River Plaza Barclays   201 Greasy Ridge Road Princeton WV 24740 Retail Anchored 2000   67,965 Sq. Ft. 109 7,400,000 7,390,055 0.8%
41 Fort Evans Plaza Office Buildings WFB   540 and 552 Fort Evans Road Northeast Leesburg VA 20176 Office Suburban 2008   60,064 Sq. Ft. 122 7,350,000 7,350,000 0.8%
42 33rd & 23rd Retail Center WFB   2330 East 3300 South and 3305 South 2300 East Millcreek UT 84109 Retail Anchored 1986 2018 45,143 Sq. Ft. 149 6,750,000 6,742,134 0.7%
43 CubeSmart -Leesburg WFB   1601 Battlefield Parkway, NE Leesburg VA 20176 Self Storage Self Storage 2017   54,999 Sq. Ft. 116 6,400,000 6,400,000 0.7%
44 810 Lufkin Road LCF   810 Lufkin Road Apex NC 27539 Industrial Warehouse 1972 2018 150,832 Sq. Ft. 42 6,300,000 6,300,000 0.7%
45 Plaza 273 BSPRT   56 West Main Street Christiana DE 19702 Office Suburban 1992   76,804 Sq. Ft. 78 6,000,000 6,000,000 0.7%
46 Orangethorpe Center RMF   2350-2384 Orangethorpe Avenue Anaheim CA 92806 Industrial Flex 1973 2007 62,395 Sq. Ft. 96 6,000,000 6,000,000 0.7%
47 Courtyard Columbus Dublin RMF   5175 Post Road Dublin OH 43017 Hospitality Select Service 1986 2015 147 Rooms 40,773 6,000,000 5,993,624 0.7%
48 67 Forest Street LCF   67 Forest Street Marlborough MA 01752 Office Suburban 1984 2019 62,610 Sq. Ft. 92 5,750,000 5,743,390 0.6%
49 Lofts at Ionia LCF   1 Ionia Avenue SW Grand Rapids MI 49503 Multifamily Garden 1885 2012 23 Units 239,130 5,500,000 5,500,000 0.6%
50 Gray Falls Drive Office WFB   2550 Gray Falls Drive Houston TX 77077 Office Suburban 1982 2018 84,967 Sq. Ft. 65 5,500,000 5,500,000 0.6%
51 Holiday Inn Express Shelbyville BSPRT   38 West Rampart Road Shelbyville IN 46176 Hospitality Limited Service 2010 2019 74 Rooms 72,973 5,400,000 5,400,000 0.6%
52 Neighborhood Shoppes at Polaris RMF   8453-8491 Sancus Boulevard Columbus OH 43240 Retail Unanchored 2004   33,888 Sq. Ft. 144 4,875,000 4,875,000 0.5%
53 Jefferson Storage LCF   4215 Baileys Ridge Boulevard Prince George VA 23875 Self Storage Self Storage 2010   61,375 Sq. Ft. 77 4,700,000 4,700,000 0.5%
54 Larkfield Self Storage WFB   5241 Old Redwood Highway Santa Rosa CA 95403 Self Storage Self Storage 1988   75,525 Sq. Ft. 59 4,500,000 4,489,313 0.5%
55 Red Roof Inn & Suites - Savannah Barclays   20 Mill Creek Circle Pooler GA 31322 Hospitality Limited Service 2000 2019 92 Rooms 46,588 4,300,000 4,286,125 0.5%
56 Walgreens Elkton LCF   301 East Pulaski Highway Elkton MD 21921 Retail Single Tenant 2008   13,706 Sq. Ft. 310 4,250,000 4,250,000 0.5%
57 Superior Storage Cheyenne LCF   4405 Van Buren Avenue Cheyenne WY 82001 Self Storage Self Storage 2016   493 Units 8,519 4,200,000 4,200,000 0.5%
58 Best Western Shippensburg RMF   125 Walnut Bottom Road Shippensburg PA 17257 Hospitality Limited Service 1996 2017 59 Rooms 69,181 4,100,000 4,081,696 0.5%
59 County Fair Market Place LCF   1320 Highway 15 S Hutchinson MN 55350 Retail Anchored 1999 2017 56,577 Sq. Ft. 64 3,640,000 3,640,000 0.4%
60 Cintas Rochester WFB   2005 and 2007 Brighton Henrietta Town Line Road Henrietta NY 14623 Industrial Flex 1968 2017 48,703 Sq. Ft. 75 3,640,000 3,640,000 0.4%
61 Peckville Shopping Center BSPRT   1500 Main Street Peckville PA 18452 Retail Anchored 1953 2010 62,506 Sq. Ft. 57 3,570,000 3,558,854 0.4%
62 Icon I & II AREF   Various San Diego CA 92101 Mixed Use Retail/Office Various Various 10,064 Sq. Ft. 345 3,475,000 3,475,000 0.4%
62.01 Icon II AREF   315 10th Avenue and 1028 K Street San Diego CA 92101 Mixed Use Retail/Office 1920 2019 4,014 Sq. Ft.   1,805,000 1,805,000 0.2%
62.02 Icon I AREF   390 11th Avenue; 1061 J Street and 1051 J Street San Diego CA 92101 Mixed Use Retail/Office 2007 2018 6,050 Sq. Ft.   1,670,000 1,670,000 0.2%
63 Walgreens Spartanburg LCF   2198 Southport Road Spartanburg SC 29306 Retail Single Tenant 2008   14,820 Sq. Ft. 219 3,250,000 3,250,000 0.4%
64 707-715 East 47th Street Barclays   707-715 East 47th Street Chicago IL 60653 Mixed Use Office/Retail 1991 2017 21,916 Sq. Ft. 115 2,525,000 2,521,854 0.3%
65 14218 and 14292 US Highway 395 WFB   14218 and 14292 US Highway 395 Adelanto CA 92301 Other Leased Fee 2007   70,603 Sq. Ft. 32 2,275,000 2,269,542 0.3%
66 Villa Rica Self Storage RMF   520 East Montgomery Street Villa Rica GA 30180 Self Storage Self Storage 1986   33,974 Sq. Ft. 35 1,200,000 1,200,000 0.1%
67 Dollar General Houghton Lake LCF   1011 Byron Avenue Houghton Lake MI 48629 Retail Single Tenant 2018   9,100 Sq. Ft. 102 931,000 931,000 0.1%

 

 

 

 

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

 

Mortgage Loan Number Property Name 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 Moffett Towers II - Buildings 3 & 4 49,750,000 Y 6/19/2019 8/6/2019 7/6/2029   7/6/2029 6/6/2034 3.76386% 0.00000% 0.00780% 0.00375% 0.00050% 0.00030% 3.75151% Actual/360 158,644.09
2 University Town Center 41,580,000 N 6/24/2019 8/6/2019 7/6/2029   7/6/2029   4.00000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 3.98450% Actual/360 140,910.00
3 SoCal Retail Portfolio 40,000,000 N 4/25/2019 6/6/2019 5/6/2029   5/6/2029   4.05900% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 4.04540% Actual/360 137,555.00
3.01 The Springs                                  
3.02 Summerwood                                  
3.03 Food 4 Less – Target Center                                  
3.04 El Super Center                                  
3.05 Island Plaza                                  
3.06 Baldwin Park Promenade                                  
3.07 Lynwood Plaza                                  
3.08 El Cajon (CVS)                                  
3.09 Loma Vista                                  
3.10 MLK Medical                                  
3.11 Hawthorne Plaza                                  
3.12 Five Points Plaza                                  
3.13 Towne Center Square                                  
3.14 Camarillo                                  
4 Embassy Suites at Centennial Olympic Park 31,229,209 N 6/7/2019 8/6/2019   8/6/2019 7/6/2029   4.59000% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 4.57640% Actual/360 197,138.06
5 Capital Plaza 33,073,718 N 7/10/2019 9/6/2019 8/6/2024 9/6/2024 8/6/2029   4.42000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.40450% Actual/360 181,653.17
6 Inland Life Storage Portfolio 26,946,465 N 7/2/2019 9/1/2019 8/1/2022 9/1/2022 8/1/2029   3.80900% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 3.79540% Actual/360 145,993.40
6.01 Life Storage - 586                                  
6.02 Life Storage - 145                                  
6.03 Life Storage - 364                                  
6.04 Life Storage - 365                                  
6.05 Life Storage - 212                                  
6.06 Life Storage - 386                                  
6.07 Life Storage - 256                                  
6.08 Life Storage - 206                                  
6.09 Life Storage - 324                                  
6.10 Life Storage - 236                                  
6.11 Life Storage - 184                                  
6.12 Life Storage - 500                                  
6.13 Life Storage - 288                                  
6.14 Life Storage - 299                                  
6.15 Life Storage - 209                                  
6.16 Life Storage - 035                                  
6.17 Life Storage - 074                                  
6.18 Life Storage - 252                                  
6.19 Life Storage - 033                                  
6.20 Life Storage - 205                                  
6.21 Life Storage - 300                                  
6.22 Life Storage - 026                                  
6.23 Life Storage - 361                                  
6.24 Life Storage - 165                                  
6.25 Life Storage - 208                                  
6.26 Life Storage - 211                                  
6.27 Life Storage - 021                                  
6.28 Life Storage - 298                                  
6.29 Life Storage - 297                                  
6.30 Life Storage - 153                                  
6.31 Life Storage - 075                                  
6.32 Life Storage - 152                                  
7 Olympia Medical Office 30,000,000 N 6/20/2019 8/11/2019 7/11/2024   7/11/2024   4.95000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.93450% Actual/360 125,812.50
8 Sugar Creek Center 23,601,994 N 5/17/2019 7/6/2019   7/6/2019 6/6/2029   4.69000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.67450% Actual/360 150,230.71
9 3300 Renner 28,560,000 N 7/19/2019 9/6/2019 8/6/2029   8/6/2029   4.04000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.02450% Actual/360 97,754.53
10 Mahwah Business Park 24,176,582 N 7/22/2019 9/6/2019 8/6/2021 9/6/2021 8/6/2029   4.25000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.23450% Actual/360 140,202.87
11 Sequa Corporation Industrial Portfolio 24,589,837 Y 7/22/2019 9/11/2019 8/11/2024 9/11/2024 8/11/2029 8/11/2032 3.99000% 0.00190% 0.00780% 0.02500% 0.00050% 0.00030% 3.95450% Actual/360 129,223.36
11.01 3401 Queen Palm Drive - Tampa                                  
11.02 3636 Arrowhead Drive - Carson City                                  
11.03 601 Marshall Phelps Road - Windsor                                  
11.04 5161 West Polk Street - Phoenix                                  
11.05 420 Commerce Boulevard - Oldsmar                                  
12 Grand Traverse Crossing 20,691,856 N 5/10/2019 7/6/2019 12/6/2020 1/6/2021 6/6/2029   4.86000% 0.00190% 0.00780% 0.02500% 0.00050% 0.00030% 4.82450% Actual/360 128,376.45
13 Lenox Park 19,298,877 N 7/17/2019 9/6/2019   9/6/2019 8/6/2029   4.12000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.10450% Actual/360 117,154.40
14 DCB Industrial Portfolio 21,947,432 N 7/19/2019 9/6/2019 8/6/2024 9/6/2024 8/6/2029   4.30000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.28450% Actual/360 119,078.44
14.01 DCB Savannah, GA                                  
14.02 DCB Visalia, CA                                  
14.03 DCB Bremen, GA                                  
14.04 DCB Bondurant, IA                                  
14.05 DCB Mitchellville, IA 2                                  
14.06 DCB Mitchellville, IA 1                                  
15 Renaissance Center VI 21,068,303 N 7/12/2019 9/6/2019 8/6/2022 9/6/2022 8/6/2026   4.73000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.71450% Actual/360 117,099.57
16 Triyar Portfolio III 17,059,945 N 5/31/2019 7/6/2019   7/6/2019 6/6/2029   4.66000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.64450% Actual/360 108,321.87
16.01 Greenville                                  
16.02 Rantoul                                  
16.03 Wichita                                  
16.04 Richland                                  
17 Hi-25 18,750,000 N 3/8/2019 5/6/2019 7/6/2029   7/6/2029   5.15000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 5.13450% Actual/360 81,809.90
18 188 Spear Street 18,000,000 N 6/5/2019 7/6/2019 6/6/2029   6/6/2029   3.57000% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 3.55640% Actual/360 54,442.50
19 El Con Center 18,000,000 N 5/1/2019 6/6/2019 5/6/2029   5/6/2029   4.82000% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 4.80640% Actual/360 73,505.00
20 The Beacon 14,632,116 N 7/22/2019 9/6/2019 8/6/2020 9/6/2020 8/6/2029   4.67300% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.65750% Actual/360 90,477.84
21 Mount Kemble 17,000,000 N 7/19/2019 9/6/2019 8/6/2029   8/6/2029   4.08105% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.06555% Actual/360 58,778.44
22 Bloomfield Square Apartments 17,000,000 N 7/16/2019 9/6/2019 8/6/2029   8/6/2029   4.61000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.59450% Actual/360 66,396.81
23 Lehigh Student Housing Portfolio 14,086,384 N 7/8/2019 9/6/2019 8/6/2022 9/6/2022 8/6/2029   4.75000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.73450% Actual/360 83,463.57
24 TownePlace Suites Sacramento Cal Expo 10,571,013 N 7/11/2019 8/6/2019   8/6/2019 7/6/2029   4.55000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.53450% Actual/360 66,510.70
25 Shetland Park 12,018,634 N 5/1/2019 6/6/2019   6/6/2019 5/6/2024   5.15000% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 5.13640% Actual/360 70,983.41
26 Best Western Colorado Springs Portfolio 10,211,521 N 6/12/2019 8/6/2019   8/6/2019 7/6/2029   4.80000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.78450% Actual/360 65,583.17
26.01 Best Western Plus Peak Vista                                  
26.02 Best Western Executive Inn & Suites                                  
27 Smoke Tree Village and Smoke Tree Commons 9,177,626 N 7/8/2019 8/6/2019 7/6/2024 8/6/2024 7/6/2029   4.68300% 0.00000% 0.00780% 0.00500% 0.00050% 0.00030% 4.66940% Actual/360 51,761.65
27.01 Smoke Tree Commons                                  
27.02 Smoke Tree Village                                  
28 South Grove Shopping Center 7,977,677 N 7/17/2019 9/6/2019   9/6/2019 8/6/2029   4.85000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.83450% Actual/360 51,449.95
29 Hampton Inn Sneads Ferry 7,865,005 N 6/13/2019 8/6/2019   8/6/2019 7/6/2029   4.70000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.68450% Actual/360 50,100.41
30 Del Mar Terrace Apartments 9,500,000 N 6/27/2019 8/6/2019 7/6/2029   7/6/2029   2.90000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 2.88450% Actual/360 23,340.97
31 Central Park Plaza 7,087,108 N 7/12/2019 9/6/2019   9/6/2019 8/6/2029   4.45000% 0.00190% 0.00780% 0.05500% 0.00050% 0.00030% 4.38450% Actual/360 49,102.01
32 Cedar Crest 7,425,244 N 6/21/2019 8/6/2019   8/6/2019 7/6/2029   5.10000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 5.08450% Actual/360 48,865.48
33 1305 Tacoma 8,715,000 N 5/9/2019 6/11/2019 5/11/2029   5/11/2029   4.38000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.36450% Actual/360 32,339.91
34 54 Mint 8,500,000 N 5/15/2019 7/11/2019 6/11/2029   6/11/2029   4.18000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.16450% Actual/360 30,101.81
35 Cordelia Road 8,400,000 N 5/29/2019 7/11/2019 6/11/2029   6/11/2029   3.95300% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 3.93750% Actual/360 28,132.18
36 40 East Verdugo 8,000,000 N 7/2/2019 8/6/2019 7/6/2029   7/6/2029   4.62000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.60450% Actual/360 31,313.33
37 Sunrise Lake 6,412,083 N 7/10/2019 9/6/2019 12/6/2020 1/6/2021 8/6/2029   4.13000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.11450% Actual/360 37,461.64
38 Sonoma Point Apartments - CA 7,500,000 N 5/31/2019 7/11/2019 6/11/2026   6/11/2026   4.30000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.28450% Actual/360 27,322.92
39 Best Western Plus Madison/Hunstville 5,639,225 N 7/16/2019 9/6/2019   9/6/2019 8/6/2029   5.15000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 5.13450% Actual/360 44,502.20
40 East River Plaza 5,868,589 N 6/28/2019 8/6/2019   8/6/2019 7/6/2029   3.95000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 3.93450% Actual/360 35,115.76
41 Fort Evans Plaza Office Buildings 7,350,000 N 6/28/2019 8/11/2019 7/11/2029   7/11/2029   3.85000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 3.83450% Actual/360 23,974.27
42 33rd & 23rd Retail Center 5,477,120 N 7/8/2019 8/11/2019   8/11/2019 7/11/2029   4.60000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.58450% Actual/360 34,603.49
43 CubeSmart -Leesburg 6,400,000 N 6/28/2019 8/11/2019 7/11/2029   7/11/2029   3.95000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 3.93450% Actual/360 21,417.78
44 810 Lufkin Road 5,792,346 N 5/21/2019 7/6/2019 6/6/2024 7/6/2024 6/6/2029   4.80000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.78450% Actual/360 33,053.92
45 Plaza 273 4,998,155 N 7/12/2019 9/6/2019 8/6/2020 9/6/2020 8/6/2029   4.55000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.53450% Actual/360 30,579.63
46 Orangethorpe Center 6,000,000 N 6/27/2019 8/6/2019 7/6/2029   7/6/2029   4.22000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.20450% Actual/360 21,451.67
47 Courtyard Columbus Dublin 4,934,063 N 6/12/2019 8/6/2019   8/6/2019 7/6/2029   5.00000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.98450% Actual/360 32,209.30
48 67 Forest Street 4,675,220 N 7/3/2019 8/6/2019   8/6/2019 7/6/2029   4.66000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.64450% Actual/360 29,683.59
49 Lofts at Ionia 5,500,000 N 7/12/2019 9/6/2019 8/6/2029   8/6/2029   4.75000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.73450% Actual/360 22,133.68
50 Gray Falls Drive Office 4,482,214 N 7/16/2019 9/11/2019   9/11/2019 8/11/2029   4.73000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.71450% Actual/360 28,624.34
51 Holiday Inn Express Shelbyville 4,438,856 N 7/12/2019 9/6/2019   9/6/2019 8/6/2029   4.99000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.97450% Actual/360 28,955.37
52 Neighborhood Shoppes at Polaris 4,471,644 N 7/18/2019 9/6/2019 8/6/2024 9/6/2024 8/6/2029   4.65000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.63450% Actual/360 25,137.29
53 Jefferson Storage 4,133,214 N 7/18/2019 9/6/2019 8/6/2022 9/6/2022 8/6/2029   4.70000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.68450% Actual/360 24,375.98
54 Larkfield Self Storage 3,673,476 N 5/31/2019 7/11/2019   7/11/2019 6/11/2029   4.78000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.76450% Actual/360 23,555.57
55 Red Roof Inn & Suites - Savannah 3,215,660 N 5/28/2019 7/6/2019   7/6/2019 6/6/2029   5.00000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.98450% Actual/360 25,137.37
56 Walgreens Elkton 4,250,000 Y 7/19/2019 9/6/2019 8/6/2029   8/6/2029 10/6/2033 4.65700% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.64150% Actual/360 16,768.43
57 Superior Storage Cheyenne 4,200,000 N 6/4/2019 7/6/2019 6/6/2029   6/6/2029   4.75000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.73450% Actual/360 16,902.08
58 Best Western Shippensburg 3,110,844 N 5/10/2019 6/6/2019   6/6/2019 5/6/2029   5.40000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 5.38450% Actual/360 24,933.33
59 County Fair Market Place 3,338,919 N 7/3/2019 8/6/2019 7/6/2024 8/6/2024 7/6/2029   4.65000% 0.00190% 0.00780% 0.04500% 0.00050% 0.00030% 4.59450% Actual/360 18,769.18
60 Cintas Rochester 3,640,000 Y 6/4/2019 7/11/2019 6/11/2029   6/11/2029 6/11/2039 4.03500% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.01950% Actual/360 12,443.49
61 Peckville Shopping Center 2,689,164 N 5/8/2019 7/6/2019   7/6/2019 6/6/2029   5.20000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 5.18450% Actual/360 21,287.96
62 Icon I & II 3,475,000 N 7/17/2019 9/6/2019 8/6/2029   8/6/2029   4.50000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.48450% Actual/360 13,248.44
62.01 Icon II                                  
62.02 Icon I                                  
63 Walgreens Spartanburg 3,250,000 Y 7/19/2019 9/6/2019 8/6/2029   8/6/2029 3/6/2033 4.53700% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.52150% Actual/360 12,492.50
64 707-715 East 47th Street 2,027,680 N 6/28/2019 8/6/2019   8/6/2019 7/6/2029   4.30000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.28450% Actual/360 12,495.50
65 14218 and 14292 US Highway 395 1,854,033 N 6/4/2019 7/11/2019   7/11/2019 6/11/2029   4.73000% 0.00190% 0.00780% 0.08250% 0.00050% 0.00030% 4.63700% Actual/360 11,840.07
66 Villa Rica Self Storage 1,031,688 N 6/7/2019 7/6/2019 6/6/2021 7/6/2021 6/6/2029   4.75000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 4.73450% Actual/360 6,259.77
67 Dollar General Houghton Lake 931,000 Y 7/18/2019 9/6/2019 8/6/2029   8/6/2029 12/6/2033 5.53000% 0.00190% 0.00780% 0.00500% 0.00050% 0.00030% 5.51450% Actual/360 4,361.86

