FWP 1 n2499_x1-prea1.htm FREE WRITING PROSPECTUS

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226486-19

WFCM 2021-C59 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Barclays Capital Inc., UBS Securities LLC, Academy Securities, Inc., Drexel Hamilton, LLC, Siebert Williams Shank & Co., 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
1	Two Penn Center	WFB		1500 John F Kennedy Boulevard	Philadelphia	PA	19102	Office	CBD
2	Amazon @ Atlas	AREF		301 and 325 Eastlake Avenue East; 300 Yale Avenue North	Seattle	WA	98109	Office	CBD
3	Tri-State Distribution Center	AREF		225, 227 and 229 North Route 303	West Nyack	NY	10994	Industrial	Warehouse Distribution
4	Magna Seating HQ	Barclays		30020 Cabot Drive	Novi	MI	48377	Office	Suburban
5	MGM Grand & Mandalay Bay	Barclays		Various	Las Vegas	NV	Various	Hospitality	Full Service
5.01	MGM Grand	Barclays		3799 South Las Vegas Boulevard	Las Vegas	NV	89109	Hospitality	Full Service
5.02	Mandalay Bay	Barclays		3950 South Las Vegas Boulevard	Las Vegas	NV	89119	Hospitality	Full Service
6	Seacrest Homes	BSPRT		1309 West Sepulveda Boulevard	Torrance	CA	90501	Multifamily	Mid Rise
7	Phoenix Industrial Portfolio V	UBS AG		Various	Various	Various	Various	Industrial	Warehouse Distribution
7.01	Newton	UBS AG		801 North 19th Avenue East	Newton	IA	50208	Industrial	Warehouse Distribution
7.02	Fort Smith	UBS AG		6400 Jenny Lind Road	Fort Smith	AR	72908	Industrial	Warehouse Distribution
7.03	Flint	UBS AG		1101 North Center Road	Flint	MI	48506	Industrial	Warehouse Distribution
7.04	Coffeyville	UBS AG		2654 US-169	Coffeyville	KS	67337	Industrial	Warehouse Distribution
8	Consumer Cellular	WFB		17500 North Black Canyon Highway	Phoenix	AZ	85053	Office	Suburban
9	160 Pine Street	WFB		160 Pine Street	San Francisco	CA	94111	Office	CBD
10	Metairie MOB Portfolio	AREF		Various	Metairie	LA	70006	Various	Various
10.01	Independence Plaza	AREF		4201 Veterans Memorial Boulevard	Metairie	LA	70006	Mixed Use	Office/Retail
10.02	3530 Houma Boulevard	AREF		3530 Houma Boulevard	Metairie	LA	70006	Office	Medical
11	The Ratner	AREF		1249 F Street	San Diego	CA	92101	Office	CBD
12	Burke Town Center	LMF		6030 and 6050 Burke Commons Road	Burke	VA	22015	Retail	Shadow Anchored
13	Southridge Center	LMF		2700 Mountaineer Boulevard	Charleston	WV	25309	Retail	Anchored
14	8800 Baymeadows	UBS AG		8800 Baymeadows Way West	Jacksonville	FL	32256	Office	Suburban
15	Seaport Homes	BSPRT		28000 South Western Avenue	San Pedro	CA	90732	Multifamily	Mid Rise
16	2209 Sulphur Spring Road	AREF		2209 Sulphur Spring Road	Halethorpe	MD	21227	Industrial	Warehouse
17	Southeast G6 Portfolio	AREF		Various	Various	Various	Various	Hospitality	Extended Stay
17.01	Studio 6 Chamblee	AREF		5280 Peachtree Industrial Boulevard	Chamblee	GA	30341	Hospitality	Extended Stay
17.02	Studio 6 Savannah	AREF		60 West Montgomery Cross Road	Savannah	GA	31406	Hospitality	Extended Stay
17.03	Motel 6 Greenville	AREF		2015 Wade Hampton Boulevard	Greenville	SC	29615	Hospitality	Extended Stay
17.04	Motel 6 / Studio 6 Augusta	AREF		3421 Wrightsboro Road	Augusta	GA	30909	Hospitality	Extended Stay
18	Crescent Gateway	BSPRT		6917, 6931, 6933 and 6937 Arlington Road	Bethesda	MD	20814	Mixed Use	Office/Retail
19	Herndon Square	BSPRT		500, 505, 510, 520, 530 and 540 Huntmar Park Drive	Herndon	VA	20170	Office	Suburban
20	Aspen Court Apartments	LMF		1505-1543 West Jackson Street, 400-430 West Etling Street/900-930 North Albert Street, 324-330 Wigwam Hollow Road, and 415 West Adams Street	Macomb	IL	61455	Multifamily	Garden
21	Bensalem Plaza Shopping Center	LMF		1903-1971 Street Road	Bensalem	PA	19020	Retail	Anchored
22	Athens West Shopping Center	AREF		3190 Atlanta Highway	Athens	GA	30606	Retail	Anchored
23	Chico Mobile Country Club	LMF		1901 Dayton Road	Chico	CA	95928	Manufactured Housing Community	Manufactured Housing Community
24	Allerand Portfolio 1	LMF		Various	Various	Various	Various	Retail	Single Tenant
24.01	Walgreens Ironton	LMF		715 Park Avenue	Ironton	OH	45638	Retail	Single Tenant
24.02	Rite Aid Holt	LMF		2263 Cedar Street	Holt	MI	48842	Retail	Single Tenant
24.03	Walgreens Ashland	LMF		607 England Street	Ashland	VA	23005	Retail	Single Tenant
24.04	Walgreens Stuarts Draft	LMF		2596 Tinkling Spring Road	Stuarts Draft	VA	24477	Retail	Single Tenant
24.05	Walgreens Clay	LMF		173 Main Street	Clay	WV	25043	Retail	Single Tenant
24.06	Walgreens Louisville	LMF		4149 Taylor Boulevard	Louisville	KY	40215	Retail	Single Tenant
24.07	Rite Aid Fremont	LMF		924 West Main Street	Fremont	MI	49412	Retail	Single Tenant
24.08	Rite Aid New Baltimore	LMF		35350 23 Mile Road	New Baltimore	MI	48047	Retail	Single Tenant
25	Ontario Gateway	WFB		2151 East Convention Center Way	Ontario	CA	91764	Office	Suburban
26	Cobble Hill Multifamily Portfolio	LMF		Various	Brooklyn	NY	11201	Mixed Use	Multifamily/Retail
26.01	181 Court Street	LMF		181 Court Street	Brooklyn	NY	11201	Mixed Use	Multifamily/Retail
26.02	131 Smith Street	LMF		131 Smith Street	Brooklyn	NY	11201	Mixed Use	Multifamily/Retail
27	Walgreens Portfolio	UBS AG		Various	Various	Various	Various	Retail	Single Tenant
27.01	Walgreens-Santa Fe	UBS AG		525 West Zia Road	Santa Fe	NM	87505	Retail	Single Tenant
27.02	Walgreens-Morehead City	UBS AG		2202 Arendell Street	Morehead City	NC	28557	Retail	Single Tenant
28	Gateway Business Park	LMF		27736 - 27788 Hancock Parkway	Valencia	CA	91355	Industrial	Warehouse
29	Dearborn Industrial Portfolio	UBS AG		Various	Dearborn	MI	Various	Industrial	Flex
29.01	15000 North Commerce Drive	UBS AG		15000 North Commerce Drive	Dearborn	MI	48121	Industrial	Flex
29.02	3001 Gulley Road	UBS AG		3001 South Gulley Road	Dearborn	MI	48124	Industrial	Flex
29.03	15201 Century Drive	UBS AG		15201 Century Drive	Dearborn	MI	48124	Industrial	Flex
29.04	15301 Century Drive	UBS AG		15301 Century Drive	Dearborn	MI	48121	Industrial	Flex
29.05	15401 Century Drive	UBS AG		15401 Century Drive	Dearborn	MI	48121	Industrial	Flex
29.06	15050 North Commerce Drive	UBS AG		15050 North Commerce	Dearborn	MI	48120	Industrial	Flex
29.07	15300 Rotunda Drive	UBS AG		15300 Rotunda Drive	Dearborn	MI	48120	Industrial	Flex
30	Detroit Chassis	BSPRT		6501 Lynch Road	Detroit	MI	48234	Industrial	Manufacturing
31	Goldman Multifamily Portfolio Tranche 5	Barclays		Various	Chicago	IL	Various	Multifamily	Low Rise
31.01	7750 South Muskegon Avenue	Barclays		7750 South Muskegon Avenue	Chicago	IL	60649	Multifamily	Low Rise
31.02	6437 South Kenwood Avenue	Barclays		6437 South Kenwood Avenue	Chicago	IL	60637	Multifamily	Low Rise
31.03	7836 S. South Shore Drive	Barclays		7836 S. South Shore Drive	Chicago	IL	60649	Multifamily	Low Rise
31.04	7810 South Ada Street	Barclays		7810 South Ada Street	Chicago	IL	60620	Multifamily	Low Rise
31.05	7760 South Coles Avenue	Barclays		7760 South Coles Avenue	Chicago	IL	60649	Multifamily	Low Rise
31.06	8000 South Justine Street	Barclays		8000 South Justine Street	Chicago	IL	60636	Multifamily	Low Rise
31.07	8214 South Ingleside Avenue	Barclays		8214 South Ingleside Avenue	Chicago	IL	60619	Multifamily	Low Rise
32	The Loom	AREF		2095 East Willard Street; 2100 East Willard Street; 3250-70 Amber Street	Philadelphia	PA	19134	Office	Urban
33	Walgreens Bayamón	BSPRT		Bo Pajaros Carr 861 Km 3.1	Bayamón	PR	00956	Retail	Single Tenant
34	Sedona Village	AREF		160-180 Coffee Pot Drive	Sedona	AZ	86336	Retail	Anchored
35	Washington Street Storage Portfolio #2	LMF		Various	Various	Various	Various	Self Storage	Self Storage
35.01	Storage Mall Lex Park	LMF		21323 Great Mills Road	Lexington Park	MD	20653	Self Storage	Self Storage
35.02	Clarence Self Storage	LMF		11234 Main Street	Newstead	NY	14031	Self Storage	Self Storage
35.03	West Side Mini Storage	LMF		3209 North Ridge Road West	Ashtabula	OH	44004	Self Storage	Self Storage
35.04	Stor-Yor-Stuff	LMF		3502 North Hermitage Road	Transfer	PA	16154	Self Storage	Self Storage
36	The Shops at 407 & Corner Shoppes	UBS AG		Various	Fort Wayne	IN	46805	Retail	Unanchored
36.01	Shops at 407	UBS AG		407 West Coliseum Boulevard	Fort Wayne	IN	46805	Retail	Unanchored
36.02	Corner Shoppes	UBS AG		401-407 East Coliseum Boulevard	Fort Wayne	IN	46805	Retail	Unanchored
37	10 Industrial Avenue	AREF		10 Industrial Avenue	Mahwah	NJ	07430	Industrial	Flex
38	Oak Park Michigan Storage	WFB		15300 West 8 Mile Road	Oak Park	MI	48237	Self Storage	Self Storage
39	Farmington Hills Michigan Storage	WFB		39000 Grand River Avenue	Farmington Hills	MI	48335	Self Storage	Self Storage
40	Haight & Fillmore Apartments	UBS AG		486-498 Haight Street and 312-320 Fillmore Street	San Francisco	CA	94117	Multifamily	Mid Rise
41	GoodFriend Self Storage - East Harlem	LMF		166 East 124th Street	New York	NY	10035	Other	Leased Fee
42	Whispering Palms Apartments	LMF		13200 Wilcox Road	Largo	FL	33774	Multifamily	Garden
43	Elite RV & Boat Storage	Barclays		16461 Domestic Avenue	Fort Myers	FL	33912	Self Storage	Self Storage
44	Arcadia Shopping Center	AREF		23701 Cinco Ranch Boulevard	Katy	TX	77494	Retail	Unanchored
45	Turtle Creek Apartments	AREF		2116 West 2nd Street	Marion	IN	46952	Multifamily	Garden
46	Walgreens-Burbank	UBS AG		5555 West 79th Street	Burbank	IL	60459	Retail	Single Tenant
47	Village Circle Apartments	UBS AG		2636 Mitthoeffer Road	Indianapolis	IN	46229	Multifamily	Garden
48	CVS Portfolio	LMF		Various	Various	Various	Various	Retail	Single Tenant
48.01	CVS Highland	LMF		3835 45th Street	Highland	IN	46322	Retail	Single Tenant
48.02	CVS Raytown	LMF		9005 East 350 Highway	Raytown	MO	64133	Retail	Single Tenant
49	La Hacienda Apartments	LMF		2100 North 57th Street	Kansas City	KS	66104	Multifamily	Garden
50	260 Centre Avenue	LMF		260 Centre Avenue	New Rochelle	NY	10805	Multifamily	Mid Rise
51	Walgreens-Coralville	UBS AG		2751 Heartland Drive	Coralville	IA	52241	Retail	Single Tenant
52	Outerbanks Portfolio	LMF		Various	Nags Head	NC	27959	Hospitality	Limited Service
52.01	Colonial Inn	LMF		3329 South Virginia Dare Trail	Nags Head	NC	27959	Hospitality	Limited Service
52.02	Seahorse Inn	LMF		7218 South Virginia Dare Trail	Nags Head	NC	27959	Hospitality	Limited Service
53	Astoria Portfolio	UBS AG		18-27A; 18-29; 18-31; 18-33 42nd Street	Astoria	NY	11105	Industrial	Warehouse Distribution
54	Tramec Sloan Industrial Building	Barclays		534 East 48th Street and 552 East 48th Street	Holland	MI	49423	Industrial	Manufacturing
55	Walgreens-Germantown	UBS AG		9325 Poplar Avenue	Germantown	TN	38138	Retail	Single Tenant
56	Davita - Lakeport	UBS AG		244 Peckham Court	Lakeport	CA	95453	Office	Medical
57	Oak Park & Pecan Acres MHC Portfolio	LMF		Various	Various	LA	Various	Manufactured Housing Community	Manufactured Housing Community
57.01	Oak Park MHC	LMF		13 Country Air Drive	Rayne	LA	70578	Manufactured Housing Community	Manufactured Housing Community
57.02	Pecan Acres MHC	LMF		425 Toby Mouton Road	Duson	LA	70529	Manufactured Housing Community	Manufactured Housing Community
58	850-860 Meridian Avenue	Barclays		850-860 Meridian Avenue	Miami Beach	FL	33139	Multifamily	Garden
59	Oakwood Flex Complex	BSPRT		61-95 Oakwood Road	Lake Zurich	IL	60047	Mixed Use	Industrial/Office
60	Peace River Village MHC	BSPRT		2405 Florida Highway 60	Bartow	FL	33830	Manufactured Housing Community	Manufactured Housing Community
61	StorQuest Phoenix - Bell Road	UBS AG		3043 East Bell Road	Phoenix	AZ	85032	Self Storage	Self Storage
62	Dunedin Mini Storage	LMF		1891 and 1903 Main Street	Dunedin	FL	34698	Self Storage	Self Storage
63	Dollar General Port Wentworth	BSPRT		802 Crossgate Road	Port Wentworth	GA	31407	Retail	Single Tenant

