0001539497-19-001698.txt : 20191018 0001539497-19-001698.hdr.sgml : 20191018 20191017194229 ACCESSION NUMBER: 0001539497-19-001698 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 0000850779 FILED AS OF DATE: 20191018 DATE AS OF CHANGE: 20191017 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: BANK 2019-BNK22 CENTRAL INDEX KEY: 0001789307 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-226486-10 FILM NUMBER: 191156474 BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: WELLS FARGO COMMERCIAL MORTGAGE SECURITIES INC CENTRAL INDEX KEY: 0000850779 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 561643598 STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FORMER COMPANY: FORMER CONFORMED NAME: WACHOVIA COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 20020304 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19960520 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19951013 FWP 1 n1838_x2-a1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226486-10
     

 

     
 

BANK 2019-BNK22 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, BofA Securities, Inc., Morgan Stanley & Co. LLC, Academy Securities, Inc., Drexel Hamilton, LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

 

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

 

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(1) 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		 Maturity Date or ARD Balloon Payment ($)
1 Park Tower at Transbay BANA   250 Howard Street San Francisco CA 94105 Office CBD 2018-2019   764,659 Sq. Ft. 719 115,000,000 115,000,000 9.6% 115,000,000
2 230 Park Avenue South WFB/BANA   230 Park Avenue South New York NY 10003 Office CBD 1895 2019 373,693 Sq. Ft. 669 110,000,000 110,000,000 9.2% 110,000,000
3 Midtown Center WFB/BANA   1100 15th Street, Northwest Washington DC 20005 Office CBD 2017   867,654 Sq. Ft. 440 88,475,000 88,475,000 7.4% 88,475,000
4 Metro 14 Self Storage Portfolio WFB   Various Various Various Various Self Storage Self Storage Various Various 939,242 Sq. Ft. 89 83,600,000 83,600,000 7.0% 83,600,000
4.01 N Desplaines – Chicago, IL WFB   465 North Desplaines Street Chicago IL 60654 Self Storage Self Storage 2004   99,250 Sq. Ft.   14,550,000 14,550,000 1.2%  
4.02 N Kirk Road – Batavia, IL WFB   500 North Kirk Road Batavia IL 60510 Self Storage Self Storage 1988 2001 87,050 Sq. Ft.   6,600,000 6,600,000 0.5%  
4.03 St. Road 54 (WC)  – Wesley Chapel, FL WFB   28925 State Road 54 Wesley Chapel FL 33543 Self Storage Self Storage 2000   76,095 Sq. Ft.   6,450,000 6,450,000 0.5%  
4.04 Starkey Road – Largo, FL WFB   1675 Starkey Road Largo FL 33771 Self Storage Self Storage 1979   75,672 Sq. Ft.   6,200,000 6,200,000 0.5%  
4.05 S Belcher Road – Seminole, FL WFB   10501 Belcher Road South Seminole FL 33777 Self Storage Self Storage 2001   70,730 Sq. Ft.   5,900,000 5,900,000 0.5%  
4.06 W Fletcher Avenue – Tampa, FL WFB   1210 West Fletcher Avenue Tampa FL 33612 Self Storage Self Storage 2003   63,348 Sq. Ft.   5,825,000 5,825,000 0.5%  
4.07 Gunn Highway – Tampa, FL WFB   4216 Gunn Highway Tampa FL 33618 Self Storage Self Storage 2001   71,800 Sq. Ft.   5,800,000 5,800,000 0.5%  
4.08 W MLK – Tampa, FL WFB   311 West Dr Martin Luther King Jr Boulevard Seffner FL 33584 Self Storage Self Storage 2000   59,235 Sq. Ft.   5,700,000 5,700,000 0.5%  
4.09 E Fletcher Ave – Tampa, FL WFB   1821 East Fletcher Avenue Tampa FL 33612 Self Storage Self Storage 2011   72,362 Sq. Ft.   5,500,000 5,500,000 0.5%  
4.10 St. Road 54 (Lutz) – Lutz, FL WFB   21731 State Road 54 Lutz FL 33549 Self Storage Self Storage 2001   59,350 Sq. Ft.   4,900,000 4,900,000 0.4%  
4.11 Bruce B. Downs – Tampa, FL WFB   19390 Bruce B Downs Boulevard Tampa FL 33647 Self Storage Self Storage 2006   56,295 Sq. Ft.   4,900,000 4,900,000 0.4%  
4.12 Barclay Road – Spring Hill, FL WFB   3298 & 3300 Barclay Avenue Spring Hill FL 34609 Self Storage Self Storage 2004   54,400 Sq. Ft.   4,575,000 4,575,000 0.4%  
4.13 Boyette Road – Riverview, FL WFB   10813 Boyette Road Riverview FL 33569 Self Storage Self Storage 2002   46,275 Sq. Ft.   3,700,000 3,700,000 0.3%  
4.14 Robin Road – Lakeland, FL WFB   624 Robin Road Lakeland FL 33803 Self Storage Self Storage 2005   47,380 Sq. Ft.   3,000,000 3,000,000 0.2%  
5 Storage Post Portfolio MSMCH   Various Various Various Various Self Storage Self Storage Various Various 1,173,842 Sq. Ft. 128 65,000,000 65,000,000 5.4% 65,000,000
5.01 New Hyde Park MSMCH   1990 Jericho Turnpike New Hyde Park NY 11040 Self Storage Self Storage 2003 N/A 151,284 Sq. Ft.   17,923,967 17,923,967 1.5%  
5.02 Station Square MSMCH   750 East Sample Road; 91 Northeast 9th Street; 131 Northwest 16th Street Pompano Beach FL 33064 Self Storage Self Storage 1967 N/A 193,735 Sq. Ft.   9,707,967 9,707,967 0.8%  
5.03 Mills Pond Park MSMCH   1900 Northwest 19th Street Fort Lauderdale FL 33311 Self Storage Self Storage 1989 N/A 117,230 Sq. Ft.   5,628,133 5,628,133 0.5%  
5.04 Huntington MSMCH   380 Oakwood Road Huntington Station NY 11746 Self Storage Self Storage 1946 1999 44,059 Sq. Ft.   5,201,733 5,201,733 0.4%  
5.05 Islandia MSMCH   1960 Veterans Memorial Highway Islandia NY 11749 Self Storage Self Storage 1985 N/A 90,753 Sq. Ft.   5,201,300 5,201,300 0.4%  
5.06 Lauderdale Manors MSMCH   2290 Northwest 19th Street Fort Lauderdale FL 33311 Self Storage Self Storage 1973 N/A 124,501 Sq. Ft.   4,874,133 4,874,133 0.4%  
5.07 Wilton Manors MSMCH   1201, 1211, 1215 North Flagler Drive Fort Lauderdale FL 33304 Self Storage Self Storage 1968 N/A 56,842 Sq. Ft.   4,277,000 4,277,000 0.4%  
5.08 Franklin Park MSMCH   2523 Northwest 6th Street; 127 Northwest 25th Avenue; 132 Northwest 25th Terrace; 660 Northwest 27th Avenue Fort Lauderdale FL 33311 Self Storage Self Storage 1972 N/A 140,735 Sq. Ft.   4,091,100 4,091,100 0.3%  
5.09 Oakland Park MSMCH   818 Northeast 44th Street; 510, 511, 521, 531, 540 Northeast 35th Street; 818 Northeast 44th Street Oakland Park FL 33334 Self Storage Self Storage 1959 N/A 90,540 Sq. Ft.   3,388,667 3,388,667 0.3%  
5.10 Lauderhill MSMCH   3901 West Sunrise Boulevard Lauderhill FL 33311 Self Storage Self Storage 1984 N/A 91,372 Sq. Ft.   2,734,333 2,734,333 0.2%  
5.11 Dixie Highway MSMCH   930, 968, 978, 1000 and 1050 South Dixie Highway West and East Pompano Beach FL 33060 Self Storage Self Storage 1966 N/A 72,792 Sq. Ft.   1,971,667 1,971,667 0.2%  
6 ExchangeRight Net Leased Portfolio #29 MSMCH   Various Various Various Various Various Various Various Various 350,043 Sq. Ft. 179 62,527,000 62,527,000 5.2% 62,527,000
6.01 Fresenius Medical Care - Fayetteville, NC MSMCH   2560 Legion Road Fayetteville NC 28306 Office Medical 2017   23,529 Sq. Ft.   7,254,000 7,254,000 0.6%  
6.02 BioLife Plasma Services LP MSMCH   7538 East Hampton Avenue Mesa AZ 85245 Office Medical 2019   16,694 Sq. Ft.   6,045,000 6,045,000 0.5%  
6.03 Hobby Lobby - Johnson City, TN MSMCH   3019 Peoples Street Johnson City TN 37604 Retail Single Tenant 1994 2019 55,668 Sq. Ft.   5,254,500 5,254,500 0.4%  
6.04 Walgreens - Levittown, PA MSMCH   8500 New Falls Road Levittown PA 19054 Retail Single Tenant 2005   14,820 Sq. Ft.   3,844,000 3,844,000 0.3%  
6.05 Walgreens - Lafayette, LA MSMCH   6130 Johnston Street Lafayette LA 70503 Retail Single Tenant 2009   14,820 Sq. Ft.   3,670,400 3,670,400 0.3%  
6.06 Walgreens - Abita Springs, LA MSMCH   70997 Highway 59 Abita Springs LA 70420 Retail Single Tenant 2008   14,490 Sq. Ft.   3,602,200 3,602,200 0.3%  
6.07 Walgreens - Coon Rapids, MN MSMCH   3470 River Rapids Dr NW Coon Rapids MN 55448 Retail Single Tenant 2000   14,490 Sq. Ft.   3,534,000 3,534,000 0.3%  
6.08 Walgreens - Gonzales, LA MSMCH   105 West Highway 30 Gonzales LA 70734 Retail Single Tenant 2008   14,820 Sq. Ft.   3,447,200 3,447,200 0.3%  
6.09 CVS Pharmacy - Mounds View, MN MSMCH   2800 Highway 10 Northeast Mounds View MN 55112 Retail Single Tenant 2004   13,013 Sq. Ft.   3,224,000 3,224,000 0.3%  
6.10 Fresenius Medical Care - Muncie, IN MSMCH   4021 West Kilgore Avenue Muncie IN 47304 Office Medical 1984   12,111 Sq. Ft.   3,100,000 3,100,000 0.3%  
6.11 Tractor Supply - Angleton, TX MSMCH   2916 North Velasco Street Angleton TX 77515 Retail Single Tenant 2016   21,702 Sq. Ft.   3,038,000 3,038,000 0.3%  
6.12 Tractor Supply - Bartonville, TX MSMCH   2201 East FM 407 Bartonville TX 76226 Retail Single Tenant 2019   19,097 Sq. Ft.   2,976,000 2,976,000 0.2%  
6.13 Walgreens - St. Louis, MO MSMCH   2700 Telegraph Road St. Louis MO 63125 Retail Single Tenant 1997   13,905 Sq. Ft.   1,953,000 1,953,000 0.2%  
6.14 Walgreens - Canton, OH MSMCH   1000 South Main Street Canton OH 44720 Retail Single Tenant 1994   13,500 Sq. Ft.   1,860,000 1,860,000 0.2%  
6.15 Dollar General - Harvey, LA MSMCH   2101 Lapalco Boulevard Harvey LA 70058 Retail Single Tenant 2014   9,100 Sq. Ft.   1,364,000 1,364,000 0.1%  
6.16 Dollar General - Springfield, OH MSMCH   1221 East Home Road Springfield OH 45503 Retail Single Tenant 2013   9,026 Sq. Ft.   1,038,500 1,038,500 0.1%  
6.17 Dollar General - Middletown, OH MSMCH   3304 Yankee Road Middletown OH 45044 Retail Single Tenant 2018   9,100 Sq. Ft.   985,800 985,800 0.1%  
6.18 Dollar General - Griffith, IN MSMCH   900 East Main Street Griffith IN 46319 Retail Single Tenant 2019   9,026 Sq. Ft.   961,000 961,000 0.1%  
6.19 Dollar General - Painesville, OH MSMCH   2205 North Ridge Road Painesville OH 44077 Retail Single Tenant 2019   9,100 Sq. Ft.   923,800 923,800 0.1%  
6.2 Dollar General - Cleveland, OH MSMCH   12526 Bellaire Road Cleveland OH 44135 Retail Single Tenant 2019   7,489 Sq. Ft.   908,300 908,300 0.1%  
6.21 Dollar General - Lafayette, LA MSMCH   119 Renaud Drive Lafayette LA 70507 Retail Single Tenant 2019   9,026 Sq. Ft.   899,000 899,000 0.1%  
6.22 Dollar General - Uniontown, OH MSMCH   11186 Cleveland Avenue Northwest Uniontown OH 44685 Retail Single Tenant 2014   9,026 Sq. Ft.   892,800 892,800 0.1%  
6.23 Dollar General - St. Joseph, MO (50th Street) MSMCH   4800 South 50th Street St. Joseph MO 64507 Retail Single Tenant 2019   9,002 Sq. Ft.   883,500 883,500 0.1%  
6.24 Dollar General - St. Joseph, MO (Frederick Avenue) MSMCH   4950 Frederick Avenue St. Joseph MO 64506 Retail Single Tenant 2019   7,489 Sq. Ft.   868,000 868,000 0.1%  
7 127 West 25th Street BANA   127 West 25th Street New York NY 10001 Other Leased Fee 1912 2012 104,000 Sq. Ft. 587 61,000,000 61,000,000 5.1% 61,000,000
8 360 North Crescent Drive WFB   360 North Crescent Drive, 9370 Santa Monica Boulevard and 375 North Crescent Drive Beverly Hills CA 90210 Office Suburban 1938 2003 123,848 Sq. Ft. 1,038 55,000,000 55,000,000 4.6% 55,000,000
9 Tysons Tower WFB   7900 Tysons One Place McLean VA 22102 Office Suburban 2014   528,730 Sq. Ft. 359 45,000,000 45,000,000 3.7% 45,000,000
10 East Side Manhattan Multifamily Portfolio MSMCH   Various New York NY Various Various Various Various   125 Units 352,000 44,000,000 44,000,000 3.7% 44,000,000
10.01 199, 201, 203, 205 First Avenue and 349 & 351 East 12th Street MSMCH   199, 201, 203, 205 First Avenue and 349 & 351 East 12th Street 197 1st Avenue a/k/a 351-353 East 12th Street, 199 1st Avenue, 201 1st Avenue, 203 1st Avenue, 205 1st Avenue, 349 East 12th Street New York NY 10003 Mixed Use Multifamily/Retail 1920   21 Units   21,274,725 21,274,725 1.8%  
10.02 520 East 12th Street MSMCH   520 East 12th Street New York NY 10009 Multifamily Mid Rise 1930   40 Units   11,120,879 11,120,879 0.9%  
10.03 418 East 88th Street MSMCH   418 East 88th Street New York NY 10128 Multifamily Mid Rise 1950   46 Units   8,703,297 8,703,297 0.7%  
10.04 417 East 72nd Street MSMCH   417 East 72nd Street New York NY 10021 Multifamily Mid Rise 1920   18 Units   2,901,099 2,901,099 0.2%  
11 Bronx Multifamily Portfolio I MSMCH   Various Bronx NY Various Multifamily Mid Rise Various   229 Units 141,048 32,300,000 32,300,000 2.7% 32,300,000
11.01 190 West 170th Street MSMCH   190 West 170th Street Bronx NY 10452 Multifamily Mid Rise 1929   67 Units   8,160,000 8,160,000 0.7%  
11.02 1053-1057 Hoe Avenue MSMCH   1053-1057 Hoe Avenue Bronx NY 10459 Multifamily Mid Rise 1913   52 Units   8,024,000 8,024,000 0.7%  
11.03 1136 Sherman Avenue MSMCH   1136 Sherman Avenue Bronx NY 10456 Multifamily Mid Rise 1928   46 Units   6,460,000 6,460,000 0.5%  
11.04 2979 Marion Avenue MSMCH   2979 Marion Avenue Bronx NY 10458 Multifamily Mid Rise 1938   36 Units   4,964,000 4,964,000 0.4%  
11.05 3500 Tryon Avenue MSMCH   3500 Tryon Avenue Bronx NY 10467 Multifamily Mid Rise 1932   28 Units   4,692,000 4,692,000 0.4%  
12 Tesoro Apartments BANA   1005 East Atherton Drive Manteca CA 95337 Multifamily Garden 2019   154 Units 198,052 30,500,000 30,500,000 2.5% 30,500,000
13 ExchangeRight REIT Portfolio 1 BANA   Various Various Various Various Retail Single Tenant Various   203,776 Sq. Ft. 148 30,231,337 30,231,337 2.5% 30,231,337
13.01 Hy-Vee - Shakopee, MN BANA   1451 Adams Street South Shakopee MN 55379 Retail Single Tenant 2017   109,078 Sq. Ft.   14,044,488 14,044,488 1.2%  
13.02 Walgreens - Grafton, WI BANA   1915 Wisconsin Avenue Grafton WI 53024 Retail Single Tenant 2006   14,820 Sq. Ft.   3,620,800 3,620,800 0.3%  
13.03 Walgreens - Geismar, LA BANA   12506 Highway 73 Geismar LA 70734 Retail Single Tenant 2007   14,490 Sq. Ft.   3,356,472 3,356,472 0.3%  
13.04 Walgreens - Pleasant Prairie, WI BANA   7520 118th Avenue Pleasant Prairie WI 53158 Retail Single Tenant 2004   14,820 Sq. Ft.   3,284,284 3,284,284 0.3%  
13.05 Walgreens - Dolton, IL BANA   1150 East Sibley Boulevard Dolton IL 60419 Retail Single Tenant 2002   15,120 Sq. Ft.   2,414,900 2,414,900 0.2%  
13.06 Family Dollar - San Antonio, TX BANA   1914 Bandera Road San Antonio TX 78228 Retail Single Tenant 2011   8,320 Sq. Ft.   937,893 937,893 0.1%  
13.07 Dollar General - Beaumont, TX BANA   2170 South Major Drive Beaumont TX 77707 Retail Single Tenant 2019   9,100 Sq. Ft.   896,023 896,023 0.1%  
13.08 Dollar General - Waterloo, IA BANA   820 West 5th Street Waterloo IA 50702 Retail Single Tenant 2014   9,026 Sq. Ft.   864,953 864,953 0.1%  
13.09 Dollar General - Pleasant Grove, AL BANA   915 4th Street Pleasant Grove AL 35127 Retail Single Tenant 2019   9,002 Sq. Ft.   811,524 811,524 0.1%  
14 National Anchored Retail Portfolio MSMCH   Various Various Various Various Retail Anchored Various Various 1,292,762 Sq. Ft. 91 30,000,000 30,000,000 2.5% 30,000,000
14.01 Lakeline Plaza MSMCH   11066 Pecan Park Boulevard Cedar Park TX 78613 Retail Anchored 1998 2003 313,580 Sq. Ft.   11,523,077 11,523,077 1.0%  
14.02 Forest Plaza MSMCH   6055-6455 East State Street Rockford IL 61108 Retail Anchored 1985 N/A 433,816 Sq. Ft.   7,756,410 7,756,410 0.6%  
14.03 White Oaks Plaza MSMCH   2725-2959 South Veterans Parkway, 2901 South Veterans Parkway, 2801 South Veterans Parkway, 2701 South Veterans Parkway, 2951 West Iles Avenue, Iles at Veterans Parkway, 2691 South Veterans Parkway, 2991 South Veterans Parkway Springfield IL 62704 Retail Anchored 1986 N/A 331,533 Sq. Ft.   6,792,308 6,792,308 0.6%  
14.04 Muncie Towne Plaza MSMCH   1190 East Princeton Avenue Muncie IN 47303 Retail Anchored 1998 N/A 171,621 Sq. Ft.   2,705,128 2,705,128 0.2%  
14.05 Lakeline Village MSMCH   12617 Ridgeline Boulevard Cedar Park TX 78613 Retail Anchored 1998 2003 42,212 Sq. Ft.   1,223,077 1,223,077 0.1%  
15 Alan Luke Portfolio MSMCH   Various Various Various Various Various Various Various Various 85,057 Sq. Ft. 205 17,453,000 17,453,000 1.5% 17,453,000
15.01 WAG - Amarillo (Bell St.) MSMCH   3320 Bell Street Amarillo TX 79109 Retail Single Tenant 2002   15,120 Sq. Ft.   3,966,667 3,966,667 0.3%  
15.02 WAG - Odessa MSMCH   2161 East 42nd Street Odessa TX 79762 Retail Single Tenant 2001   15,120 Sq. Ft.   3,472,000 3,472,000 0.3%  
15.03 WAG - Amarillo (S. Georgia St.) MSMCH   2601 Georgia Street South Amarillo TX 79109 Retail Single Tenant 2001   14,490 Sq. Ft.   3,416,000 3,416,000 0.3%  
15.04 CVS - Columbus MSMCH   2100 East Dublin Granville Road Columbus OH 43229 Retail Single Tenant 1997   11,099 Sq. Ft.   2,972,408 2,972,408 0.2%  
15.05 Chili’s - Fayetteville MSMCH   772 East Millsap Road Fayetteville AR 72703 Retail Single Tenant 1991   5,228 Sq. Ft.   1,825,925 1,825,925 0.2%  
15.06 Biolife - Homewood MSMCH   259 Lakeshore Parkway Homewood AL 35209 Office Medical 1991 2019 24,000 Sq. Ft.   1,800,000 1,800,000 0.1%  
16 6550 Sunset MSMCH   6526, 6530, 6540, 6550 West Sunset Boulevard Los Angeles CA 90028 Mixed Use Office/Retail 1924 2018 29,610 Sq. Ft. 574 17,000,000 17,000,000 1.4% 17,000,000
17 Parke West Apartments BANA   1060 Village Drive, 1070, 1080, & 1090 Vigil Circle Santa Maria CA 93455 Multifamily Garden 2019   87 Units 186,782 16,250,000 16,250,000 1.4% 16,250,000
18 Albertsons - Rancho Mirage WFB   40101 Monterey Avenue Rancho Mirage CA 92270 Retail Single Tenant 2003 2014 57,497 Sq. Ft. 274 15,750,000 15,750,000 1.3% 15,750,000
19 Winston Churchill Owners Corp. NCB   2500 Johnson Avenue Riverdale NY 10463 Multifamily Cooperative 1961 1998 335 Units 46,196 15,500,000 15,475,630 1.3% 11,943,889
20 144-06 94th Avenue MSMCH   144-06 94th Avenue Jamaica NY 11435 Office Suburban 1962 1998 85,004 Sq. Ft. 176 15,000,000 15,000,000 1.2% 15,000,000
21 Auburn Brook Apartments BANA   1193 Auburn Drive Castle Rock CO 80109 Multifamily Garden 2018   96 Units 156,250 15,000,000 15,000,000 1.2% 15,000,000
22 Saxony Towers Realty Corp. NCB   87-09 34th Avenue, 87-10 34th Avenue, 88-10 34th Avenue and 88-11 34th Avenue Jackson Heights NY 11372 Multifamily Cooperative 1950 2009 330 Units 43,869 14,500,000 14,476,928 1.2% 11,147,021
23 The Blvd MSMCH   1410 North Ocean Boulevard Myrtle Beach SC 29577 Retail Unanchored 2018   42,472 Sq. Ft. 331 14,075,000 14,075,000 1.2% 14,075,000
24 Beacon View Apartments - WA WFB   1701 12th Avenue South and 1702 11th Avenue Seattle WA 98134 Multifamily Garden 1968 2006 95 Units 147,368 14,000,000 14,000,000 1.2% 14,000,000
25 Courtyard by Marriott Atlanta NE/Duluth Sugarloaf WFB   1948 Satellite Boulevard Duluth GA 30097 Hospitality Select Service 2016   115 Rooms 112,701 13,000,000 12,960,658 1.1% 10,156,843
26 Fairfield Inn and Suites Moab BANA   1863 North Highway 191 Moab UT 84532 Hospitality Limited Service 2014 N/A 89 Rooms 140,039 12,500,000 12,463,447 1.0% 9,832,291
27 Columbia Hotel Portfolio BANA   Various Columbia SC 29229 Hospitality Limited Service Various   145 Rooms 85,403 12,400,000 12,383,476 1.0% 9,847,498
27.01 Hampton Inn Columbia BANA   1021 Clemson Frontage Road Columbia SC 29229 Hospitality Limited Service 2008   80 Rooms   7,178,947 7,169,381 0.6%  
27.02 Holiday Inn Express & Suites Columbia BANA   1011 Clemson Frontage Road Columbia SC 29229 Hospitality Limited Service 2000   65 Rooms   5,221,053 5,214,095 0.4%  
28 Rainier View Marketplace MSMCH   16810, 16816, 16822, 16904, 16908, 16912 & 17014 Meridian East Puyallup WA 98375 Retail Anchored 2012   70,280 Sq. Ft. 163 11,500,000 11,467,770 1.0% 9,119,124
29 Hampton Inn By Hilton Wilmington WFB   225 Grace Street Wilmington NC 28401 Hospitality Limited Service 2016   92 Rooms 116,507 10,750,000 10,718,625 0.9% 8,458,910
30 235 Plymouth House Owners Corp. NCB   231-243 East 87th Street New York NY 10128 Multifamily Cooperative 1961 2011 138 Units 72,464 10,000,000 10,000,000 0.8% 10,000,000
31 ADI Industrial MSMCH   6355 Boat Rock Boulevard Atlanta GA 30336 Industrial Warehouse 1989   296,260 Sq. Ft. 31 9,300,000 9,286,548 0.8% 7,280,032
32 Lockaway Storage Shaenfield BANA   10507 Shaenfield Road San Antonio TX 78254 Self Storage Self Storage 1988 2017 161,245 Sq. Ft. 55 8,800,000 8,788,047 0.7% 6,965,703
33 Westmoore Apartments BANA   4543 24th Avenue Fort Gratiot MI 48059 Multifamily Garden 1987 2019 249 Units 32,239 8,050,000 8,027,614 0.7% 6,392,655
34 130 E. 63rd Owners Corporation NCB   130-136 East 63rd Street New York NY 10065 Multifamily Cooperative 1958 2014 74 Units 107,934 8,000,000 7,987,092 0.7% 6,133,092
35 Storemore America Self Storage WFB   9687 Soquel Drive Aptos CA 95003 Self Storage Self Storage 2002 2019 40,067 Sq. Ft. 175 7,000,000 7,000,000 0.6% 7,000,000
36 1200 R Street WFB   1200 and 1220 R Street Sacramento CA 95811 Office Suburban 1945 2015 24,594 Sq. Ft. 266 6,560,000 6,551,183 0.5% 5,202,088
37 Starling Office WFB   750 North Diamond Bar Boulevard Diamond Bar CA 91765 Office Suburban 1980 2017 36,033 Sq. Ft. 178 6,400,000 6,400,000 0.5% 6,092,098
38 2401 Linden Lane MSMCH   2401-2465 Linden Lane Silver Spring MD 20910 Industrial Flex 1963 1994 85,549 Sq. Ft. 70 6,000,000 5,988,641 0.5% 4,287,361
39 Southwest Gas WFB   7326 North Glen Harbor Boulevard Glendale AZ 85307 Industrial Flex 2013   52,330 Sq. Ft. 108 5,630,000 5,630,000 0.5% 5,630,000
40 632 Palmer Road Owners, Inc. NCB   632 Palmer Road Yonkers NY 10701 Multifamily Cooperative 1963 2016 106 Units 47,129 5,000,000 4,995,647 0.4% 4,336,879
41 Bethpage Apartment Corp. NCB   301-337 Hicksville Road Bethpage NY 11714 Multifamily Cooperative 1969 2009 73 Units 68,385 5,000,000 4,992,123 0.4% 3,851,358
42 Colony Plaza Shopping Center MSMCH   4709 & 4713 State Highway 121 The Colony TX 75056 Retail Shadow Anchored 1997   33,416 Sq. Ft. 135 4,500,000 4,500,000 0.4% 4,500,000
43 Bonnie Crest Owners Corp. NCB   629 Kappock Street Riverdale NY 10463 Multifamily Cooperative 1960 2007 98 Units 45,874 4,500,000 4,495,680 0.4% 3,860,056
44 Florencia Villas MSMCH   1109 San Marcos Parkway San Marcos TX 78666 Multifamily Garden 1980 2018 64 Units 67,969 4,350,000 4,350,000 0.4% 3,748,938
45 9635 Bermuda Rd MSMCH   9635 Bermuda Road Las Vegas NV 89123 Retail Unanchored 2017   13,476 Sq. Ft. 289 3,900,000 3,900,000 0.3% 3,368,600
46 Vernon Manor Co-operative Apartments, Section II, Incorporated NCB   505 East Lincoln Avenue Mt. Vernon NY 10552 Multifamily Cooperative 1950 1999 230 Units 16,539 3,815,000 3,803,984 0.3% 2,228,017
47 Spring Stuebner Business Park MSMCH   3336 Spring Stuebner Road Spring TX 77389 Mixed Use Industrial/Retail 2006   66,125 Sq. Ft. 57 3,737,500 3,737,500 0.3% 3,737,500
48 Wakefield Owners Corp. NCB   110-07 73rd Road Forest Hills NY 11375 Multifamily Cooperative 1931 2012 77 Units 46,883 3,610,000 3,610,000 0.3% 3,610,000
49 Dahill Gardens Apt. Inc. NCB   38-58 Dahill Road Brooklyn NY 11218 Multifamily Cooperative 1949 2004 82 Units 43,834 3,600,000 3,594,408 0.3% 2,780,571
50 60 Cooper Street Corporation NCB   60 Cooper Street New York NY 10034 Multifamily Cooperative 1936 2014 60 Units 48,257 2,900,000 2,895,404 0.2% 2,231,159
51 1922 McGraw Avenue Owners, Inc. NCB   1922 McGraw Avenue Bronx NY 10462 Multifamily Cooperative 1929 2007 52 Units 47,041 2,450,000 2,446,117 0.2% 1,884,945
52 Connecticut Storage Portfolio MSMCH   Various Various CT Various Self Storage Self Storage Various Various 64,569 Sq. Ft. 36 2,300,000 2,300,000 0.2% 2,300,000
52.01 Dayville Storage MSMCH   1019 North Main Street Dayville CT 06241 Self Storage Self Storage 1998   23,975 Sq. Ft.   998,113 998,113 0.1%  
52.02 Mechanic Street Storage MSMCH   221 Mechanic Street Danielson CT 06239 Self Storage Self Storage 2004 2013 20,550 Sq. Ft.   781,132 781,132 0.1%  
52.03 Brooklyn Self Storage MSMCH   313 Allen Hill Road Brooklyn CT 06234 Self Storage Self Storage 1988 2015 20,044 Sq. Ft.   520,755 520,755 0.0%  
53 Pine Tree Townhouses Cooperative, Inc. NCB   149 Pinecone Drive Lawrence KS 66046 Multifamily Cooperative 1976 2011 160 Units 14,200 2,275,000 2,271,994 0.2% 1,809,313
54 61 East 72nd Street Corporation NCB   760 Park Avenue New York NY 10021 Multifamily Cooperative 1924 2009 13 Units 149,995 1,953,000 1,949,929 0.2% 1,504,930
55 244 Riverside Owners, Inc. NCB   244 Riverside Drive New York NY 10025 Multifamily Cooperative 1907 1993 59 Units 31,266 1,850,000 1,844,671 0.2% 1,081,392
56 Acorn Machinery Corporation NCB   182 Lafayette Street New York NY 10013 Multifamily Cooperative 1890 2011 6 Units 249,612 1,500,000 1,497,675 0.1% 1,159,022
57 366 Stewart Avenue, Inc. NCB   366 Stewart Avenue Garden City NY 11530 Multifamily Cooperative 1950 1998 36 Units 33,282 1,200,000 1,198,155 0.1% 928,659
58 Huguenot Gardens Tenants Corp. A/K/A The Huguenot Gardens Tenants Corp. NCB   450 Pelham Road New Rochelle NY 10805 Multifamily Cooperative 1951 2007 24 Units 41,602 1,000,000 998,440 0.1% 771,780