 

 

 

 

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
1 Moffett Towers II - Buildings 3 & 4 Interest-only, ARD Actual/360 120 119 120 119 0 0 1 L(24),GRTR 1% or YM(1),GRTR 1% or YM or D(88),O(7) 0 0 790,000,000 Various
2 University Town Center Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 66,000,000 5/3/2019
3 SoCal Retail Portfolio Interest-only, Balloon Actual/360 120 117 120 117 0 0 3 L(27),GRTR 1% or YM(88),O(5) 0 0 413,250,000 Various
3.01 The Springs                         87,000,000 3/26/2019
3.02 Summerwood                         58,000,000 4/8/2019
3.03 Food 4 Less – Target Center                         45,000,000 4/9/2019
3.04 El Super Center                         40,000,000 3/22/2019
3.05 Island Plaza                         30,500,000 3/22/2019
3.06 Baldwin Park Promenade                         23,700,000 3/21/2019
3.07 Lynwood Plaza                         23,500,000 3/22/2019
3.08 El Cajon (CVS)                         15,500,000 4/8/2019
3.09 Loma Vista                         17,000,000 3/23/2019
3.10 MLK Medical                         15,200,000 3/24/2019
3.11 Hawthorne Plaza                         17,500,000 3/22/2019
3.12 Five Points Plaza                         17,100,000 3/21/2019
3.13 Towne Center Square                         14,600,000 3/20/2019
3.14 Camarillo                         8,650,000 3/21/2019
4 Embassy Suites at Centennial Olympic Park Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 122,000,000 5/7/2019
5 Capital Plaza Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(24),D(91),O(5) 0 0 56,000,000 4/9/2019
6 Inland Life Storage Portfolio Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360 360 0 L(25),GRTR 1% or YM(92),O(3) 0 0 225,000,000 6/28/2019
6.01 Life Storage - 586                         15,400,000 6/6/2019
6.02 Life Storage - 145                         12,400,000 6/7/2019
6.03 Life Storage - 364                         12,400,000 6/6/2019
6.04 Life Storage - 365                         12,000,000 6/6/2019
6.05 Life Storage - 212                         10,400,000 6/13/2019
6.06 Life Storage - 386                         9,700,000 6/10/2019
6.07 Life Storage - 256                         9,400,000 6/10/2019
6.08 Life Storage - 206                         8,900,000 6/10/2019
6.09 Life Storage - 324                         8,400,000 6/12/2019
6.10 Life Storage - 236                         9,200,000 6/13/2019
6.11 Life Storage - 184                         7,700,000 6/6/2019
6.12 Life Storage - 500                         7,150,000 6/13/2019
6.13 Life Storage - 288                         7,100,000 6/10/2019
6.14 Life Storage - 299                         6,500,000 6/12/2019
6.15 Life Storage - 209                         7,000,000 6/12/2019
6.16 Life Storage - 035                         6,400,000 6/13/2019
6.17 Life Storage - 074                         6,000,000 6/10/2019
6.18 Life Storage - 252                         5,800,000 6/7/2019
6.19 Life Storage - 033                         5,350,000 6/13/2019
6.20 Life Storage - 205                         4,300,000 6/6/2019
6.21 Life Storage - 300                         5,300,000 6/13/2019
6.22 Life Storage - 026                         4,700,000 6/12/2019
6.23 Life Storage - 361                         4,100,000 6/6/2019
6.24 Life Storage - 165                         3,850,000 6/12/2019
6.25 Life Storage - 208                         3,700,000 6/12/2019
6.26 Life Storage - 211                         3,600,000 6/12/2019
6.27 Life Storage - 021                         4,200,000 6/13/2019
6.28 Life Storage - 298                         3,200,000 6/13/2019
6.29 Life Storage - 297                         2,500,000 6/13/2019
6.30 Life Storage - 153                         1,950,000 6/12/2019
6.31 Life Storage - 075                         1,800,000 6/6/2019
6.32 Life Storage - 152                         1,700,000 6/10/2019
7 Olympia Medical Office Interest-only, Balloon Actual/360 60 59 60 59 0 0 1 L(25),D(31),O(4) 0 0 50,700,000 6/1/2019
8 Sugar Creek Center Amortizing Balloon   120 118 0 0 360 358 2 L(24),GRTR 1% or YM(89),O(7) 0 10 41,100,000 4/22/2019
9 3300 Renner Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 5 45,020,000 9/1/2019
10 Mahwah Business Park Interest-only, Amortizing Balloon Actual/360 120 120 24 24 360 360 0 L(24),D(91),O(5) 0 0 42,000,000 6/13/2019
11 Sequa Corporation Industrial Portfolio Interest-only, Amortizing ARD Actual/360 120 120 60 60 360 360 0 L(24),GRTR 1% or YM(91),O(5) 0 5 54,200,000 Various
11.01 3401 Queen Palm Drive - Tampa                         18,600,000 12/6/2018
11.02 3636 Arrowhead Drive - Carson City                         14,100,000 12/6/2018
11.03 601 Marshall Phelps Road - Windsor                         10,300,000 12/13/2018
11.04 5161 West Polk Street - Phoenix                         7,400,000 12/18/2018
11.05 420 Commerce Boulevard - Oldsmar                         3,800,000 12/6/2018
12 Grand Traverse Crossing Interest-only, Amortizing Balloon Actual/360 120 118 18 16 360 360 2 L(26),D(89),O(5) 0 0 34,400,000 4/16/2019
13 Lenox Park Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 34,600,000 6/6/2019
14 DCB Industrial Portfolio Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(24),GRTR 1% or YM or D(92),O(4) 0 0 40,500,000 6/1/2019
14.01 DCB Savannah, GA                         20,000,000 6/3/2019
14.02 DCB Visalia, CA                         7,210,000 5/30/2019
14.03 DCB Bremen, GA                         7,000,000 6/6/2019
14.04 DCB Bondurant, IA                         2,830,000 6/10/2019
14.05 DCB Mitchellville, IA 2                         1,390,000 6/10/2019
14.06 DCB Mitchellville, IA 1                         810,000 6/10/2019
15 Renaissance Center VI Interest-only, Amortizing Balloon Actual/360 84 84 36 36 360 360 0 L(24),D(56),O(4) 0 0 50,400,000 6/11/2019
16 Triyar Portfolio III Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 29,700,000 Various
16.01 Greenville                         10,600,000 5/2/2019
16.02 Rantoul                         7,700,000 4/26/2019
16.03 Wichita                         5,900,000 5/1/2019
16.04 Richland                         5,500,000 4/30/2019
17 Hi-25 Interest-only, Balloon Actual/360 123 119 123 119 0 0 4 L(28),D(91),O(4) 0 0 27,800,000 2/1/2019
18 188 Spear Street Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(87),O(7) 0 0 217,000,000 4/29/2019
19 El Con Center Interest-only, Balloon Actual/360 120 117 120 117 0 0 3 L(23),GRTR 1% or YM(93),O(4) 0 0 100,300,000 3/13/2019
20 The Beacon Interest-only, Amortizing Balloon Actual/360 120 120 12 12 360 360 0 L(24),D(92),O(4) 0 0 27,500,000 5/23/2019
21 Mount Kemble Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 0 46,800,000 5/29/2019
22 Bloomfield Square Apartments Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 0 26,300,000 4/17/2019
23 Lehigh Student Housing Portfolio Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360 360 0 L(24),D(92),O(4) 0 0 22,500,000 6/4/2019
24 TownePlace Suites Sacramento Cal Expo Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(90),O(5) 0 0 23,500,000 5/13/2019
25 Shetland Park Amortizing Balloon   60 57 0 0 360 357 3 L(27),D(29),O(4) 0 0 79,400,000 4/3/2019
26 Best Western Colorado Springs Portfolio Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 5 21,100,000 4/10/2019
26.01 Best Western Plus Peak Vista                         12,300,000 4/10/2019
26.02 Best Western Executive Inn & Suites                         8,800,000 4/10/2019
27 Smoke Tree Village and Smoke Tree Commons Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(24),GRTR 1% or YM(92),O(4) 0 0 62,100,000 4/20/2019
27.01 Smoke Tree Commons                         37,864,583 4/20/2019
27.02 Smoke Tree Village                         24,235,417 4/20/2019
28 South Grove Shopping Center Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(91),O(5) 0 0 13,000,000 6/10/2019
29 Hampton Inn Sneads Ferry Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 13,900,000 4/23/2019
30 Del Mar Terrace Apartments Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),GRTR 1% or YM(91),O(4) 0 0 99,900,000 6/7/2019
31 Central Park Plaza Amortizing Balloon   120 120 0 0 324 324 0 L(24),D(92),O(4) 0 0 15,000,000 5/21/2019
32 Cedar Crest Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(88),O(7) 0 0 12,500,000 4/26/2019
33 1305 Tacoma Interest-only, Balloon Actual/360 120 117 120 117 0 0 3 L(27),D(89),O(4) 0 0 13,500,000 2/22/2019
34 54 Mint Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 14,630,000 4/4/2019
35 Cordelia Road Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),GRTR 1% or YM or D(90),O(4) 0 5 15,830,000 4/19/2019
36 40 East Verdugo Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 13,500,000 5/21/2019
37 Sunrise Lake Interest-only, Amortizing Balloon Actual/360 120 120 16 16 360 360 0 L(24),D(92),O(4) 0 0 10,390,000 6/3/2019
38 Sonoma Point Apartments - CA Interest-only, Balloon Actual/360 84 82 84 82 0 0 2 L(26),D(54),O(4) 0 0 18,530,000 4/10/2019
39 Best Western Plus Madison/Hunstville Amortizing Balloon   120 120 0 0 300 300 0 L(24),D(92),O(4) 0 0 12,700,000 6/24/2019
40 East River Plaza Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(90),O(5) 0 0 11,100,000 6/3/2019
41 Fort Evans Plaza Office Buildings Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 14,000,000 6/5/2019
42 33rd & 23rd Retail Center Amortizing Balloon   120 119 0 0 360 359 1 L(25),GRTR 1% or YM(91),O(4) 0 0 9,000,000 5/21/2019
43 CubeSmart -Leesburg Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 11,650,000 5/29/2019
44 810 Lufkin Road Interest-only, Amortizing Balloon Actual/360 120 118 60 58 360 360 2 L(26),D(91),O(3) 0 0 9,300,000 7/3/2019
45 Plaza 273 Interest-only, Amortizing Balloon Actual/360 120 120 12 12 360 360 0 L(24),D(92),O(4) 0 0 12,600,000 5/22/2019
46 Orangethorpe Center Interest-only, Balloon Actual/360 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 11,575,000 4/25/2019
47 Courtyard Columbus Dublin Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 12,100,000 5/1/2020
48 67 Forest Street Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 8,600,000 5/2/2019
49 Lofts at Ionia Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 0 8,450,000 6/17/2019
50 Gray Falls Drive Office Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 8,600,000 11/17/2019
51 Holiday Inn Express Shelbyville Amortizing Balloon   120 120 0 0 360 360 0 L(24),D(92),O(4) 0 0 7,600,000 6/1/2019
52 Neighborhood Shoppes at Polaris Interest-only, Amortizing Balloon Actual/360 120 120 60 60 360 360 0 L(24),D(92),O(4) 0 0 8,150,000 6/10/2019
53 Jefferson Storage Interest-only, Amortizing Balloon Actual/360 120 120 36 36 360 360 0 L(24),D(92),O(4) 0 0 7,050,000 5/28/2019
54 Larkfield Self Storage Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 9,000,000 1/9/2019
55 Red Roof Inn & Suites - Savannah Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 0 0 7,600,000 3/29/2019
56 Walgreens Elkton Interest-only, ARD Actual/360 120 120 120 120 0 0 0 YM(24),YM or D(89),O(7) 0 0 6,300,000 7/2/2019
57 Superior Storage Cheyenne Interest-only, Balloon Actual/360 120 118 120 118 0 0 2 L(26),D(90),O(4) 0 0 6,950,000 4/12/2019
58 Best Western Shippensburg Amortizing Balloon   120 117 0 0 300 297 3 L(27),D(89),O(4) 0 0 6,500,000 3/4/2019
59 County Fair Market Place Interest-only, Amortizing Balloon Actual/360 120 119 60 59 360 360 1 L(25),D(91),O(4) 0 0 5,700,000 5/15/2019
60 Cintas Rochester Interest-only, ARD Actual/360 120 118 120 118 0 0 2 L(26),GRTR 1% or YM or D(87),O(7) 0 0 5,600,000 4/12/2019
61 Peckville Shopping Center Amortizing Balloon   120 118 0 0 300 298 2 L(26),D(90),O(4) 0 0 5,500,000 4/3/2019
62 Icon I & II Interest-only, Balloon Actual/360 120 120 120 120 0 0 0 L(24),D(92),O(4) 0 5 6,050,000 6/27/2019
62.01 Icon II                         3,142,518 6/27/2019
62.02 Icon I                         2,907,482 6/27/2019
63 Walgreens Spartanburg Interest-only, ARD Actual/360 120 120 120 120 0 0 0 YM(24),YM or D(89),O(7) 0 0 4,900,000 6/25/2019
64 707-715 East 47th Street Amortizing Balloon   120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 3,400,000 6/12/2019
65 14218 and 14292 US Highway 395 Amortizing Balloon   120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 5,530,000 4/22/2019
66 Villa Rica Self Storage Interest-only, Amortizing Balloon Actual/360 120 118 24 22 360 360 2 L(26),D(90),O(4) 0 0 2,400,000 4/25/2019
67 Dollar General Houghton Lake Interest-only, ARD Actual/360 120 120 120 120 0 0 0 YM(24),YM or D(89),O(7) 0 0 1,330,000 1/9/2019

 

 

 

 

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

 