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

Mortgage Loan Number	Property Name	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 ($)	ARD Loan	Origination Date	First Pay Date
1	Two Penn Center	1956	1987	516,108	Sq. Ft.	132	67,900,000	67,900,000	8.2%	67,900,000	N	4/9/2021	5/11/2021
2	Amazon @ Atlas	1971	2018	170,331	Sq. Ft.	284	48,400,000	48,400,000	5.9%	48,400,000	N	2/3/2021	3/6/2021
3	Tri-State Distribution Center	2008		249,247	Sq. Ft.	165	41,000,000	41,000,000	5.0%	41,000,000	N	3/17/2021	5/6/2021
4	Magna Seating HQ	2017		180,000	Sq. Ft.	209	37,700,000	37,700,000	4.6%	37,700,000	N	3/31/2021	5/6/2021
5	MGM Grand & Mandalay Bay	Various		9,748	Rooms	167,645	36,500,000	36,500,000	4.4%	36,500,000	Y	2/14/2020	4/5/2020
5.01	MGM Grand	1993		4,998	Rooms		19,892,500	19,892,500	2.4%
5.02	Mandalay Bay	1999		4,750	Rooms		16,607,500	16,607,500	2.0%
6	Seacrest Homes	2019		176	Units	272,727	30,000,000	30,000,000	3.6%	30,000,000	N	4/5/2021	5/6/2021
7	Phoenix Industrial Portfolio V	Various	Various	4,421,618	Sq. Ft.	21	30,000,000	29,774,501	3.6%	23,583,153	N	11/24/2020	1/6/2021
7.01	Newton	1948	2019	1,850,001	Sq. Ft.		11,052,632	10,969,553	1.3%
7.02	Fort Smith	1962	2019	1,196,746	Sq. Ft.		9,473,684	9,402,474	1.1%
7.03	Flint	1960	2020	495,271	Sq. Ft.		6,315,789	6,268,316	0.8%
7.04	Coffeyville	1978	1999	879,600	Sq. Ft.		3,157,895	3,134,158	0.4%
8	Consumer Cellular	1988	2018	163,607	Sq. Ft.	168	27,500,000	27,500,000	3.3%	27,500,000	N	3/30/2021	5/11/2021
9	160 Pine Street	1956	1987	88,174	Sq. Ft.	308	27,170,000	27,170,000	3.3%	27,170,000	N	3/5/2021	4/11/2021
10	Metairie MOB Portfolio	Various	Various	85,465	Sq. Ft.	298	25,500,000	25,437,640	3.1%	20,712,619	N	2/12/2021	4/6/2021
10.01	Independence Plaza	1979	2020	52,613	Sq. Ft.		15,153,141	15,116,085	1.8%
10.02	3530 Houma Boulevard	2013	2018	32,852	Sq. Ft.		10,346,859	10,321,556	1.2%
11	The Ratner	1924		146,805	Sq. Ft.	167	24,500,000	24,500,000	3.0%	24,500,000	N	3/30/2021	5/6/2021
12	Burke Town Center	1983		38,237	Sq. Ft.	575	22,000,000	22,000,000	2.7%	19,354,110	N	1/28/2021	3/6/2021
13	Southridge Center	1993		497,242	Sq. Ft.	41	20,500,000	20,500,000	2.5%	20,500,000	N	3/12/2021	5/6/2021
14	8800 Baymeadows	1993		219,457	Sq. Ft.	83	18,200,000	18,131,297	2.2%	16,777,618	N	1/29/2021	3/6/2021
15	Seaport Homes	2008		136	Units	235,294	18,000,000	18,000,000	2.2%	18,000,000	N	2/3/2021	3/6/2021
16	2209 Sulphur Spring Road	1960	2018	313,000	Sq. Ft.	53	16,737,500	16,737,500	2.0%	16,737,500	N	2/23/2021	4/6/2021
17	Southeast G6 Portfolio	Various	Various	596	Rooms	26,811	16,000,000	15,979,272	1.9%	12,975,378	N	4/1/2021	5/6/2021
17.01	Studio 6 Chamblee	2002	2015	120	Rooms		4,700,000	4,693,911	0.6%
17.02	Studio 6 Savannah	2000	2016	156	Rooms		4,150,000	4,144,624	0.5%
17.03	Motel 6 Greenville	2000	2016	156	Rooms		4,000,000	3,994,818	0.5%
17.04	Motel 6 / Studio 6 Augusta	1999	2015	164	Rooms		3,150,000	3,145,919	0.4%
18	Crescent Gateway	1960;1984	2012	144,729	Sq. Ft.	330	16,000,000	15,929,166	1.9%	12,720,825	N	2/3/2021	3/6/2021
19	Herndon Square	1988		263,507	Sq. Ft.	116	15,500,000	15,477,747	1.9%	12,321,151	N	3/24/2021	5/6/2021
20	Aspen Court Apartments	2001	2021	329	Units	43,414	14,300,000	14,283,133	1.7%	11,794,765	N	3/18/2021	5/6/2021
21	Bensalem Plaza Shopping Center	1972		109,117	Sq. Ft.	114	12,500,000	12,433,186	1.5%	10,086,910	N	12/11/2020	2/6/2021
22	Athens West Shopping Center	1988	2007	178,390	Sq. Ft.	65	12,100,000	11,627,611	1.4%	9,257,364	N	2/4/2020	3/6/2020
23	Chico Mobile Country Club	1972		178	Pads	62,921	11,200,000	11,200,000	1.4%	11,200,000	N	3/10/2021	4/6/2021
24	Allerand Portfolio 1	Various		88,273	Sq. Ft.	125	11,110,000	11,035,926	1.3%	8,941,012	N	12/2/2020	1/6/2021
24.01	Walgreens Ironton	1997		11,166	Sq. Ft.		1,850,000	1,837,665	0.2%
24.02	Rite Aid Holt	1998		11,060	Sq. Ft.		1,830,000	1,817,799	0.2%
24.03	Walgreens Ashland	1998		10,663	Sq. Ft.		1,750,000	1,738,332	0.2%
24.04	Walgreens Stuarts Draft	1998		11,055	Sq. Ft.		1,300,000	1,291,332	0.2%
24.05	Walgreens Clay	1998		11,225	Sq. Ft.		1,200,000	1,191,999	0.1%
24.06	Walgreens Louisville	1998		10,912	Sq. Ft.		1,150,000	1,142,333	0.1%
24.07	Rite Aid Fremont	1997		11,092	Sq. Ft.		1,030,000	1,023,133	0.1%
24.08	Rite Aid New Baltimore	1998		11,100	Sq. Ft.		1,000,000	993,333	0.1%
25	Ontario Gateway	1984	2020	77,903	Sq. Ft.	135	10,500,000	10,500,000	1.3%	9,034,704	N	3/25/2021	5/11/2021
26	Cobble Hill Multifamily Portfolio	1900	2020	10,545	Sq. Ft.	977	10,300,000	10,300,000	1.2%	9,373,940	N	2/11/2021	3/6/2021
26.01	181 Court Street	1900	2020	5,895	Sq. Ft.		5,150,000	5,150,000	0.6%
26.02	131 Smith Street	1900	2020	4,650	Sq. Ft.		5,150,000	5,150,000	0.6%
27	Walgreens Portfolio	Various		28,215	Sq. Ft.	363	10,228,000	10,228,000	1.2%	10,228,000	N	2/26/2021	4/6/2021
27.01	Walgreens-Santa Fe	2002		13,804	Sq. Ft.		5,800,000	5,800,000	0.7%
27.02	Walgreens-Morehead City	2006		14,411	Sq. Ft.		4,428,000	4,428,000	0.5%
28	Gateway Business Park	2019		83,496	Sq. Ft.	120	10,000,000	9,979,605	1.2%	7,104,692	N	3/25/2021	5/6/2021
29	Dearborn Industrial Portfolio	Various	Various	277,953	Sq. Ft.	33	9,200,000	9,174,090	1.1%	7,288,188	N	2/16/2021	4/6/2021
29.01	15000 North Commerce Drive	1986		53,400	Sq. Ft.		2,471,332	2,464,372	0.3%
29.02	3001 Gulley Road	1988		40,350	Sq. Ft.		2,090,594	2,084,706	0.3%
29.03	15201 Century Drive	1983	2002	38,400	Sq. Ft.		1,917,532	1,912,132	0.2%