 

 

 

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

 

Mortgage Loan Number Property Name 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 Operating 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 ($) Amortization Type Interest Accrual Method During IO
1 Park Tower at Transbay Y 7/23/2019 9/1/2019 8/1/2029   8/1/2029 8/1/2034 3.45000% TBD TBD TBD 0.00050% TBD TBD Actual/360 335,217.01 Interest-only, ARD Actual/360
2 230 Park Avenue South N 9/11/2019 10/11/2019 9/11/2029   9/11/2029   3.27000% TBD TBD TBD 0.00050% TBD TBD Actual/360 304,745.83 Interest-only, Balloon Actual/360
3 Midtown Center Y 9/30/2019 11/11/2019 10/11/2029   10/11/2029 9/30/2033 3.08500% TBD TBD TBD 0.00050% TBD TBD Actual/360 231,245.39 Interest-only, ARD Actual/360
4 Metro 14 Self Storage Portfolio N 9/4/2019 10/11/2019 9/11/2029   9/11/2029   3.19000% TBD TBD TBD 0.00050% TBD TBD Actual/360 225,940.61 Interest-only, Balloon Actual/360
4.01 N Desplaines – Chicago, IL                                    
4.02 N Kirk Road – Batavia, IL                                    
4.03 St. Road 54 (WC)  – Wesley Chapel, FL                                    
4.04 Starkey Road – Largo, FL                                    
4.05 S Belcher Road – Seminole, FL                                    
4.06 W Fletcher Avenue – Tampa, FL                                    
4.07 Gunn Highway – Tampa, FL                                    
4.08 W MLK – Tampa, FL                                    
4.09 E Fletcher Ave – Tampa, FL                                    
4.10 St. Road 54 (Lutz) – Lutz, FL                                    
4.11 Bruce B. Downs – Tampa, FL                                    
4.12 Barclay Road – Spring Hill, FL                                    
4.13 Boyette Road – Riverview, FL                                    
4.14 Robin Road – Lakeland, FL                                    
5 Storage Post Portfolio N 9/13/2019 11/1/2019 10/1/2029   10/1/2029   3.89000% TBD TBD TBD 0.00050% TBD TBD Actual/360 213,634.84 Interest-only, Balloon Actual/360
5.01 New Hyde Park                                    
5.02 Station Square                                    
5.03 Mills Pond Park                                    
5.04 Huntington                                    
5.05 Islandia                                    
5.06 Lauderdale Manors                                    
5.07 Wilton Manors                                    
5.08 Franklin Park                                    
5.09 Oakland Park                                    
5.10 Lauderhill                                    
5.11 Dixie Highway                                    
6 ExchangeRight Net Leased Portfolio #29 N 9/4/2019 11/1/2019 10/1/2029   10/1/2029   3.83800% TBD TBD TBD 0.00050% TBD TBD Actual/360 202,759.72 Interest-only, Balloon Actual/360
6.01 Fresenius Medical Care - Fayetteville, NC                                    
6.02 BioLife Plasma Services LP                                    
6.03 Hobby Lobby - Johnson City, TN                                    
6.04 Walgreens - Levittown, PA                                    
6.05 Walgreens - Lafayette, LA                                    
6.06 Walgreens - Abita Springs, LA                                    
6.07 Walgreens - Coon Rapids, MN                                    
6.08 Walgreens - Gonzales, LA                                    
6.09 CVS Pharmacy - Mounds View, MN                                    
6.10 Fresenius Medical Care - Muncie, IN                                    
6.11 Tractor Supply - Angleton, TX                                    
6.12 Tractor Supply - Bartonville, TX                                    
6.13 Walgreens - St. Louis, MO                                    
6.14 Walgreens - Canton, OH                                    
6.15 Dollar General - Harvey, LA                                    
6.16 Dollar General - Springfield, OH                                    
6.17 Dollar General - Middletown, OH                                    
6.18 Dollar General - Griffith, IN                                    
6.19 Dollar General - Painesville, OH                                    
6.2 Dollar General - Cleveland, OH                                    
6.21 Dollar General - Lafayette, LA                                    
6.22 Dollar General - Uniontown, OH                                    
6.23 Dollar General - St. Joseph, MO (50th Street)                                    
6.24 Dollar General - St. Joseph, MO (Frederick Avenue)                                    
7 127 West 25th Street Y 10/4/2019 12/1/2019 11/1/2029   11/1/2029 11/1/2034 3.84000% TBD TBD TBD 0.00050% TBD TBD Actual/360 197,911.11 Interest-only, ARD Actual/360
8 360 North Crescent Drive N 9/30/2019 11/11/2019 10/11/2029   10/11/2029   3.45000% TBD TBD TBD 0.00050% TBD TBD Actual/360 160,760.42 Interest-only, Balloon Actual/360
9 Tysons Tower N 9/12/2019 11/11/2019 10/11/2029   10/11/2029   3.33000% TBD TBD TBD 0.00050% TBD TBD Actual/360 126,956.25 Interest-only, Balloon Actual/360
10 East Side Manhattan Multifamily Portfolio N 9/30/2019 11/1/2019 10/1/2029   10/1/2029   3.21000% TBD TBD TBD 0.00050% TBD TBD Actual/360 119,334.72 Interest-only, Balloon Actual/360
10.01 199, 201, 203, 205 First Avenue and 349 & 351 East 12th Street                                    
10.02 520 East 12th Street                                    
10.03 418 East 88th Street                                    
10.04 417 East 72nd Street                                    
11 Bronx Multifamily Portfolio I N 10/10/2019 12/1/2019 11/1/2029   11/1/2029   3.65000% TBD TBD TBD 0.00050% TBD TBD Actual/360 99,610.36 Interest-only, Balloon Actual/360
11.01 190 West 170th Street                                    
11.02 1053-1057 Hoe Avenue                                    
11.03 1136 Sherman Avenue                                    
11.04 2979 Marion Avenue                                    
11.05 3500 Tryon Avenue                                    
12 Tesoro Apartments N 9/19/2019 11/1/2019 10/1/2029   10/1/2029   3.57000% TBD TBD TBD 0.00050% TBD TBD Actual/360 91,997.74 Interest-only, Balloon Actual/360
13 ExchangeRight REIT Portfolio 1 N 9/26/2019 11/1/2019 10/1/2029   10/1/2029   3.12637% TBD TBD TBD 0.00050% TBD TBD Actual/360 79,855.87 Interest-only, Balloon Actual/360
13.01 Hy-Vee - Shakopee, MN                                    
13.02 Walgreens - Grafton, WI                                    
13.03 Walgreens - Geismar, LA                                    
13.04 Walgreens - Pleasant Prairie, WI                                    
13.05 Walgreens - Dolton, IL                                    
13.06 Family Dollar - San Antonio, TX                                    
13.07 Dollar General - Beaumont, TX                                    
13.08 Dollar General - Waterloo, IA                                    
13.09 Dollar General - Pleasant Grove, AL                                    
14 National Anchored Retail Portfolio N 9/16/2019 11/1/2019 10/1/2029   10/1/2029   3.67000% TBD TBD TBD 0.00050% TBD TBD Actual/360 93,024.31 Interest-only, Balloon Actual/360
14.01 Lakeline Plaza                                    
14.02 Forest Plaza                                    
14.03 White Oaks Plaza                                    
14.04 Muncie Towne Plaza                                    
14.05 Lakeline Village                                    
15 Alan Luke Portfolio N 9/19/2019 11/1/2019 10/1/2029   10/1/2029   3.52000% TBD TBD TBD 0.00050% TBD TBD Actual/360 51,906.51 Interest-only, Balloon Actual/360
15.01 WAG - Amarillo (Bell St.)                                    
15.02 WAG - Odessa                                    
15.03 WAG - Amarillo (S. Georgia St.)                                    
15.04 CVS - Columbus                                    
15.05 Chili’s - Fayetteville                                    
15.06 Biolife - Homewood                                    
16 6550 Sunset N 9/20/2019 11/1/2019 10/1/2029   10/1/2029   3.74000% TBD TBD TBD 0.00050% TBD TBD Actual/360 53,719.21 Interest-only, Balloon Actual/360
17 Parke West Apartments N 9/26/2019 11/1/2019 10/1/2029   10/1/2029   3.54500% TBD TBD TBD 0.00050% TBD TBD Actual/360 48,671.95 Interest-only, Balloon Actual/360
18 Albertsons - Rancho Mirage N 9/23/2019 11/11/2019 10/11/2029   10/11/2029   3.73800% TBD TBD TBD 0.00050% TBD TBD Actual/360 49,878.94 Interest-only, Balloon Actual/360
19 Winston Churchill Owners Corp. N 9/27/2019 11/1/2019   11/1/2019 10/1/2029   3.19000% TBD TBD TBD 0.00050% TBD TBD Actual/360 66,947.62 Amortizing Balloon  
20 144-06 94th Avenue N 10/8/2019 12/1/2019 11/1/2029   11/1/2029   3.33000% TBD TBD TBD 0.00050% TBD TBD Actual/360 42,203.13 Interest-only, Balloon Actual/360
21 Auburn Brook Apartments N 10/4/2019 12/1/2019 11/1/2029   11/1/2029   3.15000% TBD TBD TBD 0.00050% TBD TBD Actual/360 39,921.88 Interest-only, Balloon Actual/360
22 Saxony Towers Realty Corp. N 9/30/2019 11/1/2019   11/1/2019 10/1/2029   3.13000% TBD TBD TBD 0.00050% TBD TBD Actual/360 62,153.89 Amortizing Balloon  
23 The Blvd N 9/24/2019 11/1/2019 10/1/2029   10/1/2029   4.15000% TBD TBD TBD 0.00050% TBD TBD Actual/360 49,352.10 Interest-only, Balloon Actual/360
24 Beacon View Apartments - WA N 9/19/2019 11/11/2019 10/11/2029   10/11/2029   3.46300% TBD TBD TBD 0.00050% TBD TBD Actual/360 41,075.03 Interest-only, Balloon Actual/360
25 Courtyard by Marriott Atlanta NE/Duluth Sugarloaf N 9/10/2019 10/11/2019   10/11/2019 9/11/2029   3.55000% TBD TBD TBD 0.00050% TBD TBD Actual/360 58,739.25 Amortizing Balloon  
26 Fairfield Inn and Suites Moab N 8/29/2019 10/1/2019   10/1/2019 9/1/2029   3.73000% TBD TBD TBD 0.00050% TBD TBD Actual/360 57,747.68 Amortizing Balloon  
27 Columbia Hotel Portfolio N 9/25/2019 11/1/2019   11/1/2019 10/1/2029   3.99000% TBD TBD TBD 0.00050% TBD TBD Actual/360 59,128.03 Amortizing Balloon  
27.01 Hampton Inn Columbia                                    
27.02 Holiday Inn Express & Suites Columbia                                    
28 Rainier View Marketplace N 8/21/2019 10/1/2019   10/1/2019 9/1/2029   3.95000% TBD TBD TBD 0.00050% TBD TBD Actual/360 54,571.78 Amortizing Balloon  
29 Hampton Inn By Hilton Wilmington N 8/29/2019 10/11/2019   10/11/2019 9/11/2029   3.74000% TBD TBD TBD 0.00050% TBD TBD Actual/360 49,723.95 Amortizing Balloon  
30 235 Plymouth House Owners Corp. N 9/26/2019 11/1/2019 10/1/2029   10/1/2029   3.10000% TBD TBD TBD 0.00050% TBD TBD Actual/360 26,263.89 Interest-only, Balloon Actual/360
31 ADI Industrial N 9/25/2019 11/1/2019   11/1/2019 10/1/2029   3.60000% TBD TBD TBD 0.00050% TBD TBD Actual/360 42,282.02 Amortizing Balloon  
32 Lockaway Storage Shaenfield N 9/6/2019 11/1/2019   11/1/2019 10/1/2029   3.90000% TBD TBD TBD 0.00050% TBD TBD Actual/360 41,506.80 Amortizing Balloon  
33 Westmoore Apartments N 8/30/2019 10/1/2019   10/1/2019 9/1/2029   3.99000% TBD TBD TBD 0.00050% TBD TBD Actual/360 38,385.54 Amortizing Balloon  
34 130 E. 63rd Owners Corporation N 9/25/2019 11/1/2019   11/1/2019 10/1/2029   3.06000% TBD TBD TBD 0.00050% TBD TBD Actual/360 33,987.75 Amortizing Balloon  
35 Storemore America Self Storage N 9/12/2019 11/11/2019 10/11/2029   10/11/2029   3.79000% TBD TBD TBD 0.00050% TBD TBD Actual/360 22,476.81 Interest-only, Balloon Actual/360
36 1200 R Street N 9/12/2019 11/11/2019   11/11/2019 10/11/2029   3.95000% TBD TBD TBD 0.00050% TBD TBD Actual/360 31,129.64 Amortizing Balloon  
37 Starling Office N 9/27/2019 11/11/2019 10/11/2021 11/11/2021 10/11/2024   4.55200% TBD TBD TBD 0.00050% TBD TBD Actual/360 32,625.90 Interest-only, Amortizing Balloon Actual/360
38 2401 Linden Lane N 9/12/2019 11/1/2019   11/1/2019 10/1/2029   3.81000% TBD TBD TBD 0.00050% TBD TBD Actual/360 31,044.15 Amortizing Balloon  
39 Southwest Gas Y 8/28/2019 10/11/2019 9/11/2029   9/11/2029 9/11/2032 3.57000% TBD TBD TBD 0.00050% TBD TBD Actual/360 17,028.40 Interest-only, ARD Actual/360
40 632 Palmer Road Owners, Inc. N 9/24/2019 11/1/2019   11/1/2019 10/1/2029   3.46000% TBD TBD TBD 0.00050% TBD TBD Actual/360 19,249.78 Amortizing Balloon  
41 Bethpage Apartment Corp. N 9/27/2019 11/1/2019   11/1/2019 10/1/2029   3.18000% TBD TBD TBD 0.00050% TBD TBD Actual/360 21,568.69 Amortizing Balloon  
42 Colony Plaza Shopping Center N 9/12/2019 11/1/2019 10/1/2029   10/1/2029   3.56500% TBD TBD TBD 0.00050% TBD TBD Actual/360 13,554.43 Interest-only, Balloon Actual/360
43 Bonnie Crest Owners Corp. N 9/26/2019 11/1/2019   11/1/2019 10/1/2029   3.13000% TBD TBD TBD 0.00050% TBD TBD Actual/360 16,448.26 Amortizing Balloon  
44 Florencia Villas N 10/11/2019 12/1/2019 11/1/2022 12/1/2022 11/1/2029   3.85000% TBD TBD TBD 0.00050% TBD TBD Actual/360 20,393.16 Interest-only, Amortizing Balloon Actual/360
45 9635 Bermuda Rd N 10/16/2019 12/1/2019 11/1/2022 12/1/2022 11/1/2029   3.94000% TBD TBD TBD 0.00050% TBD TBD Actual/360 18,484.55 Interest-only, Amortizing Balloon Actual/360
46 Vernon Manor Co-operative Apartments, Section II, Incorporated N 9/25/2019 11/1/2019   11/1/2019 10/1/2029   3.21000% TBD TBD TBD 0.00050% TBD TBD Actual/360 21,561.19 Amortizing Balloon  
47 Spring Stuebner Business Park N 9/27/2019 11/1/2019 10/1/2029   10/1/2029   3.70000% TBD TBD TBD 0.00050% TBD TBD Actual/360 11,684.01 Interest-only, Balloon Actual/360
48 Wakefield Owners Corp. N 9/19/2019 11/1/2019 10/1/2029   10/1/2029   3.20000% TBD TBD TBD 0.00050% TBD TBD Actual/360 9,787.11 Interest-only, Balloon Actual/360
49 Dahill Gardens Apt. Inc. N 9/27/2019 11/1/2019   11/1/2019 10/1/2029   3.25000% TBD TBD TBD 0.00050% TBD TBD Actual/360 15,667.43 Amortizing Balloon  
50 60 Cooper Street Corporation N 9/25/2019 11/1/2019   11/1/2019 10/1/2029   3.15000% TBD TBD TBD 0.00050% TBD TBD Actual/360 12,462.37 Amortizing Balloon  
51 1922 McGraw Avenue Owners, Inc. N 9/26/2019 11/1/2019   11/1/2019 10/1/2029   3.15000% TBD TBD TBD 0.00050% TBD TBD Actual/360 10,528.55 Amortizing Balloon  
52 Connecticut Storage Portfolio N 10/9/2019 12/1/2019 11/1/2029   11/1/2029   3.95000% TBD TBD TBD 0.00050% TBD TBD Actual/360 7,675.98 Interest-only, Balloon Actual/360
52.01 Dayville Storage                                    
52.02 Mechanic Street Storage                                    
52.03 Brooklyn Self Storage                                    
53 Pine Tree Townhouses Cooperative, Inc. N 9/30/2019 11/1/2019   11/1/2019 10/1/2029   4.03000% TBD TBD TBD 0.00050% TBD TBD Actual/360 10,900.58 Amortizing Balloon  
54 61 East 72nd Street Corporation N 9/30/2019 11/1/2019   11/1/2019 10/1/2029   3.19000% TBD TBD TBD 0.00050% TBD TBD Actual/360 8,435.40 Amortizing Balloon  
55 244 Riverside Owners, Inc. N 9/30/2019 11/1/2019   11/1/2019 10/1/2029   3.23000% TBD TBD TBD 0.00050% TBD TBD Actual/360 10,474.36 Amortizing Balloon  
56 Acorn Machinery Corporation N 9/19/2019 11/1/2019   11/1/2019 10/1/2029   3.26000% TBD TBD TBD 0.00050% TBD TBD Actual/360 6,536.33 Amortizing Balloon  
57 366 Stewart Avenue, Inc. N 9/27/2019 11/1/2019   11/1/2019 10/1/2029   3.30000% TBD TBD TBD 0.00050% TBD TBD Actual/360 5,255.46 Amortizing Balloon  
58 Huguenot Gardens Tenants Corp. A/K/A The Huguenot Gardens Tenants Corp. N 9/26/2019 11/1/2019   11/1/2019 10/1/2029   3.23000% TBD TBD TBD 0.00050% TBD TBD Actual/360 4,341.09 Amortizing Balloon  