Mortgage Loan Number Property Name Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units  Coop - Units 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 ($)
U/W
Net Cash Flow ($)
1 Moffett Towers II - Buildings 3 & 4                 3.46 3.45 44.3% 44.3% 13.2% 13.2% 57,629,637 11,259,997 46,369,641 145,025 0 46,224,616
2 University Town Center                 3.05 2.86 63.0% 63.0% 12.4% 11.7% 6,783,922 1,625,824 5,158,098 52,332 261,658 4,844,107
3 SoCal Retail Portfolio                 2.40 2.28 52.0% 52.0% 9.9% 9.4% 27,692,309 6,462,745 21,229,564 296,246 740,616 20,192,702
3.01 The Springs                             5,281,583 1,172,394 4,109,189 79,544 198,859 3,830,786
3.02 Summerwood                             3,868,877 812,404 3,056,473 35,754 89,385 2,931,334
3.03 Food 4 Less – Target Center                             2,912,157 788,924 2,123,232 39,287 98,218 1,985,727
3.04 El Super Center                             2,727,097 586,230 2,140,868 23,446 58,615 2,058,807
3.05 Island Plaza                             2,086,765 460,260 1,626,505 15,554 38,886 1,572,064
3.06 Baldwin Park Promenade                             1,570,073 331,448 1,238,625 9,981 24,953 1,203,691
3.07 Lynwood Plaza                             1,628,148 425,428 1,202,720 15,049 37,623 1,150,049
3.08 El Cajon (CVS)                             1,252,537 257,257 995,280 5,997 14,993 974,290
3.09 Loma Vista                             1,222,600 233,257 989,343 19,509 48,774 921,060
3.10 MLK Medical                             1,065,556 218,892 846,663 6,500 16,250 823,913
3.11 Hawthorne Plaza                             1,038,621 260,529 778,092 14,150 35,375 728,567
3.12 Five Points Plaza                             1,350,626 422,108 928,518 17,907 44,769 865,842
3.13 Towne Center Square                             1,040,173 317,001 723,172 11,502 28,755 682,915
3.14 Camarillo                             647,497 176,613 470,884 2,065 5,162 463,657
4 Embassy Suites at Centennial Olympic Park                 1.90 1.72 68.4% 55.5% 11.7% 10.6% 23,146,771 13,382,534 9,764,237 925,871 0 8,838,366
5 Capital Plaza                 1.99 1.86 64.6% 59.1% 12.0% 11.2% 8,541,766 4,203,944 4,337,822 96,028 179,515 4,062,279
6 Inland Life Storage Portfolio                 1.70 1.68 61.8% 53.2% 9.5% 9.4% 21,860,451 8,604,656 13,255,794 210,853 0 13,044,942
6.01 Life Storage - 586                             1,371,838 352,371 1,019,467 14,508 0 1,004,959
6.02 Life Storage - 145                             1,206,363 475,170 731,194 10,133 0 721,061
6.03 Life Storage - 364                             1,132,189 307,323 824,866 10,472 0 814,394
6.04 Life Storage - 365                             1,056,886 269,654 787,232 7,578 0 779,654
6.05 Life Storage - 212                             973,042 298,483 674,559 7,328 0 667,231
6.06 Life Storage - 386                             1,056,555 458,166 598,388 9,997 0 588,391
6.07 Life Storage - 256                             896,476 343,580 552,896 7,167 0 545,729
6.08 Life Storage - 206                             902,153 379,768 522,385 8,725 0 513,660
6.09 Life Storage - 324                             885,487 300,853 584,634 11,033 0 573,602
6.10 Life Storage - 236                             866,329 330,016 536,313 8,931 0 527,382
6.11 Life Storage - 184                             759,633 262,293 497,340 6,037 0 491,303
6.12 Life Storage - 500                             787,337 369,632 417,705 4,858 0 412,847
6.13 Life Storage - 288                             722,836 285,912 436,924 7,595 0 429,329
6.14 Life Storage - 299                             693,963 292,625 401,338 6,758 0 394,580
6.15 Life Storage - 209                             684,576 242,116 442,461 5,348 0 437,113
6.16 Life Storage - 035                             685,459 299,282 386,177 6,720 0 379,457
6.17 Life Storage - 074                             646,409 246,760 399,649 6,523 0 393,126
6.18 Life Storage - 252                             614,654 265,261 349,393 6,147 0 343,246
6.19 Life Storage - 033                             593,198 263,866 329,332 5,675 0 323,657
6.20 Life Storage - 205                             520,767 202,127 318,640 5,750 0 312,890
6.21 Life Storage - 300                             568,362 263,257 305,105 5,429 0 299,676
6.22 Life Storage - 026                             539,582 258,616 280,965 6,080 0 274,886
6.23 Life Storage - 361                             506,435 220,828 285,607 4,415 0 281,192
6.24 Life Storage - 165                             441,216 191,693 249,523 5,639 0 243,884
6.25 Life Storage - 208                             391,623 162,060 229,563 5,662 0 223,901
6.26 Life Storage - 211                             441,950 259,156 182,795 4,520 0 178,275
6.27 Life Storage - 021                             441,743 217,467 224,276 4,667 0 219,609
6.28 Life Storage - 298                             355,058 160,484 194,575 3,703 0 190,872
6.29 Life Storage - 297                             294,168 148,767 145,401 3,160 0 142,241
6.30 Life Storage - 153                             282,401 160,402 121,998 3,288 0 118,711
6.31 Life Storage - 075                             292,944 170,352 122,592 3,836 0 118,756
6.32 Life Storage - 152                             248,817 146,316 102,502 3,175 0 99,327
7 Olympia Medical Office                 2.13 2.07 59.2% 59.2% 10.7% 10.4% 4,597,714 1,385,540 3,212,174 20,187 59,334 3,132,653
8 Sugar Creek Center                 1.77 1.57 70.4% 57.4% 11.0% 9.8% 5,605,584 2,420,603 3,184,981 54,319 300,000 2,830,662
9 3300 Renner                 2.69 2.59 63.4% 63.4% 11.1% 10.6% 4,872,142 1,715,746 3,156,396 46,270 74,645 3,035,481
10 Mahwah Business Park                 1.49 1.41 66.4% 56.1% 8.8% 8.3% 3,608,515 1,146,398 2,462,117 57,052 77,442 2,327,624
11 Sequa Corporation Industrial Portfolio                 2.27 2.13 50.0% 45.4% 13.0% 12.2% 4,674,063 1,146,745 3,527,318 90,138 139,106 3,298,075
11.01 3401 Queen Palm Drive - Tampa                             1,598,079 403,446 1,194,633 25,081 42,887 1,126,665
11.02 3636 Arrowhead Drive - Carson City                             1,135,404 217,929 917,475 28,472 40,124 848,879
11.03 601 Marshall Phelps Road - Windsor                             1,007,506 294,101 713,405 18,750 35,262 659,393
11.04 5161 West Polk Street - Phoenix                             610,685 149,459 461,227 13,094 12,320 435,813
11.05 420 Commerce Boulevard - Oldsmar                             322,388 81,810 240,579 4,741 8,513 227,325
12 Grand Traverse Crossing                 1.48 1.36 70.6% 60.2% 9.4% 8.6% 3,104,380 829,415 2,274,965 20,602 161,977 2,092,385
13 Lenox Park                 2.27 2.03 69.9% 55.8% 13.2% 11.8% 6,696,090 3,504,558 3,191,533 97,823 241,292 2,852,418
14 DCB Industrial Portfolio                 1.92 1.88 59.4% 54.2% 11.4% 11.1% 2,827,203 84,816 2,742,387 61,406 0 2,680,982
14.01 DCB Savannah, GA                             1,445,597 43,368 1,402,229 14,960 0 1,387,269
14.02 DCB Visalia, CA                             444,739 13,342 431,397 12,899 0 418,498
14.03 DCB Bremen, GA                             511,563 15,347 496,216 1,581 0 494,635
14.04 DCB Bondurant, IA                             231,940 6,958 224,982 10,028 0 214,954
14.05 DCB Mitchellville, IA 2                             125,713 3,771 121,942 17,529 0 104,413
14.06 DCB Mitchellville, IA 1                             67,652 2,030 65,622 4,409 0 61,213
15 Renaissance Center VI                 1.43 1.42 69.4% 65.0% 8.9% 8.9% 5,044,483 1,921,039 3,123,444 22,500 0 3,100,944
16 Triyar Portfolio III                 1.92 1.74 70.5% 57.4% 11.9% 10.8% 3,418,116 922,292 2,495,824 74,891 154,150 2,266,783
16.01 Greenville                             1,201,211 251,957 949,254 24,384 50,190 874,680
16.02 Rantoul                             1,000,466 344,690 655,776 30,383 62,538 562,856
16.03 Wichita                             657,363 169,144 488,218 7,374 15,178 465,666
16.04 Richland                             559,076 156,501 402,575 12,750 26,244 363,581
17 Hi-25                 1.51 1.49 67.4% 67.4% 7.9% 7.8% 1,741,395 263,412 1,477,983 12,250 0 1,465,733
18 188 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
19 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
20 The Beacon                 1.51 1.44 63.6% 53.2% 9.4% 8.9% 2,224,024 586,542 1,637,483 11,387 64,524 1,561,573
21 Mount Kemble                 2.68 2.45 66.2% 66.2% 11.1% 10.2% 5,759,365 2,314,795 3,444,569 45,944 244,579 3,154,047
22 Bloomfield Square Apartments                 1.88 1.80 64.6% 64.6% 8.8% 8.4% 2,828,017 1,331,978 1,496,039 64,750 0 1,431,289
23 Lehigh Student Housing Portfolio                 1.55 1.52 71.1% 62.6% 9.7% 9.5% 2,048,575 493,900 1,554,675 32,850 0 1,521,825
24 TownePlace Suites Sacramento Cal Expo                 2.45 2.22 55.5% 45.0% 15.0% 13.6% 4,672,300 2,717,000 1,955,300 186,892 0 1,768,408
25 Shetland Park                 1.76 1.52 72.8% 67.5% 11.5% 10.0% 12,767,143 6,092,237 6,674,907 178,694 709,137 5,787,075
26 Best Western Colorado Springs Portfolio                 2.55 2.28 59.2% 48.4% 16.1% 14.4% 5,390,271 3,381,375 2,008,896 215,611 0 1,793,285
26.01 Best Western Plus Peak Vista                             3,076,371 2,059,219 1,017,152 123,055 0 894,098
26.02 Best Western Executive Inn & Suites                             2,313,900 1,322,156 991,744 92,556 0 899,188
27 Smoke Tree Village and Smoke Tree Commons                 1.47 1.38 57.2% 52.5% 9.1% 8.6% 6,358,693 3,123,017 3,235,675 42,185 140,618 3,052,873
27.01 Smoke Tree Commons                             4,300,759 1,833,141 2,467,618 25,722 85,740 2,356,157
27.02 Smoke Tree Village                             2,057,934 1,289,876 768,058 16,463 54,878 696,716
28 South Grove Shopping Center                 1.57 1.47 75.0% 61.4% 9.9% 9.3% 1,306,968 339,725 967,243 13,353 44,511 909,379
29 Hampton Inn Sneads Ferry                 2.07 1.88 69.4% 56.6% 12.9% 11.7% 2,823,753 1,579,827 1,243,927 112,950 0 1,130,977
30 Del Mar Terrace Apartments                 11.61 11.08 16.2% 16.2% 34.2% 32.7% 9,879,531 4,333,713 5,545,818 253,000 0 5,292,818
31 Central Park Plaza                 1.97 1.76 61.7% 47.2% 12.5% 11.2% 1,750,519 591,029 1,159,491 23,055 100,000 1,036,435
32 Cedar Crest                 1.74 1.58 71.9% 59.4% 11.4% 10.3% 1,282,076 260,311 1,021,765 22,490 74,966 924,310
33 1305 Tacoma                 3.29 2.96 64.6% 64.6% 14.6% 13.2% 2,050,683 774,935 1,275,747 25,056 102,534 1,148,157
34 54 Mint                 2.52 2.45 58.1% 58.1% 10.7% 10.4% 1,155,209 246,176 909,032 5,348 20,272 883,413
35 Cordelia Road                 2.50 2.39 53.1% 53.1% 10.0% 9.6% 1,064,260 221,692 842,567 9,975 24,936 807,657
36 40 East Verdugo                 1.87 1.83 59.3% 59.3% 8.8% 8.6% 974,564 271,415 703,149 4,895 12,238 686,017
37 Sunrise Lake                 1.99 1.84 74.4% 61.7% 11.6% 10.7% 1,494,346 599,196 895,150 11,192 55,804 828,154
38 Sonoma Point Apartments - CA                 3.02 2.98 40.5% 40.5% 13.2% 13.0% 1,523,617 532,965 990,652 14,469 0 976,183
39 Best Western Plus Madison/Hunstville                 2.49 2.12 59.1% 44.4% 17.7% 15.1% 3,906,902 2,579,227 1,327,675 195,345 0 1,132,330
40 East River Plaza                 2.00 1.82 66.6% 52.9% 11.4% 10.4% 1,020,592 175,805 844,787 0 76,591 768,196
41 Fort Evans Plaza Office Buildings                 3.97 3.73 52.5% 52.5% 15.5% 14.6% 1,630,889 489,442 1,141,447 8,409 60,064 1,072,974
42 33rd & 23rd Retail Center                 1.51 1.43 74.9% 60.9% 9.3% 8.8% 807,873 179,374 628,499 4,779 31,279 592,441
43 CubeSmart -Leesburg                 2.82 2.80 54.9% 54.9% 11.3% 11.2% 1,070,400 346,051 724,348 5,500 0 718,848
44 810 Lufkin Road                 1.76 1.64 67.7% 62.3% 11.1% 10.3% 860,121 163,756 696,366 30,166 15,083 651,116
45 Plaza 273                 2.29 2.07 47.6% 39.7% 14.0% 12.7% 1,359,806 517,778 842,028 23,041 57,603 761,384
46 Orangethorpe Center                 2.29 2.09 51.8% 51.8% 9.8% 9.0% 848,807 258,438 590,369 9,359 43,676 537,333
47 Courtyard Columbus Dublin                 2.40 1.99 49.5% 40.8% 15.5% 12.8% 3,972,330 3,043,634 928,695 158,893 0 769,802
48 67 Forest Street                 1.70 1.57 66.8% 54.4% 10.5% 9.8% 1,133,858 529,956 603,902 12,522 31,305 560,075
49 Lofts at Ionia                 1.82 1.71 65.1% 65.1% 8.8% 8.3% 740,457 257,400 483,057 10,457 17,651 454,949
50 Gray Falls Drive Office                 1.92 1.71 64.0% 52.1% 12.0% 10.7% 1,264,586 606,196 658,391 8,497 63,229 586,665
51 Holiday Inn Express Shelbyville                 1.99 1.78 71.1% 58.4% 12.8% 11.4% 1,829,830 1,138,411 691,418 73,193 0 618,225
52 Neighborhood Shoppes at Polaris                 1.91 1.77 59.8% 54.9% 11.8% 11.0% 921,485 346,018 575,467 6,778 33,888 534,801
53 Jefferson Storage                 1.44 1.41 66.7% 58.6% 9.0% 8.8% 652,288 231,081 421,208 9,206 0 412,001
54 Larkfield Self Storage                 2.18 2.15 49.9% 40.8% 13.7% 13.6% 1,021,194 405,087 616,107 7,553 0 608,555
55 Red Roof Inn & Suites - Savannah                 2.15 1.92 56.4% 42.3% 15.1% 13.5% 1,699,639 1,051,860 647,779 67,986 0 579,794
56 Walgreens Elkton                 1.78 1.78 67.5% 67.5% 8.4% 8.4% 368,600 11,058 357,542 0 0 357,542
57 Superior Storage Cheyenne                 2.22 2.15 60.4% 60.4% 10.7% 10.4% 675,050 224,983 450,067 14,940 0 435,127
58 Best Western Shippensburg                 1.94 1.77 62.8% 47.9% 14.2% 13.0% 1,222,739 643,669 579,071 48,910 0 530,161
59 County Fair Market Place                 1.96 1.85 63.9% 58.6% 12.1% 11.4% 715,568 273,502 442,066 5,658 19,802 416,606
60 Cintas Rochester                 3.01 2.86 65.0% 65.0% 12.4% 11.8% 461,427 11,793 449,634 21,916 0 427,717
61 Peckville Shopping Center                 2.00 1.80 64.7% 48.9% 14.4% 12.9% 711,177 199,241 511,936 9,376 43,754 458,806
62 Icon I & II                 1.96 1.89 57.4% 57.4% 9.0% 8.6% 401,740 90,353 311,388 1,510 10,064 299,814
62.01 Icon II                             NAV NAV NAV NAV NAV NAV
62.02 Icon I                             NAV NAV NAV NAV NAV NAV
63 Walgreens Spartanburg                 1.83 1.83 66.3% 66.3% 8.4% 8.4% 282,270 8,468 273,802 0 0 273,802
64 707-715 East 47th Street                 1.81 1.69 74.2% 59.6% 10.8% 10.1% 444,939 173,020 271,920 3,287 14,889 253,744
65 14218 and 14292 US Highway 395                 1.55 1.49 41.0% 33.5% 9.7% 9.3% 237,323 17,203 220,120 8,974 0 211,146
66 Villa Rica Self Storage                 1.93 1.86 50.0% 43.0% 12.1% 11.7% 276,310 131,145 145,165 5,096 0 140,069
67 Dollar General Houghton Lake                 1.61 1.58 70.0% 70.0% 9.0% 8.9% 86,792 2,604 84,188 1,365 0 82,823

 

 

 

 

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

 