29.04	15301 Century Drive	1974		35,963	Sq. Ft.		1,654,477	1,649,817	0.2%
29.05	15401 Century Drive	1973		21,600	Sq. Ft.		1,066,065	1,063,063	0.1%
29.06	15050 North Commerce Drive	1986		52,200	Sq. Ft.		0	0	0.0%
29.07	15300 Rotunda Drive	1974		36,040	Sq. Ft.		0	0	0.0%
30	Detroit Chassis	1999		219,993	Sq. Ft.	41	9,050,000	9,000,307	1.1%	7,264,941	N	12/11/2020	2/6/2021
31	Goldman Multifamily Portfolio Tranche 5	Various	2020	151	Units	59,603	9,000,000	9,000,000	1.1%	7,573,086	N	3/16/2021	5/6/2021
31.01	7750 South Muskegon Avenue	1928	2020	47	Units		2,600,000	2,600,000	0.3%
31.02	6437 South Kenwood Avenue	1915	2020	25	Units		1,725,000	1,725,000	0.2%
31.03	7836 S. South Shore Drive	1929	2020	29	Units		1,650,000	1,650,000	0.2%
31.04	7810 South Ada Street	1925	2020	13	Units		925,000	925,000	0.1%
31.05	7760 South Coles Avenue	1963	2020	13	Units		875,000	875,000	0.1%
31.06	8000 South Justine Street	1923	2020	12	Units		650,000	650,000	0.1%
31.07	8214 South Ingleside Avenue	1926	2020	12	Units		575,000	575,000	0.1%
32	The Loom	1875	2012	185,793	Sq. Ft.	45	8,300,000	8,300,000	1.0%	6,794,554	N	3/31/2021	5/6/2021
33	Walgreens Bayamón	2015		15,660	Sq. Ft.	489	7,660,000	7,660,000	0.9%	7,660,000	N	3/15/2021	5/6/2021
34	Sedona Village	1990		125,407	Sq. Ft.	60	7,550,000	7,550,000	0.9%	7,550,000	N	4/7/2021	6/6/2021
35	Washington Street Storage Portfolio #2	Various	Various	131,650	Sq. Ft.	55	7,250,000	7,250,000	0.9%	6,628,055	N	3/23/2021	5/6/2021
35.01	Storage Mall Lex Park	1984		29,375	Sq. Ft.		2,200,000	2,200,000	0.3%
35.02	Clarence Self Storage	1966	2015	22,575	Sq. Ft.		2,200,000	2,200,000	0.3%
35.03	West Side Mini Storage	1995	2020	46,800	Sq. Ft.		1,850,000	1,850,000	0.2%
35.04	Stor-Yor-Stuff	1995	2016	32,900	Sq. Ft.		1,000,000	1,000,000	0.1%
36	The Shops at 407 & Corner Shoppes	Various	Various	27,210	Sq. Ft.	258	7,020,000	7,020,000	0.8%	6,408,653	N	2/25/2021	4/6/2021
36.01	Shops at 407	2019		14,271	Sq. Ft.		4,070,000	4,070,000	0.5%
36.02	Corner Shoppes	1972	2018	12,939	Sq. Ft.		2,950,000	2,950,000	0.4%
37	10 Industrial Avenue	1988	2020	91,808	Sq. Ft.	76	7,000,000	7,000,000	0.8%	7,000,000	N	2/12/2021	4/6/2021
38	Oak Park Michigan Storage	1964		84,490	Sq. Ft.	83	7,000,000	7,000,000	0.8%	6,331,746	N	3/26/2021	5/11/2021
39	Farmington Hills Michigan Storage	2004		85,731	Sq. Ft.	82	7,000,000	7,000,000	0.8%	6,331,746	N	3/26/2021	5/11/2021
40	Haight & Fillmore Apartments	1925	2019	25	Units	268,000	6,700,000	6,700,000	0.8%	6,700,000	N	3/26/2021	5/6/2021
41	GoodFriend Self Storage - East Harlem	1891	2019	31,131	Sq. Ft.	209	6,500,000	6,500,000	0.8%	6,500,000	N	2/10/2021	3/6/2021
42	Whispering Palms Apartments	1985	2020	64	Units	96,875	6,200,000	6,200,000	0.8%	5,697,178	N	3/3/2021	4/6/2021
43	Elite RV & Boat Storage	2019		255	Pads	22,941	5,850,000	5,850,000	0.7%	5,344,422	N	3/11/2021	5/6/2021
44	Arcadia Shopping Center	2008		22,400	Sq. Ft.	259	5,800,000	5,800,000	0.7%	5,800,000	N	3/31/2021	5/6/2021
45	Turtle Creek Apartments	1975		130	Units	41,866	5,450,000	5,442,518	0.7%	4,371,038	N	3/23/2021	5/6/2021
46	Walgreens-Burbank	2013		14,820	Sq. Ft.	364	5,400,000	5,400,000	0.7%	5,400,000	Y	2/16/2021	4/6/2021
47	Village Circle Apartments	1982		115	Units	45,881	5,300,000	5,276,277	0.6%	4,203,749	N	2/5/2021	3/6/2021
48	CVS Portfolio	Various		33,718	Sq. Ft.	151	5,100,000	5,100,000	0.6%	5,100,000	N	2/26/2021	4/6/2021
48.01	CVS Highland	1998		16,854	Sq. Ft.		2,750,000	2,750,000	0.3%
48.02	CVS Raytown	1997		16,864	Sq. Ft.		2,350,000	2,350,000	0.3%
49	La Hacienda Apartments	1972	2020	124	Units	40,625	5,050,000	5,037,487	0.6%	4,092,842	N	3/5/2021	4/6/2021
50	260 Centre Avenue	1965	2012	31	Units	153,226	4,750,000	4,750,000	0.6%	4,750,000	N	3/15/2021	5/6/2021
51	Walgreens-Coralville	2008		14,759	Sq. Ft.	295	4,350,000	4,350,000	0.5%	4,350,000	N	2/26/2021	4/6/2021
52	Outerbanks Portfolio	Various	Various	76	Rooms	56,493	4,300,000	4,293,503	0.5%	3,295,882	N	3/26/2021	5/6/2021
52.01	Colonial Inn	1947	2020	39	Rooms		2,500,000	2,496,223	0.3%
52.02	Seahorse Inn	1970	2019	37	Rooms		1,800,000	1,797,280	0.2%
53	Astoria Portfolio	2020		17,636	Sq. Ft.	218	3,850,000	3,850,000	0.5%	3,520,711	N	3/31/2021	5/6/2021
54	Tramec Sloan Industrial Building	1981		109,954	Sq. Ft.	31	3,425,000	3,420,321	0.4%	2,749,544	N	3/31/2021	5/6/2021
55	Walgreens-Germantown	1999		13,819	Sq. Ft.	224	3,100,000	3,100,000	0.4%	3,100,000	N	2/26/2021	4/6/2021
56	Davita - Lakeport	2019		11,026	Sq. Ft.	259	2,857,000	2,857,000	0.3%	2,857,000	N	12/23/2019	2/6/2020
57	Oak Park & Pecan Acres MHC Portfolio	1970		147	Pads	18,052	2,700,000	2,653,570	0.3%	2,175,283	N	3/12/2020	5/11/2020
57.01	Oak Park MHC	1970		82	Pads		1,470,000	1,444,722	0.2%
57.02	Pecan Acres MHC	1970		65	Pads		1,230,000	1,208,849	0.1%
58	850-860 Meridian Avenue	1952	2020	20	Units	131,250	2,625,000	2,625,000	0.3%	2,625,000	N	4/5/2021	5/6/2021
59	Oakwood Flex Complex	1989		57,755	Sq. Ft.	45	2,625,000	2,617,996	0.3%	2,100,245	N	2/24/2021	4/6/2021
60	Peace River Village MHC	1957		119	Pads	20,487	2,450,000	2,437,912	0.3%	1,881,757	N	1/29/2021	3/6/2021
61	StorQuest Phoenix - Bell Road	1976		39,520	Sq. Ft.	58	2,275,000	2,275,000	0.3%	2,275,000	N	12/17/2020	2/6/2021
62	Dunedin Mini Storage	1984		29,117	Sq. Ft.	73	2,137,500	2,137,500	0.3%	1,871,227	N	3/12/2020	5/11/2020
63	Dollar General Port Wentworth	2020		9,071	Sq. Ft.	132	1,200,000	1,200,000	0.1%	1,098,325	N	2/11/2021	4/6/2021