 

 

 

 

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

 

Mortgage Loan Number Property Name Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.) Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days) Grace Period Late (Days) Appraised Value ($) Appraisal Date Coop -Rental Value  Coop - LTV as Rental Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt
1 Park Tower at Transbay 120 117 120 117 0 0 3 L(23),YM(90),O(7) 5 days once per a 12-month period 5 days once per a 12-month period 1,120,000,000 10/1/2019                
2 230 Park Avenue South 120 118 120 118 0 0 2 L(26),GRTR 1% or YM or D(87),O(7) 0 5 490,000,000 7/24/2019                
3 Midtown Center 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 960,000,000 8/23/2019                
4 Metro 14 Self Storage Portfolio 120 118 120 118 0 0 2 L(26),D(89),O(5) 0 0 151,000,000 8/1/2019                
4.01 N Desplaines – Chicago, IL                     22,750,000 7/23/2019                
4.02 N Kirk Road – Batavia, IL                     10,550,000 7/23/2019                
4.03 St. Road 54 (WC)  – Wesley Chapel, FL                     12,000,000 7/25/2019                
4.04 Starkey Road – Largo, FL                     9,900,000 7/25/2019                
4.05 S Belcher Road – Seminole, FL                     9,000,000 7/25/2019                
4.06 W Fletcher Avenue – Tampa, FL                     9,300,000 7/25/2019                
4.07 Gunn Highway – Tampa, FL                     8,900,000 7/25/2019                
4.08 W MLK – Tampa, FL                     9,200,000 7/25/2019                
4.09 E Fletcher Ave – Tampa, FL                     8,300,000 7/26/2019                
4.10 St. Road 54 (Lutz) – Lutz, FL                     9,000,000 7/25/2019                
4.11 Bruce B. Downs – Tampa, FL                     8,700,000 7/25/2019                
4.12 Barclay Road – Spring Hill, FL                     7,000,000 7/25/2019                
4.13 Boyette Road – Riverview, FL                     6,500,000 7/25/2019                
4.14 Robin Road – Lakeland, FL                     5,500,000 7/25/2019                
5 Storage Post Portfolio 120 119 120 119 0 0 1 L(25),D(88),O(7) 5 0 230,000,000 8/1/2019                
5.01 New Hyde Park                     65,000,000 7/19/2019                
5.02 Station Square                     30,100,000 7/18/2019                
5.03 Mills Pond Park                     17,400,000 7/18/2019                
5.04 Huntington                     18,000,000 7/19/2019                
5.05 Islandia                     18,000,000 7/19/2019                
5.06 Lauderdale Manors                     14,000,000 7/18/2019                
5.07 Wilton Manors                     12,500,000 7/18/2019                
5.08 Franklin Park                     12,700,000 7/18/2019                
5.09 Oakland Park                     9,900,000 7/18/2019                
5.10 Lauderhill                     8,500,000 7/18/2019                
5.11 Dixie Highway                     5,500,000 7/18/2019                
6 ExchangeRight Net Leased Portfolio #29 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 101,200,000 Various                
6.01 Fresenius Medical Care - Fayetteville, NC                     11,700,000 8/1/2019                
6.02 BioLife Plasma Services LP                     9,750,000 8/8/2019                
6.03 Hobby Lobby - Johnson City, TN                     8,475,000 8/2/2019                
6.04 Walgreens - Levittown, PA                     6,200,000 3/29/2019                
6.05 Walgreens - Lafayette, LA                     5,920,000 6/5/2019                
6.06 Walgreens - Abita Springs, LA                     5,810,000 6/17/2019                
6.07 Walgreens - Coon Rapids, MN                     5,700,000 4/1/2019                
6.08 Walgreens - Gonzales, LA                     5,560,000 6/12/2019                
6.09 CVS Pharmacy - Mounds View, MN                     5,200,000 8/1/2019                
6.10 Fresenius Medical Care - Muncie, IN                     5,000,000 8/1/2019                
6.11 Tractor Supply - Angleton, TX                     4,900,000 7/28/2019                
6.12 Tractor Supply - Bartonville, TX                     4,800,000 7/25/2019                
6.13 Walgreens - St. Louis, MO                     3,500,000 7/19/2019                
6.14 Walgreens - Canton, OH                     3,000,000 7/19/2019                
6.15 Dollar General - Harvey, LA                     2,200,000 6/25/2019                
6.16 Dollar General - Springfield, OH                     1,675,000 8/1/2019                
6.17 Dollar General - Middletown, OH                     1,590,000 8/1/2019                
6.18 Dollar General - Griffith, IN                     1,550,000 7/30/2019                
6.19 Dollar General - Painesville, OH                     1,490,000 8/8/2019                
6.2 Dollar General - Cleveland, OH                     1,465,000 8/8/2019                
6.21 Dollar General - Lafayette, LA                     1,450,000 7/24/2019                
6.22 Dollar General - Uniontown, OH                     1,440,000 6/17/2019                
6.23 Dollar General - St. Joseph, MO (50th Street)                     1,425,000 7/30/2019                
6.24 Dollar General - St. Joseph, MO (Frederick Avenue)                     1,400,000 7/30/2019                
7 127 West 25th Street 120 120 120 120 0 0 0 L(24),D(92),O(4) 4 0 94,000,000 9/13/2019                
8 360 North Crescent Drive 120 119 120 119 0 0 1 L(24),GRTR 1% or YM (1),GRTR 1% or YM or D(88),O(7) 0 0 246,500,000 8/29/2019                
9 Tysons Tower 120 119 120 119 0 0 1 L(25),GRTR 1% or YM(90),O(5) 0 5 365,000,000 8/12/2019                
10 East Side Manhattan Multifamily Portfolio 120 119 120 119 0 0 1 L(25),D(90),O(5) 5 0 91,000,000 7/31/2019                
10.01 199, 201, 203, 205 First Avenue and 349 & 351 East 12th Street                     44,000,000 7/31/2019                
10.02 520 East 12th Street                     23,000,000 7/31/2019                
10.03 418 East 88th Street                     18,000,000 7/31/2019                
10.04 417 East 72nd Street                     6,000,000 7/31/2019                
11 Bronx Multifamily Portfolio I 120 120 120 120 0 0 0 L(24),D(89),O(7) 5 5 47,500,000 8/14/2019                
11.01 190 West 170th Street                     12,000,000 8/14/2019                
11.02 1053-1057 Hoe Avenue                     11,800,000 8/14/2019                
11.03 1136 Sherman Avenue                     9,500,000 8/14/2019                
11.04 2979 Marion Avenue                     7,300,000 8/14/2019                
11.05 3500 Tryon Avenue                     6,900,000 8/14/2019                
12 Tesoro Apartments 120 119 120 119 0 0 1 L(25),D(90),O(5) 0 0 47,700,000 8/26/2019                
13 ExchangeRight REIT Portfolio 1 120 119 120 119 0 0 1 L(25),D(91),O(4) 5 5 49,765,000 Various                
13.01 Hy-Vee - Shakopee, MN                     23,600,000 8/31/2019                
13.02 Walgreens - Grafton, WI                     5,840,000 9/8/2019                
13.03 Walgreens - Geismar, LA                     5,415,000 6/12/2019                
13.04 Walgreens - Pleasant Prairie, WI                     5,300,000 9/8/2019                
13.05 Walgreens - Dolton, IL                     3,900,000 9/5/2019                
13.06 Family Dollar - San Antonio, TX                     1,550,000 9/6/2019                
13.07 Dollar General - Beaumont, TX                     1,400,000 9/7/2019                
13.08 Dollar General - Waterloo, IA                     1,450,000 9/9/2019                
13.09 Dollar General - Pleasant Grove, AL                     1,310,000 7/25/2019                
14 National Anchored Retail Portfolio 120 119 120 119 0 0 1 L(25),D(90),O(5) 5 0 186,400,000 Various                
14.01 Lakeline Plaza                     71,600,000 7/23/2019                
14.02 Forest Plaza                     48,200,000 7/23/2019                
14.03 White Oaks Plaza                     42,200,000 7/23/2019                
14.04 Muncie Towne Plaza                     16,800,000 7/17/2019                
14.05 Lakeline Village                     7,600,000 7/23/2019                
15 Alan Luke Portfolio 120 119 120 119 0 0 1 L(25),D(89),O(6) 5 0 30,620,000 8/14/2019                
15.01 WAG - Amarillo (Bell St.)                     7,100,000 8/14/2019                
15.02 WAG - Odessa                     6,200,000 8/14/2019                
15.03 WAG - Amarillo (S. Georgia St.)                     6,100,000 8/14/2019                
15.04 CVS - Columbus                     5,000,000 8/14/2019                
15.05 Chili’s - Fayetteville                     3,120,000 8/14/2019                
15.06 Biolife - Homewood                     3,100,000 8/14/2019                
16 6550 Sunset 120 119 120 119 0 0 1 L(25),D(90),O(5) 5 5 29,000,000 7/29/2019                
17 Parke West Apartments 120 119 120 119 0 0 1 L(25),D(91),O(4) 4 5 25,140,000 8/1/2019                
18 Albertsons - Rancho Mirage 120 119 120 119 0 0 1 L(25),D(90),O(5) 0 0 24,500,000 8/18/2019                
19 Winston Churchill Owners Corp. 120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 155,200,000 8/27/2019 88,600,000 17.5% 41.5% 139 0 0 1,613,969  
20 144-06 94th Avenue 120 120 120 120 0 0 0 L(24),D(92),O(4) 5 0 35,900,000 7/23/2019                
21 Auburn Brook Apartments 120 120 120 120 0 0 0 L(24),D(92),O(4) 4 5 29,000,000 8/29/2019                
22 Saxony Towers Realty Corp. 120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 116,200,000 8/28/2019 94,900,000 15.3% 41.2% 19 111 6 (9,169) 750,000
23 The Blvd 120 119 120 119 0 0 1 L(25),D(91),O(4) 5 5 22,400,000 7/15/2019                
24 Beacon View Apartments - WA 120 119 120 119 0 0 1 L(25),D(88),O(7) 0 0 26,360,000 8/27/2019                
25 Courtyard by Marriott Atlanta NE/Duluth Sugarloaf 120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 20,475,000 8/1/2019                
26 Fairfield Inn and Suites Moab 120 118 0 0 360 358 2 L(26),D(90),O(4) 4 5 18,600,000 7/23/2019                
27 Columbia Hotel Portfolio 120 119 0 0 360 359 1 L(25),D(91),O(4) 4 5 19,000,000 7/1/2019                
27.01 Hampton Inn Columbia                     11,000,000 7/1/2019                
27.02 Holiday Inn Express & Suites Columbia                     8,000,000 7/1/2019                
28 Rainier View Marketplace 120 118 0 0 360 358 2 L(26),D(90),O(4) 5 5 17,400,000 6/21/2019                
29 Hampton Inn By Hilton Wilmington 120 118 0 0 360 358 2 L(26),D(90),O(4) 0 0 16,500,000 8/6/2019                
30 235 Plymouth House Owners Corp. 120 119 120 119 0 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 104,700,000 8/19/2019 61,400,000 16.3% 10.1% 13 0 1 (53,045) 750,000
31 ADI Industrial 120 119 0 0 360 359 1 L(25),D(91),O(4) 5 5 14,600,000 7/31/2019                
32 Lockaway Storage Shaenfield 120 119 0 0 360 359 1 L(25),D(91),O(4) 4 5 12,110,000 8/9/2019                
33 Westmoore Apartments 120 118 0 0 360 358 2 L(26),D(90),O(4) 4 5 12,000,000 7/23/2019                
34 130 E. 63rd Owners Corporation 120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 95,800,000 9/10/2019 56,100,000 14.2% 6.8% 5 0 0 (24,095) 500,000
35 Storemore America Self Storage 120 119 120 119 0 0 1 L(25),D(91),O(4) 0 0 13,300,000 7/18/2019                
36 1200 R Street 120 119 0 0 360 359 1 L(25),D(91),O(4) 0 0 12,000,000 5/29/2019                
37 Starling Office 60 59 24 23 360 360 1 L(25),D(31),O(4) 0 0 9,300,000 7/17/2019                
38 2401 Linden Lane 120 119 0 0 300 299 1 L(25),D(90),O(5) 5 5 11,400,000 7/19/2019                
39 Southwest Gas 120 118 120 118 0 0 2 L(26),D(87),O(7) 0 0 9,000,000 7/22/2019                
40 632 Palmer Road Owners, Inc. 120 119 0 0 480 479 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 24,500,000 7/30/2019 23,400,000 21.3% 1.9% 2 0 0 2,607 500,000
41 Bethpage Apartment Corp. 120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 19,770,000 9/10/2019 18,100,000 27.6% 0.0% 0 0 0   250,000
42 Colony Plaza Shopping Center 120 119 120 119 0 0 1 L(25),D(90),O(5) 5 5 7,500,000 8/5/2019                
43 Bonnie Crest Owners Corp. 120 119 0 0 480 479 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 30,000,000 9/3/2019 24,400,000 18.4% 8.2% 8 0 0 16,825 750,000
44 Florencia Villas 120 120 36 36 360 360 0 L(23),GRTR 1% or YM(93),O(4) 5 5 6,700,000 8/2/2019                
45 9635 Bermuda Rd 120 120 36 36 360 360 0 L(24),D(92),O(4) 5 5 6,000,000 8/16/2019                
46 Vernon Manor Co-operative Apartments, Section II, Incorporated 120 119 0 0 240 239 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 27,630,000 8/21/2019 28,400,000 13.4% 0.0% 0 0 0    
47 Spring Stuebner Business Park 120 119 120 119 0 0 1 L(25),D(91),O(4) 5 5 5,800,000 7/31/2019                
48 Wakefield Owners Corp. 120 119 120 119 0 0 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 29,880,000 7/18/2019 21,750,000 16.6% 48.1% 37 0 0 570,105 500,000
49 Dahill Gardens Apt. Inc. 120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 39,225,000 6/13/2019 25,700,000 14.0% 14.6% 12 0 0 (6,874) 500,000
50 60 Cooper Street Corporation 120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 25,440,000 8/16/2019 16,600,000 17.4% 5.0% 3 0 0 11,475 500,000
51 1922 McGraw Avenue Owners, Inc. 120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 8,700,000 7/31/2019 9,400,000 26.0% 5.8% 3 0 0 45 250,000
52 Connecticut Storage Portfolio 120 120 120 120 0 0 0 L(24),D(92),O(4) 5 5 5,300,000 7/30/2019                
52.01 Dayville Storage                     2,300,000 7/30/2019                
52.02 Mechanic Street Storage                     1,800,000 7/30/2019                
52.03 Brooklyn Self Storage                     1,200,000 7/30/2019                
53 Pine Tree Townhouses Cooperative, Inc. 120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 9,600,000 5/22/2019 9,600,000 23.7% 0.0% 0 0 0    
54 61 East 72nd Street Corporation 120 119 0 0 360 359 1 GRTR 1% or YM(113),O(7) 10 10 147,450,000 8/2/2019 63,600,000 3.1% 0.0% 0 0 0   500,000
55 244 Riverside Owners, Inc. 120 119 0 0 240 239 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 29,060,000 7/3/2019 17,650,000 10.5% 37.3% 13 8 1 (75,180) 250,000
56 Acorn Machinery Corporation 120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 23,260,000 7/10/2019 16,460,000 9.1% 0.0% 0 0 0   250,000
57 366 Stewart Avenue, Inc. 120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 12,700,000 8/7/2019 17,600,000 6.8% 0.0% 0 0 0   250,000
58 Huguenot Gardens Tenants Corp. A/K/A The Huguenot Gardens Tenants Corp. 120 119 0 0 360 359 1 GRTR 1% or YM(113),1%(3),O(4) 10 10 4,530,000 8/21/2019 5,200,000 19.2% 0.0% 0 0 0   250,000