Mortgage Loan Number Property Name Occupancy Rate Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR 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 Moffett Towers II - Buildings 3 & 4 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
2 University Town Center 94.4% 5/9/2019     TTM 4/30/2019 6,733,632 1,625,589 5,108,043 0 5,108,043     Actual 2018 6,586,282 1,539,270 5,047,012 0 5,047,012    
3 SoCal Retail Portfolio 99.0% 3/1/2019     Actual 2018 25,772,434 5,693,649 20,078,785 0 20,078,785     Actual 2017 25,444,108 5,686,484 19,757,624 0 19,757,624    
3.01 The Springs 98.4% 3/1/2019     Actual 2018 4,894,462 1,124,321 3,770,140 0 3,770,140     Actual 2017 4,006,174 1,073,858 2,932,316 0 2,932,316    
3.02 Summerwood 100.0% 3/1/2019     Actual 2018 4,030,751 701,864 3,328,887 0 3,328,887     Actual 2017 3,856,357 683,915 3,172,442 0 3,172,442    
3.03 Food 4 Less – Target Center 100.0% 3/1/2019     Actual 2018 2,622,197 438,728 2,183,469 0 2,183,469     Actual 2017 2,681,454 407,311 2,274,144 0 2,274,144    
3.04 El Super Center 100.0% 3/1/2019     Actual 2018 2,008,308 566,899 1,441,410 0 1,441,410     Actual 2017 2,393,075 576,743 1,816,332 0 1,816,332    
3.05 Island Plaza 100.0% 3/1/2019     Actual 2018 2,023,523 379,446 1,644,077 0 1,644,077     Actual 2017 2,123,336 357,820 1,765,516 0 1,765,516    
3.06 Baldwin Park Promenade 100.0% 3/1/2019     Actual 2018 1,629,991 333,738 1,296,253 0 1,296,253     Actual 2017 1,553,744 335,659 1,218,085 0 1,218,085    
3.07 Lynwood Plaza 96.0% 3/1/2019     Actual 2018 1,348,490 428,718 919,772 0 919,772     Actual 2017 1,399,750 453,511 946,238 0 946,238    
3.08 El Cajon (CVS) 100.0% 3/1/2019     Actual 2018 1,109,415 232,435 876,980 0 876,980     Actual 2017 1,088,230 258,500 829,730 0 829,730    
3.09 Loma Vista 99.2% 3/1/2019     Actual 2018 1,179,935 233,345 946,589 0 946,589     Actual 2017 1,242,489 232,226 1,010,263 0 1,010,263    
3.10 MLK Medical 100.0% 3/1/2019     Actual 2018 973,355 135,300 838,055 0 838,055     Actual 2017 988,919 136,106 852,813 0 852,813    
3.11 Hawthorne Plaza 100.0% 3/1/2019     Actual 2018 1,112,891 227,925 884,967 0 884,967     Actual 2017 1,165,693 245,517 920,176 0 920,176    
3.12 Five Points Plaza 95.6% 3/1/2019     Actual 2018 1,037,964 395,569 642,395 0 642,395     Actual 2017 1,160,805 364,576 796,228 0 796,228    
3.13 Towne Center Square 100.0% 3/1/2019     Actual 2018 1,093,775 319,455 774,319 0 774,319     Actual 2017 1,076,927 358,725 718,202 0 718,202    
3.14 Camarillo 100.0% 3/1/2019     Actual 2018 707,376 175,905 531,471 0 531,471     Actual 2017 707,155 202,018 505,138 0 505,138    
4 Embassy Suites at Centennial Olympic Park 84.2% 4/30/2019 200 168 TTM 4/30/2019 23,596,632 13,809,940 9,786,692 943,865 8,842,826 205 173 Actual 2018 21,808,761 13,332,721 8,476,039 872,350 7,603,689 194 160
5 Capital Plaza 87.3% 4/25/2019     TTM 5/31/2019 6,571,047 3,949,812 2,621,235 0 2,621,235     Actual 2018 6,250,353 3,770,556 2,479,797 0 2,479,797    
6 Inland Life Storage Portfolio 91.3% 6/5/2019     TTM 5/31/2019 21,860,443 7,008,221 14,852,222 151,008 14,701,214     Actual 2018 21,574,377 6,879,947 14,694,430 72,587 14,621,843    
6.01 Life Storage - 586 93.5% 6/5/2019     TTM 5/31/2019 1,371,838 280,662 1,091,176 4,727 1,086,449     Actual 2018 1,317,528 277,861 1,039,667 667 1,039,000    
6.02 Life Storage - 145 92.2% 6/5/2019     TTM 5/31/2019 1,206,363 364,414 841,949 3,909 838,040     Actual 2018 1,214,442 360,522 853,920 1,114 852,806    
6.03 Life Storage - 364 92.3% 6/5/2019     TTM 5/31/2019 1,132,189 246,846 885,343 8,022 877,321     Actual 2018 1,113,268 256,114 857,154 6,603 850,551    
6.04 Life Storage - 365 95.3% 6/5/2019     TTM 5/31/2019 1,056,886 212,266 844,620 10,177 834,443     Actual 2018 1,036,865 214,069 822,796 8,728 814,068    
6.05 Life Storage - 212 91.0% 6/5/2019     TTM 5/31/2019 973,042 205,454 767,588 4,567 763,021     Actual 2018 963,216 198,184 765,032 1,569 763,463    
6.06 Life Storage - 386 90.9% 6/5/2019     TTM 5/31/2019 1,056,555 392,987 663,568 4,380 659,188     Actual 2018 1,054,597 379,656 674,941 1,013 673,928    
6.07 Life Storage - 256 93.3% 6/5/2019     TTM 5/31/2019 896,476 254,477 641,999 4,643 637,356     Actual 2018 890,575 248,777 641,798 1,277 640,521    
6.08 Life Storage - 206 92.2% 6/5/2019     TTM 5/31/2019 902,153 319,962 582,191 5,982 576,209     Actual 2018 907,393 305,274 602,119 0 602,119    
6.09 Life Storage - 324 93.7% 6/5/2019     TTM 5/31/2019 885,487 243,690 641,797 6,453 635,344     Actual 2018 873,141 245,857 627,284 972 626,312    
6.10 Life Storage - 236 82.6% 6/5/2019     TTM 5/31/2019 866,329 291,659 574,670 4,946 569,724     Actual 2018 850,410 280,574 569,836 1,139 568,697    
6.11 Life Storage - 184 91.1% 6/5/2019     TTM 5/31/2019 759,633 219,389 540,244 2,881 537,363     Actual 2018 752,718 216,324 536,394 1,613 534,781    
6.12 Life Storage - 500 95.7% 6/5/2019     TTM 5/31/2019 787,337 311,311 476,026 6,031 469,995     Actual 2018 782,684 300,256 482,428 2,833 479,595    
6.13 Life Storage - 288 89.2% 6/5/2019     TTM 5/31/2019 722,836 235,957 486,879 2,736 484,143     Actual 2018 717,936 239,444 478,492 1,573 476,919    
6.14 Life Storage - 299 91.8% 6/5/2019     TTM 5/31/2019 693,963 193,664 500,299 5,606 494,693     Actual 2018 670,518 186,039 484,479 1,218 483,261    
6.15 Life Storage - 209 93.0% 6/5/2019     TTM 5/31/2019 684,576 186,661 497,915 7,041 490,874     Actual 2018 679,253 184,256 494,997 4,160 490,837    
6.16 Life Storage - 035 90.8% 6/5/2019     TTM 5/31/2019 685,459 271,679 413,780 10,092 403,688     Actual 2018 694,028 273,269 420,759 7,019 413,740    
6.17 Life Storage - 074 89.4% 6/5/2019     TTM 5/31/2019 646,409 209,862 436,547 5,468 431,079     Actual 2018 624,877 208,888 415,989 3,439 412,550    
6.18 Life Storage - 252 92.1% 6/5/2019     TTM 5/31/2019 614,654 230,886 383,768 4,151 379,617     Actual 2018 634,148 249,660 384,488 3,311 381,177    
6.19 Life Storage - 033 91.3% 6/5/2019     TTM 5/31/2019 593,198 240,137 353,061 2,385 350,676     Actual 2018 577,501 228,717 348,784 489 348,295    
6.20 Life Storage - 205 87.8% 6/5/2019     TTM 5/31/2019 520,767 195,046 325,721 4,900 320,821     Actual 2018 504,062 187,825 316,237 2,515 313,722    
6.21 Life Storage - 300 90.7% 6/5/2019     TTM 5/31/2019 568,362 169,486 398,876 4,325 394,551     Actual 2018 563,623 163,530 400,093 972 399,121    
6.22 Life Storage - 026 91.6% 6/5/2019     TTM 5/31/2019 539,582 207,656 331,926 7,406 324,520     Actual 2018 521,480 209,614 311,866 5,589 306,277    
6.23 Life Storage - 361 95.3% 6/5/2019     TTM 5/31/2019 506,435 191,813 314,622 1,650 312,972     Actual 2018 486,820 183,340 303,480 99 303,381    
6.24 Life Storage - 165 94.4% 6/5/2019     TTM 5/31/2019 441,216 157,665 283,551 3,219 280,332     Actual 2018 439,626 157,093 282,533 2,146 280,387    
6.25 Life Storage - 208 91.3% 6/5/2019     TTM 5/31/2019 391,623 128,538 263,085 2,795 260,290     Actual 2018 402,560 110,964 291,596 715 290,881    
6.26 Life Storage - 211 91.8% 6/5/2019     TTM 5/31/2019 441,950 167,615 274,335 3,254 271,081     Actual 2018 427,891 162,489 265,402 759 264,643    
6.27 Life Storage - 021 83.9% 6/5/2019     TTM 5/31/2019 441,743 199,033 242,710 4,207 238,503     Actual 2018 425,679 187,860 237,819 2,028 235,791    
6.28 Life Storage - 298 89.9% 6/5/2019     TTM 5/31/2019 355,058 128,332 226,726 3,460 223,266     Actual 2018 348,863 127,208 221,655 1,047 220,608    
6.29 Life Storage - 297 92.7% 6/5/2019     TTM 5/31/2019 294,168 121,887 172,281 3,176 169,105     Actual 2018 293,946 115,124 178,822 1,105 177,717    
6.30 Life Storage - 153 89.0% 6/5/2019     TTM 5/31/2019 282,401 140,949 141,452 2,065 139,387     Actual 2018 276,078 138,872 137,206 1,247 135,959    
6.31 Life Storage - 075 87.2% 6/5/2019     TTM 5/31/2019 292,944 155,103 137,841 3,601 134,240     Actual 2018 284,365 150,407 133,958 2,631 131,327    
6.32 Life Storage - 152 91.2% 6/5/2019     TTM 5/31/2019 248,817 133,135 115,682 2,753 112,929     Actual 2018 244,294 131,880 112,414 2,997 109,417    
7 Olympia Medical Office 100.0% 6/11/2019     TTM 5/31/2019 4,652,205 1,217,792 3,434,413 0 3,434,413     Actual 2018 4,595,151 1,176,545 3,418,606 0 3,418,606    
8 Sugar Creek Center 86.6% 5/16/2019     TTM 3/31/2019 4,565,754 2,120,781 2,444,973 0 2,444,973     Actual 2018 4,833,523 2,112,949 2,720,574 0 2,720,574    
9 3300 Renner 100.0% 6/14/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
10 Mahwah Business Park 96.3% 7/10/2019     TTM 5/31/2019 3,385,451 1,070,111 2,315,339 3,085 2,312,254     Actual 2017 2,586,476 1,045,613 1,540,863 0 1,540,863    
11 Sequa Corporation Industrial Portfolio 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.01 3401 Queen Palm Drive - Tampa 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.02 3636 Arrowhead Drive - Carson City 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.03 601 Marshall Phelps Road - Windsor 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.04 5161 West Polk Street - Phoenix 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
11.05 420 Commerce Boulevard - Oldsmar 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
12 Grand Traverse Crossing 100.0% 5/14/2019     Annualized 11 2/28/2019 2,732,290 731,764 2,000,525 182,580 1,817,946     TTM 5/31/2018 2,907,675 729,275 2,178,400 182,580 1,995,821    
13 Lenox Park 86.9% 7/11/2019     TTM 6/30/2019 5,799,183 3,599,504 2,199,679 0 2,199,679     Actual 2018 6,108,830 3,466,122 2,642,708 0 2,642,708    
14 DCB Industrial Portfolio 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14.01 DCB Savannah, GA 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14.02 DCB Visalia, CA 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14.03 DCB Bremen, GA 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14.04 DCB Bondurant, IA 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14.05 DCB Mitchellville, IA 2 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14.06 DCB Mitchellville, IA 1 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
15 Renaissance Center VI 100.0% 8/1/2019     TTM 5/31/2019 3,690,000 1,706,617 1,983,383 0 1,983,383     Annualized 9 12/31/2018 3,675,000 1,443,828 2,231,172 0 2,231,172    
16 Triyar Portfolio III 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
16.01 Greenville 100.0% 8/1/2019     Actual 2018 1,212,427 146,471 1,065,956 0 1,065,956     Actual 2017 1,195,258 130,917 1,064,341 0 1,064,341    
16.02 Rantoul 100.0% 8/1/2019     Actual 2018 870,785 371,177 499,608 0 499,608     Actual 2017 754,480 351,834 402,646 0 402,646    
16.03 Wichita 100.0% 8/1/2019     Actual 2018 619,713 33,469 586,244 0 586,244     NAV NAV NAV NAV NAV NAV    
16.04 Richland 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
17 Hi-25 95.9% 4/4/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
18 188 Spear Street 100.0% 4/1/2019     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    
19 El Con Center 99.5% 2/2/2019     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    
20 The Beacon 92.4% 7/1/2019     TTM 5/31/2019 1,466,327 381,680 1,084,646 0 1,084,646     NAV NAV NAV NAV NAV NAV    
21 Mount Kemble 94.7% 7/17/2019     TTM 5/31/2019 5,165,551 2,307,057 2,858,494 0 2,858,494     Actual 2017 4,510,800 2,480,613 2,030,187 0 2,030,187    
22 Bloomfield Square Apartments 94.2% 7/10/2019     TTM 5/31/2019 2,725,327 1,320,529 1,404,798 0 1,404,798     Actual 2018 2,625,586 1,335,017 1,290,569 0 1,290,569    
23 Lehigh Student Housing Portfolio 96.3% 6/23/2019     TTM 4/30/2019 1,979,023 472,519 1,506,504 0 1,506,504     Actual 2018 1,881,426 466,084 1,415,342 0 1,415,342    
24 TownePlace Suites Sacramento Cal Expo 85.9% 4/30/2019 127 107 TTM 4/30/2019 4,777,983 2,759,876 2,018,107 191,125 1,826,981 127 109 Actual 2018 4,594,804 2,699,808 1,894,996 183,792 1,711,203 124 105
25 Shetland Park 76.3% Various     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    
26 Best Western Colorado Springs Portfolio 68.1% 3/31/2019 118 80 TTM 3/31/2019 5,398,954 3,337,580 2,061,374 0 2,061,374 118 80 Actual 2018 5,556,353 3,397,932 2,158,422 0 2,158,422 119 83
26.01 Best Western Plus Peak Vista 67.5% 3/31/2019 125 85 TTM 3/31/2019 2,890,084 1,973,334 916,750 0 916,750 118 79 Actual 2018 3,202,009 1,975,563 1,226,446 0 1,226,446 126 88
26.02 Best Western Executive Inn & Suites 68.7% 3/31/2019 109 75 TTM 3/31/2019 2,508,870 1,364,246 1,144,624 0 1,144,624 119 81 Actual 2018 2,354,345 1,422,369 931,976 0 931,976 110 77
27 Smoke Tree Village and Smoke Tree Commons 85.9% 4/12/2019     TTM 3/31/2019 6,237,115 2,432,112 3,805,003 0 3,805,003     Actual 2018 6,267,547 2,768,637 3,498,910 0 3,498,910    
27.01 Smoke Tree Commons 95.0% 4/12/2019     TTM 3/31/2019 4,231,862 1,480,893 2,750,969 0 2,750,969     Actual 2018 4,214,192 1,781,530 2,432,662 0 2,432,662    
27.02 Smoke Tree Village 71.6% 4/12/2019     TTM 3/31/2019 2,005,253 951,219 1,054,033 0 1,054,033     Actual 2018 2,053,355 987,107 1,066,247 0 1,066,247    
28 South Grove Shopping Center 100.0% 6/30/2019     TTM 6/30/2019 1,143,133 355,235 787,898 0 787,898     Actual 2017 1,165,531 305,450 860,081 0 860,081    
29 Hampton Inn Sneads Ferry 78.8% 4/30/2019 112 84 TTM 4/30/2019 3,061,136 1,628,360 1,432,777 122,445 1,310,331 116 91 Actual 2018 2,080,335 1,100,060 980,275 83,213 897,062 119 93
30 Del Mar Terrace Apartments 96.6% 6/17/2019     TTM 4/30/2019 9,879,531 4,283,063 5,596,468 253,000 5,343,468     Actual 2018 9,735,704 4,168,504 5,567,201 253,000 5,314,201    
31 Central Park Plaza 88.6% 5/31/2019     TTM 4/30/2019 841,986 531,264 310,722 0 310,722     Actual 2018 789,032 573,418 215,614 0 215,614    
32 Cedar Crest 91.0% 4/1/2019     TTM 4/30/2019 1,040,432 205,276 835,156 0 835,156     Actual 2018 1,101,486 217,724 883,762 0 883,762    
33 1305 Tacoma 91.3% 5/9/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
34 54 Mint 100.0% 5/9/2019     TTM 5/31/2019 1,156,067 170,301 985,766 0 985,766     Actual 2018 1,102,787 174,486 928,301 0 928,301    
35 Cordelia Road 100.0% 5/17/2019     TTM 3/31/2019 1,053,302 249,671 803,631 0 803,631     Actual 2018 1,032,759 249,381 783,378 0 783,378    
36 40 East Verdugo 100.0% 6/11/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
37 Sunrise Lake 87.4% 6/11/2019     TTM 4/30/2019 1,451,880 626,469 825,411 0 825,411     Actual 2018 1,462,704 628,336 834,368 0 834,368    
38 Sonoma Point Apartments - CA 92.9% 5/15/2019     TTM 5/31/2019 1,445,991 645,913 800,077 0 800,077     Actual 2018 1,490,330 679,976 810,354 0 810,354    
39 Best Western Plus Madison/Hunstville 79.4% 3/31/2019 76 60  TTM 3/31/2019 3,906,902 2,628,536 1,278,367 195,345 1,083,021 76 60 Actual 2018 3,666,222 2,551,959 1,114,263 183,311 930,952 75 56
40 East River Plaza 95.1% 6/1/2019     TTM 3/31/2019 1,055,082 175,331 879,751 0 879,751     Actual 2018 1,054,063 180,021 874,042 0 874,042    
41 Fort Evans Plaza Office Buildings 100.0% 7/1/2019     Annualized 5 5/31/2019 1,489,364 555,790 933,574 0 933,574     Actual 2018 1,240,332 435,739 804,593 0 804,593    
42 33rd & 23rd Retail Center 100.0% 7/1/2019     TTM 8/31/2018 287,071 85,792 201,279 0 201,279     Actual 2017 384,289 71,149 313,140 0 313,140    
43 CubeSmart -Leesburg 90.2% 5/31/2019     Annualized 5 5/31/2019 997,046 377,388 619,658 0 619,658     NAV NAV NAV NAV NAV NAV    
44 810 Lufkin Road 100.0% 5/17/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
45 Plaza 273 77.8% 6/1/2019     TTM 4/30/2019 1,325,158 487,740 837,418 80,644 756,774     Actual 2018 1,298,692 497,589 801,103 80,644 720,459    
46 Orangethorpe Center 92.1% 6/1/2019     TTM 3/31/2019 803,283 205,999 597,284 0 597,284     Actual 2018 774,864 205,424 569,440 0 569,440    
47 Courtyard Columbus Dublin 58.8% 4/30/2019 112 66 TTM 4/30/2019 3,972,330 3,054,777 917,552 158,893 758,659 112 66 Actual 2018 3,982,366 3,096,033 886,333 159,295 727,038 112 67
48 67 Forest Street 83.3% 5/31/2019     TTM 5/31/2019 432,232 530,994 -98,762 0 -98,762     Actual 2018 599,938 552,014 47,924 0 47,924    
49 Lofts at Ionia 95.6% 6/28/2019     TTM 5/31/2019 729,719 256,522 473,197 0 473,197     Actual 2018 674,253 277,436 396,817 0 396,817    
50 Gray Falls Drive Office 82.7% 7/31/2019     TTM 5/31/2019 1,079,858 584,814 495,044 0 495,044     Actual 2018 1,162,688 599,094 563,593 0 563,593    
51 Holiday Inn Express Shelbyville 66.1% 5/31/2019 103 68 TTM 5/31/2019 1,829,830 1,089,399 740,431 73,193 667,238 103 68 Actual 2018 1,771,957 1,209,506 562,451 70,878 491,573 103 66
52 Neighborhood Shoppes at Polaris 100.0% 5/20/2019     TTM 3/31/2019 911,195 334,187 577,007 0 577,007     Actual 2018 889,605 368,908 520,696 679 520,018    
53 Jefferson Storage 98.3% 7/8/2019     TTM 4/30/2019 616,793 208,905 407,888 0 407,888     Actual 2018 608,929 228,189 380,740 0 380,740    
54 Larkfield Self Storage 95.4% 4/30/2019     TTM 4/30/2019 1,026,916 398,837 628,079 0 628,079     Actual 2018 1,019,200 391,489 627,712 0 627,712    
55 Red Roof Inn & Suites - Savannah 73.8% 3/31/2019 69 51 TTM 3/31/2019 1,699,639 956,980 742,659 67,986 674,674 69 51 Actual 2018 1,701,146 979,569 721,577 68,046 653,531 69 51
56 Walgreens Elkton 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
57 Superior Storage Cheyenne 93.9% 5/7/2019     TTM 4/30/2019 621,073 167,969 453,103 0 453,103     Actual 2018 556,871 158,819 398,051 0 398,051    
58 Best Western Shippensburg 79.8% 2/28/2019 67 54 TTM 2/28/2019 1,222,739 643,086 579,654 48,910 530,744 67 54 Actual 2018 1,216,573 641,383 575,190 48,663 526,527 67 53
59 County Fair Market Place 84.2% 4/15/2019     TTM 4/30/2019 441,982 261,183 180,799 0 180,799     Actual 2018 272,240 261,646 10,594 0 10,594    
60 Cintas Rochester 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
61 Peckville Shopping Center 73.8% 5/1/2019     TTM 3/31/2019 672,628 194,803 477,825 0 477,825     Actual 2018 735,380 207,002 528,377 0 528,377    
62 Icon I & II 100.0% 8/1/2019     TTM 6/30/2019 146,357 91,410 54,946 0 54,946     NAV NAV NAV NAV NAV NAV    
62.01 Icon II 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
62.02 Icon I 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
63 Walgreens Spartanburg 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
64 707-715 East 47th Street 100.0% 5/21/2019     TTM 4/30/2019 490,032 177,831 312,201 0 312,201     Actual 2018 499,147 174,284 324,863 0 324,863    
65 14218 and 14292 US Highway 395 100.0% 3/31/2019     TTM 4/30/2019 237,656 9,631 228,025 0 228,025     Actual 2018 237,664 7,356 230,308 0 230,308    
66 Villa Rica Self Storage 95.7% 4/30/2019     TTM 4/30/2019 264,836 114,845 149,991 0 149,991     Actual 2018 249,117 107,410 141,707 0 141,707    
67 Dollar General Houghton Lake 100.0% 8/1/2019     NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    