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

Mortgage Loan Number

Property Name

Last IO Pay Date

First P&I Pay Date

Maturity Date or Anticipated Repayment Date

ARD Loan Maturity Date

Gross Mortgage Rate

Trust Advisor Fee

Certificate Administrator Fee Rate

Servicing Fee

CREFC® IP Royalty License Fee Rate

Asset Representations Reviewer Fee Rate

Two Penn Center

4/11/2031

3.26800%

TBD

0.00050%

TBD

Amazon @ Atlas

2/6/2031

2.40500%

TBD

0.00050%

TBD

Tri-State Distribution Center

4/6/2031

4.77500%

TBD

0.00050%

TBD

Magna Seating HQ

4/6/2031

3.51000%

TBD

0.00050%

TBD

MGM Grand & Mandalay Bay

3/5/2030

3/5/2032

3.55800%

TBD

0.00050%

TBD

5.01

MGM Grand

5.02

Mandalay Bay

Seacrest Homes

4/6/2031

3.89000%

TBD

0.00050%

TBD

Phoenix Industrial Portfolio V

1/6/2021

12/6/2030

3.71750%

TBD

0.00050%

TBD

7.01

Newton

7.02

Fort Smith

7.03

Flint

7.04

Coffeyville

Consumer Cellular

4/11/2031

4.47400%

TBD

0.00050%

TBD

160 Pine Street

3/11/2031

3.58400%

TBD

0.00050%

TBD

Metairie MOB Portfolio

4/6/2021

3/6/2031

4.63500%

TBD

0.00050%

TBD

10.01

Independence Plaza

10.02

3530 Houma Boulevard

The Ratner

4/6/2028

4.04500%

TBD

0.00050%

TBD

Burke Town Center

2/6/2024

3/6/2024

2/6/2031

4.72000%

TBD

0.00050%

TBD

Southridge Center

4/6/2031

3.99000%

TBD

0.00050%

TBD

8800 Baymeadows

3/6/2021

2/6/2026

4.97750%

TBD

0.00050%

TBD

Seaport Homes

2/6/2031

3.35000%

TBD

0.00050%

TBD

2209 Sulphur Spring Road

3/6/2031

4.15000%

TBD

0.00050%

TBD

Southeast G6 Portfolio

5/6/2021

4/6/2031

4.59000%

TBD

0.00050%

TBD

17.01

Studio 6 Chamblee

17.02

Studio 6 Savannah

17.03

Motel 6 Greenville

17.04

Motel 6 / Studio 6 Augusta

Crescent Gateway

3/6/2021

2/6/2031

4.03000%

TBD

0.00050%

TBD

Herndon Square

5/6/2021

4/6/2031

4.02000%

TBD

0.00050%

TBD

Aspen Court Apartments

5/6/2021

4/6/2031

5.10000%

TBD

0.00050%

TBD

Bensalem Plaza Shopping Center

2/6/2021

1/6/2031

4.45000%

TBD

0.00050%

TBD

Athens West Shopping Center

3/6/2020

2/6/2030

3.90000%

TBD

0.00050%

TBD

Chico Mobile Country Club

3/6/2031

3.79000%

TBD

0.00050%

TBD

Allerand Portfolio 1

1/6/2021

12/6/2030

4.37000%

TBD

0.00050%

TBD

24.01

Walgreens Ironton

24.02

Rite Aid Holt

24.03

Walgreens Ashland

24.04

Walgreens Stuarts Draft

24.05

Walgreens Clay

24.06

Walgreens Louisville

24.07

Rite Aid Fremont

24.08

Rite Aid New Baltimore

Ontario Gateway

4/11/2024

5/11/2024

4/11/2031

3.78900%

TBD

0.00050%

TBD

Cobble Hill Multifamily Portfolio

2/6/2026

3/6/2026

2/6/2031

4.17000%

TBD

0.00050%

TBD

26.01

181 Court Street

26.02

131 Smith Street

Walgreens Portfolio

3/6/2031

4.09800%

TBD

0.00050%

TBD

27.01

Walgreens-Santa Fe

27.02

Walgreens-Morehead City

Gateway Business Park

5/6/2021

4/6/2031

3.67000%

TBD

0.00050%

TBD

Dearborn Industrial Portfolio

4/6/2021

3/6/2031

3.92400%

TBD

0.00050%

TBD

29.01

15000 North Commerce Drive

29.02

3001 Gulley Road

29.03

15201 Century Drive

29.04

15301 Century Drive

29.05

15401 Century Drive

29.06

15050 North Commerce Drive

29.07

15300 Rotunda Drive

Detroit Chassis

2/6/2021

1/6/2031

4.30000%

TBD

0.00050%

TBD

Goldman Multifamily Portfolio Tranche 5

4/6/2023

5/6/2023

4/6/2031

3.95800%

TBD

0.00050%

TBD

31.01

7750 South Muskegon Avenue

31.02

6437 South Kenwood Avenue

31.03

7836 S. South Shore Drive

31.04

7810 South Ada Street

31.05

7760 South Coles Avenue

31.06

8000 South Justine Street

31.07

8214 South Ingleside Avenue

The Loom

4/6/2022

5/6/2022

4/6/2031

3.99000%

TBD

0.00050%

TBD

Walgreens Bayamón

4/6/2031

4.41000%

TBD

0.00050%

TBD

Sedona Village

5/6/2031

3.91000%

TBD

0.00050%

TBD

Washington Street Storage Portfolio #2

4/6/2026

5/6/2026

4/6/2031

4.44000%

TBD

0.00050%

TBD

35.01

Storage Mall Lex Park

35.02

Clarence Self Storage

35.03

West Side Mini Storage

35.04

Stor-Yor-Stuff

The Shops at 407 & Corner Shoppes

3/6/2026

4/6/2026

3/6/2031

4.35100%

TBD

0.00050%

TBD

36.01

Shops at 407

36.02

Corner Shoppes

10 Industrial Avenue

3/6/2031

3.81000%

TBD

0.00050%

TBD

Oak Park Michigan Storage

4/11/2026

5/11/2026

4/11/2031

3.80700%

TBD

0.00050%

TBD

Farmington Hills Michigan Storage

4/11/2026

5/11/2026

4/11/2031

3.80700%

TBD

0.00050%

TBD

Haight & Fillmore Apartments

4/6/2031

4.15830%

TBD

0.00050%

TBD

GoodFriend Self Storage - East Harlem

2/6/2031

4.72000%

TBD

0.00050%

TBD

Whispering Palms Apartments

3/6/2026

4/6/2026

3/6/2031

4.76000%

TBD

0.00050%

TBD

Elite RV & Boat Storage

4/6/2026

5/6/2026

4/6/2031

4.39700%

TBD

0.00050%

TBD

Arcadia Shopping Center

4/6/2031

4.00000%

TBD

0.00050%

TBD

Turtle Creek Apartments

5/6/2021

4/6/2031

4.27000%

TBD

0.00050%

TBD

Walgreens-Burbank

3/6/2031

1/6/2038

3.61760%

TBD

0.00050%

TBD

Village Circle Apartments

3/6/2021

2/6/2031

3.96400%

TBD

0.00050%

TBD

CVS Portfolio

3/6/2031

5.00000%

TBD

0.00050%

TBD

48.01

CVS Highland

48.02

CVS Raytown

La Hacienda Apartments

4/6/2021

3/6/2031

4.57000%

TBD

0.00050%

TBD

260 Centre Avenue

4/6/2031

4.32000%

TBD

0.00050%

TBD

Walgreens-Coralville

3/6/2031

4.09800%

TBD

0.00050%

TBD

Outerbanks Portfolio

5/6/2021

4/6/2031

5.70000%

TBD

0.00050%

TBD

52.01

Colonial Inn

52.02

Seahorse Inn

Astoria Portfolio

4/6/2026

5/6/2026

4/6/2031

4.45730%

TBD

0.00050%

TBD

Tramec Sloan Industrial Building

5/6/2021

4/6/2031

4.29700%

TBD

0.00050%

TBD

Walgreens-Germantown

3/6/2031

4.09800%

TBD

0.00050%

TBD

Davita - Lakeport

1/6/2030

4.48200%

TBD

0.00050%

TBD

Oak Park & Pecan Acres MHC Portfolio

5/11/2020

4/11/2030

4.40000%

TBD

0.00050%

TBD

57.01

Oak Park MHC

57.02

Pecan Acres MHC

850-860 Meridian Avenue

4/6/2031

4.38000%

TBD

0.00050%

TBD

Oakwood Flex Complex

4/6/2021

3/6/2031

4.20000%

TBD

0.00050%

TBD

Peace River Village MHC

3/6/2021

2/6/2031

4.26000%

TBD

0.00050%

TBD

StorQuest Phoenix - Bell Road

1/6/2031

3.40920%

TBD

0.00050%

TBD

Dunedin Mini Storage

4/11/2023

5/11/2023

4/11/2030

4.50000%

TBD

0.00050%

TBD

Dollar General Port Wentworth

3/6/2026

4/6/2026

3/6/2031

4.51000%

TBD

0.00050%

TBD

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

Mortgage Loan Number	Property Name	Net Mortgage Rate	Interest Accrual Method	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)
1	Two Penn Center	TBD	Actual/360	187,482.59	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
2	Amazon @ Atlas	TBD	Actual/360	98,348.91	Interest-only, Balloon	Actual/360	120	117	120	117	0	0
3	Tri-State Distribution Center	TBD	Actual/360	165,411.75	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
4	Magna Seating HQ	TBD	Actual/360	111,804.06	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
5	MGM Grand & Mandalay Bay	TBD	Actual/360	109,725.59	Interest-only, ARD	Actual/360	120	106	120	106	0	0
5.01	MGM Grand
5.02	Mandalay Bay
6	Seacrest Homes	TBD	Actual/360	98,600.69	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