 

 

 

 

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

 

Mortgage Loan Number Property Name U/W NOI
DSCR (x)		 U/W NCF
DSCR (x)		 Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD Cut-off Date U/W NOI Debt Yield Cut-off Date U/W NCF Debt Yield U/W
Revenues ($)		 U/W
Expenses ($)		 U/W Net Operating Income ($) U/W
Replacement ($)		 U/W
TI/LC ($)		 U/W
Net Cash Flow ($)		 Occupancy Rate Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR
1 Park Tower at Transbay 2.93 2.93 49.1% 49.1% 10.2% 10.2% 85,332,264 28,981,596 56,350,668 72,995 0 56,277,673 98.9% 11/1/2019    
2 230 Park Avenue South 2.66 2.64 51.0% 51.0% 8.9% 8.8% 33,596,638 11,449,082 22,147,556 119,582 66,408 21,961,566 100.0% 9/1/2019    
3 Midtown Center 4.01 3.97 39.8% 39.8% 12.6% 12.4% 68,757,739 20,725,125 48,032,614 173,531 307,921 47,551,162 99.7% 8/31/2019    
4 Metro 14 Self Storage Portfolio 3.15 3.10 55.4% 55.4% 10.2% 10.1% 13,730,052 5,180,700 8,549,353 140,886 0 8,408,466 91.0% 7/31/2019    
4.01 N Desplaines – Chicago, IL             2,267,202 1,086,768 1,180,434 14,888 0 1,165,546 94.1% 7/31/2019    
4.02 N Kirk Road – Batavia, IL             1,063,707 397,924 665,783 13,058 0 652,725 92.2% 7/31/2019    
4.03 St. Road 54 (WC)  – Wesley Chapel, FL             1,080,934 335,648 745,286 11,414 0 733,871 89.0% 7/31/2019    
4.04 Starkey Road – Largo, FL             1,018,834 339,573 679,261 11,351 0 667,910 84.8% 7/31/2019    
4.05 S Belcher Road – Seminole, FL             983,478 335,257 648,220 10,610 0 637,611 90.9% 7/31/2019    
4.06 W Fletcher Avenue – Tampa, FL             884,255 310,855 573,400 9,502 0 563,898 94.0% 7/31/2019    
4.07 Gunn Highway – Tampa, FL             923,352 328,026 595,326 10,770 0 584,556 90.1% 7/31/2019    
4.08 W MLK – Tampa, FL             938,866 340,564 598,302 8,885 0 589,416 91.4% 7/31/2019    
4.09 E Fletcher Ave – Tampa, FL             854,193 353,261 500,932 10,854 0 490,078 91.5% 7/31/2019    
4.10 St. Road 54 (Lutz) – Lutz, FL             830,796 263,432 567,364 8,903 0 558,461 87.4% 7/31/2019    
4.11 Bruce B. Downs – Tampa, FL             829,781 336,258 493,522 8,444 0 485,078 91.2% 7/31/2019    
4.12 Barclay Road – Spring Hill, FL             732,783 219,593 513,191 8,160 0 505,031 93.8% 7/31/2019    
4.13 Boyette Road – Riverview, FL             686,503 287,400 399,103 6,941 0 392,162 89.7% 7/31/2019    
4.14 Robin Road – Lakeland, FL             635,370 246,141 389,229 7,107 0 382,122 94.9% 7/31/2019    
5 Storage Post Portfolio 2.01 1.97 65.2% 65.2% 7.9% 7.8% 19,869,791 7,978,149 11,891,642 234,768 0 11,656,874 92.4% 5/31/2019    
5.01 New Hyde Park             4,264,761 1,390,671 2,874,090 30,257 0 2,843,833 90.1% 5/31/2019    
5.02 Station Square             3,089,762 1,233,266 1,856,495 38,747 0 1,817,748 93.3% 5/31/2019    
5.03 Mills Pond Park             1,792,518 711,876 1,080,643 23,446 0 1,057,197 91.2% 5/31/2019    
5.04 Huntington             1,431,158 543,450 887,708 8,812 0 878,896 92.2% 5/31/2019    
5.05 Islandia             1,558,619 670,245 888,374 18,151 0 870,224 93.6% 5/31/2019    
5.06 Lauderdale Manors             1,600,497 603,358 997,139 24,900 0 972,239 91.7% 5/31/2019    
5.07 Wilton Manors             1,303,392 443,734 859,658 11,368 0 848,290 94.3% 5/31/2019    
5.08 Franklin Park             1,552,866 742,755 810,111 28,147 0 781,964 92.4% 5/31/2019    
5.09 Oakland Park             1,271,083 586,960 684,123 18,108 0 666,015 92.8% 5/31/2019    
5.10 Lauderhill             1,193,504 663,664 529,840 18,274 0 511,566 90.8% 5/31/2019    
5.11 Dixie Highway             811,631 388,170 423,461 14,558 0 408,902 96.6% 5/31/2019    
6 ExchangeRight Net Leased Portfolio #29 2.44 2.36 61.8% 61.8% 9.5% 9.2% 6,801,070 870,660 5,930,410 35,004 157,708 5,737,697 100.0% 11/1/2019    
6.01 Fresenius Medical Care - Fayetteville, NC             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.02 BioLife Plasma Services LP             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.03 Hobby Lobby - Johnson City, TN             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.04 Walgreens - Levittown, PA             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.05 Walgreens - Lafayette, LA             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.06 Walgreens - Abita Springs, LA             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.07 Walgreens - Coon Rapids, MN             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.08 Walgreens - Gonzales, LA             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.09 CVS Pharmacy - Mounds View, MN             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.10 Fresenius Medical Care - Muncie, IN             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.11 Tractor Supply - Angleton, TX             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.12 Tractor Supply - Bartonville, TX             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.13 Walgreens - St. Louis, MO             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.14 Walgreens - Canton, OH             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.15 Dollar General - Harvey, LA             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.16 Dollar General - Springfield, OH             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.17 Dollar General - Middletown, OH             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.18 Dollar General - Griffith, IN             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.19 Dollar General - Painesville, OH             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.2 Dollar General - Cleveland, OH             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.21 Dollar General - Lafayette, LA             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.22 Dollar General - Uniontown, OH             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.23 Dollar General - St. Joseph, MO (50th Street)             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
6.24 Dollar General - St. Joseph, MO (Frederick Avenue)             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
7 127 West 25th Street 1.71 1.71 64.9% 64.9% 6.7% 6.7% 4,072,351 0 4,072,351 0 0 4,072,351 100.0% 11/1/2019    
8 360 North Crescent Drive 2.36 2.31 52.2% 52.2% 8.3% 8.1% 14,143,880 3,480,740 10,663,140 83,692 155,530 10,423,919 100.0% 11/1/2019    
9 Tysons Tower 3.24 3.06 52.1% 52.1% 11.0% 10.4% 31,434,407 10,604,603 20,829,804 105,746 1,057,460 19,666,598 100.0% 8/30/2019    
10 East Side Manhattan Multifamily Portfolio 2.48 2.40 48.4% 48.4% 8.1% 7.8% 5,153,275 1,606,974 3,546,301 44,351 59,745 3,442,205 96.0% 9/30/2019    
10.01 199, 201, 203, 205 First Avenue and 349 & 351 East 12th Street             2,179,069 422,541 1,756,528 9,764 56,598 1,690,167 90.5% 9/30/2019    
10.02 520 East 12th Street             1,414,870 501,952 912,918 20,726 0 892,192 97.5% 9/30/2019    
10.03 418 East 88th Street             1,118,078 468,292 649,786 8,307 0 641,479 95.7% 9/30/2019    
10.04 417 East 72nd Street             441,258 214,189 227,069 5,555 3,147 218,368 100.0% 9/30/2019    
11 Bronx Multifamily Portfolio I 1.92 1.87 68.0% 68.0% 7.1% 6.9% 3,855,081 1,561,748 2,293,333 60,839 0 2,232,494 98.2% 9/30/2019    
11.01 190 West 170th Street             924,277 394,218 530,059 10,275 0 519,784 98.5% 9/30/2019    
11.02 1053-1057 Hoe Avenue             1,025,171 406,681 618,490 15,900 0 602,590 98.1% 9/30/2019    
11.03 1136 Sherman Avenue             785,689 322,033 463,656 11,275 0 452,381 97.8% 9/30/2019    
11.04 2979 Marion Avenue             567,796 249,292 318,504 9,750 0 308,754 97.2% 9/30/2019    
11.05 3500 Tryon Avenue             552,148 189,523 362,624 13,639 0 348,986 100.0% 9/30/2019    
12 Tesoro Apartments 2.05 2.02 63.9% 63.9% 7.4% 7.3% 3,527,704 1,260,267 2,267,437 38,500 0 2,228,937 96.1% 9/10/2019    
13 ExchangeRight REIT Portfolio 1 3.01 2.90 60.7% 60.7% 9.5% 9.2% 2,961,052 74,026 2,887,026 7,652 102,805 2,776,569 100.0% 11/1/2019    
13.01 Hy-Vee - Shakopee, MN             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
13.02 Walgreens - Grafton, WI             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
13.03 Walgreens - Geismar, LA             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
13.04 Walgreens - Pleasant Prairie, WI             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
13.05 Walgreens - Dolton, IL             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
13.06 Family Dollar - San Antonio, TX             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
13.07 Dollar General - Beaumont, TX             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
13.08 Dollar General - Waterloo, IA             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
13.09 Dollar General - Pleasant Grove, AL             NAV NAV NAV NAV NAV NAV 100.0% 11/1/2019    
14 National Anchored Retail Portfolio 3.11 2.96 62.8% 62.8% 11.6% 11.0% 18,775,073 5,244,284 13,530,789 195,616 440,402 12,894,771 93.6% 7/12/2019    
14.01 Lakeline Plaza             6,037,587 1,643,200 4,394,388 23,195 211,981 4,159,212 96.2% 7/12/2019    
14.02 Forest Plaza             5,376,554 1,703,493 3,673,061 59,316 63,328 3,550,418 93.4% 7/12/2019    
14.03 White Oaks Plaza             4,745,206 1,121,134 3,624,071 59,347 108,011 3,456,713 94.2% 7/12/2019    
14.04 Muncie Towne Plaza             1,950,626 542,490 1,408,136 41,061 37,002 1,330,073 86.3% 7/12/2019    
14.05 Lakeline Village             665,100 233,968 431,132 12,697 20,079 398,357 100.0% 7/12/2019    
15 Alan Luke Portfolio 2.73 2.62 57.0% 57.0% 9.7% 9.4% 1,770,915 70,127 1,700,787 8,506 60,390 1,631,891 100.0% 11/1/2019    
15.01 WAG - Amarillo (Bell St.)             403,750 12,113 391,638 1,512 10,735 379,390 100.0% 11/1/2019    
15.02 WAG - Odessa             353,400 10,602 342,798 1,512 10,735 330,551 100.0% 11/1/2019    
15.03 WAG - Amarillo (S. Georgia St.)             366,000 10,980 355,020 1,449 10,288 343,283 100.0% 11/1/2019    
15.04 CVS - Columbus             272,700 13,848 258,852 1,110 7,880 249,862 100.0% 11/1/2019    
15.05 Chili’s - Fayetteville             176,065 10,949 165,116 523 3,712 160,882 100.0% 11/1/2019    
15.06 Biolife - Homewood             199,000 11,637 187,363 2,400 17,040 167,923 100.0% 11/1/2019    
16 6550 Sunset 2.31 2.14 58.6% 58.6% 8.7% 8.1% 1,947,426 461,365 1,486,061 5,922 97,713 1,382,426 100.0% 7/24/2019    
17 Parke West Apartments 2.28 2.25 64.6% 64.6% 8.2% 8.1% 1,905,998 571,888 1,334,110 21,750 0 1,312,360 98.9% 9/9/2019    
18 Albertsons - Rancho Mirage 2.05 2.03 64.3% 64.3% 7.8% 7.7% 1,836,964 611,790 1,225,174 8,625 0 1,216,549 100.0% 11/1/2019    
19 Winston Churchill Owners Corp. 5.93 5.79 10.0% 7.7% 30.8% 30.0% 10,319,563 5,553,757 4,765,806 116,600 0 4,649,206 95.0% 8/27/2019    
20 144-06 94th Avenue 3.60 3.40 41.8% 41.8% 12.2% 11.5% 2,510,761 687,890 1,822,871 17,001 83,304 1,722,566 100.0% 11/1/2019    
21 Auburn Brook Apartments 2.84 2.79 51.7% 51.7% 9.1% 8.9% 1,916,842 557,000 1,359,842 24,000 0 1,335,842 92.7% 9/18/2019    
22 Saxony Towers Realty Corp. 6.49 6.40 12.5% 9.6% 33.5% 33.0% 7,588,328 2,744,673 4,843,655 68,300 0 4,775,355 95.3% 8/28/2019    
23 The Blvd 2.15 2.05 62.8% 62.8% 9.0% 8.6% 1,789,583 517,108 1,272,476 6,371 53,515 1,212,590 100.0% 9/23/2019    
24 Beacon View Apartments - WA 2.33 2.30 53.1% 53.1% 8.2% 8.1% 1,827,915 677,011 1,150,904 18,145 0 1,132,759 96.8% 9/11/2019    
25 Courtyard by Marriott Atlanta NE/Duluth Sugarloaf 3.12 2.84 63.3% 49.6% 17.0% 15.4% 5,019,457 2,820,256 2,199,202 200,778 0 1,998,423 84.1% 8/31/2019 129 109
26 Fairfield Inn and Suites Moab 2.54 2.23 67.0% 52.9% 14.1% 12.4% 4,279,086 2,518,467 1,760,619 213,954 0 1,546,665 72.9% 7/31/2019 176 128
27 Columbia Hotel Portfolio 2.24 1.97 65.2% 51.8% 12.8% 11.3% 4,785,212 3,195,899 1,589,313 191,409 0 1,397,904 77.5% 7/31/2019 Various Various
27.01 Hampton Inn Columbia             2,679,899 1,766,737 913,162 107,196 0 805,966 76.8% 7/31/2019 118 91
27.02 Holiday Inn Express & Suites Columbia             2,105,313 1,429,162 676,151 84,213 0 591,938 78.2% 7/31/2019 113 88
28 Rainier View Marketplace 1.93 1.82 65.9% 52.4% 11.0% 10.4% 1,793,068 526,564 1,266,504 10,542 62,549 1,193,412 93.2% 6/13/2019    
29 Hampton Inn By Hilton Wilmington 2.73 2.46 65.0% 51.3% 15.2% 13.7% 4,142,198 2,510,361 1,631,837 165,688 0 1,466,149 76.0% 8/31/2019 148 116
30 235 Plymouth House Owners Corp. 7.45 7.30 9.6% 9.6% 23.5% 23.0% 5,771,295 3,421,738 2,349,557 47,600 0 2,301,957 96.1% 8/19/2019    
31 ADI Industrial 2.56 2.46 63.6% 49.9% 14.0% 13.4% 1,576,133 278,662 1,297,471 29,626 21,638 1,246,207 100.0% 11/1/2019    
32 Lockaway Storage Shaenfield 1.58 1.53 72.6% 57.5% 9.0% 8.7% 1,302,491 515,413 787,078 24,179 0 762,900 93.2% 9/1/2019    
33 Westmoore Apartments 2.25 2.08 66.9% 53.3% 12.9% 12.0% 1,745,112 709,970 1,035,142 75,696 0 959,446 90.4% 7/23/2019    
34 130 E. 63rd Owners Corporation 6.60 6.53 8.3% 6.4% 33.7% 33.4% 5,319,954 2,629,142 2,690,812 26,200 0 2,664,612 95.1% 9/10/2019    
35 Storemore America Self Storage 2.08 2.07 52.6% 52.6% 8.0% 8.0% 886,311 325,218 561,093 4,003 0 557,090 82.5% 8/15/2019    
36 1200 R Street 1.74 1.67 54.6% 43.4% 9.9% 9.5% 915,719 264,909 650,809 2,420 23,472 624,918 100.0% 5/20/2019    
37 Starling Office 1.45 1.37 68.8% 65.5% 8.9% 8.4% 850,626 283,313 567,313 3,964 26,032 537,317 89.1% 9/10/2019    
38 2401 Linden Lane 2.11 1.88 52.5% 37.6% 13.1% 11.7% 1,120,942 336,401 784,541 12,832 71,006 700,703 96.5% 8/1/2019    
39 Southwest Gas 3.00 2.91 62.6% 62.6% 10.9% 10.6% 772,949 159,580 613,368 5,233 13,796 594,339 100.0% 11/1/2019    
40 632 Palmer Road Owners, Inc. 5.71 5.58 20.4% 17.7% 26.4% 25.8% 2,305,350 986,676 1,318,674 30,700 0 1,287,974 95.0% 7/30/2019    
41 Bethpage Apartment Corp. 3.56 3.49 25.3% 19.5% 18.5% 18.1% 1,624,576 701,977 922,599 18,500 0 904,099 95.0% 9/10/2019    
42 Colony Plaza Shopping Center 3.23 3.04 60.0% 60.0% 11.7% 11.0% 779,551 254,844 524,708 5,320 25,421 493,967 100.0% 8/31/2019    
43 Bonnie Crest Owners Corp. 6.64 6.48 15.0% 12.9% 29.1% 28.5% 2,383,204 1,073,592 1,309,612 30,000 0 1,279,612 95.0% 9/3/2019    
44 Florencia Villas 1.69 1.61 64.9% 56.0% 9.5% 9.1% 796,044 382,218 413,826 18,908 0 394,918 96.9% 10/6/2019    
45 9635 Bermuda Rd 1.65 1.55 65.0% 56.1% 9.4% 8.8% 505,368 140,238 365,130 1,544 20,690 342,897 90.2% 9/1/2019    
46 Vernon Manor Co-operative Apartments, Section II, Incorporated 6.60 6.31 13.8% 8.1% 44.9% 43.0% 4,090,391 2,383,631 1,706,760 72,900 0 1,633,860 94.0% 8/21/2019    
47 Spring Stuebner Business Park 2.98 2.68 64.4% 64.4% 11.2% 10.0% 651,999 233,610 418,389 8,009 34,820 375,560 98.2% 8/8/2019    
48 Wakefield Owners Corp. 9.92 9.72 12.1% 12.1% 32.3% 31.6% 2,003,894 838,462 1,165,432 23,400 0 1,142,032 95.0% 7/18/2019    
49 Dahill Gardens Apt. Inc. 6.26 6.14 9.2% 7.1% 32.7% 32.1% 1,921,981 745,689 1,176,292 21,000 0 1,155,292 95.2% 6/13/2019    
50 60 Cooper Street Corporation 5.33 5.23 11.4% 8.8% 27.6% 27.0% 1,339,130 541,369 797,761 16,100 0 781,661 95.1% 8/16/2019    
51 1922 McGraw Avenue Owners, Inc. 3.87 3.73 28.1% 21.7% 20.0% 19.2% 942,404 453,566 488,838 18,200 0 470,638 96.0% 7/31/2019    
52 Connecticut Storage Portfolio 3.50 3.38 43.4% 43.4% 14.0% 13.5% 593,342 271,029 322,314 10,845 0 311,469 100.0% Various    
52.01 Dayville Storage             238,132 93,038 145,094 4,038 0 141,055 100.0% 8/17/2019    
52.02 Mechanic Street Storage             210,539 100,254 110,286 3,725 0 106,561 100.0% 8/19/2019    
52.03 Brooklyn Self Storage             144,671 77,737 66,934 3,081 0 63,853 100.0% 8/19/2019    
53 Pine Tree Townhouses Cooperative, Inc. 5.09 4.78 23.7% 18.8% 29.3% 27.5% 1,424,412 758,625 665,787 40,000 0 625,787 95.2% 5/22/2019    
54 61 East 72nd Street Corporation 30.40 29.85 1.3% 1.0% 157.8% 154.9% 5,437,800 2,360,450 3,077,350 56,000 0 3,021,350 95.0% 8/2/2019    
55 244 Riverside Owners, Inc. 5.43 5.26 6.3% 3.7% 37.0% 35.9% 1,472,722 790,447 682,275 20,650 0 661,625 95.0% 7/3/2019    
56 Acorn Machinery Corporation 11.17 11.02 6.4% 5.0% 58.5% 57.7% 1,133,550 257,150 876,400 12,000 0 864,400 93.6% 7/10/2019    
57 366 Stewart Avenue, Inc. 13.47 13.27 9.4% 7.3% 70.9% 69.8% 1,286,490 437,306 849,184 12,600 0 836,584 95.0% 8/7/2019    
58 Huguenot Gardens Tenants Corp. A/K/A The Huguenot Gardens Tenants Corp. 5.88 5.76 22.0% 17.0% 30.7% 30.0% 561,370 255,134 306,236 6,250 0 299,986 96.0% 8/21/2019    

 

 

 

 

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

 