 

 

 

 

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
1 Moffett Towers II - Buildings 3 & 4 NAV NAV NAV NAV NAV NAV     N Facebook 701,266 100.0% 5/31/2034        
2 University Town Center Actual 2017 6,266,641 1,475,248 4,791,393 0 4,791,393     N Academy Sports 69,330 19.9% 1/31/2025 TJ Maxx 26,000 7.5% 10/31/2022
3 SoCal Retail Portfolio Actual 2016 23,199,707 5,426,714 17,772,993 0 17,772,993     N Various Various Various Various Various Various Various Various
3.01 The Springs Actual 2016 3,661,670 1,048,836 2,612,834 0 2,612,834     N The Home Depot 149,591 37.6% 1/31/2034 Burlington Coat Factory 43,712 11.0% 9/30/2021
3.02 Summerwood Actual 2016 3,463,690 699,202 2,764,489 0 2,764,489     N Smart & Final 31,500 17.6% 6/30/2021 Marshalls 28,230 15.8% 9/30/2022
3.03 Food 4 Less – Target Center Actual 2016 2,607,363 370,497 2,236,866 0 2,236,866     N Target 133,987 68.2% 1/31/2028 Food 4 Less 52,924 26.9% 6/30/2033
3.04 El Super Center Actual 2016 1,950,722 522,913 1,427,809 0 1,427,809     N El Super 45,000 38.4% 3/31/2027 Warehouse Shoes 16,722 14.3% 12/31/2022
3.05 Island Plaza Actual 2016 1,794,035 342,576 1,451,458 0 1,451,458     N Island Pacific Market 31,000 39.9% 12/31/2023 99 Cents Only Stores LLC 15,000 19.3% 1/31/2027
3.06 Baldwin Park Promenade Actual 2016 1,368,748 329,044 1,039,703 0 1,039,703     N Smart & Final 20,725 41.5% 12/31/2022 CVS 13,013 26.1% 3/31/2032
3.07 Lynwood Plaza Actual 2016 1,248,718 405,141 843,577 0 843,577     N Smart & Final 20,925 27.8% 9/30/2023 99cents Only Store 18,000 23.9% 1/30/2022
3.08 El Cajon (CVS) Actual 2016 1,057,339 206,346 850,993 0 850,993     N CVS 16,784 56.0% 10/6/2025 Northpark Produce 9,482 31.6% 8/31/2022
3.09 Loma Vista Actual 2016 1,189,907 245,523 944,384 0 944,384     N Superior Super Warehouse 81,071 83.1% 4/30/2021 China Cook 2,145 2.2% 9/30/2019
3.10 MLK Medical Actual 2016 934,077 132,682 801,394 0 801,394     N ALTAMED Health Services 15,000 46.2% 1/31/2024 Kaiser Foundation Health Plan 12,500 38.5% 9/30/2021
3.11 Hawthorne Plaza Actual 2016 1,118,054 208,959 909,095 0 909,095     N WalMart 35,500 50.2% 7/9/2023 Marshalls 35,250 49.8% 10/31/2020
3.12 Five Points Plaza Actual 2016 1,062,649 352,349 710,300 0 710,300     N El Super 46,967 52.5% 3/31/2025 Planet Fitness 19,700 22.0% 5/31/2029
3.13 Towne Center Square Actual 2016 1,049,516 348,311 701,205 0 701,205     N Seafood City Supermarket 28,583 49.7% 10/31/2023 Tuesday Morning, Inc 15,343 26.7% 7/31/2026
3.14 Camarillo Actual 2016 693,221 214,335 478,886 0 478,886     N Smash Burger 2,600 25.2% 11/25/2024 Chipotle 2,400 23.2% 12/31/2024
4 Embassy Suites at Centennial Olympic Park Actual 2017 20,769,330 12,624,406 8,144,924 830,773 7,314,151 189 150 N                
5 Capital Plaza Actual 2017 4,334,316 3,596,374 737,942 0 737,942     N Johnson & Johnson 93,752 22.5% 12/31/2023 Select Portfolio Servicing 79,448 19.0% 4/30/2027
6 Inland Life Storage Portfolio Actual 2017 21,626,532 6,998,459 14,628,073 79,193 14,548,880     N                
6.01 Life Storage - 586 Actual 2017 1,282,191 274,667 1,007,524 912 1,006,612     N                
6.02 Life Storage - 145 Actual 2017 1,244,299 363,404 880,895 1,172 879,723     N                
6.03 Life Storage - 364 Actual 2017 1,098,364 244,883 853,481 6,802 846,679     N                
6.04 Life Storage - 365 Actual 2017 995,871 219,283 776,588 8,881 767,707     N                
6.05 Life Storage - 212 Actual 2017 1,008,733 208,326 800,407 2,002 798,405     N                
6.06 Life Storage - 386 Actual 2017 1,018,767 358,871 659,896 1,296 658,600     N                
6.07 Life Storage - 256 Actual 2017 852,468 240,624 611,844 1,418 610,426     N                
6.08 Life Storage - 206 Actual 2017 971,159 309,731 661,428 0 661,428     N                
6.09 Life Storage - 324 Actual 2017 904,412 266,449 637,963 1,449 636,514     N                
6.10 Life Storage - 236 Actual 2017 887,221 286,128 601,093 1,691 599,402     N                
6.11 Life Storage - 184 Actual 2017 742,923 212,143 530,780 1,144 529,636     N                
6.12 Life Storage - 500 Actual 2017 823,454 337,932 485,522 4,897 480,625     N                
6.13 Life Storage - 288 Actual 2017 750,439 243,328 507,111 1,429 505,682     N                
6.14 Life Storage - 299 Actual 2017 665,516 190,513 475,003 1,439 473,564     N                
6.15 Life Storage - 209 Actual 2017 695,171 185,392 509,779 1,319 508,460     N                
6.16 Life Storage - 035 Actual 2017 687,878 268,905 418,973 3,235 415,738     N                
6.17 Life Storage - 074 Actual 2017 599,593 206,139 393,454 4,972 388,482     N                
6.18 Life Storage - 252 Actual 2017 630,855 246,675 384,180 4,246 379,934     N                
6.19 Life Storage - 033 Actual 2017 576,342 227,031 349,311 885 348,426     N                
6.20 Life Storage - 205 Actual 2017 489,743 186,975 302,768 3,973 298,795     N                
6.21 Life Storage - 300 Actual 2017 568,525 185,243 383,282 1,738 381,544     N                
6.22 Life Storage - 026 Actual 2017 504,535 191,947 312,588 5,295 307,293     N                
6.23 Life Storage - 361 Actual 2017 479,039 188,535 290,504 495 290,009     N                
6.24 Life Storage - 165 Actual 2017 403,839 165,632 238,207 1,479 236,728     N                
6.25 Life Storage - 208 Actual 2017 426,983 141,398 285,585 916 284,669     N                
6.26 Life Storage - 211 Actual 2017 435,315 172,012 263,303 1,896 261,407     N                
6.27 Life Storage - 021 Actual 2017 414,209 193,887 220,322 2,690 217,632     N                
6.28 Life Storage - 298 Actual 2017 369,175 131,414 237,761 1,693 236,068     N                
6.29 Life Storage - 297 Actual 2017 310,234 118,905 191,329 665 190,664     N                
6.30 Life Storage - 153 Actual 2017 266,683 133,932 132,751 2,297 130,454     N                
6.31 Life Storage - 075 Actual 2017 278,651 148,057 130,594 3,714 126,880     N                
6.32 Life Storage - 152 Actual 2017 243,955 150,098 93,857 3,153 90,704     N                
7 Olympia Medical Office Actual 2017 4,266,770 1,177,853 3,088,917 0 3,088,917     N Olympia Health Care 14,174 15.7% 5/31/2029 Peter Ruane, MD 9,035 10.0% 7/31/2022
8 Sugar Creek Center Actual 2017 4,571,702 2,119,240 2,452,462 0 2,452,462     N Amerex Brokers 20,781 10.7% 5/31/2022 The Pronet Group 15,109 7.8% 3/31/2027
9 3300 Renner NAV NAV NAV NAV NAV NAV     Y Genpact 179,402 96.9% 8/31/2029 Verizon / Genpact 5,265 2.8% 8/31/2029
10 Mahwah Business Park Actual 2016 2,577,876 1,055,550 1,522,326 0 1,522,326     N Extra Space 97,328 25.6% 10/31/2026 Acupac 93,241 24.5% 11/30/2026
11 Sequa Corporation Industrial Portfolio NAV NAV NAV NAV NAV NAV     N Chromalloy Gas Turbine, LLC 600,917 100.0% 10/31/2038        
11.01 3401 Queen Palm Drive - Tampa NAV NAV NAV NAV NAV NAV     N Chromalloy Gas Turbine, LLC 167,207 100.0% 10/31/2038        
11.02 3636 Arrowhead Drive - Carson City NAV NAV NAV NAV NAV NAV     N Chromalloy Gas Turbine, LLC 189,810 100.0% 10/31/2038        
11.03 601 Marshall Phelps Road - Windsor NAV NAV NAV NAV NAV NAV     N Chromalloy Gas Turbine, LLC 125,000 100.0% 10/31/2038        
11.04 5161 West Polk Street - Phoenix NAV NAV NAV NAV NAV NAV     N Chromalloy Gas Turbine, LLC 87,294 100.0% 10/31/2038        
11.05 420 Commerce Boulevard - Oldsmar NAV NAV NAV NAV NAV NAV     N Chromalloy Gas Turbine, LLC 31,606 100.0% 10/31/2038        
12 Grand Traverse Crossing Actual 2017 2,855,901 733,216 2,122,685 182,580 1,940,105     N Home Depot 111,847 44.9% 1/31/2027 Staples 24,218 9.7% 10/31/2021
13 Lenox Park Actual 2017 5,449,568 3,356,744 2,092,824 0 2,092,824     N Varsity Brands, Inc. 51,073 13.1% 12/31/2021 RAC King, LLC 42,828 10.9% 9/30/2028
14 DCB Industrial Portfolio NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 740,575 100.0% 8/31/2034        
14.01 DCB Savannah, GA NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 299,200 100.0% 8/31/2034        
14.02 DCB Visalia, CA NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 107,494 100.0% 8/31/2034        
14.03 DCB Bremen, GA NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 158,080 100.0% 8/31/2034        
14.04 DCB Bondurant, IA NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 100,281 100.0% 8/31/2034        
14.05 DCB Mitchellville, IA 2 NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 46,129 100.0% 8/31/2034        
14.06 DCB Mitchellville, IA 1 NAV NAV NAV NAV NAV NAV     Y Diamond Crystal Brands 29,391 100.0% 8/31/2034        
15 Renaissance Center VI NAV NAV NAV NAV NAV NAV     N The Auto Club Group, Inc. 150,000 100.0% 3/31/2033        
16 Triyar Portfolio III NAV NAV NAV NAV NAV NAV     N Various Various Various Various        
16.01 Greenville NAV NAV NAV NAV NAV NAV     N Beauty Systems Group LLC 243,840 100.0% 3/31/2024        
16.02 Rantoul NAV NAV NAV NAV NAV NAV     N Tri Rinse, Inc. 303,826 100.0% 10/31/2024        
16.03 Wichita NAV NAV NAV NAV NAV NAV     N Textron Aviation Inc. 73,740 100.0% 10/31/2023        
16.04 Richland NAV NAV NAV NAV NAV NAV     N American Tire Distributors, Inc. 127,500 100.0% 6/30/2025        
17 Hi-25 NAV NAV NAV NAV NAV NAV     N                
18 188 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
19 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
20 The Beacon NAV NAV NAV NAV NAV NAV     N GP Public House 10,248 13.5% 7/1/2023 Elsewhere - Brewery 6,608 8.7% 12/1/2029
21 Mount Kemble Actual 2016 3,666,936 2,297,423 1,369,513 0 1,369,513     N Avaya 48,098 20.9% 6/30/2029 Coughlin Duffy 39,227 17.1% 8/31/2024
22 Bloomfield Square Apartments Actual 2017 2,758,531 1,247,266 1,511,266 0 1,511,266     N                
23 Lehigh Student Housing Portfolio NAV NAV NAV NAV NAV NAV     N                
24 TownePlace Suites Sacramento Cal Expo Actual 2017 4,198,513 2,458,551 1,739,962 167,941 1,572,021 118 96 N                
25 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
26 Best Western Colorado Springs Portfolio TTM 6/31/2017 5,349,652 2,762,083 2,587,569 0 2,587,569 116 80 N                
26.01 Best Western Plus Peak Vista TTM 6/31/2017 3,030,129 1,541,680 1,488,449 0 1,488,449 122 83 N                
26.02 Best Western Executive Inn & Suites TTM 6/31/2017 2,319,523 1,220,403 1,099,120 0 1,099,120 108 75 N                
27 Smoke Tree Village and Smoke Tree Commons Actual 2017 5,839,040 2,839,084 2,999,956 0 2,999,956     N Various Various Various Various Various Various Various Various
27.01 Smoke Tree Commons Actual 2017 4,186,829 1,758,125 2,428,703 0 2,428,703     N TJ Maxx 28,567 16.7% 3/31/2024 Jensen’s Finest Foods 25,360 14.8% 8/31/2023
27.02 Smoke Tree Village Actual 2017 1,652,211 1,080,958 571,253 0 571,253     N Ralphs Fresh Fare 39,780 36.2% 12/31/2027 Union Oil 4,000 3.6% MTM
28 South Grove Shopping Center Actual 2016 1,166,613 308,055 858,558 0 858,558     N Food City 44,029 49.5% 7/31/2028 Karm 15,152 17.0% 5/30/2023
29 Hampton Inn Sneads Ferry NAV NAV NAV NAV NAV NAV NAV NAV N                
30 Del Mar Terrace Apartments Actual 2017 8,958,851 3,993,163 4,965,688 253,000 4,712,688     N                
31 Central Park Plaza Actual 2016 585,322 475,482 109,840 0 109,840     N Washtenaw County HIDTA 20,000 17.3% 2/28/2034 Michigan Orthopedic Surgeons 9,830 8.5% 12/31/2025
32 Cedar Crest Actual 2017 1,014,611 211,874 802,737 0 802,737     N Big Lots 30,110 20.1% 1/31/2022 D.T. McCall & Sons 30,024 20.0% 2/29/2028
33 1305 Tacoma NAV NAV NAV NAV NAV NAV     N Comprehensive Life Resources 42,935 37.7% 5/31/2026 Pierce County 27,653 24.3% 12/31/2021
34 54 Mint Actual 2017 897,003 171,027 725,976 0 725,976     N Troia Alimentari Italiani, Inc. 4,168 24.2% 8/17/2028 Pearlfisher, Inc. 3,010 17.4% 6/30/2020
35 Cordelia Road Actual 2017 942,249 249,938 692,311 0 692,311     N GAP Supply Corp 17,500 17.5% 1/31/2024 Alcal Industries 14,640 14.7% 2/29/2020
36 40 East Verdugo NAV NAV NAV NAV NAV NAV     N Common Grounds Burbank 24,475 100.0% 11/30/2028        
37 Sunrise Lake Actual 2017 1,358,312 591,841 766,471 0 766,471     N State of Texas 11,108 14.9% 4/1/2024 Dialyspa 8,736 11.7% 12/1/2025
38 Sonoma Point Apartments - CA Actual 2017 1,464,922 606,435 858,487 0 858,487     N                
39 Best Western Plus Madison/Hunstville Actual 2017 3,599,988 2,570,937 1,029,051 179,999 849,051 76 54 N                
40 East River Plaza Actual 2017 1,058,051 161,742 896,309 0 896,309     N Burke’s Outlet Store 21,111 31.1% 1/31/2022 Dollar Tree 8,500 12.5% 3/31/2026
41 Fort Evans Plaza Office Buildings Annualized 11 11/30/2017 1,477,363 456,368 1,020,995 0 1,020,995     N Mosaic ATM, Inc. 6,384 10.6% 7/31/2022 Dwyer Engineering 4,189 7.0% 9/30/2021
42 33rd & 23rd Retail Center Actual 2016 378,106 66,923 311,183 0 311,183     N Jo-Ann Stores, LLC 23,445 51.9% 1/31/2032 Downeast Outfitters, Inc. 20,755 46.0% 12/31/2028
43 CubeSmart -Leesburg NAV NAV NAV NAV NAV NAV     N                
44 810 Lufkin Road NAV NAV NAV NAV NAV NAV     N Tipper Tie, Inc. 67,232 44.6% 6/30/2026 National Delivery Systems, Inc. 45,600 30.2% 4/30/2020
45 Plaza 273 Actual 2017 1,304,860 514,983 789,877 80,644 709,233     N Kimmel Carter Roman & Peltz, P.A. 14,963 19.5% 2/29/2024 Keller Williams Realty 8,808 11.5% 6/30/2024
46 Orangethorpe Center Actual 2017 751,700 209,749 541,951 0 541,951     N Galaxy International Connections, Inc. 6,400 10.3% 12/31/2021 Chynna Dolls 3,840 6.2% 3/31/2021
47 Courtyard Columbus Dublin Actual 2017 4,378,388 3,119,954 1,258,434 175,136 1,083,299 114 74 N                
48 67 Forest Street Actual 2017 992,051 580,244 411,807 0 411,807     N The Commonwealth of Massachusetts 28,249 45.1% 6/30/2029 Tata & Howard, Inc 14,709 23.5% 5/31/2025
49 Lofts at Ionia Actual 2017 674,311 280,360 393,951 0 393,951     N                
50 Gray Falls Drive Office Actual 2017 1,068,969 563,078 505,891 0 505,891     N Apartment Data Services, LLC 11,416 13.4% 11/30/2022 Colonial Life 5,289 6.2% 11/30/2023
51 Holiday Inn Express Shelbyville Actual 2017 2,046,395 1,287,255 759,140 81,856 677,284 103 76 N                
52 Neighborhood Shoppes at Polaris Actual 2017 688,740 316,180 372,560 0 372,560     N Vaishno Foods 7,034 20.8% 8/31/2023 City Barbeque 4,500 13.3% 5/31/2020
53 Jefferson Storage Actual 2017 605,423 200,415 405,008 0 405,008     Y                
54 Larkfield Self Storage Actual 2017 977,369 403,017 574,352 0 574,352     N                
55 Red Roof Inn & Suites - Savannah Actual 2017 1,609,609 957,241 652,368 64,384 587,984 67 48 N                
56 Walgreens Elkton NAV NAV NAV NAV NAV NAV     N Walgreens Elkton 13,706 100.0% 10/31/2033        
57 Superior Storage Cheyenne Actual 2017 430,199 139,402 290,797 0 290,797     N                
58 Best Western Shippensburg Actual 2017 1,156,360 628,264 528,096 46,254 481,842 69 51 N                
59 County Fair Market Place Actual 2017 266,173 264,563 1,610 0 1,610     N PetSmart 21,678 38.3% 1/31/2029 Aldi 19,958 35.3% 12/31/2026
60 Cintas Rochester NAV NAV NAV NAV NAV NAV     N Cintas Corporation No. 2 48,703 100.0% 2/28/2032        
61 Peckville Shopping Center Actual 2017 692,829 208,956 483,873 0 483,873     N Planet Fitness 20,045 32.1% 4/30/2029 Dollar General 7,680 12.3% 12/31/2022
62 Icon I & II NAV NAV NAV NAV NAV NAV     N Various Various Various Various        
62.01 Icon II NAV NAV NAV NAV NAV NAV     N Table 619 4,014 100.0% 8/31/2028        
62.02 Icon I NAV NAV NAV NAV NAV NAV     N C3 Live Events 6,050 100.0% 4/30/2024        
63 Walgreens Spartanburg NAV NAV NAV NAV NAV NAV     N Walgreen Spartanburg 14,820 100.0% 3/31/2033        
64 707-715 East 47th Street Actual 2017 366,255 164,809 201,446 0 201,446     N One Hope United 11,815 53.9% 4/30/2024 Dollar Tree 10,101 46.1% 4/30/2027
65 14218 and 14292 US Highway 395 Actual 2017 219,736 4,970 214,766 0 214,766     N Bank of America, NA 40,000 56.7% 10/31/2027 Carl’s Jr 30,603 43.3% 9/30/2027
66 Villa Rica Self Storage Actual 2017 213,355 97,771 115,584 0 115,584     N C&R Enterprises 2,240 6.6% 9/30/2023        
67 Dollar General Houghton Lake NAV NAV NAV NAV NAV NAV     N Dollar General 9,100 100.0% 12/31/2033        