7	Phoenix Industrial Portfolio V	TBD	Actual/360	138,382.01	Amortizing Balloon		120	115	0	0	360	355
7.01	Newton
7.02	Fort Smith
7.03	Flint
7.04	Coffeyville
8	Consumer Cellular	TBD	Actual/360	103,953.18	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
9	160 Pine Street	TBD	Actual/360	82,274.79	Interest-only, Balloon	Actual/360	120	118	120	118	0	0
10	Metairie MOB Portfolio	TBD	Actual/360	131,258.23	Amortizing Balloon		120	118	0	0	360	358
10.01	Independence Plaza
10.02	3530 Houma Boulevard
11	The Ratner	TBD	Actual/360	83,732.44	Interest-only, Balloon	Actual/360	84	83	84	83	0	0
12	Burke Town Center	TBD	Actual/360	114,364.93	Interest-only, Amortizing Balloon	Actual/360	120	117	36	33	360	360
13	Southridge Center	TBD	Actual/360	69,109.20	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
14	8800 Baymeadows	TBD	Actual/360	97,451.42	Amortizing Balloon		60	57	0	0	360	357
15	Seaport Homes	TBD	Actual/360	50,947.92	Interest-only, Balloon	Actual/360	120	117	120	117	0	0
16	2209 Sulphur Spring Road	TBD	Actual/360	58,687.80	Interest-only, Balloon	Actual/360	120	118	120	118	0	0
17	Southeast G6 Portfolio	TBD	Actual/360	81,927.51	Amortizing Balloon		120	119	0	0	360	359
17.01	Studio 6 Chamblee
17.02	Studio 6 Savannah
17.03	Motel 6 Greenville
17.04	Motel 6 / Studio 6 Augusta
18	Crescent Gateway	TBD	Actual/360	76,663.44	Amortizing Balloon		120	117	0	0	360	357
19	Herndon Square	TBD	Actual/360	74,178.20	Amortizing Balloon		120	119	0	0	360	359
20	Aspen Court Apartments	TBD	Actual/360	77,641.82	Amortizing Balloon		120	119	0	0	360	359
21	Bensalem Plaza Shopping Center	TBD	Actual/360	62,964.85	Amortizing Balloon		120	116	0	0	360	356
22	Athens West Shopping Center	TBD	Actual/360	57,071.85	Amortizing Balloon		120	105	0	0	360	345
23	Chico Mobile Country Club	TBD	Actual/360	35,864.63	Interest-only, Balloon	Actual/360	120	118	120	118	0	0
24	Allerand Portfolio 1	TBD	Actual/360	55,437.83	Amortizing Balloon		120	115	0	0	360	355
24.01	Walgreens Ironton
24.02	Rite Aid Holt
24.03	Walgreens Ashland
24.04	Walgreens Stuarts Draft
24.05	Walgreens Clay
24.06	Walgreens Louisville
24.07	Rite Aid Fremont
24.08	Rite Aid New Baltimore
25	Ontario Gateway	TBD	Actual/360	48,859.79	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360
26	Cobble Hill Multifamily Portfolio	TBD	Actual/360	50,188.58	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360
26.01	181 Court Street
26.02	131 Smith Street
27	Walgreens Portfolio	TBD	Actual/360	35,413.74	Interest-only, Balloon	Actual/360	120	118	120	118	0	0
27.01	Walgreens-Santa Fe
27.02	Walgreens-Morehead City
28	Gateway Business Park	TBD	Actual/360	50,978.71	Amortizing Balloon		120	119	0	0	300	299
29	Dearborn Industrial Portfolio	TBD	Actual/360	43,520.07	Amortizing Balloon		120	118	0	0	360	358
29.01	15000 North Commerce Drive
29.02	3001 Gulley Road
29.03	15201 Century Drive
29.04	15301 Century Drive
29.05	15401 Century Drive
29.06	15050 North Commerce Drive
29.07	15300 Rotunda Drive
30	Detroit Chassis	TBD	Actual/360	44,785.87	Amortizing Balloon		120	116	0	0	360	356
31	Goldman Multifamily Portfolio Tranche 5	TBD	Actual/360	42,749.74	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360
31.01	7750 South Muskegon Avenue
31.02	6437 South Kenwood Avenue
31.03	7836 S. South Shore Drive
31.04	7810 South Ada Street
31.05	7760 South Coles Avenue
31.06	8000 South Justine Street
31.07	8214 South Ingleside Avenue
32	The Loom	TBD	Actual/360	39,577.63	Interest-only, Amortizing Balloon	Actual/360	120	119	12	11	360	360
33	Walgreens Bayamón	TBD	Actual/360	28,541.48	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
34	Sedona Village	TBD	Actual/360	24,942.09	Interest-only, Balloon	Actual/360	120	120	120	120	0	0
35	Washington Street Storage Portfolio #2	TBD	Actual/360	36,476.67	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360
35.01	Storage Mall Lex Park
35.02	Clarence Self Storage
35.03	West Side Mini Storage
35.04	Stor-Yor-Stuff
36	The Shops at 407 & Corner Shoppes	TBD	Actual/360	34,950.52	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360
36.01	Shops at 407
36.02	Corner Shoppes
37	10 Industrial Avenue	TBD	Actual/360	22,533.68	Interest-only, Balloon	Actual/360	120	118	120	118	0	0
38	Oak Park Michigan Storage	TBD	Actual/360	32,644.91	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360
39	Farmington Hills Michigan Storage	TBD	Actual/360	32,644.91	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360
40	Haight & Fillmore Apartments	TBD	Actual/360	23,539.64	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
41	GoodFriend Self Storage - East Harlem	TBD	Actual/360	25,921.76	Interest-only, Balloon	Actual/360	120	117	120	117	0	0
42	Whispering Palms Apartments	TBD	Actual/360	32,379.52	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360
43	Elite RV & Boat Storage	TBD	Actual/360	29,284.15	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360
44	Arcadia Shopping Center	TBD	Actual/360	19,601.85	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
45	Turtle Creek Apartments	TBD	Actual/360	26,874.57	Amortizing Balloon		120	119	0	0	360	359
46	Walgreens-Burbank	TBD	Actual/360	16,505.30	Interest-only, ARD	Actual/360	120	118	120	118	0	0
47	Village Circle Apartments	TBD	Actual/360	25,193.14	Amortizing Balloon		120	117	0	0	360	357
48	CVS Portfolio	TBD	Actual/360	21,545.14	Interest-only, Balloon	Actual/360	120	118	120	118	0	0
48.01	CVS Highland
48.02	CVS Raytown
49	La Hacienda Apartments	TBD	Actual/360	25,798.08	Amortizing Balloon		120	118	0	0	360	358
50	260 Centre Avenue	TBD	Actual/360	17,337.50	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
51	Walgreens-Coralville	TBD	Actual/360	15,061.57	Interest-only, Balloon	Actual/360	120	118	120	118	0	0
52	Outerbanks Portfolio	TBD	Actual/360	26,921.80	Amortizing Balloon		120	119	0	0	300	299
52.01	Colonial Inn
52.02	Seahorse Inn
53	Astoria Portfolio	TBD	Actual/360	19,409.83	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360
54	Tramec Sloan Industrial Building	TBD	Actual/360	16,943.31	Amortizing Balloon		120	119	0	0	360	359
55	Walgreens-Germantown	TBD	Actual/360	10,733.53	Interest-only, Balloon	Actual/360	120	118	120	118	0	0
56	Davita - Lakeport	TBD	Actual/360	10,819.10	Interest-only, Balloon	Actual/360	120	104	120	104	0	0
57	Oak Park & Pecan Acres MHC Portfolio	TBD	Actual/360	13,520.54	Amortizing Balloon		120	107	0	0	360	347
57.01	Oak Park MHC
57.02	Pecan Acres MHC
58	850-860 Meridian Avenue	TBD	Actual/360	9,714.32	Interest-only, Balloon	Actual/360	120	119	120	119	0	0
59	Oakwood Flex Complex	TBD	Actual/360	12,836.70	Amortizing Balloon		120	118	0	0	360	358
60	Peace River Village MHC	TBD	Actual/360	12,615.04	Amortizing Balloon		120	117	0	0	330	327
61	StorQuest Phoenix - Bell Road	TBD	Actual/360	6,553.04	Interest-only, Balloon	Actual/360	120	116	120	116	0	0
62	Dunedin Mini Storage	TBD	Actual/360	10,830.40	Interest-only, Amortizing Balloon	Actual/360	120	107	36	23	360	360
63	Dollar General Port Wentworth	TBD	Actual/360	6,087.36	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360

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

Mortgage Loan Number	Property Name	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	Two Penn Center	1	L(25),D(91),O(4)	0	0	118,700,000	2/26/2021