Mortgage Loan Number Property Name Most Recent Period Most Recent Revenues ($) Most Recent Expenses ($) Most
Recent
NOI ($)		 Most Recent Capital Expenditures Most Recent NCF ($) Most Recent Hotel ADR Most Recent Hotel RevPAR Second Most Recent Period Second Most Recent Revenues ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR
1 Park Tower at Transbay                                
2 230 Park Avenue South NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
3 Midtown Center NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
4 Metro 14 Self Storage Portfolio TTM 8/31/2019 13,731,536 5,592,660 8,138,876 0 8,138,876     Actual 2018 13,943,380 5,504,764 8,438,616 0 8,438,616    
4.01 N Desplaines – Chicago, IL TTM 8/31/2019 2,267,226 1,154,782 1,112,444 0 1,112,444     Actual 2018 2,274,467 1,139,269 1,135,198 0 1,135,198    
4.02 N Kirk Road – Batavia, IL TTM 8/31/2019 1,063,762 429,839 633,923 0 633,923     Actual 2018 1,068,974 408,877 660,097 0 660,097    
4.03 St. Road 54 (WC)  – Wesley Chapel, FL TTM 8/31/2019 1,080,958 368,077 712,881 0 712,881     Actual 2018 1,167,769 364,475 803,294 0 803,294    
4.04 Starkey Road – Largo, FL TTM 8/31/2019 1,018,861 370,140 648,721 0 648,721     Actual 2018 1,029,462 361,308 668,154 0 668,154    
4.05 S Belcher Road – Seminole, FL TTM 8/31/2019 983,614 364,770 618,844 0 618,844     Actual 2018 990,193 355,059 635,134 0 635,134    
4.06 W Fletcher Avenue – Tampa, FL TTM 8/31/2019 884,702 337,405 547,297 0 547,297     Actual 2018 861,238 328,873 532,365 0 532,365    
4.07 Gunn Highway – Tampa, FL TTM 8/31/2019 923,519 355,726 567,793 0 567,793     Actual 2018 947,429 356,248 591,181 0 591,181    
4.08 W MLK – Tampa, FL TTM 8/31/2019 938,934 368,734 570,200 0 570,200     Actual 2018 956,740 364,077 592,663 0 592,663    
4.09 E Fletcher Ave – Tampa, FL TTM 8/31/2019 854,374 378,884 475,490 0 475,490     Actual 2018 861,062 373,150 487,912 0 487,912    
4.10 St. Road 54 (Lutz) – Lutz, FL TTM 8/31/2019 830,938 288,364 542,574 0 542,574     Actual 2018 843,308 291,222 552,086 0 552,086    
4.11 Bruce B. Downs – Tampa, FL TTM 8/31/2019 829,802 361,148 468,654 0 468,654     Actual 2018 903,424 351,629 551,795 0 551,795    
4.12 Barclay Road – Spring Hill, FL TTM 8/31/2019 732,858 241,581 491,277 0 491,277     Actual 2018 720,386 244,930 475,456 0 475,456    
4.13 Boyette Road – Riverview, FL TTM 8/31/2019 686,523 307,993 378,530 0 378,530     Actual 2018 697,779 303,558 394,221 0 394,221    
4.14 Robin Road – Lakeland, FL TTM 8/31/2019 635,465 265,217 370,248 0 370,248     Actual 2018 621,149 262,089 359,060 0 359,060    
5 Storage Post Portfolio TTM 7/31/2019 19,869,791 8,315,728 11,554,063 0 11,554,063     Actual 2018 19,899,398 8,233,952 11,665,446 0 11,665,446    
5.01 New Hyde Park TTM 7/31/2019 4,264,761 1,441,835 2,822,926 0 2,822,926     Actual 2018 4,187,797 1,472,972 2,714,824 0 2,714,824    
5.02 Station Square TTM 7/31/2019 3,089,762 1,282,059 1,807,703 0 1,807,703     Actual 2018 3,195,608 1,228,136 1,967,473 0 1,967,473    
5.03 Mills Pond Park TTM 7/31/2019 1,792,518 741,829 1,050,689 0 1,050,689     Actual 2018 1,844,234 767,305 1,076,929 0 1,076,929    
5.04 Huntington TTM 7/31/2019 1,431,158 564,738 866,420 0 866,420     Actual 2018 1,408,901 562,935 845,966 0 845,966    
5.05 Islandia TTM 7/31/2019 1,558,619 692,406 866,214 0 866,214     Actual 2018 1,482,025 680,091 801,935 0 801,935    
5.06 Lauderdale Manors TTM 7/31/2019 1,600,497 632,200 968,297 0 968,297     Actual 2018 1,649,695 616,257 1,033,438 0 1,033,438    
5.07 Wilton Manors TTM 7/31/2019 1,303,392 465,475 837,917 0 837,917     Actual 2018 1,309,785 443,600 866,186 0 866,186    
5.08 Franklin Park TTM 7/31/2019 1,552,866 791,654 761,212 0 761,212     Actual 2018 1,598,160 830,896 767,264 0 767,264    
5.09 Oakland Park TTM 7/31/2019 1,271,083 606,887 664,196 0 664,196     Actual 2018 1,283,770 575,000 708,771 0 708,771    
5.10 Lauderhill TTM 7/31/2019 1,193,504 685,607 507,898 0 507,898     Actual 2018 1,223,830 679,333 544,497 0 544,497    
5.11 Dixie Highway TTM 7/31/2019 811,631 411,039 400,592 0 400,592     Actual 2018 715,592 377,428 338,164 0 338,164    
6 ExchangeRight Net Leased Portfolio #29 NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.01 Fresenius Medical Care - Fayetteville, NC NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.02 BioLife Plasma Services LP NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.03 Hobby Lobby - Johnson City, TN NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.04 Walgreens - Levittown, PA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.05 Walgreens - Lafayette, LA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.06 Walgreens - Abita Springs, LA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.07 Walgreens - Coon Rapids, MN NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.08 Walgreens - Gonzales, LA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.09 CVS Pharmacy - Mounds View, MN NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.10 Fresenius Medical Care - Muncie, IN NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.11 Tractor Supply - Angleton, TX NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.12 Tractor Supply - Bartonville, TX NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.13 Walgreens - St. Louis, MO NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.14 Walgreens - Canton, OH NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.15 Dollar General - Harvey, LA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.16 Dollar General - Springfield, OH NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.17 Dollar General - Middletown, OH NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.18 Dollar General - Griffith, IN NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.19 Dollar General - Painesville, OH NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.2 Dollar General - Cleveland, OH NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.21 Dollar General - Lafayette, LA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.22 Dollar General - Uniontown, OH NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.23 Dollar General - St. Joseph, MO (50th Street) NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
6.24 Dollar General - St. Joseph, MO (Frederick Avenue) NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
7 127 West 25th Street Actual 2018 4,286,685 0 4,286,685 0 4,286,685     Actual 2017 4,229,588 0 4,229,588 0 4,229,588    
8 360 North Crescent Drive Actual 2018 13,300,871 4,812,611 8,488,260 0 8,488,260     Actual 2017 12,748,068 4,825,158 7,922,910 0 7,922,910    
9 Tysons Tower TTM 6/30/2019 32,202,713 10,500,194 21,702,519 0 21,702,519     Actual 2018 31,348,225 10,382,557 20,965,668 0 20,965,668    
10 East Side Manhattan Multifamily Portfolio TTM 8/31/2019 4,791,145 1,594,975 3,196,170 0 3,196,170     Actual 2018 4,612,004 1,491,833 3,120,171 0 3,120,171    
10.01 199, 201, 203, 205 First Avenue and 349 & 351 East 12th Street TTM 8/31/2019 1,987,952 432,928 1,555,024 0 1,555,024     Actual 2018 1,921,698 395,616 1,526,082 0 1,526,082    
10.02 520 East 12th Street TTM 8/31/2019 1,312,997 482,937 830,060 0 830,060     Actual 2018 1,266,409 456,208 810,202 0 810,202    
10.03 418 East 88th Street TTM 8/31/2019 1,052,877 461,783 591,094 0 591,094     Actual 2018 1,021,862 432,704 589,159 0 589,159    
10.04 417 East 72nd Street TTM 8/31/2019 437,319 217,327 219,992 0 219,992     Actual 2018 402,035 207,305 194,729 0 194,729    
11 Bronx Multifamily Portfolio I TTM 7/31/2019 3,893,441 1,532,287 2,361,154 0 2,361,154     Actual 2018 3,808,580 1,500,964 2,307,616 0 2,307,616    
11.01 190 West 170th Street TTM 7/31/2019 931,920 364,828 567,092 0 567,092     Actual 2018 902,101 362,781 539,320 0 539,320    
11.02 1053-1057 Hoe Avenue TTM 7/31/2019 1,064,596 377,488 687,108 0 687,108     Actual 2018 1,052,008 364,483 687,525 0 687,525    
11.03 1136 Sherman Avenue TTM 7/31/2019 789,981 323,515 466,466 0 466,466     Actual 2018 765,273 313,899 451,374 0 451,374    
11.04 2979 Marion Avenue TTM 7/31/2019 569,760 234,440 335,320 0 335,320     Actual 2018 562,065 230,159 331,906 0 331,906    
11.05 3500 Tryon Avenue TTM 7/31/2019 537,184 232,016 305,168 0 305,168     Actual 2018 527,133 229,642 297,491 0 297,491    
12 Tesoro Apartments T6 8/31/2019 1,490,659 641,594 849,065 0 849,065                    
13 ExchangeRight REIT Portfolio 1 NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
13.01 Hy-Vee - Shakopee, MN NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
13.02 Walgreens - Grafton, WI NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
13.03 Walgreens - Geismar, LA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
13.04 Walgreens - Pleasant Prairie, WI NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
13.05 Walgreens - Dolton, IL NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
13.06 Family Dollar - San Antonio, TX NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
13.07 Dollar General - Beaumont, TX NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
13.08 Dollar General - Waterloo, IA NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
13.09 Dollar General - Pleasant Grove, AL NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
14 National Anchored Retail Portfolio TTM 6/30/2019 19,890,941 4,564,137 15,326,804 0 15,326,804     Actual 2018 20,389,908 4,573,096 15,816,812 0 15,816,812    
14.01 Lakeline Plaza TTM 6/30/2019 6,182,949 1,595,856 4,587,093 0 4,587,093     Actual 2018 6,187,004 1,594,133 4,592,871 0 4,592,871    
14.02 Forest Plaza TTM 6/30/2019 5,733,257 1,459,034 4,274,224 0 4,274,224     Actual 2018 6,403,906 1,527,402 4,876,504 0 4,876,504    
14.03 White Oaks Plaza TTM 6/30/2019 5,523,283 839,093 4,684,190 0 4,684,190     Actual 2018 5,345,031 811,810 4,533,221 0 4,533,221    
14.04 Muncie Towne Plaza TTM 6/30/2019 1,959,813 466,506 1,493,307 0 1,493,307     Actual 2018 1,942,165 437,448 1,504,717 0 1,504,717    
14.05 Lakeline Village TTM 6/30/2019 491,639 203,649 287,990 0 287,990     Actual 2018 511,802 202,303 309,499 0 309,499    
15 Alan Luke Portfolio NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
15.01 WAG - Amarillo (Bell St.) NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
15.02 WAG - Odessa NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
15.03 WAG - Amarillo (S. Georgia St.) NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
15.04 CVS - Columbus NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
15.05 Chili’s - Fayetteville NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
15.06 Biolife - Homewood NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
16 6550 Sunset TTM 7/31/2019 1,380,225 386,037 994,188 0 994,188     Actual 2018 1,236,711 351,392 885,319 0 885,319    
17 Parke West Apartments T3 8/31/2019 1,234,575 257,553 977,022 0 977,022     Annualized 8 8/31/2019 1,614,708 348,758 1,265,950 0 1,265,950    
18 Albertsons - Rancho Mirage NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
19 Winston Churchill Owners Corp.                                
20 144-06 94th Avenue TTM 8/31/2019 2,693,329 777,028 1,916,301 0 1,916,301     Actual 2018 2,224,333 753,526 1,470,807 0 1,470,807    
21 Auburn Brook Apartments T6 8/30/2019 1,251,067 526,615 724,452 0 724,452                    
22 Saxony Towers Realty Corp.                                
23 The Blvd NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
24 Beacon View Apartments - WA TTM 7/31/2019 1,752,364 671,177 1,081,187 0 1,081,187     Actual 2018 1,771,260 655,957 1,115,303 0 1,115,303    
25 Courtyard by Marriott Atlanta NE/Duluth Sugarloaf TTM 8/31/2019 5,019,457 2,831,797 2,187,660 0 2,187,660 129 109 Actual 2018 4,713,559 2,806,696 1,906,863 0 1,906,863 125 102
26 Fairfield Inn and Suites Moab TTM 7/31/2019 4,279,086 2,532,583 1,746,503 213,954 1,532,549 174 127 Actual 2018 4,135,073 2,562,871 1,572,202 206,754 1,365,448 180 124
27 Columbia Hotel Portfolio TTM 7/31/2019 4,785,212 3,199,297 1,585,915 191,409 1,394,506 Various Various Actual 2018 4,828,136 3,231,175 1,596,961 193,126 1,403,835 Various Various
27.01 Hampton Inn Columbia TTM 7/31/2019 2,679,899 1,769,493 910,406 107,196 803,210 118 91 Actual 2018 2,711,114 1,802,918 908,196 108,445 799,751 107 84
27.02 Holiday Inn Express & Suites Columbia TTM 7/31/2019 2,105,313 1,429,804 675,509 84,213 591,296 113 88 Actual 2018 2,117,022 1,428,257 688,765 84,681 604,084 113 88
28 Rainier View Marketplace TTM 6/30/2019 1,796,838 579,970 1,216,868 0 1,216,868     Actual 2018 1,610,642 546,095 1,064,547 0 1,064,547    
29 Hampton Inn By Hilton Wilmington TTM 8/31/2019 4,044,687 2,533,466 1,511,221 0 1,511,221 149 113 Actual 2018 3,214,722 2,206,739 1,007,983 0 1,007,983 134 89
30 235 Plymouth House Owners Corp.                                
31 ADI Industrial Actual 2018 1,260,000 800 1,259,200 0 1,259,200     Actual 2017 850,000 800 849,200 0 849,200    
32 Lockaway Storage Shaenfield TTM 7/31/2019 1,302,491 545,768 756,723 0 756,723     Actual 2018 1,285,959 552,034 733,925 0 733,925    
33 Westmoore Apartments TTM 7/31/2019 1,745,114 733,355 1,011,759 0 1,011,759     Actual 2018 1,511,707 782,545 729,162 0 729,162    
34 130 E. 63rd Owners Corporation                                
35 Storemore America Self Storage TTM 7/31/2019 766,812 327,033 439,779 0 439,779     Actual 2018 669,641 299,597 370,044 0 370,044    
36 1200 R Street Annualized 9 7/31/2019 1,303,636 325,239 978,397 0 978,397     NAV NAV NAV NAV NAV NAV    
37 Starling Office TTM 8/31/2019 872,958 298,620 574,338 0 574,338     Actual 2018 838,369 309,334 529,035 0 529,035    
38 2401 Linden Lane TTM 6/30/2019 1,145,775 354,342 791,433 0 791,433     Actual 2018 1,137,830 351,619 786,210 0 786,210    
39 Southwest Gas NAV NAV NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV    
40 632 Palmer Road Owners, Inc.                                
41 Bethpage Apartment Corp.                                
42 Colony Plaza Shopping Center TTM 7/31/2019 729,517 249,988 479,529 0 479,529     Actual 2018 697,697 258,434 439,263 0 439,263    
43 Bonnie Crest Owners Corp.                                
44 Florencia Villas Annualized 8 8/31/2019 752,924 349,827 403,097 0 403,097     TTM 8/31/2019 736,739 404,468 332,271 0 332,271    
45 9635 Bermuda Rd TTM 7/31/2019 427,552 140,617 286,935 0 286,935     Actual 2018 237,527 97,439 140,088 0 140,088    
46 Vernon Manor Co-operative Apartments, Section II, Incorporated                                
47 Spring Stuebner Business Park Actual 2018 557,793 226,463 331,330 0 331,330     Actual 2017 576,306 211,977 364,329 0 364,329    
48 Wakefield Owners Corp.                                
49 Dahill Gardens Apt. Inc.                                
50 60 Cooper Street Corporation                                
51 1922 McGraw Avenue Owners, Inc.                                
52 Connecticut Storage Portfolio TTM 7/31/2019 587,607 206,675 380,932 0 380,932     Actual 2018 573,491 206,134 367,357 0 367,357    
52.01 Dayville Storage TTM 7/31/2019 231,898 70,804 161,094 0 161,094     Actual 2018 227,466 72,860 154,606 0 154,606    
52.02 Mechanic Street Storage TTM 7/31/2019 211,844 73,240 138,604 0 138,604     Actual 2018 204,198 76,264 127,934 0 127,934    
52.03 Brooklyn Self Storage TTM 7/31/2019 143,865 62,631 81,234 0 81,234     Actual 2018 141,827 57,010 84,817 0 84,817    
53 Pine Tree Townhouses Cooperative, Inc.                                
54 61 East 72nd Street Corporation                                
55 244 Riverside Owners, Inc.                                
56 Acorn Machinery Corporation                                
57 366 Stewart Avenue, Inc.                                
58 Huguenot Gardens Tenants Corp. A/K/A The Huguenot Gardens Tenants Corp.                                

 

 

 

 