 

 

 

 

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

 

Mortgage Loan Number Property Name 3rd Largest Tenant Name 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA
3rd Largest Tenant Exp. Date 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
1 Moffett Towers II - Buildings 3 & 4                         5/9/2019 5/13/2019   5/9/2019 3.0% N Y Refinance
2 University Town Center HomeGoods 25,000 7.2% 9/30/2023 Michaels 21,216 6.1% 9/30/2023 Office Depot 20,813 6.0% 2/28/2023 5/6/2019 5/6/2019       N Y Acquisition
3 SoCal Retail Portfolio Various Various Various Various Various Various Various Various Various Various Various Various Various Various   Various Various N Y Refinance
3.01 The Springs Ross Dress For Less 30,000 7.5% 2/1/2029 Marshalls 28,652 7.2% 4/30/2024 Bed Bath & Beyond 28,245 7.1% 1/31/2025 3/7/2019 3/27/2019   3/7/2019 14.0% N Y  
3.02 Summerwood Henry’s Market/Sprouts 27,072 15.1% 6/30/2021 Alin Party Supply 27,004 15.1% 5/31/2024 Home Goods 24,000 13.4% 2/28/2023 3/6/2019 3/8/2019   3/5/2019 13.0% N Y  
3.03 Food 4 Less – Target Center Taco Bell 3,500 1.8% MTM Fat Burger 2,000 1.0% 7/30/2025 T-Mobile 1,500 0.8% 12/31/2019 3/6/2019 3/25/2019   3/5/2019 14.0% N Y  
3.04 El Super Center Fresenius Kidney Care San Jose Hills 14,264 12.2% 12/31/2029 Harbor Freight 14,000 11.9% 12/31/2024 Goodwill Southern California 12,294 10.5% 12/31/2028 3/6/2019 3/6/2019   3/6/2019 12.0% N Y  
3.05 Island Plaza Bank of America 8,800 11.3% 3/31/2020 Shakeys 6,000 7.7% MTM Sprint 4,000 5.1% 11/30/2021 3/6/2019 3/6/2019   3/6/2019 14.0% N Y  
3.06 Baldwin Park Promenade IHOP 4,240 8.5% 11/30/2031 Home Street Bank 2,016 4.0% 4/30/2027 FedEx Kinko’s 2,000 4.0% 12/31/2026 3/6/2019 3/6/2019   3/6/2019 11.0% N Y  
3.07 Lynwood Plaza Goodwill 15,000 19.9% 5/31/2029 CSK Auto, Inc. (O’Reilly) 6,003 8.0% 8/31/2020 Rent-A-Center 3,920 5.2% 11/30/2023 3/6/2019 3/7/2019   3/5/2019 15.0% N Y  
3.08 El Cajon (CVS) Starbucks Coffee 1,500 5.0% 2/28/2021 Tony’s Barber & Beauty Salon 1,020 3.4% 8/31/2024 Loving Care Nails & Spa 700 2.3% 1/30/2022 3/8/2019 3/11/2019   3/8/2019 13.0% N Y  
3.09 Loma Vista La Michoacana Premium 1,651 1.7% 4/30/2028 Tortilleria Flor de Mayo 1,520 1.6% MTM McKenzie Check Advance 1,520 1.6% 1/31/2020 3/8/2019 3/12/2019   3/6/2019 16.0% N Y  
3.10 MLK Medical Chase 5,000 15.4% 8/31/2020                 3/6/2019 3/5/2019   3/7/2019 15.0% N Y  
3.11 Hawthorne Plaza                         3/6/2019 4/3/2019   3/5/2019 14.0% N Y  
3.12 Five Points Plaza Wash & Clean 3,000 3.4% MTM Econo Lube & Tune/ John Huckabaa 2,475 2.8% 2/28/2020 Dollar Store 2,275 2.5% MTM 3/14/2019 3/8/2019   3/6/2019 17.0% N Y  
3.13 Towne Center Square Party City 13,584 23.6% 1/1/2024                 3/6/2019 3/7/2019   3/6/2019 14.0% N Y  
3.14 Camarillo PizzaRev 2,300 22.3% 11/3/2019 Pick Up Stix 1,864 18.1% 11/19/2024 Yogurtland 1,160 11.2% 12/7/2019 3/8/2019 3/6/2019   3/6/2019 11.0% N Y  
4 Embassy Suites at Centennial Olympic Park                         5/17/2019 5/17/2019       N Y Refinance
5 Capital Plaza Allegis Group 67,114 16.1% 5/31/2023 Genpact 42,687 10.2% 11/30/2022 Tote Maritime 37,398 9.0% 01/31/2030 4/15/2019 4/16/2019       N Y Acquisition
6 Inland Life Storage Portfolio                         Various Various       N Y Acquisition
6.01 Life Storage - 586                         6/13/2019 3/26/2019       N Y  
6.02 Life Storage - 145                         6/14/2019 3/26/2019       N Y  
6.03 Life Storage - 364                         6/12/2019 3/25/2019       N Y  
6.04 Life Storage - 365                         6/13/2019 3/22/2019       N Y  
6.05 Life Storage - 212                         6/17/2019 3/26/2019       N Y  
6.06 Life Storage - 386                         6/17/2019 3/26/2019       N Y  
6.07 Life Storage - 256                         6/17/2019 3/25/2019       N Y  
6.08 Life Storage - 206                         6/17/2019 3/26/2019       N Y  
6.09 Life Storage - 324                         6/17/2019 3/28/2019       N Y  
6.10 Life Storage - 236                         6/17/2019 3/26/2019       N Y  
6.11 Life Storage - 184                         6/13/2019 3/22/2019       N Y  
6.12 Life Storage - 500                         6/17/2019 3/26/2019       N Y  
6.13 Life Storage - 288                         6/17/2019 3/25/2019       N Y  
6.14 Life Storage - 299                         6/17/2019 3/26/2019       N Y  
6.15 Life Storage - 209                         6/17/2019 3/26/2019       N Y  
6.16 Life Storage - 035                         6/17/2019 3/26/2019       N Y  
6.17 Life Storage - 074                         6/14/2019 3/22/2019       N Y  
6.18 Life Storage - 252                         6/14/2019 3/26/2019       N Y  
6.19 Life Storage - 033                         6/17/2019 3/26/2019       N Y  
6.20 Life Storage - 205                         6/13/2019 3/28/2019       N Y  
6.21 Life Storage - 300                         6/17/2019 3/26/2019       N Y  
6.22 Life Storage - 026                         6/17/2019 3/26/2019       N Y  
6.23 Life Storage - 361                         6/17/2019 3/25/2019       N Y  
6.24 Life Storage - 165                         6/17/2019 3/28/2019       N Y  
6.25 Life Storage - 208                         6/17/2019 3/26/2019       N Y  
6.26 Life Storage - 211                         6/17/2019 3/28/2019       N Y  
6.27 Life Storage - 021                         6/17/2019 3/25/2019       N Y  
6.28 Life Storage - 298                         6/17/2019 3/26/2019       N Y  
6.29 Life Storage - 297                         6/17/2019 3/26/2019       N Y  
6.30 Life Storage - 153                         6/17/2019 3/26/2019       N Y  
6.31 Life Storage - 075                         6/13/2019 3/25/2019       N Y  
6.32 Life Storage - 152                         6/17/2019 3/26/2019       N Y  
7 Olympia Medical Office A Ishaaya, MD 8,629 9.5% 11/30/2020 APLA Health & Wellness 7,688 8.5% 5/31/2023 Ludmila Bess, MD 6,343 7.0% 9/30/2022 5/17/2019 5/17/2019   5/24/2019 Medical Office Building: 15%; Parking Structure: 12% N Y Refinance
8 Sugar Creek Center Wholesome Sweeteners 14,743 7.6% 4/30/2024 Comerica Bank 9,681 5.0% 9/30/2025 Hydro Resources 7,911 4.1% 12/31/2025 4/26/2019 4/26/2019       N Y Acquisition
9 3300 Renner                         5/1/2019 5/1/2019       N Y Acquisition
10 Mahwah Business Park Industrial Crating 33,746 8.9% 9/30/2026 MSN Services 29,475 7.7% 4/30/2023 Paulist Press 18,600 4.9% 6/30/2021 6/20/2019 6/20/2019       N Y Refinance
11 Sequa Corporation Industrial Portfolio                         Various Various   Various Various N Y Acquisition
11.01 3401 Queen Palm Drive - Tampa                         4/26/2018 4/13/2018       N Y  
11.02 3636 Arrowhead Drive - Carson City                         5/1/2018 4/13/2018   6/28/2018 19.0% N Y  
11.03 601 Marshall Phelps Road - Windsor                         11/14/2018 11/12/2018       N Y  
11.04 5161 West Polk Street - Phoenix                         4/21/2018 4/13/2018       N Y  
11.05 420 Commerce Boulevard - Oldsmar                         4/26/2018 4/17/2018       N Y  
12 Grand Traverse Crossing Home Goods 23,570 9.5% 6/30/2029 PetSmart 22,365 9.0% 1/31/2023 Books-A-Million 20,076 8.1% 6/15/2027 4/24/2019 4/24/2019       N Y Refinance
13 Lenox Park IMC Companies, LLC 31,921 8.2% 8/31/2021 Graphic Packaging 27,456 7.0% 1/31/2022 Pickering, Inc. 25,767 6.6% 6/30/2020 5/10/2019 5/9/2019       N Y Acquisition
14 DCB Industrial Portfolio                         Various Various   Various Various N Y Acquisition
14.01 DCB Savannah, GA                         5/31/2019 6/4/2019       N Y  
14.02 DCB Visalia, CA                         6/5/2019 6/6/2019   5/31/2019 3.0% N Y  
14.03 DCB Bremen, GA                         6/6/2019 6/6/2019       N Y  
14.04 DCB Bondurant, IA                         6/13/2019 6/14/2019       N Y  
14.05 DCB Mitchellville, IA 2                         6/12/2019 6/13/2019       N Y  
14.06 DCB Mitchellville, IA 1                         6/13/2019 6/14/2019       N Y  
15 Renaissance Center VI                         6/28/2019 6/14/2019       N Y Recapitalization
16 Triyar Portfolio III                         Various Various       N Y Acquisition
16.01 Greenville                         5/8/2019 5/8/2019       N Y  
16.02 Rantoul                         5/8/2019 5/10/2019       N Y  
16.03 Wichita                         3/1/2019 5/13/2019       N Y  
16.04 Richland                         5/8/2019 5/8/2019       N Y  
17 Hi-25                         12/4/2018 11/28/2018       N Y Refinance
18 188 Spear Street JP Morgan Chase 3,439 1.6% 11/1/2023 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
19 El Con Center Burlington Coat Factory 65,000 13.5% 4/30/2020 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
20 The Beacon Kickstart Martial Arts 4,000 5.3% 10/1/2028 Hotto Hotto 3,614 4.8% 6/30/2029 Third Street 3,411 4.5% 5/1/2023 5/31/2019 6/4/2019       N Y Refinance
21 Mount Kemble TenFour 22,543 9.8% 2/28/2023 Artech 17,457 7.6% 6/30/2025 NFP 16,970 7.4% 6/30/2030 7/8/2019 6/5/2019       N Y Refinance
22 Bloomfield Square Apartments                         4/23/2019 4/23/2019       N Y Acquisition
23 Lehigh Student Housing Portfolio                         Various Various       N Y Acquisition
24 TownePlace Suites Sacramento Cal Expo                         7/1/2019 7/1/2019   7/1/2019 2.0% N Y Refinance
25 Shetland Park Comm. Of MA - Registry of Deeds 39,093 3.3% 3/27/2020 GTAT Corporation 37,408 3.1% 5/31/2021 Lahey Health Behavioral SVCS. 27,760 2.3% 11/31/2027 4/10/2019; 4/11/2019; 4/16/2019 4/10/2019; 4/15/2019 1/9/2019; 2/8/2019     N Y Acquisition
26 Best Western Colorado Springs Portfolio                         4/11/2019 4/11/2019       N Y Acquisition
26.01 Best Western Plus Peak Vista                         4/11/2019 4/11/2019       N Y  
26.02 Best Western Executive Inn & Suites                         4/11/2019 4/11/2019       N Y  
27 Smoke Tree Village and Smoke Tree Commons Various Various Various Various Various Various Various Various Various Various Various Various 4/30/2019 Various   5/1/2019 Various N Y Refinance
27.01 Smoke Tree Commons Michael’s 21,630 12.6% 5/31/2021 Cost Plus 18,300 10.7% 1/31/2021 Walgreens 14,820 8.6% 5/1/2073 4/30/2019 4/25/2019   5/1/2019 12.0% N Y  
27.02 Smoke Tree Village Pho 533 3,343 3.0% 7/31/2021 U.S. Post Office 3,000 2.7% 8/31/2020 Giuseppe’s Pizza & Pasta 2,602 2.4% 4/30/2021 4/30/2019 4/30/2019   5/1/2019 15.0% N Y  
28 South Grove Shopping Center Pet Supplies Plus 9,840 11.1% 11/30/2021 Gondolier 4,500 5.1% 5/31/2024 Little Tokyo 3,700 4.2% 9/30/2024 6/20/2019 6/21/2019       N Y Refinance
29 Hampton Inn Sneads Ferry                         4/29/2019 5/9/2019       N Y Refinance
30 Del Mar Terrace Apartments                         6/19/2019 6/17/2019       N Y Refinance
31 Central Park Plaza Puzio Law 5,500 4.8% 6/30/2023 Heartland Home Care, LLC 5,307 4.6% 1/31/2027 Elite School Management, LLC 4,843 4.2% 7/31/2026 5/30/2019 5/29/2019       N Y Refinance
32 Cedar Crest Planet Fitness 24,197 16.1% 7/31/2029 Cumberland Pediadtric 11,852 7.9% 8/31/2027 Dollar General 7,520 5.0% 3/31/2020 5/14/2019 5/9/2019       N Y Refinance
33 1305 Tacoma Department of Health Services 24,676 21.7% 9/30/2029 Department of Corrections 8,290 7.3% 7/31/2023 Genoa 430 0.4% 7/31/2020 12/10/2018 12/10/2018 2/15/2019 12/10/2018 1035 S Tacoma Avenue: 11%; Parking Structure: 15% N Y Acquisition
34 54 Mint AGENT IQ, Inc. 3,010 17.4% 5/31/2020 Bamboo Technologies, Inc. 3,004 17.4% 11/30/2020 NRG Energy Center SF 2,909 16.9% 4/30/2020 4/23/2019 4/23/2019   4/23/2019 18.0% N Y Refinance
35 Cordelia Road Battistella 13,200 13.2% 2/28/2021 Gruma Corp 7,236 7.3% 5/31/2021 Pride Industries 7,152 7.2% 5/31/2022 4/24/2019 4/24/2019   4/24/2019 18.0% N Y Refinance
36 40 East Verdugo                         5/24/2019 5/24/2019   5/24/2019 15.0% N Y Refinance
37 Sunrise Lake M&S Logistics 6,269 8.4% 7/31/2025 Gulf Coast Regional Blood Center 4,446 6.0% 6/1/2024 Lymphedema Institute 3,590 4.8% 5/1/2022 6/6/2019 6/3/2019       N Y Acquisition
38 Sonoma Point Apartments - CA                         4/18/2019 4/23/2019   4/18/2019 16.0% N Y Refinance
39 Best Western Plus Madison/Hunstville                         7/2/2019 7/2/2019       N Y Refinance
40 East River Plaza The Shoe Dept. 7,527 11.1% 11/30/2021 MedExpress 5,911 8.7% 11/30/2020 The Cato Corp. 4,080 6.0% 1/31/2021 6/18/2019 6/18/2019       N Y Refinance
41 Fort Evans Plaza Office Buildings Progressive Casualty Insur.Co. 4,185 7.0% 10/31/2022 Vesta Settlements, LLC 3,074 5.1% 9/30/2021 Vita Family Medicine & MedSpa, LLC 2,951 4.9% 3/31/2027 6/10/2019 6/6/2019       N Y Refinance
42 33rd & 23rd Retail Center FFG Soda Shop Stores, LLC 483 1.1% 1/25/2025 Java Jo’s, LLC 460 1.0% 4/30/2034         5/30/2019 5/29/2019   5/29/2019 7.0% N Y Refinance
43 CubeSmart -Leesburg                         6/10/2019 6/6/2019       N Y Refinance
44 810 Lufkin Road Donley’s Concrete Group, LLC 38,000 25.2% 11/30/2028                 4/17/2019 4/22/2019       N Y Acquisition
45 Plaza 273 Kirk & Associates, LLC 7,560 9.8% 03/31/2024 Century Engineering, Inc. 5,901 7.7% 9/30/2022 Cogency Global, Inc. 5,118 6.7% 10/31/2022 6/25/2019 6/6/2019       N Y Refinance
46 Orangethorpe Center School Ten, Inc. 3,320 5.3% 1/31/2021 Superior Smog & Repair 3,300 5.3% 5/31/2020 Danielewski Construction & James J. Donnelly 2,440 3.9% 6/30/2020 5/13/2019 5/10/2019   5/13/2019 18.0% N Y Acquisition
47 Courtyard Columbus Dublin                         5/28/2019 5/28/2019       N Y Acquisition
48 67 Forest Street Acuta, LLC 1,721 2.7% 4/30/2020 Pierbridge, Inc - WiseTech Global Group 1,672 2.7% 5/31/2021 RealPlay, LLC 1,515 2.4% 10/31/2019 5/13/2019 5/15/2019       N Y Refinance
49 Lofts at Ionia                         6/19/2019 6/21/2019       N Y Refinance
50 Gray Falls Drive Office Dynamic Engineers Corporation 5,210 6.1% 06/30/2020 LandPark Commercial, LLC 4,613 5.4% 10/31/2021 Absolute Body Fitness & Rehabilitation 4,570 5.4% 11/13/2024 5/23/2019 5/22/2019       N Y Refinance
51 Holiday Inn Express Shelbyville                         6/4/2019 6/6/2019       N Y Refinance
52 Neighborhood Shoppes at Polaris Claudiana 4,100 12.1% 9/30/2021 Sunny Street Café 3,355 9.9% 5/8/2027 Average Joe’s 3,300 9.7% 5/31/2023 5/1/2019 5/15/2019       N Y Refinance
53 Jefferson Storage                         6/6/2019 6/7/2019       N Y Refinance
54 Larkfield Self Storage                         1/23/2019     1/23/2019 7.0% N Y Refinance
55 Red Roof Inn & Suites - Savannah                         4/15/2019 4/16/2019       N Y Refinance
56 Walgreens Elkton                         7/8/2019 7/5/2019       N Y Refinance
57 Superior Storage Cheyenne                         4/15/2019 4/3/2019       N Y Acquisition
58 Best Western Shippensburg                         4/3/2019 4/3/2019       N Y Refinance
59 County Fair Market Place Pizza Ranch 6,000 10.6% 7/31/2037                 5/30/2019 5/30/2019       N Y Acquisition
60 Cintas Rochester                         4/18/2019 4/18/2019       N Y Acquisition
61 Peckville Shopping Center Wine & Spirts 4,620 7.4% 2/29/2020 Kabuki Restaurant 4,060 6.5% 9/30/2022 Northeast Eye Institute 4,050 6.5% 9/30/2021 4/5/2019 4/9/2019       N Y Acquisition
62 Icon I & II                         7/3/2019 7/2/2019   7/2/2019 7.0% N Y Refinance
62.01 Icon II                         7/3/2019 7/2/2019   7/2/2019 7.0% N Y  
62.02 Icon I                         7/3/2019 7/2/2019   7/2/2019 7.0% N Y  
63 Walgreens Spartanburg                         7/9/2019 7/11/2019       N Y Refinance
64 707-715 East 47th Street                         6/24/2019 6/24/2019       N Y Acquisition
65 14218 and 14292 US Highway 395                         5/6/2019 5/3/2019   5/6/2019 6.0% N Y Refinance
66 Villa Rica Self Storage                         5/6/2019 5/6/2019       N Y Recapitalization
67 Dollar General Houghton Lake                         1/21/2019 1/22/2019       N Y Acquisition