2	Amazon @ Atlas	3	L(27),D(86),O(7)	0	0	121,000,000	1/13/2021
3	Tri-State Distribution Center	1	L(25),D(91),O(4)	0	0	63,000,000	2/17/2021
4	Magna Seating HQ	1	L(25),D(90),O(5)	0	0	58,000,000	2/10/2021
5	MGM Grand & Mandalay Bay	14	GRTR 0.5% or YM(35),GRTR 0.5% or YM or D(78),O(7)	0	0	4,600,000,000	1/10/2020
5.01	MGM Grand					2,505,000,000	1/10/2020
5.02	Mandalay Bay					2,095,000,000	1/10/2020
6	Seacrest Homes	1	L(25),D(91),O(4)	0	0	90,000,000	3/9/2021
7	Phoenix Industrial Portfolio V	5	L(29),D(85),O(6)	0	0	145,300,000	Various
7.01	Newton					50,800,000	10/16/2020
7.02	Fort Smith					46,500,000	10/18/2022
7.03	Flint					27,300,000	10/9/2020
7.04	Coffeyville					20,700,000	10/21/2020
8	Consumer Cellular	1	L(25),D(91),O(4)	0	0	43,000,000	2/22/2021
9	160 Pine Street	2	L(26),GRTR 1% or YM or D(90),O(4)	0	0	49,400,000	2/2/2021
10	Metairie MOB Portfolio	2	L(26),D(91),O(3)	0	0	38,200,000	12/14/2020
10.01	Independence Plaza					22,700,000	12/14/2020
10.02	3530 Houma Boulevard					15,500,000	12/14/2020
11	The Ratner	1	L(25),D(55),O(4)	0	5	45,300,000	2/9/2021
12	Burke Town Center	3	L(27),GRTR 1% or YM(86),O(7)	0	10	31,000,000	12/9/2020
13	Southridge Center	1	L(23),GRTR 1% or YM(93),O(4)	0	5 (once per rolling 12 month period)	43,500,000	9/30/2020
14	8800 Baymeadows	3	L(27),D(29),O(4)	0	0	28,400,000	12/9/2020
15	Seaport Homes	3	L(27),D(89),O(4)	0	0	63,500,000	1/5/2021
16	2209 Sulphur Spring Road	2	L(26),D(90),O(4)	0	0	27,200,000	12/23/2020
17	Southeast G6 Portfolio	1	L(25),D(91),O(4)	0	0	33,400,000	Various
17.01	Studio 6 Chamblee					10,000,000	3/2/2021
17.02	Studio 6 Savannah					8,100,000	3/4/2021
17.03	Motel 6 Greenville					8,700,000	3/3/2021
17.04	Motel 6 / Studio 6 Augusta					6,600,000	3/3/2021
18	Crescent Gateway	3	L(27),D(89),O(4)	0	0	75,400,000	12/2/2020
19	Herndon Square	1	L(25),D(91),O(4)	0	0	44,200,000	1/12/2021
20	Aspen Court Apartments	1	L(23),GRTR 1% or YM(93),O(4)	0	0	21,800,000	3/11/2021
21	Bensalem Plaza Shopping Center	4	L(28),D(88),O(4)	0	0	21,700,000	12/2/2020
22	Athens West Shopping Center	15	L(39),D(78),O(3)	0	0	16,400,000	12/10/2019
23	Chico Mobile Country Club	2	L(26),D(90),O(4)	0	0	19,890,000	11/16/2020
24	Allerand Portfolio 1	5	L(23),GRTR 1% or YM(90),O(7)	0	0	18,545,000	Various
24.01	Walgreens Ironton					3,175,000	10/10/2020
24.02	Rite Aid Holt					3,140,000	10/16/2020
24.03	Walgreens Ashland					2,800,000	10/14/2020
24.04	Walgreens Stuarts Draft					2,100,000	10/8/2020
24.05	Walgreens Clay					1,800,000	10/15/2020
24.06	Walgreens Louisville					2,100,000	10/16/2020
24.07	Rite Aid Fremont					1,800,000	10/16/2020
24.08	Rite Aid New Baltimore					1,630,000	10/16/2020
25	Ontario Gateway	1	L(25),D(91),O(4)	0	0	15,900,000	2/22/2021
26	Cobble Hill Multifamily Portfolio	3	L(24),GRTR 1% or YM(92),O(4)	0	5	16,700,000	1/12/2021
26.01	181 Court Street					8,600,000	1/12/2021
26.02	131 Smith Street					8,100,000	1/12/2021
27	Walgreens Portfolio	2	L(26),D(90),O(4)	0	0	17,000,000	1/19/2021
27.01	Walgreens-Santa Fe					9,450,000	1/19/2021
27.02	Walgreens-Morehead City					7,550,000	1/19/2021
28	Gateway Business Park	1	L(25),D(90),O(5)	0	0	19,000,000	2/22/2021
29	Dearborn Industrial Portfolio	2	L(26),D(89),O(5)	0	0	13,290,000	12/2/2020
29.01	15000 North Commerce Drive					3,570,000	12/2/2020
29.02	3001 Gulley Road					3,020,000	12/2/2020
29.03	15201 Century Drive					2,770,000	12/2/2020
29.04	15301 Century Drive					2,390,000	12/2/2020
29.05	15401 Century Drive					1,540,000	12/2/2020
29.06	15050 North Commerce Drive					NAP	NAP
29.07	15300 Rotunda Drive					NAP	NAP
30	Detroit Chassis	4	L(28),D(88),O(4)	0	0, one time grace period of 5 days	15,500,000	11/23/2020
31	Goldman Multifamily Portfolio Tranche 5	1	L(25),D(91),O(4)	0	5	12,200,000	11/18/2020
31.01	7750 South Muskegon Avenue					3,325,000	11/18/2020
31.02	6437 South Kenwood Avenue					2,300,000	11/18/2020
31.03	7836 S. South Shore Drive					2,200,000	11/18/2020
31.04	7810 South Ada Street					1,275,000	11/18/2020
31.05	7760 South Coles Avenue					1,125,000	11/18/2020
31.06	8000 South Justine Street					1,000,000	11/18/2020
31.07	8214 South Ingleside Avenue					975,000	11/18/2020
32	The Loom	1	L(25),D(92),O(3)	0	0	13,300,000	3/9/2021
33	Walgreens Bayamón	1	L(25),D(91),O(4)	0	0	11,500,000	1/20/2021
34	Sedona Village	0	L(24),GRTR 1% or YM(92),O(4)	0	5 (once per rolling 12 month period)	16,500,000	1/13/2021
35	Washington Street Storage Portfolio #2	1	L(25),D(91),O(4)	0	0	11,580,000	Various
35.01	Storage Mall Lex Park					3,300,000	2/25/2021
35.02	Clarence Self Storage					3,190,000	2/22/2021
35.03	West Side Mini Storage					3,000,000	2/23/2021
35.04	Stor-Yor-Stuff					1,660,000	2/23/2021
36	The Shops at 407 & Corner Shoppes	2	L(26),D(89),O(5)	0	0	11,900,000	12/15/2020
36.01	Shops at 407					6,900,000	12/15/2020
36.02	Corner Shoppes					5,000,000	12/15/2020
37	10 Industrial Avenue	2	L(26),D(91),O(3)	0	0	13,000,000	12/21/2020
38	Oak Park Michigan Storage	1	L(25),D(91),O(4)	0	0	9,600,000	2/11/2021
39	Farmington Hills Michigan Storage	1	L(25),D(91),O(4)	0	0	9,550,000	2/11/2021
40	Haight & Fillmore Apartments	1	L(12),GRTR 1% or YM(104),O(4)	0	0	12,560,000	1/4/2021
41	GoodFriend Self Storage - East Harlem	3	L(27),D(88),O(5)	0	0	15,700,000	10/17/2020
42	Whispering Palms Apartments	2	L(26),D(90),O(4)	0	0	9,700,000	1/19/2021
43	Elite RV & Boat Storage	1	L(25),D(91),O(4)	0	0	9,910,000	2/2/2021
44	Arcadia Shopping Center	1	L(25),D(91),O(4)	0	0	10,250,000	3/10/2021
45	Turtle Creek Apartments	1	L(25),D(92),O(3)	0	0	7,550,000	2/19/2021
46	Walgreens-Burbank	2	L(26),D(90),O(4)	0	0	9,075,000	11/14/2020
47	Village Circle Apartments	3	L(27),D(89),O(4)	0	0	7,900,000	1/8/2021
48	CVS Portfolio	2	L(23),GRTR 1% or YM(90),O(7)	0	0	8,470,000	Various
48.01	CVS Highland					4,570,000	2/5/2021
48.02	CVS Raytown					3,900,000	2/9/2021
49	La Hacienda Apartments	2	L(26),D(90),O(4)	0	0	7,330,000	1/13/2021
50	260 Centre Avenue	1	L(25),D(91),O(4)	0	0	7,100,000	2/17/2021
51	Walgreens-Coralville	2	L(26),D(90),O(4)	0	0	7,050,000	1/21/2021
52	Outerbanks Portfolio	1	L(25),D(91),O(4)	0	0	7,900,000	2/16/2021
52.01	Colonial Inn					4,300,000	2/16/2021
52.02	Seahorse Inn					3,600,000	2/16/2021
53	Astoria Portfolio	1	L(25),D(91),O(4)	0	0	6,800,000	2/11/2021
54	Tramec Sloan Industrial Building	1	L(25),D(91),O(4)	0	0	5,110,000	3/1/2021
55	Walgreens-Germantown	2	L(26),D(90),O(4)	0	0	5,300,000	1/28/2021
56	Davita - Lakeport	16	L(36),GRTR 1% or YM(4),D(76),O(4)	0	0	5,150,000	11/15/2019
57	Oak Park & Pecan Acres MHC Portfolio	13	L(37),D(80),O(3)	0	0	4,260,000	2/4/2021
57.01	Oak Park MHC					2,310,000	2/4/2021
57.02	Pecan Acres MHC					1,950,000	2/4/2021
58	850-860 Meridian Avenue	1	L(25),D(91),O(4)	0	0	4,400,000	2/24/2021
59	Oakwood Flex Complex	2	L(26),D(90),O(4)	0	0	4,750,000	1/15/2021
60	Peace River Village MHC	3	L(27),D(89),O(4)	0	0	4,100,000	11/21/2020
61	StorQuest Phoenix - Bell Road	4	L(28),D(86),O(6)	0	0	3,810,000	10/29/2020
62	Dunedin Mini Storage	13	L(37),GRTR 1% or YM(77),O(6)	0	0	3,680,000	1/28/2021
63	Dollar General Port Wentworth	2	L(26),D(90),O(4)	0	0	1,900,000	12/15/2020