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 Park Tower at Transbay                 N Facebook, Inc. 755,914 98.9% 2/28/2034        
2 230 Park Avenue South NAV NAV NAV NAV NAV NAV     N Discovery Communications, LLC 361,214 96.7% 1/31/2037 JP Morgan Chase 12,165 3.3% 7/9/2021
3 Midtown Center NAV NAV NAV NAV NAV NAV     N Fannie Mae 713,500 82.2% 9/30/2033 WeWork 109,943 12.7% 11/30/2036
4 Metro 14 Self Storage Portfolio Actual 2017 13,865,571 5,154,590 8,710,982 0 8,710,982     N                
4.01 N Desplaines – Chicago, IL Actual 2017 2,188,168 946,448 1,241,720 0 1,241,720     N                
4.02 N Kirk Road – Batavia, IL Actual 2017 1,087,040 414,800 672,240 0 672,240     N                
4.03 St. Road 54 (WC)  – Wesley Chapel, FL Actual 2017 1,269,189 365,425 903,764 0 903,764     N                
4.04 Starkey Road – Largo, FL Actual 2017 1,004,561 348,479 656,082 0 656,082     N                
4.05 S Belcher Road – Seminole, FL Actual 2017 986,323 353,470 632,853 0 632,853     N                
4.06 W Fletcher Avenue – Tampa, FL Actual 2017 867,706 312,025 555,681 0 555,681     N                
4.07 Gunn Highway – Tampa, FL Actual 2017 927,373 327,212 600,161 0 600,161     N                
4.08 W MLK – Tampa, FL Actual 2017 966,816 353,671 613,145 0 613,145     N                
4.09 E Fletcher Ave – Tampa, FL Actual 2017 834,071 347,046 487,025 0 487,025     N                
4.10 St. Road 54 (Lutz) – Lutz, FL Actual 2017 854,071 267,894 586,177 0 586,177     N                
4.11 Bruce B. Downs – Tampa, FL Actual 2017 924,232 341,562 582,671 0 582,671     N                
4.12 Barclay Road – Spring Hill, FL Actual 2017 676,336 229,601 446,735 0 446,735     N                
4.13 Boyette Road – Riverview, FL Actual 2017 718,237 293,433 424,804 0 424,804     N                
4.14 Robin Road – Lakeland, FL Actual 2017 561,448 253,524 307,924 0 307,924     N                
5 Storage Post Portfolio Actual 2017 19,772,208 7,863,563 11,908,645 0 11,908,645     N                
5.01 New Hyde Park Actual 2017 4,352,534 1,380,070 2,972,464 0 2,972,464     N                
5.02 Station Square Actual 2017 3,209,879 1,174,624 2,035,255 0 2,035,255     N                
5.03 Mills Pond Park Actual 2017 1,746,067 745,637 1,000,430 0 1,000,430     N                
5.04 Huntington Actual 2017 1,376,573 549,345 827,228 0 827,228     N                
5.05 Islandia Actual 2017 1,474,729 656,993 817,735 0 817,735     N                
5.06 Lauderdale Manors Actual 2017 1,588,177 590,267 997,910 0 997,910     N                
5.07 Wilton Manors Actual 2017 1,299,845 420,654 879,190 0 879,190     N                
5.08 Franklin Park Actual 2017 1,541,867 805,897 735,970 0 735,970     N                
5.09 Oakland Park Actual 2017 1,257,639 554,498 703,141 0 703,141     N                
5.10 Lauderhill Actual 2017 1,220,335 641,042 579,293 0 579,293     N                
5.11 Dixie Highway Actual 2017 704,563 344,534 360,029 0 360,029     N                
6 ExchangeRight Net Leased Portfolio #29 NAV NAV NAV NAV NAV NAV     N Various Various Various Various        
6.01 Fresenius Medical Care - Fayetteville, NC NAV NAV NAV NAV NAV NAV     N Fresenius Medical Care 23,529 100.0% 1/31/2031        
6.02 BioLife Plasma Services LP NAV NAV NAV NAV NAV NAV     N BioLife Plasma Services L.P. 16,694 100.0% 5/31/2034        
6.03 Hobby Lobby - Johnson City, TN NAV NAV NAV NAV NAV NAV     N Hobby Lobby 55,668 100.0% 1/31/2034        
6.04 Walgreens - Levittown, PA NAV NAV NAV NAV NAV NAV     N Walgreens 14,820 100.0% 3/31/2029        
6.05 Walgreens - Lafayette, LA NAV NAV NAV NAV NAV NAV     N Walgreens 14,820 100.0% 6/30/2034        
6.06 Walgreens - Abita Springs, LA NAV NAV NAV NAV NAV NAV     N Walgreens 14,490 100.0% 6/30/2033        
6.07 Walgreens - Coon Rapids, MN NAV NAV NAV NAV NAV NAV     N Walgreens 14,490 100.0% 6/30/2029        
6.08 Walgreens - Gonzales, LA NAV NAV NAV NAV NAV NAV     N Walgreens 14,820 100.0% 10/31/2032        
6.09 CVS Pharmacy - Mounds View, MN NAV NAV NAV NAV NAV NAV     N CVS Pharmacy 13,013 100.0% 1/31/2031        
6.10 Fresenius Medical Care - Muncie, IN NAV NAV NAV NAV NAV NAV     N Fresenius Medical Care 12,111 100.0% 1/31/2029        
6.11 Tractor Supply - Angleton, TX NAV NAV NAV NAV NAV NAV     N Tractor Supply 21,702 100.0% 12/31/2030        
6.12 Tractor Supply - Bartonville, TX NAV NAV NAV NAV NAV NAV     N Tractor Supply 19,097 100.0% 12/31/2033        
6.13 Walgreens - St. Louis, MO NAV NAV NAV NAV NAV NAV     N Walgreens 13,905 100.0% 1/31/2031        
6.14 Walgreens - Canton, OH NAV NAV NAV NAV NAV NAV     N Walgreens 13,500 100.0% 7/31/2024        
6.15 Dollar General - Harvey, LA NAV NAV NAV NAV NAV NAV     N Dollar General 9,100 100.0% 11/30/2029        
6.16 Dollar General - Springfield, OH NAV NAV NAV NAV NAV NAV     N Dollar General 9,026 100.0% 1/31/2029        
6.17 Dollar General - Middletown, OH NAV NAV NAV NAV NAV NAV     N Dollar General 9,100 100.0% 6/30/2033        
6.18 Dollar General - Griffith, IN NAV NAV NAV NAV NAV NAV     N Dollar General 9,026 100.0% 11/30/2034        
6.19 Dollar General - Painesville, OH NAV NAV NAV NAV NAV NAV     N Dollar General 9,100 100.0% 8/31/2034        
6.2 Dollar General - Cleveland, OH NAV NAV NAV NAV NAV NAV     N Dolgen Midwest, LLC, dba Dollar General 7,489 100.0% 8/31/2034        
6.21 Dollar General - Lafayette, LA NAV NAV NAV NAV NAV NAV     N Dollar General 9,026 100.0% 6/30/2034        
6.22 Dollar General - Uniontown, OH NAV NAV NAV NAV NAV NAV     N Dollar General 9,026 100.0% 11/30/2029        
6.23 Dollar General - St. Joseph, MO (50th Street) NAV NAV NAV NAV NAV NAV     N Dollar General 9,002 100.0% 8/31/2024        
6.24 Dollar General - St. Joseph, MO (Frederick Avenue) NAV NAV NAV NAV NAV NAV     N Dollar General 7,489 100.0% 7/31/2034        
7 127 West 25th Street 4,149,650 0 4,149,650 0 4,149,650 0     N Bowery Residents’ Committee 104,000 100.0% 2/18/2043        
8 360 North Crescent Drive Actual 2016 12,178,133 4,408,908 7,769,225 0 7,769,225     Y Platinum Equity 123,848 100.0% 9/30/2034        
9 Tysons Tower Actual 2017 27,892,936 10,012,518 17,880,418 0 17,880,418     N Intelsat Global Service Corporation 212,572 40.2% 7/31/2029 Deloitte, LLP 94,378 17.8% 8/31/2027
10 East Side Manhattan Multifamily Portfolio Actual 2017 4,467,145 1,395,503 3,071,642 0 3,071,642     N                
10.01 199, 201, 203, 205 First Avenue and 349 & 351 East 12th Street Actual 2017 1,780,278 409,556 1,370,722 0 1,370,722     N                
10.02 520 East 12th Street Actual 2017 1,285,464 405,675 879,789 0 879,789     N                
10.03 418 East 88th Street Actual 2017 1,016,389 390,789 625,600 0 625,600     N                
10.04 417 East 72nd Street Actual 2017 385,014 189,483 195,530 0 195,530     N                
11 Bronx Multifamily Portfolio I Actual 2017 3,659,300 1,301,353 2,357,947 0 2,357,947     N                
11.01 190 West 170th Street Actual 2017 887,263 314,093 573,170 0 573,170     N                
11.02 1053-1057 Hoe Avenue Actual 2017 985,299 320,226 665,073 0 665,073     N                
11.03 1136 Sherman Avenue Actual 2017 733,919 278,151 455,768 0 455,768     N                
11.04 2979 Marion Avenue Actual 2017 548,290 192,528 355,762 0 355,762     N                
11.05 3500 Tryon Avenue Actual 2017 504,529 196,355 308,174 0 308,174     N                
12 Tesoro Apartments                 N                
13 ExchangeRight REIT Portfolio 1 NAV NAV NAV NAV NAV NAV     N Various Various Various Various        
13.01 Hy-Vee - Shakopee, MN NAV NAV NAV NAV NAV NAV     N Hy-Vee 109,078 100.0% 1/17/2039        
13.02 Walgreens - Grafton, WI NAV NAV NAV NAV NAV NAV     N Walgreens 14,820 100.0% 7/31/2031        
13.03 Walgreens - Geismar, LA NAV NAV NAV NAV NAV NAV     N Walgreens 14,490 100.0% 10/1/2032        
13.04 Walgreens - Pleasant Prairie, WI NAV NAV NAV NAV NAV NAV     N Walgreens 14,820 100.0% 12/31/2029        
13.05 Walgreens - Dolton, IL NAV NAV NAV NAV NAV NAV     N Walgreens 15,120 100.0% 12/31/2029        
13.06 Family Dollar - San Antonio, TX NAV NAV NAV NAV NAV NAV     N Family Dollar 8,320 100.0% 6/30/2022        
13.07 Dollar General - Beaumont, TX NAV NAV NAV NAV NAV NAV     N Dollar General 9,100 100.0% 7/3/2034        
13.08 Dollar General - Waterloo, IA NAV NAV NAV NAV NAV NAV     N Dollar General 9,026 100.0% 9/30/2029        
13.09 Dollar General - Pleasant Grove, AL NAV NAV NAV NAV NAV NAV     N Dollar General 9,002 100.0% 3/31/2034        
14 National Anchored Retail Portfolio Actual 2017 20,653,704 4,443,034 16,210,670 0 16,210,670     N Various Various Various Various Various Various Various Various
14.01 Lakeline Plaza Actual 2017 5,731,436 1,516,437 4,215,000 0 4,215,000     N Best Buy 45,416 14.5% 1/31/2025 Bed Bath & Beyond 34,361 11.0% 1/31/2023
14.02 Forest Plaza Actual 2017 7,106,630 1,473,573 5,633,057 0 5,633,057     N Kohl’s 106,091 24.5% 1/30/2021 Overstock Furniture & Mattress 65,262 15.0% 11/30/2020
14.03 White Oaks Plaza Actual 2017 5,430,496 779,865 4,650,631 0 4,650,631     N Kohl’s 97,245 29.3% 1/31/2023 Big Lots 45,177 13.6% 1/31/2022
14.04 Muncie Towne Plaza Actual 2017 1,872,495 473,612 1,398,883 0 1,398,883     N Kohl’s 80,654 47.0% 2/3/2024 TJ Maxx 29,352 17.1% 1/31/2023
14.05 Lakeline Village Actual 2017 512,647 199,548 313,099 0 313,099     N Jumpstreet 32,212 76.3% 6/30/2021 Champion Performance Phys 5,800 13.7% 9/30/2021
15 Alan Luke Portfolio NAV NAV NAV NAV NAV NAV     N Various Various Various Various        
15.01 WAG - Amarillo (Bell St.) NAV NAV NAV NAV NAV NAV     N Walgreen Co. 15,120 100.0% 9/30/2032        
15.02 WAG - Odessa NAV NAV NAV NAV NAV NAV     N Walgreen Co. 15,120 100.0% 9/30/2032        
15.03 WAG - Amarillo (S. Georgia St.) NAV NAV NAV NAV NAV NAV     N Walgreen Co. 14,490 100.0% 9/30/2032        
15.04 CVS - Columbus NAV NAV NAV NAV NAV NAV     N Ohio CVS Stores, L.L.C. 11,099 100.0% 8/31/2039        
15.05 Chili’s - Fayetteville NAV NAV NAV NAV NAV NAV     N Chili’s 5,228 100.0% 8/31/2033        
15.06 Biolife - Homewood NAV NAV NAV NAV NAV NAV     N Bio-life Plasma Services, L.P. 24,000 100.0% 5/31/2029        
16 6550 Sunset Actual 2017 691,465 293,986 397,479 0 397,479     N Tornado Productions 11,846 40.0% 3/31/2026 Shamshiri Design Studio 7,900 26.7% 6/30/2025
17 Parke West Apartments                 N                
18 Albertsons - Rancho Mirage NAV NAV NAV NAV NAV NAV     N Albertsons 57,497 100.0% 10/31/2039        
19 Winston Churchill Owners Corp.                                  
20 144-06 94th Avenue Actual 2017 1,961,006 626,167 1,334,839 0 1,334,839     N NYC Department of Finance 85,004 100.0% 11/30/2033        
21 Auburn Brook Apartments                 N                
22 Saxony Towers Realty Corp.                                  
23 The Blvd NAV NAV NAV NAV NAV NAV     N Epic Arcades 14,512 34.2% 9/30/2029 Tin Roof 10,078 23.7% 6/30/2029
24 Beacon View Apartments - WA Actual 2017 1,700,671 555,147 1,145,524 0 1,145,524     N                
25 Courtyard by Marriott Atlanta NE/Duluth Sugarloaf Actual 2017 4,194,750 2,507,524 1,687,226 0 1,687,226 120 91 N                
26 Fairfield Inn and Suites Moab Actual 2017 4,651,820 2,575,644 2,076,176 232,591 1,843,585 187 141 N                
27 Columbia Hotel Portfolio Actual 2017 4,394,474 3,043,644 1,350,830 175,779 1,175,051 Various Various N                
27.01 Hampton Inn Columbia Actual 2017 2,514,153 1,719,147 795,006 100,566 694,440 110 85 N                
27.02 Holiday Inn Express & Suites Columbia Actual 2017 1,880,321 1,324,497 555,824 75,213 480,611 108 82 N                
28 Rainier View Marketplace Actual 2017 1,447,562 482,793 964,770 0 964,770     N Ross 25,101 35.7% 1/31/2023 Big 5 10,000 14.2% 1/31/2024
29 Hampton Inn By Hilton Wilmington Annualized 9 12/31/2017 2,748,515 1,981,271 767,244 0 767,244 129 76 N                
30 235 Plymouth House Owners Corp.                                  
31 ADI Industrial Actual 2016 938,837 128,549 810,287 0 810,287     N American Dawn, Inc. 296,260 100.0% 6/30/2034        
32 Lockaway Storage Shaenfield Actual 2017 1,141,504 432,137 709,367 0 709,367     N                
33 Westmoore Apartments Actual 2017 1,250,539 752,690 497,849 0 497,849     N                
34 130 E. 63rd Owners Corporation                                  
35 Storemore America Self Storage Actual 2017 601,019 258,047 342,972 0 342,972     N                
36 1200 R Street NAV NAV NAV NAV NAV NAV     N Hammel, Green and Abrahamson, Inc. 13,469 54.8% 3/31/2026 MarketOne Builders 7,899 32.1% 8/31/2026
37 Starling Office Actual 2017 714,771 307,408 407,362 0 407,362     N Primior 4,185 11.6% 12/31/2026 Optumcare Management, LLC 3,464 9.6% 2/28/2025
38 2401 Linden Lane Actual 2017 1,126,447 337,556 788,891 0 788,891     N Potomac  Floral  Wholesale,  Inc. 36,883 43.1% 7/31/2027 Homer  Optical  Company,  Inc. 13,313 15.6% 10/31/2023
39 Southwest Gas NAV NAV NAV NAV NAV NAV     N Centuri Construction Group, Inc. 52,330 100.0% 8/31/2031        
40 632 Palmer Road Owners, Inc.                                  
41 Bethpage Apartment Corp.                                  
42 Colony Plaza Shopping Center Actual 2017 709,474 264,108 445,366 0 445,366     N Sherwin-Williams 4,509 13.5% 6/30/2025 Barney’s Café 3,310 9.9% 11/30/2023
43 Bonnie Crest Owners Corp.                                  
44 Florencia Villas Annualized 11 12/31/18 629,238 368,945 260,294 0 260,294     N                
45 9635 Bermuda Rd Actual 2017 19,622 40,816 -21,194 0 -21,194     N Sea Salt 3,260 24.2% 10/31/2028 BurgerIM 1,750 13.0% 11/30/2027
46 Vernon Manor Co-operative Apartments, Section II, Incorporated                                  
47 Spring Stuebner Business Park NAV NAV NAV NAV NAV NAV     N Brothers Lighting & Electrical Specialists, Inc. 8,250 12.5% 11/30/2020 Growth and Guidance Child Development Center 6,200 9.4% 8/31/2020
48 Wakefield Owners Corp.                                  
49 Dahill Gardens Apt. Inc.                                  
50 60 Cooper Street Corporation                                  
51 1922 McGraw Avenue Owners, Inc.                                  
52 Connecticut Storage Portfolio Actual 2017 556,644 210,799 345,845 0 345,845     N                
52.01 Dayville Storage Actual 2017 223,609 71,199 152,410 0 152,410     N                
52.02 Mechanic Street Storage Actual 2017 196,950 84,891 112,059 0 112,059     N                
52.03 Brooklyn Self Storage Actual 2017 136,085 54,708 81,377 0 81,377     N                
53 Pine Tree Townhouses Cooperative, Inc.                                  
54 61 East 72nd Street Corporation                                  
55 244 Riverside Owners, Inc.                                  
56 Acorn Machinery Corporation                                  
57 366 Stewart Avenue, Inc.                                  
58 Huguenot Gardens Tenants Corp. A/K/A The Huguenot Gardens Tenants Corp.                                  

 

 

 

 

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 Park Tower at Transbay                         6/10/2019 6/10/2019   6/10/2019 12.0% N Y Refinance
2 230 Park Avenue South Earth Mail 314 0.1% 2/28/2021                 7/31/2019 8/7/2019       N Y Refinance
3 Midtown Center Philotimo Hospitality Group LLC 12,319 1.4% 3/31/2030 Shoto / Akedo 11,616 1.3% 12/31/2029 Dauphine 6,465 0.7% 5/31/2029 9/9/2019 9/9/2019       N Y Refinance
4 Metro 14 Self Storage Portfolio                         Various Various       N Y Refinance
4.01 N Desplaines – Chicago, IL                         8/14/2019 8/9/2019       N Y  
4.02 N Kirk Road – Batavia, IL                         8/12/2019 8/9/2019       N Y  
4.03 St. Road 54 (WC)  – Wesley Chapel, FL                         8/12/2019 8/9/2019       N Y  
4.04 Starkey Road – Largo, FL                         8/13/2019 8/12/2019       N Y  
4.05 S Belcher Road – Seminole, FL                         8/12/2019 8/9/2019       N Y  
4.06 W Fletcher Avenue – Tampa, FL                         8/14/2019 8/13/2019       N Y  
4.07 Gunn Highway – Tampa, FL                         8/12/2019 8/6/2019       N Y  
4.08 W MLK – Tampa, FL                         8/12/2019 8/12/2019       N Y  
4.09 E Fletcher Ave – Tampa, FL                         8/12/2019 8/6/2019       N Y  
4.10 St. Road 54 (Lutz) – Lutz, FL                         8/12/2019 8/12/2019       N Y  
4.11 Bruce B. Downs – Tampa, FL                         8/12/2019 8/13/2019       N Y  
4.12 Barclay Road – Spring Hill, FL                         8/12/2019 8/12/2019       N Y  
4.13 Boyette Road – Riverview, FL                         8/12/2019 8/12/2019       N Y  
4.14 Robin Road – Lakeland, FL                         8/12/2019 8/12/2019       N Y  
5 Storage Post Portfolio                         7/26/2019 Various       N Y Acquisition
5.01 New Hyde Park                         7/26/2019 8/1/2019       N Y  
5.02 Station Square                         7/26/2019 8/5/2019       N Y  
5.03 Mills Pond Park                         7/26/2019 8/1/2019       N Y  
5.04 Huntington                         7/26/2019 8/1/2019       N Y  
5.05 Islandia                         7/26/2019 8/1/2019       N Y  
5.06 Lauderdale Manors                         7/26/2019 8/1/2019       N Y  
5.07 Wilton Manors                         7/26/2019 8/5/2019       N Y  
5.08 Franklin Park                         7/26/2019 8/1/2019       N Y  
5.09 Oakland Park                         7/26/2019 8/5/2019       N Y  
5.10 Lauderhill                         7/26/2019 8/5/2019       N Y  
5.11 Dixie Highway                         7/26/2019 8/5/2019       N Y  
6 ExchangeRight Net Leased Portfolio #29                         Various Various       N Y Acquisition
6.01 Fresenius Medical Care - Fayetteville, NC                         8/6/2019 8/6/2019       N Y  
6.02 BioLife Plasma Services LP                         7/9/2019 7/9/2019       N Y  
6.03 Hobby Lobby - Johnson City, TN                         8/6/2019 8/8/2019       N Y  
6.04 Walgreens - Levittown, PA                         4/2/2019 4/3/2019       N Y  
6.05 Walgreens - Lafayette, LA                         6/24/2019 6/24/2019       N Y  
6.06 Walgreens - Abita Springs, LA                         6/24/2019 6/21/2019       N Y  
6.07 Walgreens - Coon Rapids, MN                         3/14/2019 3/14/2019       N Y  
6.08 Walgreens - Gonzales, LA                         6/21/2019 6/24/2019       N Y  
6.09 CVS Pharmacy - Mounds View, MN                         6/27/2019 6/27/2019       N Y  
6.10 Fresenius Medical Care - Muncie, IN                         8/6/2019 8/5/2019       N Y  
6.11 Tractor Supply - Angleton, TX                         8/6/2019 8/6/2019       N Y  
6.12 Tractor Supply - Bartonville, TX                         7/31/2019 7/30/2019       N Y  
6.13 Walgreens - St. Louis, MO                         7/31/2019 7/31/2019       N Y  
6.14 Walgreens - Canton, OH                         7/30/2019 7/30/2019       N Y  
6.15 Dollar General - Harvey, LA                         6/5/2019 6/5/2019       N Y  
6.16 Dollar General - Springfield, OH                         8/5/2019 8/5/2019       N Y  
6.17 Dollar General - Middletown, OH                         8/6/2019 8/8/2019       N Y  
6.18 Dollar General - Griffith, IN                         8/6/2019 8/6/2019       N Y  
6.19 Dollar General - Painesville, OH                         8/16/2019 8/16/2019       N Y  
6.2 Dollar General - Cleveland, OH                         8/6/2019 8/7/2019       N Y  
6.21 Dollar General - Lafayette, LA                         8/1/2019 8/1/2019       N Y  
6.22 Dollar General - Uniontown, OH                         6/3/2019 6/3/2019       N Y  
6.23 Dollar General - St. Joseph, MO (50th Street)                         7/31/2019 7/30/2019       N Y  
6.24 Dollar General - St. Joseph, MO (Frederick Avenue)                         7/25/2019 7/25/2019       N Y  
7 127 West 25th Street                         9/19/2019 9/19/2019       N Y Refinance
8 360 North Crescent Drive                         9/10/2019 9/11/2019   9/20/2019 19.0% N Y Refinance
9 Tysons Tower Splunk Inc. 57,521 10.9% 5/31/2022 Morgan Franklin 28,553 5.4% 2/28/2027 Reed Smith LLP 28,553 5.4% 7/31/2029 8/13/2019 8/13/2019       N Y Recapitalization
10 East Side Manhattan Multifamily Portfolio                         8/9/2019 8/9/2019       N Y Refinance
10.01 199, 201, 203, 205 First Avenue and 349 & 351 East 12th Street                         8/9/2019 8/9/2019       N Y  
10.02 520 East 12th Street                         8/9/2019 8/9/2019       N Y  
10.03 418 East 88th Street                         8/9/2019 8/9/2019       N Y  
10.04 417 East 72nd Street                         8/9/2019 8/9/2019       N Y  
11 Bronx Multifamily Portfolio I                         8/26/2019 8/26/2019       N Y Refinance
11.01 190 West 170th Street                         8/26/2019 8/26/2019       N Y  
11.02 1053-1057 Hoe Avenue                         8/26/2019 8/26/2019       N Y  
11.03 1136 Sherman Avenue                         8/26/2019 8/26/2019       N Y  
11.04 2979 Marion Avenue                         8/26/2019 8/26/2019       N Y  
11.05 3500 Tryon Avenue                         8/26/2019 8/26/2019       N Y  
12 Tesoro Apartments                         8/29/2019 8/29/2019   8/29/2019 5.0% N Y Refinance
13 ExchangeRight REIT Portfolio 1                         Various Various       N Y Acquisition
13.01 Hy-Vee - Shakopee, MN                         9/9/2019 9/10/2019       N Y  
13.02 Walgreens - Grafton, WI                         9/10/2019 9/9/2019       N Y  
13.03 Walgreens - Geismar, LA                         6/24/2019 6/24/2019       N Y  
13.04 Walgreens - Pleasant Prairie, WI                         9/9/2019 9/9/2019       N Y  
13.05 Walgreens - Dolton, IL                         8/20/2019 8/20/2019       N Y  
13.06 Family Dollar - San Antonio, TX                         9/9/2019 9/10/2019       N Y  
13.07 Dollar General - Beaumont, TX                         8/14/2019 8/16/2019       N Y  
13.08 Dollar General - Waterloo, IA                         9/10/2019 9/10/2019       N Y  
13.09 Dollar General - Pleasant Grove, AL                         5/1/2019 5/1/2019       N Y  
14 National Anchored Retail Portfolio Various Various Various Various Various Various Various Various Various Various Various Various Various Various       N Y Refinance
14.01 Lakeline Plaza Ross Dress for Less 30,187 9.6% 1/31/2024 TJ Maxx 29,526 9.4% 4/30/2026 Petsmart 26,374 8.4% 1/31/2020 7/29/2019 7/29/2019       N Y  
14.02 Forest Plaza Bed Bath & Beyond 35,800 8.3% 9/30/2021 Marshalls 24,900 5.7% 1/31/2023 Office Max 24,470 5.6% 10/31/2021 7/29/2019 7/29/2019       N Y  
14.03 White Oaks Plaza TJ Maxx 25,000 7.5% 1/31/2022 Homegoods 23,800 7.2% 7/31/2028 Overstock Furniture & Mattress 21,500 6.5% 2/29/2020 7/29/2019 7/29/2019       N Y  
14.04 Muncie Towne Plaza Ulta 13,090 7.6% 9/30/2023 Shoe Carnival 11,964 7.0% 1/31/2022 Maurices 5,200 3.0% 1/31/2021 7/29/2019 7/29/2019       N Y  
14.05 Lakeline Village Jazercise 4,200 9.9% 12/31/2023 N/A N/A   N/A N/A N/A   N/A 8/2/2019 8/2/2019       N Y  
15 Alan Luke Portfolio                         Various Various       N Y Acquisition
15.01 WAG - Amarillo (Bell St.)                         7/12/2019 7/12/2019       N Y  
15.02 WAG - Odessa                         7/15/2019 7/15/2019       N Y  
15.03 WAG - Amarillo (S. Georgia St.)                         7/12/2019 7/12/2019       N Y  
15.04 CVS - Columbus                         4/23/2019 4/23/2019       N Y  
15.05 Chili’s - Fayetteville                         9/12/2019 9/12/2019       N Y  
15.06 Biolife - Homewood                         8/2/2019 8/2/2019       N Y  
16 6550 Sunset Tocaya Organica 5,010 16.9% 7/31/2027 Superba Food & Bread 4,854 16.4% 11/30/2029         8/7/2019 8/7/2019   8/7/2019 19.0% N Y Refinance
17 Parke West Apartments                         9/11/2019 9/11/2019   9/11/2019 5.0% N Y Refinance
18 Albertsons - Rancho Mirage                         8/27/2019 2/22/2019   2/21/2019 10.0% N Y Acquisition
19 Winston Churchill Owners Corp.                         9/9/2019 9/5/2019       N Y Refinance
20 144-06 94th Avenue                         7/26/2019 7/26/2019       N Y Refinance
21 Auburn Brook Apartments                         9/9/2019 9/4/2019       N Y Recapitalization
22 Saxony Towers Realty Corp.                         9/13/2019 9/10/2019       N Y Refinance
23 The Blvd Banditos 8,578 20.2% 8/31/2029 BurgerFi 4,555 10.7% 3/31/2029 The General Store 3,214 7.6% 8/29/2023 7/30/2019 7/30/2019       N Y Acquisition
24 Beacon View Apartments - WA                         8/5/2019 8/7/2019   8/2/2019 9.0% N Y Refinance
25 Courtyard by Marriott Atlanta NE/Duluth Sugarloaf                         8/6/2019 8/6/2019       N Y Refinance
26 Fairfield Inn and Suites Moab                         7/30/2019 7/29/2019       N Y Refinance
27 Columbia Hotel Portfolio                         7/23/2019 7/23/2019       N Y Refinance
27.01 Hampton Inn Columbia                         7/23/2019 7/23/2019       N Y  
27.02 Holiday Inn Express & Suites Columbia                         7/23/2019 7/23/2019       N Y  
28 Rainier View Marketplace Ulta 9,952 14.2% 9/30/2022 Red Robin 5,806 8.3% 1/31/2028 Pacific Dental Services 5,651 8.0% 6/30/2029 7/2/2019 6/25/2019   7/2/2019 12.0% N Y Acquisition
29 Hampton Inn By Hilton Wilmington                         8/6/2019 8/5/2019       N Y Refinance
30 235 Plymouth House Owners Corp.                         8/27/2019 8/26/2019       N Y Refinance
31 ADI Industrial                         8/22/2019 8/6/2019       N Y Refinance
32 Lockaway Storage Shaenfield                         8/23/2019 8/22/2019       N Y Refinance
33 Westmoore Apartments                         8/8/2019 8/8/2019       N Y Refinance
34 130 E. 63rd Owners Corporation                         9/16/2019 9/17/2019       N Y Refinance
35 Storemore America Self Storage                         7/24/2019 7/24/2019   7/23/2019 11.0% N Y Refinance
36 1200 R Street Starbuck’s 3,226 13.1% 3/31/2028                 6/10/2019 6/10/2019   6/10/2019 8.0% N Y Acquisition
37 Starling Office National College Resources Foundation 3,430 9.5% 5/31/2022 Waters & Robinson, LLP 2,974 8.3% 9/30/2020 Law Offices of Marc Hawkins 2,971 8.2% 11/30/2019 7/30/2019 7/30/2019   7/30/2019 9.0% N Y Refinance
38 2401 Linden Lane Medical Center Orthotics 7,500 8.8% 8/31/2027 Christ  Gospel  Church,  Inc. 6,000 7.0% 2/28/2023 Berkel  &  Company 5,400 6.3% 5/31/2021 7/25/2019 8/5/2019       N Y Recapitalization
39 Southwest Gas                         7/25/2019 7/25/2019       N Y Acquisition
40 632 Palmer Road Owners, Inc.                         8/7/2019 8/5/2019       N Y Refinance
41 Bethpage Apartment Corp.                         9/17/2019 9/18/2019       N Y Refinance
42 Colony Plaza Shopping Center Dr. Kaveh Baharvand Ahmadi Orthodontist 3,050 9.1% 2/29/2024 Amore Restaurant 3,000 9.0% 7/31/2027 Colony Cleaners 2,839 8.5% 5/31/2020 8/15/2019 8/15/2019       N Y Refinance
43 Bonnie Crest Owners Corp.                         9/17/2019 9/13/2019       N Y Refinance
44 Florencia Villas                         8/8/2019 8/8/2019       N Y Refinance
45 9635 Bermuda Rd Don Tortaco 1,600 11.9% 7/31/2028 Marco’s Pizza 1,600 11.9% 11/30/2027 Solei Nail Bar 1,500 11.1% 3/31/2028 8/26/2019 8/26/2019       N Y Refinance
46 Vernon Manor Co-operative Apartments, Section II, Incorporated                         9/9/2019 9/4/2019       N Y Refinance
47 Spring Stuebner Business Park A Plus Baseball and Sports Training 4,500 6.8% 11/30/2019 Home Staging for Houston 4,500 6.8% 8/31/2021 Greg Majors 4,500 6.8% 3/31/2022 8/14/2019 8/14/2019       N Y Acquisition
48 Wakefield Owners Corp.                         7/25/2019 7/23/2019       N Y Refinance
49 Dahill Gardens Apt. Inc.                         6/21/2019 6/21/2019       N Y Refinance
50 60 Cooper Street Corporation                         8/29/2019 8/29/2019       N Y Refinance
51 1922 McGraw Avenue Owners, Inc.                         8/9/2019 8/8/2019       N Y Refinance
52 Connecticut Storage Portfolio                         8/8/2019 8/8/2019       N Y Refinance
52.01 Dayville Storage                         8/8/2019 8/8/2019       N Y  
52.02 Mechanic Street Storage                         8/8/2019 8/8/2019       N Y  
52.03 Brooklyn Self Storage                         8/8/2019 8/8/2019       N Y  
53 Pine Tree Townhouses Cooperative, Inc.                         7/18/2019 7/18/2019       N Y Refinance
54 61 East 72nd Street Corporation                         8/20/2019 8/19/2019       N Y Refinance
55 244 Riverside Owners, Inc.                         8/7/2019 7/8/2019       N Y Refinance
56 Acorn Machinery Corporation                         7/22/2019 7/19/2019       N Y Refinance
57 366 Stewart Avenue, Inc.                         8/20/2019 8/16/2019       N Y Refinance
58 Huguenot Gardens Tenants Corp. A/K/A The Huguenot Gardens Tenants Corp.                         8/29/2019 8/28/2019       N Y Refinance