 

 

 

 

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

 

Mortgage Loan Number Property Name Engineering Escrow / Deferred Maintenance ($) Tax Escrow (Initial) Monthly Tax Escrow ($) 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 ($) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($)
1 Moffett Towers II - Buildings 3 & 4 0 525,523 87,587 Cash   0 Springing     0 Springing 0     0 0 0     0
2 University Town Center 20,250 397,688 47,344; Springing Cash   0 Springing     0 4,361 0 Cash   1,500,000 21,805 1,500,000 Cash   0
3 SoCal Retail Portfolio 0 680,770 226,923 Cash   0 Springing     0 24,687 592,492 Cash   3,000,000 Springing 3,000,000 Cash   0
3.01 The Springs                                        
3.02 Summerwood                                        
3.03 Food 4 Less – Target Center                                        
3.04 El Super Center                                        
3.05 Island Plaza                                        
3.06 Baldwin Park Promenade                                        
3.07 Lynwood Plaza                                        
3.08 El Cajon (CVS)                                        
3.09 Loma Vista                                        
3.10 MLK Medical                                        
3.11 Hawthorne Plaza                                        
3.12 Five Points Plaza                                        
3.13 Towne Center Square                                        
3.14 Camarillo                                        
4 Embassy Suites at Centennial Olympic Park 0 275,906 68,977 Cash   38,455 12,818 Cash   0 79,022 0 Cash   0 0 0     0
5 Capital Plaza 3,750 425,302 47,256 Cash   19,980 9,990 Cash   0 8,002 0 Cash   3,900,000 34,793 3,900,000 Cash   0
6 Inland Life Storage Portfolio 0 0 Springing     0 Springing     424,056 35,338 424,056 Cash   0 0 0     0
6.01 Life Storage - 586                                        
6.02 Life Storage - 145                                        
6.03 Life Storage - 364                                        
6.04 Life Storage - 365                                        
6.05 Life Storage - 212                                        
6.06 Life Storage - 386                                        
6.07 Life Storage - 256                                        
6.08 Life Storage - 206                                        
6.09 Life Storage - 324                                        
6.10 Life Storage - 236                                        
6.11 Life Storage - 184                                        
6.12 Life Storage - 500                                        
6.13 Life Storage - 288                                        
6.14 Life Storage - 299                                        
6.15 Life Storage - 209                                        
6.16 Life Storage - 035                                        
6.17 Life Storage - 074                                        
6.18 Life Storage - 252                                        
6.19 Life Storage - 033                                        
6.20 Life Storage - 205                                        
6.21 Life Storage - 300                                        
6.22 Life Storage - 026                                        
6.23 Life Storage - 361                                        
6.24 Life Storage - 165                                        
6.25 Life Storage - 208                                        
6.26 Life Storage - 211                                        
6.27 Life Storage - 021                                        
6.28 Life Storage - 298                                        
6.29 Life Storage - 297                                        
6.30 Life Storage - 153                                        
6.31 Life Storage - 075                                        
6.32 Life Storage - 152                                        
7 Olympia Medical Office 0 91,676 22,919 Cash   0 Springing     0 1,886 0 Cash   750,000 15,092 750,000 Cash   0
8 Sugar Creek Center 138,750 321,072 50,964 Cash   20,734 19,747 Cash   0 4,527 162,957 Cash   250,000 25,000 750,000 Cash   0
9 3300 Renner 0 0 Springing     0 Springing     0 3,085 111,047 Cash   0 Springing 0     0
10 Mahwah Business Park 18,750 76,165 30,466 Cash   37,565 12,522 Cash   0 6,339 0 Cash   785,000 Springing 785,000 Cash   0
11 Sequa Corporation Industrial Portfolio 0 0 Springing     0 Springing     0 Springing 0     0 0 0     0
11.01 3401 Queen Palm Drive - Tampa                                        
11.02 3636 Arrowhead Drive - Carson City                                        
11.03 601 Marshall Phelps Road - Windsor                                        
11.04 5161 West Polk Street - Phoenix                                        
11.05 420 Commerce Boulevard - Oldsmar                                        
12 Grand Traverse Crossing 140,156 189,485 23,686 Cash   40,096 3,341 Cash   0 1,717 0 Cash   100,000 $23,881.28 until 12/6/2018; $13,498 thereafter 550,000 Cash   0
13 Lenox Park 0 115,511 57,756 Cash   0 Springing Cash   250,000 8,152 0 Cash   1,500,000 Springing 1,500,000 Cash   0
14 DCB Industrial Portfolio 0 0 Springing     0 Springing     0 Springing 0     0 Springing 0     0
14.01 DCB Savannah, GA                                        
14.02 DCB Visalia, CA                                        
14.03 DCB Bremen, GA                                        
14.04 DCB Bondurant, IA                                        
14.05 DCB Mitchellville, IA 2                                        
14.06 DCB Mitchellville, IA 1                                        
15 Renaissance Center VI 12,500 433,336 39,394 Cash   70,956 6,451 Cash   0 Springing 0     0 Springing 0     0
16 Triyar Portfolio III 106,140 166,447 23,778 Cash   69,440 17,360 Cash   0 6,241 0 Cash   0 12,846 750,000 Cash   0
16.01 Greenville                                        
16.02 Rantoul                                        
16.03 Wichita                                        
16.04 Richland                                        
17 Hi-25 0 4,702 784 Cash   17,417 2,177 Cash   0 1,021 0 Cash   53,375 0 0 Cash   0
18 188 Spear Street 0 0 Springing     0 Springing     0 Springing 87,468     0 Springing 656,007     0
19 El Con Center 0 0 Springing     0 Springing     0 Springing 0     0 Springing 1,200,958     0
20 The Beacon 0 61,154 5,559 Cash   27,125 2,087 Cash   0 948 0 Cash   614,848 5,377 0 Cash   0
21 Mount Kemble 420,000 134,253 44,751 Cash   20,712 3,452 Cash   0 3,829 0 Cash   1,000,000 28,715 1,500,000 Cash   0
22 Bloomfield Square Apartments 0 22,580 22,580 Cash   56,838 4,737 Cash   0 Springing 0     0 0 0     0
23 Lehigh Student Housing Portfolio 30,912 84,316 10,540 Cash   11,880 3,960 Cash   0 2,738 0 Cash   0 0 0     0
24 TownePlace Suites Sacramento Cal Expo 1,563 50,657 12,061 Cash   21,240 2,023 Cash   0 15,574 0 Cash   0 0 0     0
25 Shetland Park 108,875 255,812 81,210 Cash   80,533 38,349 Cash   2,200,000 14,891 0 Cash   800,000 59,095 0 Cash   0
26 Best Western Colorado Springs Portfolio 16,140 25,931 8,644 Cash   13,429 6,715 Cash   100,000 1/12th of 4.0% of EGI 0 Cash   0 0 0     0
26.01 Best Western Plus Peak Vista                                        
26.02 Best Western Executive Inn & Suites                                        
27 Smoke Tree Village and Smoke Tree Commons 0 0 Springing     0 Springing     0 Springing 0     0 Springing 703,088     0
27.01 Smoke Tree Commons                                        
27.02 Smoke Tree Village                                        
28 South Grove Shopping Center 8,638 79,668 13,278 Cash   9,474 1,184 Cash   0 1,113 0 Cash   115,000 3,709 0 Cash   0
29 Hampton Inn Sneads Ferry 0 23,198 3,156 Cash   22,902 5,453 Cash   0 4,706 500,000 Cash   0 0 0     0
30 Del Mar Terrace Apartments 0 213,501 53,375 Cash   55,451 10,082 Cash   0 21,083 0 Cash   0 0 0     0
31 Central Park Plaza 0 15,789 15,789 Cash   27,816 2,318 Cash   0 1,921 100,000 Cash   0 8,334 400,000 Cash   0
32 Cedar Crest 0 57,119 8,160 Cash   8,007 2,002 Cash   0 1,874 0 Cash   0 6,247 250,000 Cash   0
33 1305 Tacoma 0 12,897 12,897 Cash   5,286 2,643 Cash   0 2,075 74,703 Cash   0 14,148 339,555 Cash   0
34 54 Mint 0 0 Springing     0 Springing     12,902 358 12,902 Cash   0 1,792 64,509 Cash   0
35 Cordelia Road 0 33,213 11,071 Cash   0 Springing     0 831 19,944 Cash   0 4,156 99,744 Cash   0
36 40 East Verdugo 0 44,451 6,350 Cash   22,909 2,083 Cash   0 510 0 Cash   1,172,567 2,040 122,375 Cash   0
37 Sunrise Lake 0 130,331 16,291 Cash   15,678 3,919 Cash   0 933 0 Cash   300,000 Springing 0 Cash   0
38 Sonoma Point Apartments - CA 47,625 39,027 13,009 Cash   0 Springing     0 1,458 0 Cash   0 0 0     0
39 Best Western Plus Madison/Hunstville 0 45,601 5,067 Cash   47,772 3,981 Cash   771,330 16,279 0 Cash   0 0 0     0
40 East River Plaza 0 35,066 7,267 Cash   0 Springing     266,060 0 0 Cash   100,000 4,248 203,895 Cash   0
41 Fort Evans Plaza Office Buildings 0 0 Springing     0 Springing     0 Springing 0     0 Springing 0     0
42 33rd & 23rd Retail Center 0 46,332 5,148 Cash   0 Springing     0 543 0 Cash   357,904 2,698 0 Cash   0
43 CubeSmart -Leesburg 0 0 Springing     0 Springing     0 Springing 0     0 0 0     0
44 810 Lufkin Road 0 18,178 1,653 Cash   3,225 1,613 Cash   0 2,514 0 Cash   170,000 1,257 0 Cash   0
45 Plaza 273 280,813 25,284 8,428 Cash   0 Springing     0 1,920 0 Cash   0 0 0     0
46 Orangethorpe Center 171,469 34,152 8,131 Cash   2,758 1,313 Cash   0 780 0 Cash   0 3,640 0 Cash   0
47 Courtyard Columbus Dublin 16,550 72,996 34,760 Cash   9,421 2,243 Cash   0 13,236 0 Cash   0 0 0     0
48 67 Forest Street 68,129 44,193 11,048 Cash   3,378 676 Cash   25,044 1,044 25,044 Cash   94,000 2,609 94,000 Cash   0
49 Lofts at Ionia 113,474 26,558 6,853 Cash   6,626 736 Cash   0 871 0 Cash   0 1,471 0 Cash   0
50 Gray Falls Drive Office 0 86,051 12,293 Cash   10,566 3,522 Cash   0 1,416 0 Cash   212,418 10,621 424,835 Cash   0
51 Holiday Inn Express Shelbyville 0 43,057 10,764 Cash   9,483 3,161 Cash   0 6,099 500,000 Cash   0 0 0     0
52 Neighborhood Shoppes at Polaris 0 23,862 11,363 Cash   24,496 Springing Cash   0 565 0 Cash   400,000 2,824 500,000 Cash   0
53 Jefferson Storage 5,000 6,031 1,508 Cash   4,348 870 Cash   0 769 0 Cash   0 0 0     0
54 Larkfield Self Storage 0 14,268 3,567 Cash   10,755 1,195 Cash   0 Springing 0     0 0 0     0
55 Red Roof Inn & Suites - Savannah 0 12,827 4,276 Cash   12,434 4,145 Cash   100,000 5,665 0 Cash   0 0 0     0
56 Walgreens Elkton 0 0 Springing     0 Springing     0 0 0     0 0 0     0
57 Superior Storage Cheyenne 0 6,449 2,150 Cash   4,533 567 Cash   0 1,246 0 Cash   0 0 0     0
58 Best Western Shippensburg 0 18,329 3,491 Cash   12,272 1,670 Cash   0 4,076 0 Cash   0 0 0     0
59 County Fair Market Place 0 60,070 12,014 Cash   1,796 898 Cash   0 471 0 Cash   0 1,650 0 Cash   0
60 Cintas Rochester 0 0 Springing     0 Springing     0 Springing 0     0 0 0     0
61 Peckville Shopping Center 0 30,617 7,654 Cash   11,404 2,281 Cash   48,379 781 0 Cash   161,827 3,646 0 Cash   0
62 Icon I & II 0 33,860 4,233 Cash   3,442 344 Cash   0 210 0 Cash   215,206 839 0 Cash   0
62.01 Icon II                                        
62.02 Icon I                                        
63 Walgreens Spartanburg 0 0 Springing     0 Springing     0 0 0     0 0 0     0
64 707-715 East 47th Street 3,313 0 9,668 Cash   789 789 Cash   0 274 0 Cash   0 1,826 0 Cash   0
65 14218 and 14292 US Highway 395 0 0 Springing     0 Springing     0 75; Springing 1,800 Cash   0 748 0 Cash   0
66 Villa Rica Self Storage 22,156 6,063 722 Cash   2,727 371 Cash   0 425 15,288 Cash   0 0 0     0
67 Dollar General Houghton Lake 20,000 4,000 333 Cash   0 Springing     0 0 0     0 0 0     0