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 ($)	U/W Net Cash Flow ($)
1	Two Penn Center	3.58	3.34	57.2%	57.2%	11.9%	11.1%	13,458,637	5,395,108	8,063,529	81,545	466,108	7,515,876
2	Amazon @ Atlas	4.96	4.93	40.0%	40.0%	12.1%	12.0%	8,494,809	2,638,705	5,856,104	34,066	0	5,822,038
3	Tri-State Distribution Center	1.46	1.45	64.2%	64.2%	7.1%	7.0%	3,911,994	1,051,201	2,860,793	24,925	0	2,835,868
4	Magna Seating HQ	2.51	2.29	65.0%	65.0%	8.9%	8.2%	4,193,217	828,955	3,364,262	36,000	254,825	3,073,437
5	MGM Grand & Mandalay Bay	4.95	4.95	35.5%	35.5%	17.9%	17.9%	2,106,295,488	1,586,215,135	520,080,353	32,774,592	0	487,305,761
5.01	MGM Grand							1,161,850,748	879,242,083	282,608,665	16,011,953	0	266,596,712
5.02	Mandalay Bay							944,444,740	706,973,052	237,471,688	16,762,639	0	220,709,049
6	Seacrest Homes	2.25	2.23	53.3%	53.3%	8.9%	8.8%	5,800,791	1,543,217	4,257,575	44,000	0	4,213,575
7	Phoenix Industrial Portfolio V	2.16	1.97	64.9%	51.4%	12.1%	11.0%	16,002,672	4,638,883	11,363,789	380,766	604,023	10,379,000
7.01	Newton							6,223,443	2,765,767	3,457,676	222,000	375,140	2,860,536
7.02	Fort Smith							4,189,158	703,597	3,485,562	11,967	124,641	3,348,953
7.03	Flint							3,066,885	520,242	2,546,644	14,858	83,725	2,448,060
7.04	Coffeyville							2,523,185	649,278	1,873,907	131,940	20,517	1,721,450
8	Consumer Cellular	1.93	1.78	64.0%	64.0%	8.8%	8.1%	3,342,161	930,392	2,411,769	32,721	163,607	2,215,440
9	160 Pine Street	2.27	2.16	55.0%	55.0%	8.2%	7.9%	4,187,051	1,947,913	2,239,137	20,280	85,484	2,133,373
10	Metairie MOB Portfolio	1.37	1.36	66.6%	54.2%	8.5%	8.4%	2,867,717	710,575	2,157,142	17,093	0	2,140,049
10.01	Independence Plaza							1,663,613	381,179	1,282,434	10,523	0	1,271,912
10.02	3530 Houma Boulevard							1,204,104	329,396	874,708	6,570	0	868,137
11	The Ratner	2.53	2.46	54.1%	54.1%	10.4%	10.1%	3,611,043	1,067,445	2,543,598	36,701	35,104	2,471,793
12	Burke Town Center	1.37	1.33	71.0%	62.4%	8.5%	8.3%	2,375,682	502,070	1,873,612	5,736	38,237	1,829,640
13	Southridge Center	3.60	3.21	47.1%	47.1%	14.6%	13.0%	4,157,542	1,172,566	2,984,976	74,586	248,621	2,661,769
14	8800 Baymeadows	1.75	1.64	63.8%	59.1%	11.3%	10.6%	3,912,386	1,871,180	2,041,206	54,864	72,216	1,914,126
15	Seaport Homes	2.67	2.62	50.4%	50.4%	9.1%	8.9%	3,902,260	1,003,729	2,898,531	47,600	0	2,850,931
16	2209 Sulphur Spring Road	2.07	1.93	61.5%	61.5%	8.7%	8.1%	1,782,463	326,347	1,456,116	31,300	62,600	1,362,216
17	Southeast G6 Portfolio	3.10	2.77	47.8%	38.8%	19.0%	17.0%	6,410,564	3,366,927	3,043,637	320,528	0	2,723,109
17.01	Studio 6 Chamblee							1,793,448	849,041	944,407	89,672	0	854,735
17.02	Studio 6 Savannah							1,586,100	795,022	791,079	79,305	0	711,774
17.03	Motel 6 Greenville							1,695,759	899,879	795,881	84,788	0	711,093
17.04	Motel 6 / Studio 6 Augusta							1,335,257	822,986	512,271	66,763	0	445,508
18	Crescent Gateway	1.48	1.42	63.4%	50.6%	8.5%	8.2%	6,120,547	2,037,978	4,082,569	28,946	144,717	3,908,906
19	Herndon Square	1.93	1.73	68.9%	54.9%	11.1%	10.0%	5,326,888	1,947,915	3,378,974	52,701	295,261	3,031,012
20	Aspen Court Apartments	1.48	1.39	65.5%	54.1%	9.6%	9.0%	2,617,497	1,243,200	1,374,297	82,250	0	1,292,047
21	Bensalem Plaza Shopping Center	1.60	1.49	57.3%	46.5%	9.7%	9.0%	1,558,516	352,782	1,205,734	16,368	65,470	1,123,896
22	Athens West Shopping Center	1.94	1.78	70.9%	56.4%	11.4%	10.5%	1,771,256	443,060	1,328,196	17,839	89,195	1,221,162
23	Chico Mobile Country Club	2.09	2.07	56.3%	56.3%	8.0%	7.9%	1,647,846	746,966	900,880	10,858	0	890,022
24	Allerand Portfolio 1	1.88	1.75	59.5%	48.2%	11.3%	10.5%	1,254,411	1,938	1,252,473	0	88,273	1,164,200
24.01	Walgreens Ironton							197,860	0	197,860	0	11,166	186,694
24.02	Rite Aid Holt							219,844	311	219,533	0	11,060	208,473
24.03	Walgreens Ashland							184,505	0	184,505	0	10,663	173,842
24.04	Walgreens Stuarts Draft							140,000	0	140,000	0	11,055	128,945
24.05	Walgreens Clay							130,203	810	129,393	0	11,225	118,168
24.06	Walgreens Louisville							126,000	0	126,000	0	10,912	115,088
24.07	Rite Aid Fremont							126,000	311	125,689	0	11,092	114,597
24.08	Rite Aid New Baltimore							130,000	506	129,494	0	11,100	118,394
25	Ontario Gateway	1.80	1.69	66.0%	56.8%	10.0%	9.4%	1,697,145	643,178	1,053,968	15,581	47,903	990,484
26	Cobble Hill Multifamily Portfolio	1.34	1.33	61.7%	56.1%	7.9%	7.8%	916,681	106,684	809,997	2,750	5,107	802,140
26.01	181 Court Street							464,062	53,880	410,182	1,500	2,797	405,885
26.02	131 Smith Street							452,619	52,804	399,815	1,250	2,310	396,255
27	Walgreens Portfolio	2.06	2.06	60.2%	60.2%	8.5%	8.5%	903,160	29,604	873,556	0	0	873,556
27.01	Walgreens-Santa Fe							515,356	16,688	498,668	0	0	498,668
27.02	Walgreens-Morehead City							387,803	12,916	374,888	0	0	374,888
28	Gateway Business Park	1.48	1.42	52.5%	37.4%	9.1%	8.7%	1,145,558	241,792	903,766	8,350	23,703	871,713
29	Dearborn Industrial Portfolio	2.17	2.02	69.0%	54.8%	12.4%	11.5%	1,602,363	466,923	1,135,440	47,720	33,457	1,054,263
29.01	15000 North Commerce Drive							371,714	122,595	249,120	8,010	8,205	232,905
29.02	3001 Gulley Road							344,077	94,520	249,557	12,912	7,034	229,611
29.03	15201 Century Drive							355,713	108,782	246,931	11,904	7,867	227,160
29.04	15301 Century Drive							311,922	78,313	233,609	9,710	7,024	216,875
29.05	15401 Century Drive							218,936	62,713	156,223	5,184	3,327	147,712
29.06	15050 North Commerce Drive							NAV	NAV	NAV	NAV	NAV	NAV
29.07	15300 Rotunda Drive							NAV	NAV	NAV	NAV	NAV	NAV
30	Detroit Chassis	1.89	1.72	58.1%	46.9%	11.3%	10.3%	1,416,580	402,171	1,014,409	21,999	65,998	926,411
31	Goldman Multifamily Portfolio Tranche 5	1.89	1.81	73.8%	62.1%	10.8%	10.3%	1,676,985	709,003	967,982	37,750	0	930,232
31.01	7750 South Muskegon Avenue							508,672	208,416	300,256	11,750	0	288,506
31.02	6437 South Kenwood Avenue							292,866	112,036	180,831	6,250	0	174,581
31.03	7836 S. South Shore Drive							318,315	140,669	177,645	7,250	0	170,395
31.04	7810 South Ada Street							158,172	61,482	96,690	3,250	0	93,440
31.05	7760 South Coles Avenue							164,982	70,580	94,402	3,250	0	91,152
31.06	8000 South Justine Street							148,928	65,133	83,795	3,000	0	80,795
31.07	8214 South Ingleside Avenue							85,051	50,687	34,365	3,000	0	31,365
32	The Loom	1.95	1.78	62.4%	51.1%	11.2%	10.2%	1,561,895	634,242	927,652	18,579	65,108	843,965
33	Walgreens Bayamón	2.05	2.04	66.6%	66.6%	9.2%	9.1%	723,287	21,699	701,588	2,349	0	699,239
34	Sedona Village	3.98	3.50	45.8%	45.8%	15.8%	13.9%	1,729,161	538,170	1,190,991	18,811	125,407	1,046,773
35	Washington Street Storage Portfolio #2	1.61	1.57	62.6%	57.2%	9.7%	9.5%	1,059,799	353,578	706,221	19,748	0	686,474
35.01	Storage Mall Lex Park							292,108	81,640	210,468	4,406	0	206,062
35.02	Clarence Self Storage							307,262	93,437	213,825	3,386	0	210,439
35.03	West Side Mini Storage							292,920	113,162	179,758	7,020	0	172,738
35.04	Stor-Yor-Stuff							167,509	65,339	102,170	4,935	0	97,235
36	The Shops at 407 & Corner Shoppes	1.89	1.80	59.0%	53.9%	11.3%	10.7%	1,020,121	225,838	794,283	4,082	36,693	753,508
36.01	Shops at 407							603,871	144,189	459,682	2,141	21,227	436,315
36.02	Corner Shoppes							416,250	81,649	334,601	1,941	15,467	317,193
37	10 Industrial Avenue	3.10	2.90	53.8%	53.8%	12.0%	11.2%	1,200,051	360,753	839,298	9,181	45,904	784,213
38	Oak Park Michigan Storage	1.65	1.61	72.9%	66.0%	9.2%	9.0%	1,000,819	356,233	644,586	12,674	0	631,913
39	Farmington Hills Michigan Storage	1.67	1.65	73.3%	66.3%	9.4%	9.2%	978,983	324,047	654,937	9,354	0	645,583
40	Haight & Fillmore Apartments	2.12	2.06	53.3%	53.3%	8.9%	8.7%	843,272	245,369	597,903	16,900	0	581,003
41	GoodFriend Self Storage - East Harlem	2.31	2.31	41.4%	41.4%	11.1%	11.1%	720,000	0	720,000	0	0	720,000
42	Whispering Palms Apartments	1.33	1.29	63.9%	58.7%	8.3%	8.1%	1,041,218	524,923	516,296	16,000	0	500,296
43	Elite RV & Boat Storage	1.45	1.43	59.0%	53.9%	8.7%	8.6%	902,185	393,297	508,888	5,100	0	503,788
44	Arcadia Shopping Center	2.82	2.71	56.6%	56.6%	11.4%	11.0%	921,073	258,113	662,960	4,480	20,000	638,480
45	Turtle Creek Apartments	1.52	1.45	72.1%	57.9%	9.0%	8.6%	860,769	369,877	490,892	24,000	0	466,892
46	Walgreens-Burbank	2.41	2.41	59.5%	59.5%	8.8%	8.8%	499,208	22,851	476,357	0	0	476,357
47	Village Circle Apartments	1.71	1.58	66.8%	53.2%	9.8%	9.1%	928,519	412,756	515,764	37,752	0	478,012
48	CVS Portfolio	1.64	1.64	60.2%	60.2%	8.3%	8.3%	423,323	0	423,323	0	0	423,323
48.01	CVS Highland							228,689	0	228,689	0	0	228,689
48.02	CVS Raytown							194,634	0	194,634	0	0	194,634
49	La Hacienda Apartments	1.52	1.41	68.7%	55.8%	9.3%	8.7%	938,934	468,050	470,884	34,100	0	436,784
50	260 Centre Avenue	1.92	1.88	66.9%	66.9%	8.4%	8.3%	583,963	184,155	399,809	7,750	0	392,059
51	Walgreens-Coralville	2.03	2.03	61.7%	61.7%	8.4%	8.4%	380,284	12,721	367,563	0	0	367,563
52	Outerbanks Portfolio	2.45	2.22	54.3%	41.7%	18.4%	16.7%	1,864,905	1,074,041	790,864	74,596	0	716,268
52.01	Colonial Inn							1,038,606	582,967	455,639	41,544	0	414,095
52.02	Seahorse Inn							826,299	491,074	335,225	33,052	0	302,173
53	Astoria Portfolio	1.46	1.43	56.6%	51.8%	8.9%	8.7%	436,084	95,332	340,752	2,645	4,991	333,116
54	Tramec Sloan Industrial Building	1.93	1.79	66.9%	53.8%	11.4%	10.6%	411,722	20,105	391,616	10,995	17,494	363,126
55	Walgreens-Germantown	2.05	2.05	58.5%	58.5%	8.5%	8.5%	273,050	9,420	263,631	0	0	263,631
56	Davita - Lakeport	2.23	2.14	55.5%	55.5%	10.1%	9.7%	361,314	72,265	289,050	1,654	8,971	278,425
57	Oak Park & Pecan Acres MHC Portfolio	1.92	1.87	62.3%	51.1%	11.7%	11.5%	407,920	96,596	311,324	7,350	0	303,974
57.01	Oak Park MHC							222,397	53,865	168,531	4,100	0	164,431
57.02	Pecan Acres MHC							185,524	42,731	142,793	3,250	0	139,543
58	850-860 Meridian Avenue	1.48	1.44	59.7%	59.7%	6.6%	6.4%	348,603	176,450	172,152	4,000	0	168,152
59	Oakwood Flex Complex	2.72	2.47	55.1%	44.2%	16.0%	14.5%	667,794	249,408	418,387	8,663	29,092	380,632
60	Peace River Village MHC	1.91	1.87	59.5%	45.9%	11.9%	11.6%	496,497	206,711	289,786	5,950	0	283,836
61	StorQuest Phoenix - Bell Road	3.05	3.00	59.7%	59.7%	10.5%	10.4%	440,907	201,100	239,806	3,952	0	235,854
62	Dunedin Mini Storage	1.88	1.85	58.1%	50.8%	11.5%	11.2%	449,151	204,337	244,814	4,368	0	240,447
63	Dollar General Port Wentworth	1.53	1.51	63.2%	57.8%	9.3%	9.2%	132,943	21,058	111,885	1,361	0	110,525