 

 

 

 

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
1 Park Tower at Transbay 4,412,926 0 Springing     0 Springing     0 0 0    
2 230 Park Avenue South 0 0 Springing     0 Springing     0 0 0    
3 Midtown Center 0 0 Springing     0 Springing     0 Springing 433,827    
4 Metro 14 Self Storage Portfolio 0 684,910 143,113 Cash   0 Springing     0 7,826; Springing 187,834 Cash  
4.01 N Desplaines – Chicago, IL                            
4.02 N Kirk Road – Batavia, IL                            
4.03 St. Road 54 (WC)  – Wesley Chapel, FL                            
4.04 Starkey Road – Largo, FL                            
4.05 S Belcher Road – Seminole, FL                            
4.06 W Fletcher Avenue – Tampa, FL                            
4.07 Gunn Highway – Tampa, FL                            
4.08 W MLK – Tampa, FL                            
4.09 E Fletcher Ave – Tampa, FL                            
4.10 St. Road 54 (Lutz) – Lutz, FL                            
4.11 Bruce B. Downs – Tampa, FL                            
4.12 Barclay Road – Spring Hill, FL                            
4.13 Boyette Road – Riverview, FL                            
4.14 Robin Road – Lakeland, FL                            
5 Storage Post Portfolio 0 0 Springing     0 Springing     0 0 0    
5.01 New Hyde Park                            
5.02 Station Square                            
5.03 Mills Pond Park                            
5.04 Huntington                            
5.05 Islandia                            
5.06 Lauderdale Manors                            
5.07 Wilton Manors                            
5.08 Franklin Park                            
5.09 Oakland Park                            
5.10 Lauderhill                            
5.11 Dixie Highway                            
6 ExchangeRight Net Leased Portfolio #29 406,929 526,625 Springing Cash   0 Springing     102,000 2,338; Springing 0 Cash  
6.01 Fresenius Medical Care - Fayetteville, NC                            
6.02 BioLife Plasma Services LP                            
6.03 Hobby Lobby - Johnson City, TN                            
6.04 Walgreens - Levittown, PA                            
6.05 Walgreens - Lafayette, LA                            
6.06 Walgreens - Abita Springs, LA                            
6.07 Walgreens - Coon Rapids, MN                            
6.08 Walgreens - Gonzales, LA                            
6.09 CVS Pharmacy - Mounds View, MN                            
6.10 Fresenius Medical Care - Muncie, IN                            
6.11 Tractor Supply - Angleton, TX                            
6.12 Tractor Supply - Bartonville, TX                            
6.13 Walgreens - St. Louis, MO                            
6.14 Walgreens - Canton, OH                            
6.15 Dollar General - Harvey, LA                            
6.16 Dollar General - Springfield, OH                            
6.17 Dollar General - Middletown, OH                            
6.18 Dollar General - Griffith, IN                            
6.19 Dollar General - Painesville, OH                            
6.2 Dollar General - Cleveland, OH                            
6.21 Dollar General - Lafayette, LA                            
6.22 Dollar General - Uniontown, OH                            
6.23 Dollar General - St. Joseph, MO (50th Street)                            
6.24 Dollar General - St. Joseph, MO (Frederick Avenue)                            
7 127 West 25th Street 0 0 Springing     0 Springing     0 Springing 0    
8 360 North Crescent Drive 0 69,628 69,628 Cash   0 Springing     600,000 Springing 0 Cash  
9 Tysons Tower 0 0 Springing     0 Springing     0 Springing 1,000,000    
10 East Side Manhattan Multifamily Portfolio 287,168 223,686 79,805 Cash   0 Springing     31,250 2,604 31,250 Cash  
10.01 199, 201, 203, 205 First Avenue and 349 & 351 East 12th Street                            
10.02 520 East 12th Street                            
10.03 418 East 88th Street                            
10.04 417 East 72nd Street                            
11 Bronx Multifamily Portfolio I 11,154 149,448 49,816 Cash   0 Springing     0 5,070 0 Cash  
11.01 190 West 170th Street                            
11.02 1053-1057 Hoe Avenue                            
11.03 1136 Sherman Avenue                            
11.04 2979 Marion Avenue                            
11.05 3500 Tryon Avenue                            
12 Tesoro Apartments 0 17,292 4,323 Cash   0 Springing     0 3,208 0 Cash  
13 ExchangeRight REIT Portfolio 1 0 28,215 Springing Cash   0 Springing     67,000 638 0 Cash  
13.01 Hy-Vee - Shakopee, MN                            
13.02 Walgreens - Grafton, WI                            
13.03 Walgreens - Geismar, LA                            
13.04 Walgreens - Pleasant Prairie, WI                            
13.05 Walgreens - Dolton, IL                            
13.06 Family Dollar - San Antonio, TX                            
13.07 Dollar General - Beaumont, TX                            
13.08 Dollar General - Waterloo, IA                            
13.09 Dollar General - Pleasant Grove, AL                            
14 National Anchored Retail Portfolio 0 1,111,745 275,628 Cash   0 Springing     0 16,160 0 Cash  
14.01 Lakeline Plaza                            
14.02 Forest Plaza                            
14.03 White Oaks Plaza                            
14.04 Muncie Towne Plaza                            
14.05 Lakeline Village                            
15 Alan Luke Portfolio 12,938 20,172 20,172 Cash   1,453 1,453 Cash   0 0 0    
15.01 WAG - Amarillo (Bell St.)                            
15.02 WAG - Odessa                            
15.03 WAG - Amarillo (S. Georgia St.)                            
15.04 CVS - Columbus                            
15.05 Chili’s - Fayetteville                            
15.06 Biolife - Homewood                            
16 6550 Sunset 0 34,468 11,489 Cash   136 136 Cash   0 494 23,689 Cash  
17 Parke West Apartments 0 39,501 6,584 Cash   14,171 1,288 Cash   0 1,813 0 Cash  
18 Albertsons - Rancho Mirage 0 0 Springing     2,830 1,415 Cash   0 719 43,123 0 0
19 Winston Churchill Owners Corp. 0 0 Springing     0 Springing     0 0 0    
20 144-06 94th Avenue 5,313 71,610 23,870 Cash   0 Springing     0 1,417 0 Cash  
21 Auburn Brook Apartments 0 4,017 1,339 Cash   19,178 4,794 Cash   0 2,000 0 Cash  
22 Saxony Towers Realty Corp. 0 0 Springing     0 Springing     0 0 0    
23 The Blvd 10,000 40,345 4,034 Cash   0 Springing     0 531 12,742 Cash  
24 Beacon View Apartments - WA 0 14,313 14,313 Cash   0 Springing     0 1,980 47,500 Cash  
25 Courtyard by Marriott Atlanta NE/Duluth Sugarloaf 0 10,439 10,439 Cash   0 Springing     0 8,357 0 Cash  
26 Fairfield Inn and Suites Moab 0 106,451 9,906 Cash   0 Springing     750,000 14,264 0 Cash  
27 Columbia Hotel Portfolio 0 202,667 20,267 Cash   13,222 3,306 Cash   0 15,951 0 Cash  
27.01 Hampton Inn Columbia                            
27.02 Holiday Inn Express & Suites Columbia                            
28 Rainier View Marketplace 0 15,466 15,466 Cash   1,734 867 Cash   0 879 42,168 Cash  
29 Hampton Inn By Hilton Wilmington 0 65,688 7,298 Cash   0 Springing     0 6,814 0 Cash  
30 235 Plymouth House Owners Corp. 0 0 Springing     0 Springing     0 0 0    
31 ADI Industrial 0 12,311 12,311 Cash   0 Springing     0 2,469 0 Cash  
32 Lockaway Storage Shaenfield 66,055 187,200 18,720 Cash   0 Springing     115,000 2,015 187,538 Cash  
33 Westmoore Apartments 28,125 30,235 8,483 Cash   0 Springing     0 6,308 0 Cash  
34 130 E. 63rd Owners Corporation 0 0 Springing     0 Springing     0 0 0    
35 Storemore America Self Storage 0 38,087 5,441 Cash   6,545 935 Cash   0 501 0 Cash  
36 1200 R Street 0 48,615 6,945 Cash   7,874 656 Cash   0 403 0 Cash  
37 Starling Office 0 59,759 8,537 Cash   621 621 Cash   0 601 0 Cash  
38 2401 Linden Lane 533,945 9,451 9,451 Cash   0 Springing     0 1,069 0 Cash  
39 Southwest Gas 0 0 Springing     0 Springing     0 Springing 0    
40 632 Palmer Road Owners, Inc. 0 0 Springing     0 Springing     0 0 0    
41 Bethpage Apartment Corp. 0 0 Springing     0 Springing     0 0 0    
42 Colony Plaza Shopping Center 0 105,969 10,597 Cash   0 Springing     0 443 15,960 Cash  
43 Bonnie Crest Owners Corp. 0 0 Springing     0 Springing     0 0 0    
44 Florencia Villas 18,750 0 Springing     0 Springing     0 1,576 37,816 Cash  
45 9635 Bermuda Rd 0 4,170 2,085 Cash   0 Springing     0 225 10,781 Cash  
46 Vernon Manor Co-operative Apartments, Section II, Incorporated 0 0 Springing     0 Springing     0 0 0    
47 Spring Stuebner Business Park 8,281 25,550 2,555 Cash   4,922 2,461 Cash   25,000 551 25,000 Cash  
48 Wakefield Owners Corp. 0 0 Springing     0 Springing     0 0 0    
49 Dahill Gardens Apt. Inc. 0 0 Springing     0 Springing     0 0 0    
50 60 Cooper Street Corporation 0 0 Springing     0 Springing     0 0 0    
51 1922 McGraw Avenue Owners, Inc. 0 16,215 8,108 Cash   0 Springing     0 0 0    
52 Connecticut Storage Portfolio 121,538 11,804 7,091 Cash   5,616 1,617     0 904 0 Cash  
52.01 Dayville Storage                            
52.02 Mechanic Street Storage                            
52.03 Brooklyn Self Storage                            
53 Pine Tree Townhouses Cooperative, Inc. 0 0 Springing     0 Springing     0 0 0    
54 61 East 72nd Street Corporation 0 0 Springing     0 Springing     0 0 0    
55 244 Riverside Owners, Inc. 0 61,847 30,923 Cash   0 Springing     0 0 0    
56 Acorn Machinery Corporation 0 0 Springing     0 Springing     0 0 0    
57 366 Stewart Avenue, Inc. 0 0 Springing     0 Springing     0 0 0    
58 Huguenot Gardens Tenants Corp. A/K/A The Huguenot Gardens Tenants Corp. 0 30,831 5,124 Cash   0 Springing     0 0 0    

 

 

 

 

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

 