 

 

 

 

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

 

Mortgage Loan Number Property Name Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description Other Escrow I (Initial) ($) 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 ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty Holdback Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment Annual Ground Rent Increases Lockbox Whole Loan Cut-off Date Balance ($) 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 Moffett Towers II - Buildings 3 & 4 0     Outstanding TI/LC and Free Rent Reserve 39,293,262 0 0 Cash   Lease Sweep Reserve 0 Springing 0       Fee       Hard/Upfront Cash Management 505,000,000 1,610,357 155,000,000 155,000,000 2.40 2.39 63.9% 9.2% 9.2% 85,000,000 Jay Paul Company   1
2 University Town Center 0       0 0 0       0 0 0       Fee       Springing                     J. Kenneth Dunn   2
3 SoCal Retail Portfolio 0     Outstanding Free Rent Reserve 729,724 0 0 Cash     0 0 0       Fee       Hard/Springing Cash Management                     Mark Gabay   3
3.01 The Springs                                 Fee                                 3.01
3.02 Summerwood                                 Fee                                 3.02
3.03 Food 4 Less – Target Center                                 Fee                                 3.03
3.04 El Super Center                                 Fee                                 3.04
3.05 Island Plaza                                 Fee                                 3.05
3.06 Baldwin Park Promenade                                 Fee                                 3.06
3.07 Lynwood Plaza                                 Fee                                 3.07
3.08 El Cajon (CVS)                                 Fee                                 3.08
3.09 Loma Vista                                 Fee                                 3.09
3.10 MLK Medical                                 Fee                                 3.10
3.11 Hawthorne Plaza                                 Fee                                 3.11
3.12 Five Points Plaza                                 Fee                                 3.12
3.13 Towne Center Square                                 Fee                                 3.13
3.14 Camarillo                                 Fee                                 3.14
4 Embassy Suites at Centennial Olympic Park 0     Rent Reserve 50,000 0 0 Cash     0 0 0       Fee       Hard/Springing Cash Management                     David D. Marvin   4
5 Capital Plaza 0     Outstanding TI/LC and Free Rent Reserve 1,927,705 0 0 Cash   HOA Common Charges Reserve 11,532 3,844 0 Cash     Fee       Hard/Springing Cash Management                     Ten Capital Management; Somerset Properties, Inc.   5
6 Inland Life Storage Portfolio 0       0 0 0       0 0 0       Fee       Springing                     Inland Private Capital Corporation   6
6.01 Life Storage - 586                                 Fee                                 6.01
6.02 Life Storage - 145                                 Fee                                 6.02
6.03 Life Storage - 364                                 Fee                                 6.03
6.04 Life Storage - 365                                 Fee                                 6.04
6.05 Life Storage - 212                                 Fee                                 6.05
6.06 Life Storage - 386                                 Fee                                 6.06
6.07 Life Storage - 256                                 Fee                                 6.07
6.08 Life Storage - 206                                 Fee                                 6.08
6.09 Life Storage - 324                                 Fee                                 6.09
6.10 Life Storage - 236                                 Fee                                 6.10
6.11 Life Storage - 184                                 Fee                                 6.11
6.12 Life Storage - 500                                 Fee                                 6.12
6.13 Life Storage - 288                                 Fee                                 6.13
6.14 Life Storage - 299                                 Fee                                 6.14
6.15 Life Storage - 209                                 Fee                                 6.15
6.16 Life Storage - 035                                 Fee                                 6.16
6.17 Life Storage - 074                                 Fee                                 6.17
6.18 Life Storage - 252                                 Fee                                 6.18
6.19 Life Storage - 033                                 Fee                                 6.19
6.20 Life Storage - 205                                 Fee                                 6.20
6.21 Life Storage - 300                                 Fee                                 6.21
6.22 Life Storage - 026                                 Fee                                 6.22
6.23 Life Storage - 361                                 Fee                                 6.23
6.24 Life Storage - 165                                 Fee                                 6.24
6.25 Life Storage - 208                                 Fee                                 6.25
6.26 Life Storage - 211                                 Fee                                 6.26
6.27 Life Storage - 021                                 Fee                                 6.27
6.28 Life Storage - 298                                 Fee                                 6.28
6.29 Life Storage - 297                                 Fee                                 6.29
6.30 Life Storage - 153                                 Fee                                 6.30
6.31 Life Storage - 075                                 Fee                                 6.31
6.32 Life Storage - 152                                 Fee                                 6.32
7 Olympia Medical Office 0     Rent Concession Reserve 355,002 0 0 Cash   Additional Insurance Reserve 500,000 0 0 Cash     Fee       Springing                     Laxman Reddy   7
8 Sugar Creek Center 0     Outstanding TI/LC Reserve 337,208 0 0 Cash   Free Rent Reserve 160,096 0 0 Cash     Fee       Springing                     Kevin Glazer   8
9 3300 Renner 0     Free Rent Reserve 261,628 0 0 Cash   Outstanding TI/LC Reserve 4,194,944 0 0 Cash     Fee       Hard/Springing Cash Management                     Apex Capital Investments Corporation   9
10 Mahwah Business Park 0       0 0 0       0 0 0     600,000 Fee       Soft/Springing Cash Management                     Gavriel Alexander   10
11 Sequa Corporation Industrial Portfolio 0       0 0 0       0 0 0       Fee       Hard/Upfront Cash Management                     AG Net Lease III Corp.; AG Net Lease III (SO) Corp.   11
11.01 3401 Queen Palm Drive - Tampa                                 Fee                                 11.01
11.02 3636 Arrowhead Drive - Carson City                                 Fee                                 11.02
11.03 601 Marshall Phelps Road - Windsor                                 Fee                                 11.03
11.04 5161 West Polk Street - Phoenix                                 Fee                                 11.04
11.05 420 Commerce Boulevard - Oldsmar                                 Fee                                 11.05
12 Grand Traverse Crossing 0     HomeGoods Lease Reserve 1,037,080 0 0 Cash   HomeGoods Repair Reserve ($9,886.25); HomeGoods Gap Rent Reserve ($340,854.33) 350,741 0 0 Cash     Fee       Hard/Springing Cash Management                     Kevin Baker; Daniel Kukes; Daniel Kukes Living Trust dated May 15, 2012; Nikolaos Moschouris   12
13 Lenox Park 0     Free Rent Reserve 763,049 0 0 Cash   Outstanding TI/LC Reserve 305,905 0 0 Cash     Fee       Hard/Springing Cash Management                     Group RMC Corporation   13
14 DCB Industrial Portfolio 0       0 0 0       0 0 0       Fee       Hard/Springing Cash Management                     New Mountain Net Lease Partners Corporation   14
14.01 DCB Savannah, GA                                 Fee                                 14.01
14.02 DCB Visalia, CA                                 Fee                                 14.02
14.03 DCB Bremen, GA                                 Fee                                 14.03
14.04 DCB Bondurant, IA                                 Fee                                 14.04
14.05 DCB Mitchellville, IA 2                                 Fee                                 14.05
14.06 DCB Mitchellville, IA 1                                 Fee                                 14.06
15 Renaissance Center VI 0     Ground Lease Reserve 0 Springing 0       0 0 0       Leasehold 2/11/2115 $120,000   Hard/Springing Cash Management                     DT GRAT JAT, LLC   15
16 Triyar Portfolio III 0     Tenant Allowance ($500,000.00); Tenant Allowance Escrow ($170,000.00); Seller Credits ($350,000.00) 1,020,000 0 0 Cash   Free Rent Reserve ($97,162.77); Rantoul Environmental Reserve ($40,625) 137,788 0 0 Cash     Fee       Soft/Springing Cash Management                     Bob Yari   16
16.01 Greenville                                 Fee                                 16.01
16.02 Rantoul                                 Fee                                 16.02
16.03 Wichita                                 Fee                                 16.03
16.04 Richland                                 Fee                                 16.04
17 Hi-25 0     Shortfall Reserve Funds 90,000 0 0 Cash   421-a Filling Fee Reserve 16,000 0 0 Cash     Fee       Soft/Upfront Cash Management                     Eran Tourgeman; Barak Ben Shlomo   17
18 188 Spear Street 0     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                     Shorenstein Company LLC   18
19 El Con Center 0       0 0 0       0 0 0       Fee       Springing                     E. Stanley Kroenke Y - Group 1 19
20 The Beacon 0     Holdback Reserve 1,250,000 0 0 Cash   Cash Flow Reserve 350,000 0 0 Cash     Fee       Springing                     Philippe Pellerin   20
21 Mount Kemble 0     Unfunded Obligations Reserve 2,130,827 0 0 Cash     0 0 0       Fee       Hard/Springing Cash Management                   3,950,000 Fred Arena; Anthony Arena; Arena Capital Group LLC   21
22 Bloomfield Square Apartments 0     Property Improvement Reserve 1,315,000 0 0 Cash   Payment Reserve 66,215 0 0 Cash     Fee       Soft/Springing Cash Management                     John Beale   22
23 Lehigh Student Housing Portfolio 0     Radon Holdback 28,463 0 0 Cash   AST & Damaged Asbestos ($18,400.00); Asbestos Remediation ($2,300.00) 20,700 0 0 Cash     Fee       Soft/Springing Cash Management                     Elias Zakay; The Elias Zakay Revocable Family Trust Dated August 29, 2014   23
24 TownePlace Suites Sacramento Cal Expo 0       0 0 0       0 0 0       Fee       Springing                     Seon Hee Suh; Jung Ho Han   24
25 Shetland Park 0     Tenant Specific TI 526,065 0 0 Cash     0 0 0       Fee       Springing                     Robert Moser   25
26 Best Western Colorado Springs Portfolio 0     Seasonality Reserve 0 The seasonality reserve is set up such that there are fixed deposits of $25,931 in good months (March through October of each calendar year) and fixed disbursements in seasonal months (November through February) per a schedule to be attached to the loan agreement. Notwithstanding the foregoing, during the first two months of the Loan term, deposits of $103,726 will be collected in order to fill the reserve up to the anticipated shortfall amount for the seasonal months by the September payment date. 0 Cash     0 0 0       Fee       Hard/Springing Cash Management                     Timothy O’Byrne   26
26.01 Best Western Plus Peak Vista                                 Fee                                 26.01
26.02 Best Western Executive Inn & Suites                                 Fee                                 26.02
27 Smoke Tree Village and Smoke Tree Commons 0       0 0 0       0 0 0       Leasehold Various $1,231,685   Springing                     E. Stanley Kroenke Y - Group 1 27
27.01 Smoke Tree Commons                                 Leasehold 7/31/2071; 12/31/2053 $746,240                           Y - Group 1 27.01
27.02 Smoke Tree Village                                 Leasehold 2/1/2054 $485,445                           Y - Group 1 27.02
28 South Grove Shopping Center 0       0 0 0       0 0 0       Fee       Springing                     Nathaniel A. Tower   28
29 Hampton Inn Sneads Ferry 0       0 0 0       0 0 0       Fee       Springing                     Oscar N. Harris; John M. Sandlin   29
30 Del Mar Terrace Apartments 0       0 0 0       0 0 0       Fee       Springing                     Heers Family Trust dated March 16, 1983, as restated on April 28, 2017   30
31 Central Park Plaza 0     Outstandng TI/LC Reserve 259,800 0 0 Cash   Payment Reserve ($49,102.01); Free Rent Reserve ($118,564.00) 167,666 0 0 Cash     Fee       Soft/Springing Cash Management                     Gregory M. Boll   31
32 Cedar Crest 0     Big Lots Reserve 100,000 0 0 Cash   Free Rent ($25,707.00); Outstanding LC Reserve ($4,406.00) 30,113 0 0 Cash     Fee       Soft/Springing Cash Management                     Jeffrey Rosenberg; Jason Nidiffer; Michael Rosenberg   32
33 1305 Tacoma 0     Key Tenant Springing Reserve 0 Springing 0       0 0 0       Fee       Springing                     Benjamin R. Stutz; Garry Vallaster; Jeffrey A. Mincheff   33
34 54 Mint 0       0 0 0       0 0 0       Fee       Springing                     Patrick M. McNerney   34
35 Cordelia Road 0       0 0 0       0 0 0       Fee       None                     Michael C. Jaeger; Robert A. McHugh, III   35
36 40 East Verdugo 0       0 0 0       0 0 0       Fee       Soft/Springing Cash Management                     Mory Barak; Jeffrey M. Weller   36
37 Sunrise Lake 0     Delinquent Rent Reserve 32,000 0 0 Cash     0 0 0       Fee       Soft/Springing Cash Management                     Nadyrshah Dhanani   37
38 Sonoma Point Apartments - CA 0       0 0 0       0 0 0       Fee       Springing                     Michael Kidson; The Linda Zabel Living Trust   38
39 Best Western Plus Madison/Hunstville 0       0 0 0       0 0 0       Fee       Hard/Springing Cash Management                     Nishant Meraiya; Jashiben Patel   39
40 East River Plaza 0       0 0 0       0 0 0       Fee       Springing                     Stanley Werb; Jonathan Gaines; Rivercrest Realty Investors   40
41 Fort Evans Plaza Office Buildings 0       0 0 0       0 0 0       Fee       None                     10th Street LLC Y - Group 2 41
42 33rd & 23rd Retail Center 0     Rent Concession Reserve 77,955 0 0 Cash   Downeast TI/LC Reserve 0 Springing 0     411,500 Fee       Springing                     Steven Usdan   42
43 CubeSmart -Leesburg 0       0 0 0       0 0 0       Fee       None                     10th Street LLC Y - Group 2 43
44 810 Lufkin Road 0     Free Rent Funds ($29,414.00); Escrow Funds ($975,000.00) 1,004,414 0 0 Cash   Collateral Reserve 0 Springing 0       Fee       Springing                     John V. Livanos; Jared L. Marcus   44
45 Plaza 273 0     Bankers Life Leasing Reserve 10,009 0 0 Cash   Bankers Life Free Rent Reserve 5,311 0 0 Cash     Fee and Leasehold 12/31/2089 $19,000   Springing                     Louis J. Capano, III   45
46 Orangethorpe Center 0     Free Rent Reserve 13,342 0 0 Cash     0 0 0       Fee       Springing                     Rachel Ruth Serrano; Heather Sarah Osterman   46
47 Courtyard Columbus Dublin 0     PIP Reserve 2,150,000 0 0 Cash     0 0 0       Fee       Springing                     Praveen Kollipara; Venkatararama Prasad Nalamolu; Dakshesh Patel   47
48 67 Forest Street 0     Outstandng TI/LC Reserve 361,715 0 0 Cash     0 0 0       Fee       Springing                     Andrew J. Segal   48
49 Lofts at Ionia 0       0 0 0       0 0 0       Fee       Soft/Springing Cash Management                     Jeffrey L. Baker; Raymond A. Lanning   49
50 Gray Falls Drive Office 0     Renovation Reserve 345,500 0 0 Cash     0 0 0       Fee       Springing                     James M. Birney; Ceyan Birney   50
51 Holiday Inn Express Shelbyville 0     PIP Reserve 0 Springing 0       0 0 0       Fee       Hard/Springing Cash Management                     Anup Patel   51
52 Neighborhood Shoppes at Polaris 0       0 0 0       0 0 0       Fee       Springing                     William A. Morris   52
53 Jefferson Storage 0       0 0 0       0 0 0       Fee       Springing                     James L. Clayton   53
54 Larkfield Self Storage 0       0 0 0       0 0 0       Leasehold 7/8/2040 $115,870 Beginning July 9, 1990 and on July 9 of every fifth lease year thereafter, rent is to be increased based upon increases in the Consumer Price Index for San Francisco/Oakland Bay Area (“CPI”). The next scheduled CPI increase is slated for July 9, 2020, at which time the rent will escalate based on the increase in CPI over the prior five years. None                     Eugene Burger   54
55 Red Roof Inn & Suites - Savannah 0     PIP Reserve 0 Springing 0       0 0 0       Fee       Hard/Springing Cash Management                     Sam Patel; Pratik Patel   55
56 Walgreens Elkton 0       0 0 0       0 0 0       Fee       Hard/Upfront Cash Management                     Ladder Capital CRE Equity LLC Y - Group 3 56
57 Superior Storage Cheyenne 0       0 0 0       0 0 0       Fee       Springing                     Matthew N. Follett; Matthew L. Garibaldi   57
58 Best Western Shippensburg 0       0 0 0       0 0 0       Fee       Springing                     Nandit Mehta; Aman J. Parekh   58
59 County Fair Market Place 0     Payment Reserve 14,575 0 0 Cash     0 0 0       Fee       Springing                     Barbara Leonard   59
60 Cintas Rochester 0     Roof Reserve 0 15,584 187,008 Cash     0 0 0       Fee       Springing                     Zell Kravinsky   60
61 Peckville Shopping Center 0       0 0 0       0 0 0       Fee       Springing                     Robert B. Erlich; Drew Connell Angel; Joshua M. Weinberg   61
62 Icon I & II 0     Condominium Reserve ($3,449); Gap Rent ($36,000) 39,449 1,724 0 Cash   C3 TI Reserve 150,000 0 0 Cash     Fee       Springing                     Paragon Real Estate Fund, LLC   62
62.01 Icon II                                 Fee                                 62.01
62.02 Icon I                                 Fee                                 62.02
63 Walgreens Spartanburg 0       0 0 0       0 0 0       Fee       Hard/Upfront Cash Management                     Ladder Capital CRE Equity LLC Y - Group 3 63
64 707-715 East 47th Street 0       0 0 0       0 0 0       Fee       Hard/Springing Cash Management                     Ananthan Thangavel; Arul Thangavel   64
65 14218 and 14292 US Highway 395 0     Specified Tenant Reserve 0 Springing 0       0 0 0       Fee       Springing                     Andrew Sun   65
66 Villa Rica Self Storage 0       0 0 0       0 0 0       Fee       Springing                     Steven E. Smoot   66
67 Dollar General Houghton Lake 0       0 0 0       0 0 0       Fee       Hard/Upfront Cash Management                     Ladder Capital CRE Equity LLC Y - Group 3 67