Mortgage Loan Number Property Name Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Reserve Cap ($) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description Other Escrow I (Initial) ($) 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
1 Park Tower at Transbay 80,198,366 0 0 Cash   0 0     Regulatory Fees Reserve 5,528,653 0 0 Cash     0 0 0    
2 230 Park Avenue South 0 0 0     0 0     Rent Concession Reserve 24,763,070 0 0 Cash   Existing Landlord Obligations Reserve 34,263,578 0 0 Cash  
3 Midtown Center 0 Springing 1,735,308     0 0     Rent Concession Reserve 1,166,184 0 0 Cash   Existing TI/LC Obligations Reserve 31,164,159 0 0 Cash  
4 Metro 14 Self Storage Portfolio 0 0 0     0 0       0 0 0       0 0 0    
4.01 N Desplaines – Chicago, IL                                          
4.02 N Kirk Road – Batavia, IL                                          
4.03 St. Road 54 (WC)  – Wesley Chapel, FL                                          
4.04 Starkey Road – Largo, FL                                          
4.05 S Belcher Road – Seminole, FL                                          
4.06 W Fletcher Avenue – Tampa, FL                                          
4.07 Gunn Highway – Tampa, FL                                          
4.08 W MLK – Tampa, FL                                          
4.09 E Fletcher Ave – Tampa, FL                                          
4.10 St. Road 54 (Lutz) – Lutz, FL                                          
4.11 Bruce B. Downs – Tampa, FL                                          
4.12 Barclay Road – Spring Hill, FL                                          
4.13 Boyette Road – Riverview, FL                                          
4.14 Robin Road – Lakeland, FL                                          
5 Storage Post Portfolio 0 0 0     0 0       0 0 0       0 0 0    
5.01 New Hyde Park                                          
5.02 Station Square                                          
5.03 Mills Pond Park                                          
5.04 Huntington                                          
5.05 Islandia                                          
5.06 Lauderdale Manors                                          
5.07 Wilton Manors                                          
5.08 Franklin Park                                          
5.09 Oakland Park                                          
5.10 Lauderhill                                          
5.11 Dixie Highway                                          
6 ExchangeRight Net Leased Portfolio #29 500,000 Springing 0 Cash   0 0     BioLife Rollover Reserve 0 Springing 0       0 0 0    
6.01 Fresenius Medical Care - Fayetteville, NC                                          
6.02 BioLife Plasma Services LP                                          
6.03 Hobby Lobby - Johnson City, TN                                          
6.04 Walgreens - Levittown, PA                                          
6.05 Walgreens - Lafayette, LA                                          
6.06 Walgreens - Abita Springs, LA                                          
6.07 Walgreens - Coon Rapids, MN                                          
6.08 Walgreens - Gonzales, LA                                          
6.09 CVS Pharmacy - Mounds View, MN                                          
6.10 Fresenius Medical Care - Muncie, IN                                          
6.11 Tractor Supply - Angleton, TX                                          
6.12 Tractor Supply - Bartonville, TX                                          
6.13 Walgreens - St. Louis, MO                                          
6.14 Walgreens - Canton, OH                                          
6.15 Dollar General - Harvey, LA                                          
6.16 Dollar General - Springfield, OH                                          
6.17 Dollar General - Middletown, OH                                          
6.18 Dollar General - Griffith, IN                                          
6.19 Dollar General - Painesville, OH                                          
6.2 Dollar General - Cleveland, OH                                          
6.21 Dollar General - Lafayette, LA                                          
6.22 Dollar General - Uniontown, OH                                          
6.23 Dollar General - St. Joseph, MO (50th Street)                                          
6.24 Dollar General - St. Joseph, MO (Frederick Avenue)                                          
7 127 West 25th Street 0 Springing 0     0 0       0 0 0       0 0 0    
8 360 North Crescent Drive 0 Springing 0     0 0       0 0 0       0 0 0    
9 Tysons Tower 0 Springing 1,321,825     0 0       0 0 0       0 0 0    
10 East Side Manhattan Multifamily Portfolio 0 Springing 0     0 0       0 0 0       0 0 0    
10.01 199, 201, 203, 205 First Avenue and 349 & 351 East 12th Street                                          
10.02 520 East 12th Street                                          
10.03 418 East 88th Street                                          
10.04 417 East 72nd Street                                          
11 Bronx Multifamily Portfolio I 0 0 0     0 0       0 0 0       0 0 0    
11.01 190 West 170th Street                                          
11.02 1053-1057 Hoe Avenue                                          
11.03 1136 Sherman Avenue                                          
11.04 2979 Marion Avenue                                          
11.05 3500 Tryon Avenue                                          
12 Tesoro Apartments 0 0 0     0 0       0 0 0       0 0 0    
13 ExchangeRight REIT Portfolio 1 392,000 Springing 0 Cash   0 0       0 0 0       0 0 0    
13.01 Hy-Vee - Shakopee, MN                                          
13.02 Walgreens - Grafton, WI                                          
13.03 Walgreens - Geismar, LA                                          
13.04 Walgreens - Pleasant Prairie, WI                                          
13.05 Walgreens - Dolton, IL                                          
13.06 Family Dollar - San Antonio, TX                                          
13.07 Dollar General - Beaumont, TX                                          
13.08 Dollar General - Waterloo, IA                                          
13.09 Dollar General - Pleasant Grove, AL                                          
14 National Anchored Retail Portfolio 6,000,000 Springing 10,000,000 Cash   0 0     Rent Concession Reserve ($57,648.24); Outstanding TI/LC Reserve ($896,489.44) 954,138 0 0 Cash     0 0 0    
14.01 Lakeline Plaza                                          
14.02 Forest Plaza                                          
14.03 White Oaks Plaza                                          
14.04 Muncie Towne Plaza                                          
14.05 Lakeline Village                                          
15 Alan Luke Portfolio 0 1,000 0 Cash   0 0       0 0 0       0 0 0    
15.01 WAG - Amarillo (Bell St.)                                          
15.02 WAG - Odessa                                          
15.03 WAG - Amarillo (S. Georgia St.)                                          
15.04 CVS - Columbus                                          
15.05 Chili’s - Fayetteville                                          
15.06 Biolife - Homewood                                          
16 6550 Sunset 0 3,701 177,666 Cash   0 0     Superba Gap Rent 70,853 0 0 Cash   Tornado Productions Outstanding Free Rent ($241,760.45); Tornado Productions Outstanding TI allowance ($457,842.00); Outstanding LC Superba ($59,641.00) 759,243 0 0    
17 Parke West Apartments 0 0 0     0 0       0 0 0       0 0 0    
18 Albertsons - Rancho Mirage 0 0 0     0 0       0 0 0       0 0 0    
19 Winston Churchill Owners Corp. 0 0 0     0 0       0 0 0       0 0 0    
20 144-06 94th Avenue 0 0 0     0 0     Outstanding TI & LC Funds 30,000 0 0 Cash     0 0 0    
21 Auburn Brook Apartments 0 0 0     0 0       0 0 0       0 0 0    
22 Saxony Towers Realty Corp. 0 0 0     0 0     Collateral Security Agreement RE: Maintenance Arrears 250,000 0 0 Cash     0 0 0    
23 The Blvd 0 2,230 107,029 Cash   0 0       0 0 0       0 0 0    
24 Beacon View Apartments - WA 0 0 0     0 0       0 0 0       0 0 0    
25 Courtyard by Marriott Atlanta NE/Duluth Sugarloaf 0 0 0     0 0       0 0 0       0 0 0    
26 Fairfield Inn and Suites Moab 0 0 0     0 0     Seasonality Reserve Fund 409,500 58,500 0 Cash     0 0 0    
27 Columbia Hotel Portfolio 0 0 0     0 0       0 0 0       0 0 0    
27.01 Hampton Inn Columbia                                          
27.02 Holiday Inn Express & Suites Columbia                                          
28 Rainier View Marketplace 0 5,271 189,756 Cash   0 0     Nothing Bundt Cake Gap and Free Rent ($30,600); Nothing Bundt Cake TI Allowance ($205,854.38); Nothing Bundt Cake Leasing Commission ($9,486) 245,940 0 0       0 0 0    
29 Hampton Inn By Hilton Wilmington 0 0 0     0 0       0 0 0       0 0 0    
30 235 Plymouth House Owners Corp. 0 0 0     0 0       0 0 0       0 0 0    
31 ADI Industrial 300,000 12,344 300,000 Cash   0 0       0 0 0       0 0 0    
32 Lockaway Storage Shaenfield 0 0 0     0 0       0 0 0       0 0 0    
33 Westmoore Apartments 0 0 0     0 0       0 0 0       0 0 0    
34 130 E. 63rd Owners Corporation 0 0 0     0 0       0 0 0       0 0 0    
35 Storemore America Self Storage 0 0 0     0 0       0 0 0       0 0 0    
36 1200 R Street 0 3,529 0 Cash 0 0 0       0 0 0       0 0 0    
37 Starling Office 50,000 Springing 150,000 Cash   0 0     Rent Abatement Reserve 9,304 0 0 Cash     0 0 0    
38 2401 Linden Lane 0 7,129 171,100 Cash   0 0       0 0 0       0 0 0    
39 Southwest Gas 0 Springing 0     0 0     Prepaid Rent Reserve 533,500 0 0 Cash     0 0 0    
40 632 Palmer Road Owners, Inc. 0 0 0     0 0     Collateral Security Agreement for Capital Improvements 750,000 0 0 Cash     0 0 0    
41 Bethpage Apartment Corp. 0 0 0     0 0       0 0 0       0 0 0    
42 Colony Plaza Shopping Center 100,000 2,785 100,000 Cash   0 0       0 0 0       0 0 0    
43 Bonnie Crest Owners Corp. 0 0 0     0 0       0 0 0       0 0 0    
44 Florencia Villas 0 0 0     0 0       0 0 0       0 0 0    
45 9635 Bermuda Rd 0 1,404 67,380 Cash   0 0     Outstanding TI & LC Funds 7,390 0 0 Cash     0 0 0    
46 Vernon Manor Co-operative Apartments, Section II, Incorporated 0 0 0     0 0       0 0 0       0 0 0    
47 Spring Stuebner Business Park 75,000 5,510 75,000 Cash   0 0       0 0 0       0 0 0    
48 Wakefield Owners Corp. 0 0 0     0 0       0 0 0       0 0 0    
49 Dahill Gardens Apt. Inc. 0 0 0     0 0       0 0 0       0 0 0    
50 60 Cooper Street Corporation 0 0 0     0 0       0 0 0       0 0 0    
51 1922 McGraw Avenue Owners, Inc. 0 0 0     0 0     Collateral Security Agreement for Capital Improvements 100,000 0 0 Cash     0 0 0    
52 Connecticut Storage Portfolio 0 0 0     0 0       0 0 0       0 0 0    
52.01 Dayville Storage                                          
52.02 Mechanic Street Storage                                          
52.03 Brooklyn Self Storage                                          
53 Pine Tree Townhouses Cooperative, Inc. 0 0 0     0 0       0 0 0       0 0 0    
54 61 East 72nd Street Corporation 0 0 0     0 0       0 0 0       0 0 0    
55 244 Riverside Owners, Inc. 0 0 0     0 0     Collateral Security Agreement for Capital Improvements 350,000 0 0 Cash   Negative Carry Collateral Security Agreement 75,000 0 0 Cash  
56 Acorn Machinery Corporation 0 0 0     0 0       0 0 0       0 0 0    
57 366 Stewart Avenue, Inc. 0 0 0     0 0       0 0 0       0 0 0    
58 Huguenot Gardens Tenants Corp. A/K/A The Huguenot Gardens Tenants Corp. 0 0 0     0 0       0 0 0       0 0 0    

 

 

 

 

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

 

Mortgage Loan Number Property Name 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 Park Tower at Transbay   Fee       Hard/Springing Cash Management                     MetLife, Inc.   1
2 230 Park Avenue South   Fee       Hard/Springing Cash Management                     TF Cornerstone Properties, LLC   2
3 Midtown Center   Fee       Hard/Springing Cash Management 525,000,000 1,372,182 143,000,000 143,000,000 2.92 2.89 54.7% 9.1% 9.1%   Carr Properties OC LLC   3
4 Metro 14 Self Storage Portfolio   Fee       Springing                     Matthew M. Nagel; K. Blair Nagel   4
4.01 N Desplaines – Chicago, IL   Fee                                 4.01
4.02 N Kirk Road – Batavia, IL   Fee                                 4.02
4.03 St. Road 54 (WC)  – Wesley Chapel, FL   Fee                                 4.03
4.04 Starkey Road – Largo, FL   Fee                                 4.04
4.05 S Belcher Road – Seminole, FL   Fee                                 4.05
4.06 W Fletcher Avenue – Tampa, FL   Fee                                 4.06
4.07 Gunn Highway – Tampa, FL   Fee                                 4.07
4.08 W MLK – Tampa, FL   Fee                                 4.08
4.09 E Fletcher Ave – Tampa, FL   Fee                                 4.09
4.10 St. Road 54 (Lutz) – Lutz, FL   Fee                                 4.10
4.11 Bruce B. Downs – Tampa, FL   Fee                                 4.11
4.12 Barclay Road – Spring Hill, FL   Fee                                 4.12
4.13 Boyette Road – Riverview, FL   Fee                                 4.13
4.14 Robin Road – Lakeland, FL   Fee                                 4.14
5 Storage Post Portfolio   Fee       Springing                     Extra Space Storage Inc.   5
5.01 New Hyde Park   Fee                                 5.01
5.02 Station Square   Fee                                 5.02
5.03 Mills Pond Park   Fee                                 5.03
5.04 Huntington   Fee                                 5.04
5.05 Islandia   Fee                                 5.05
5.06 Lauderdale Manors   Fee                                 5.06
5.07 Wilton Manors   Fee                                 5.07
5.08 Franklin Park   Fee                                 5.08
5.09 Oakland Park   Fee                                 5.09
5.10 Lauderhill   Fee                                 5.1
5.11 Dixie Highway   Fee                                 5.11
6 ExchangeRight Net Leased Portfolio #29   Fee       Hard/Springing Cash Management                     ExchangeRight Real Estate, LLC Y - Group 1 6
6.01 Fresenius Medical Care - Fayetteville, NC   Fee                               Y - Group 1 6.01
6.02 BioLife Plasma Services LP   Fee                               Y - Group 1 6.02
6.03 Hobby Lobby - Johnson City, TN   Fee                               Y - Group 1 6.03
6.04 Walgreens - Levittown, PA   Fee                               Y - Group 1 6.04
6.05 Walgreens - Lafayette, LA   Fee                               Y - Group 1 6.05
6.06 Walgreens - Abita Springs, LA   Fee                               Y - Group 1 6.06
6.07 Walgreens - Coon Rapids, MN   Fee                               Y - Group 1 6.07
6.08 Walgreens - Gonzales, LA   Fee                               Y - Group 1 6.08
6.09 CVS Pharmacy - Mounds View, MN   Fee                               Y - Group 1 6.09
6.10 Fresenius Medical Care - Muncie, IN   Fee                               Y - Group 1 6.10
6.11 Tractor Supply - Angleton, TX   Fee                               Y - Group 1 6.11
6.12 Tractor Supply - Bartonville, TX   Fee                               Y - Group 1 6.12
6.13 Walgreens - St. Louis, MO   Fee                               Y - Group 1 6.13
6.14 Walgreens - Canton, OH   Fee                               Y - Group 1 6.14
6.15 Dollar General - Harvey, LA   Fee                               Y - Group 1 6.15
6.16 Dollar General - Springfield, OH   Fee                               Y - Group 1 6.16
6.17 Dollar General - Middletown, OH   Fee                               Y - Group 1 6.17
6.18 Dollar General - Griffith, IN   Fee                               Y - Group 1 6.18
6.19 Dollar General - Painesville, OH   Fee                               Y - Group 1 6.19
6.2 Dollar General - Cleveland, OH   Fee                               Y - Group 1 6.2
6.21 Dollar General - Lafayette, LA   Fee                               Y - Group 1 6.21
6.22 Dollar General - Uniontown, OH   Fee                               Y - Group 1 6.22
6.23 Dollar General - St. Joseph, MO (50th Street)   Fee                               Y - Group 1 6.23
6.24 Dollar General - St. Joseph, MO (Frederick Avenue)   Fee                               Y - Group 1 6.24
7 127 West 25th Street   Fee       Hard/Upfront Cash Management                     Foremost Real Estate   7
8 360 North Crescent Drive   Fee       Hard/Upfront Cash Management                     Tom Gores; The Gores Trust   8
9 Tysons Tower   Fee       Hard/Springing Cash Management                     The Macerich Partnership, L.P.; Alaska Permanent Fund Corporation   9
10 East Side Manhattan Multifamily Portfolio   Fee       Springing                     Hakim Holdings   10
10.01 199, 201, 203, 205 First Avenue and 349 & 351 East 12th Street   Fee                                 10.01
10.02 520 East 12th Street   Fee                                 10.02
10.03 418 East 88th Street   Fee                                 10.03
10.04 417 East 72nd Street   Fee                                 10.04
11 Bronx Multifamily Portfolio I   Fee       Springing                     Ryan Morgan   11
11.01 190 West 170th Street   Fee                                 11.01
11.02 1053-1057 Hoe Avenue   Fee                                 11.02
11.03 1136 Sherman Avenue   Fee                                 11.03
11.04 2979 Marion Avenue   Fee                                 11.04
11.05 3500 Tryon Avenue   Fee                                 11.05
12 Tesoro Apartments   Fee       Springing                     Mark Garibaldi; Albert Boyce   12
13 ExchangeRight REIT Portfolio 1   Fee       Hard/Springing Cash Management                     ExchangeRight Real Estate, LLC Y - Group 1 13
13.01 Hy-Vee - Shakopee, MN   Fee                               Y - Group 1 13.01
13.02 Walgreens - Grafton, WI   Fee                               Y - Group 1 13.02
13.03 Walgreens - Geismar, LA   Fee                               Y - Group 1 13.03
13.04 Walgreens - Pleasant Prairie, WI   Fee                               Y - Group 1 13.04
13.05 Walgreens - Dolton, IL   Fee                               Y - Group 1 13.05
13.06 Family Dollar - San Antonio, TX   Fee                               Y - Group 1 13.06
13.07 Dollar General - Beaumont, TX   Fee                               Y - Group 1 13.07
13.08 Dollar General - Waterloo, IA   Fee                               Y - Group 1 13.08
13.09 Dollar General - Pleasant Grove, AL   Fee                               Y - Group 1 13.09
14 National Anchored Retail Portfolio   Fee       Hard/Springing Cash Management                     Washington Prime Group, L.P.   14
14.01 Lakeline Plaza   Fee                                 14.01
14.02 Forest Plaza   Fee                                 14.02
14.03 White Oaks Plaza   Fee                                 14.03
14.04 Muncie Towne Plaza   Fee                                 14.04
14.05 Lakeline Village   Fee                                 14.05
15 Alan Luke Portfolio   Various       Springing                     Alan Luke   15
15.01 WAG - Amarillo (Bell St.)   Fee                                 15.01
15.02 WAG - Odessa   Fee and Leasehold                                 15.02
15.03 WAG - Amarillo (S. Georgia St.)   Fee                                 15.03
15.04 CVS - Columbus   Fee                                 15.04
15.05 Chili’s - Fayetteville   Fee                                 15.05
15.06 Biolife - Homewood   Fee                                 15.06
16 6550 Sunset   Fee       Springing                     Jesse Shannon; Daniel Braun; Matthew Sullivan   16
17 Parke West Apartments   Fee       Soft/Springing Cash Management                     Bradley Vernon; Charles Rudd; Inken Gerlach   17
18 Albertsons - Rancho Mirage   Fee       Hard/Springing Cash Management                     Anthony Mirzaie   18
19 Winston Churchill Owners Corp.   Fee       None                         19
20 144-06 94th Avenue   Fee       Soft/Springing Cash Management                     Dolores Grace Romeo; Rocco Ronald Romeo   20
21 Auburn Brook Apartments   Fee       Springing                     Mark Breen   21
22 Saxony Towers Realty Corp.   Fee       None 15,226,928 65,331 750,000 0 6.18 6.09 13.1% 31.8% 31.4%       22
23 The Blvd   Fee       Springing                     Roberta Sue Chalpin; Marc Samuel Chalpin   23
24 Beacon View Apartments - WA   Fee       Springing                     Brian J. Wirtz   24
25 Courtyard by Marriott Atlanta NE/Duluth Sugarloaf   Fee       Springing                     Dhan N. Parekh; Glenn Davis Y - Group 2 25
26 Fairfield Inn and Suites Moab   Fee       Springing                     Joel Sybrowsky; David Keith Wilson; Trent Taylor   26
27 Columbia Hotel Portfolio   Fee       Springing                     Vivek H. Tandon; Roger K.Tandon   27
27.01 Hampton Inn Columbia   Fee                                 27.01
27.02 Holiday Inn Express & Suites Columbia   Fee                                 27.02
28 Rainier View Marketplace   Fee       Springing                     Kevin J. McDonald; Elaine L. McDonald   28
29 Hampton Inn By Hilton Wilmington   Fee       Springing                     Mitul I. Patel Y - Group 2 29
30 235 Plymouth House Owners Corp.   Fee       None 10,750,000 29,441 750,000 0 6.65 6.52 10.3% 21.9% 21.4%       30
31 ADI Industrial   Fee       Hard/Springing Cash Management                     Adnan Rawjee   31
32 Lockaway Storage Shaenfield   Fee       Springing                     Strat Property Management, Inc.   32
33 Westmoore Apartments   Fee       Springing                     Minshall Stewart Properties   33
34 130 E. 63rd Owners Corporation   Fee       None 8,487,092 36,212 500,000 0 6.19 6.13 8.9% 31.7% 31.4%       34
35 Storemore America Self Storage   Fee       Springing                     William G. Demar; Andrie F. Grimaud; Murray James; Que Pasa Family Trust; James Living Trust; Demar Family Trust   35
36 1200 R Street   Fee       Springing                     Colleen Winter; Debra Cannon   36
37 Starling Office 825,000 Fee       Springing                     Johnney Yuejun Zhang   37
38 2401 Linden Lane   Fee       Springing                     Lorrie A Scaggs; William Joseph Scaggs; William G. Scaggs, JR   38
39 Southwest Gas   Fee       Springing                     Franklin B. Mandel   39
40 632 Palmer Road Owners, Inc.   Fee       None 5,495,647 21,468 500,000 0 5.12 5.00 22.4% 24.0% 23.4%       40
41 Bethpage Apartment Corp.   Fee       None 5,242,123 22,628 250,000 0 3.40 3.33 26.5% 17.6% 17.2%       41
42 Colony Plaza Shopping Center   Fee       Springing                     Tri-State Commercial Associates   42
43 Bonnie Crest Owners Corp.   Fee       None 5,245,680 19,725 750,000 0 5.53 5.41 17.5% 25.0% 24.4%       43
44 Florencia Villas   Fee       Springing                     Makram Y. Nicolas   44
45 9635 Bermuda Rd   Fee       Springing                     Andrew J. Sobel   45
46 Vernon Manor Co-operative Apartments, Section II, Incorporated   Leasehold 1/31/2050 $10,320.00 + all real estate taxes, assessments, water and sewer charges and other governmental charges assessed against the demised premises   None                         46
47 Spring Stuebner Business Park   Fee       Springing                     John W. Able   47
48 Wakefield Owners Corp.   Fee       None 4,110,000 11,905 500,000 0 8.16 7.99 13.8% 28.4% 27.8%       48
49 Dahill Gardens Apt. Inc.   Fee       None 4,094,408 17,885 500,000 0 5.48 5.38 10.4% 28.7% 28.2%       49
50 60 Cooper Street Corporation   Fee       None 3,395,404 14,580 500,000 0 4.56 4.47 13.3% 23.5% 23.0%       50
51 1922 McGraw Avenue Owners, Inc.   Fee       None 2,696,117 11,588 250,000 0 3.52 3.38 31.0% 18.1% 17.5%       51
52 Connecticut Storage Portfolio   Fee       Springing                     Daniel P. Sullivan; Kristy L. Sullivan; Kelly Sullivan Salvatore   52
52.01 Dayville Storage   Fee                                 52.01
52.02 Mechanic Street Storage   Fee                                 52.02
52.03 Brooklyn Self Storage   Fee                                 52.03
53 Pine Tree Townhouses Cooperative, Inc.   Fee       None                         53
54 61 East 72nd Street Corporation   Fee       None 2,449,929 10,553 500,000 0 24.30 23.86 1.7% 125.6% 123.3%       54
55 244 Riverside Owners, Inc.   Fee       None 2,094,671 11,533 250,000 0 4.93 4.78 7.2% 32.6% 31.6%       55
56 Acorn Machinery Corporation   Fee       None 1,747,675 7,595 250,000 0 9.62 9.48 7.5% 50.1% 49.5%       56
57 366 Stewart Avenue, Inc.   Fee       None 1,448,155 6,314 250,000 0 11.21 11.04 11.4% 58.6% 57.8%       57
58 Huguenot Gardens Tenants Corp. A/K/A The Huguenot Gardens Tenants Corp.   Fee       None 1,248,440 5,400 250,000 0 4.73 4.63 27.6% 24.5% 24.0%       58