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

Mortgage Loan Number	Property Name	Occupancy Rate	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)
1	Two Penn Center	84.8%	12/2/2020			Actual 2020	12,416,960	4,665,420	7,751,540			Actual 2019	13,751,958
2	Amazon @ Atlas	100.0%	5/1/2021			TTM 9/30/2020	7,589,695	2,300,343	5,289,352			Actual 2019	4,949,020
3	Tri-State Distribution Center	100.0%	3/1/2021			TTM 1/31/2021	3,050,670	1,050,913	1,999,756			Actual 2020	2,992,940
4	Magna Seating HQ	100.0%	5/1/2021			TTM 2/28/2021	4,004,800	421,726	3,583,074			Actual 2020	3,990,435
5	MGM Grand & Mandalay Bay	54.2%	12/31/2020	197	181	Actual 2020	815,610,101	706,787,287	108,822,815	175	95	Actual 2019	2,106,295,488
5.01	MGM Grand	52.7%	12/31/2020	190	174	Actual 2020	488,436,932	413,086,750	75,350,182	171	90	Actual 2019	1,161,850,748
5.02	Mandalay Bay	55.8%	12/31/2020	203	188	Actual 2020	327,173,169	293,700,537	33,472,632	179	100	Actual 2019	944,444,740
6	Seacrest Homes	98.3%	3/1/2021			TTM 2/28/2021	5,797,621	993,007	4,804,614			Actual 2020	5,789,936
7	Phoenix Industrial Portfolio V	88.0%	Various			TTM 01/31/2021	12,000,513	3,001,948	8,998,565			Actual 2020	11,823,559
7.01	Newton	77.6%	11/16/2020			TTM 01/31/2021	5,534,301	1,715,624	3,818,677			Actual 2020	5,469,830
7.02	Fort Smith	90.5%	11/16/2020			TTM 01/31/2021	2,252,302	510,884	1,741,418			Actual 2020	2,185,914
7.03	Flint	99.4%	11/16/2020			TTM 01/31/2021	1,840,572	294,521	1,546,051			Actual 2020	1,802,154
7.04	Coffeyville	100.0%	5/1/2021			TTM 01/31/2021	2,373,338	480,919	1,892,419			Actual 2020	2,365,661
8	Consumer Cellular	100.0%	5/11/2021			Actual 2020	3,368,610	929,132	2,439,478			Actual 2019	2,954,783
9	160 Pine Street	76.5%	3/31/2021			Actual 2020	4,607,282	1,746,805	2,860,477			Actual 2019	4,679,315
10	Metairie MOB Portfolio	100.0%	2/9/2021			Actual 2020	2,354,963	663,945	1,691,018			Actual 2019	2,381,514
10.01	Independence Plaza	100.0%	2/9/2021			Actual 2020	1,164,685	345,236	819,448			Actual 2019	1,118,112
10.02	3530 Houma Boulevard	100.0%	2/9/2021			Actual 2020	1,190,278	318,709	871,570			Actual 2019	1,263,403
11	The Ratner	78.8%	2/1/2021			Actual 2020	4,026,831	1,015,876	3,010,955			Actual 2019	3,719,675
12	Burke Town Center	100.0%	12/14/2020			TTM 11/30/2020	2,395,704	489,028	1,906,676			Actual 2019	2,280,069
13	Southridge Center	100.0%	2/9/2021			Actual 2020	4,258,051	1,030,792	3,227,259			Actual 2019	3,654,765
14	8800 Baymeadows	75.8%	1/20/2021			Actual 2020	4,289,281	1,886,837	2,402,444			Actual 2019	4,229,415
15	Seaport Homes	98.5%	12/7/2020			Actual 2020	3,982,991	1,005,233	2,977,758			Actual 2019	3,864,950
16	2209 Sulphur Spring Road	100.0%	12/31/2020			TTM 11/30/2020	1,725,774	358,606	1,367,168			Actual 2019	767,723
17	Southeast G6 Portfolio	66.9%	2/28/2021	42	28	TTM 2/28/2021	6,410,746	3,383,576	3,027,170	42	28	Actual 2020	6,353,981
17.01	Studio 6 Chamblee	84.2%	2/28/2021	47	40	TTM 2/28/2021	1,793,448	854,448	939,000	47	40	Actual 2020	1,786,447
17.02	Studio 6 Savannah	60.7%	2/28/2021	44	26	TTM 2/28/2021	1,586,100	804,359	781,742	44	26	Actual 2020	1,571,214
17.03	Motel 6 Greenville	69.9%	2/28/2021	41	28	TTM 2/28/2021	1,695,828	897,976	797,853	41	28	Actual 2020	1,695,164
17.04	Motel 6 / Studio 6 Augusta	57.4%	2/28/2021	37	21	TTM 2/28/2021	1,335,370	826,794	508,575	37	21	Actual 2020	1,301,157
18	Crescent Gateway	82.9%	2/2/2021			Actual 2020	5,713,736	1,943,150	3,770,586			Actual 2019	6,249,995
19	Herndon Square	87.8%	3/19/2021			TTM 2/28/2021	5,221,679	1,804,531	3,417,148			Actual 2019	5,475,375
20	Aspen Court Apartments	90.3%	3/3/2021			TTM 2/28/2021	2,672,711	1,271,397	1,401,313			Actual 2020	2,681,171
21	Bensalem Plaza Shopping Center	89.5%	11/1/2020			TTM 9/30/2020	1,397,154	324,549	1,072,605			Actual 2019	1,467,273
22	Athens West Shopping Center	97.6%	8/25/2020			Actual 2020	1,481,413	424,576	1,056,837			Actual 2019	1,379,843
23	Chico Mobile Country Club	98.3%	2/1/2021			TTM 1/31/2021	1,647,846	713,964	933,882			Actual 2019	1,576,092
24	Allerand Portfolio 1	100.0%	5/1/2021			TTM 9/30/2020	1,421,512	0	1,421,512			Actual 2019	1,489,905
24.01	Walgreens Ironton	100.0%	5/1/2021			TTM 9/30/2020	197,860	0	197,860			Actual 2019	197,860
24.02	Rite Aid Holt	100.0%	5/1/2021			TTM 9/30/2020	219,844	0	219,844			Actual 2019	219,844
24.03	Walgreens Ashland	100.0%	5/1/2021			TTM 9/30/2020	198,050	0	198,050			Actual 2019	198,050
24.04	Walgreens Stuarts Draft	100.0%	5/1/2021			TTM 9/30/2020	160,497	0	160,497			Actual 2019	162,360
24.05	Walgreens Clay	100.0%	5/1/2021			TTM 9/30/2020	145,521	0	145,521			Actual 2019	153,180
24.06	Walgreens Louisville	100.0%	5/1/2021			TTM 9/30/2020	171,024	0	171,024			Actual 2019	193,536
24.07	Rite Aid Fremont	100.0%	5/1/2021			TTM 9/30/2020	155,993	0	155,993			Actual 2019	170,990
24.08	Rite Aid New Baltimore	100.0%	5/1/2021			TTM 9/30/2020	172,723	0	172,723			Actual 2019	194,085
25	Ontario Gateway	95.4%	3/31/2021			Actual 2020	1,945,615	627,622	1,317,993			Actual 2019	1,166,048
26	Cobble Hill Multifamily Portfolio	100.0%	2/1/2021			Various	397,003	86,000	311,003			NAV	NAV
26.01	181 Court Street	100.0%	2/1/2021			Annualized 7 1/31/2021	173,431	34,963	138,467			NAV	NAV
26.02	131 Smith Street	100.0%	2/1/2021			TTM 1/31/2021	223,572	51,037	172,535			NAV	NAV
27	Walgreens Portfolio	100.0%	5/1/2021			NAV	NAV	NAV	NAV			NAV	NAV
27.01	Walgreens-Santa Fe	100.0%	5/1/2021			NAV	NAV	NAV	NAV			NAV	NAV
27.02	Walgreens-Morehead City	100.0%	5/1/2021			NAV	NAV	NAV	NAV			NAV	NAV
28	Gateway Business Park	93.5%	2/12/2021			TTM 2/28/2021	856,002	221,786	634,216			Actual 2020	682,660
29	Dearborn Industrial Portfolio	66.2%	Various			Actual 2020	1,410,919	452,571	958,348			Actual 2019	1,247,020
29.01	15000 North Commerce Drive	84.3%	2/2/2021			Actual 2020	367,463	125,689	241,774			Actual 2019	322,125
29.02	3001 Gulley Road	90.0%	2/2/2021			Actual 2020	315,358	91,446	223,912			Actual 2019	180,925
29.03	15201 Century Drive	100.0%	2/2/2021			Actual 2020	334,786	103,085	231,701			Actual 2019	400,735
29.04	15301 Century Drive	100.0%	2/2/2021			Actual 2020	240,828	74,042	166,786			Actual 2019	241,223
29.05	15401 Century Drive	100.0%	2/2/2021			Actual 2020	152,485	58,309	94,176			Actual 2019	102,013
29.06	15050 North Commerce Drive	7.7%	2/2/2021			NAV	NAV	NAV	NAV			NAV	NAV
29.07	15300 Rotunda Drive	7.8%	2/9/2021			NAV	NAV	NAV	NAV			NAV	NAV
30	Detroit Chassis	100.0%	5/1/2021			NAV	NAV	NAV	NAV			NAV	NAV
31	Goldman Multifamily Portfolio Tranche 5	94.0%	4/7/2021			Annualized 1 1/21/2021	1,676,454	0	1,676,454			NAV	NAV
31.01	7750 South Muskegon Avenue	100.0%	4/7/2021			Annualized 1 2/28/2021	459,176	126,142	333,034			NAV	NAV
31.02	6437 South Kenwood Avenue	100.0%	4/7/2021			Annualized 1 2/28/2021	283,180	73,586	209,594			NAV	NAV
31.03	7836 S. South Shore Drive	93.1%	4/7/2021			Annualized 1 2/28/2021	175,776	73,721	102,055			NAV	NAV
31.04	7810 South Ada Street	100.0%	4/7/2021			Annualized 1 2/28/2021	69,827	24,896	44,931			NAV	NAV
31.05	7760 South Coles Avenue	100.0%	4/7/2021			Annualized 1 2/28/2021	58,776	38,251	20,525			NAV	NAV
31.06	8000 South Justine Street	91.7%	4/7/2021			Annualized 1 2/28/2021	60,420	43,138	17,282			NAV	NAV
31.07	8214 South Ingleside Avenue	58.3%	4/7/2021			Annualized 1 2/28/2021	6,936	27,910	-20,974			NAV	NAV
32	The Loom	91.7%	3/23/2021			TTM 2/28/2021	1,393,651	610,018	783,633			Actual 2020	1,321,817
33	Walgreens Bayamón	100.0%	5/1/2021			NAV	NAV	NAV	NAV			NAV	NAV
34	Sedona Village	86.0%	1/7/2021			TTM 11/30/2020	1,667,112	493,314	1,173,799			Actual 2019	1,663,947
35	Washington Street Storage Portfolio #2	94.2%	Various			TTM 1/31/2021	1,053,111	409,926	643,185			Actual 2019	997,200
35.01	Storage Mall Lex Park	97.9%	2/26/2021			TTM 1/31/2021	292,108	82,537	209,571			Actual 2019	286,202
35.02	Clarence Self Storage	85.2%	2/24/2021			TTM 1/31/2021	288,146	122,315	165,831			Actual 2019	282,271
35.03	West Side Mini Storage	98.7%	2/15/2021			TTM 1/31/2021	297,858	131,681	166,177			Actual 2019	254,013
35.04	Stor-Yor-Stuff	90.7%	2/10/2021			TTM 1/31/2021	174,998	73,393	101,606			Actual 2019	174,713
36	The Shops at 407 & Corner Shoppes	100.0%	1/1/2021			Actual 2020	867,392	251,272	616,120			Actual 2019	465,655
36.01	Shops at 407	100.0%	1/1/2021			Actual 2020	481,123	151,067	330,056			Actual 2019	152,315
36.02	Corner Shoppes	100.0%	1/1/2021			Actual 2020	386,268	100,205	286,064			Actual 2019	313,341
37	10 Industrial Avenue	90.3%	12/10/2020			Actual 2020	1,129,740	354,101	775,640			Actual 2019	980,778
38	Oak Park Michigan Storage	95.3%	3/15/2021			TTM 2/28/2021	992,860	403,777	589,083			Actual 2019	946,358
39	Farmington Hills Michigan Storage	86.9%	3/15/2021			TTM 2/28/2021	944,504	361,996	582,509			Actual 2019	945,508
40	Haight & Fillmore Apartments	96.0%	3/23/2021			TTM 2/28/2021	839,663	118,056	721,607			Actual 2019	828,876
41	GoodFriend Self Storage - East Harlem	100.0%	11/1/2020			Actual 2020	645,000	0	645,000			Actual 2019	570,000
42	Whispering Palms Apartments	98.4%	1/13/2021			TTM 1/31/2021	949,200	496,964	452,236			Actual 2019	771,144
43	Elite RV & Boat Storage	95.7%	3/3/2021			TTM 2/28/2021	754,080	333,756	420,324			NAV	NAV
44	Arcadia Shopping Center	92.1%	3/1/2021			TTM 1/31/2021	918,143	231,921	686,222			Actual 2020	931,396
45	Turtle Creek Apartments	92.6%	2/22/2021			TTM 1/31/2021	816,085	351,440	464,645			Actual 2020	814,919
46	Walgreens-Burbank	100.0%	5/1/2021			NAV	NAV	NAV	NAV			NAV	NAV
47	Village Circle Apartments	93.9%	1/31/2021			Actual 2020	904,494	416,002	488,492			Actual 2019	908,276
48	CVS Portfolio	100.0%	5/1/2021			TTM 2/28/2021	587,010	0	587,010			Actual 2019	601,891
48.01	CVS Highland	100.0%	5/1/2021			TTM 2/28/2021	317,270	0	317,270			Actual 2019	325,323
48.02	CVS Raytown	100.0%	5/1/2021			TTM 2/28/2021	269,740	0	269,740			Actual 2019	276,568
49	La Hacienda Apartments	96.8%	3/1/2021			TTM 1/31/2021	745,966	372,890	373,076			Actual 2019	704,417
50	260 Centre Avenue	100.0%	2/24/2021			TTM 2/28/2021	566,553	192,089	374,464			Actual 2019	549,686
51	Walgreens-Coralville	100.0%	5/1/2021			NAV	NAV	NAV	NAV			NAV	NAV
52	Outerbanks Portfolio	46.5%	2/28/2021	144	67	TTM 2/28/2021	1,864,905	944,793	920,113	144	67	Actual 2020	1,846,287
52.01	Colonial Inn	47.8%	2/28/2021	153	73	TTM 2/28/2021	1,038,606	517,055	521,551	153	73	Actual 2020	1,012,857
52.02	Seahorse Inn	45.3%	2/28/2021	135	61	TTM 2/28/2021	826,299	427,737	398,562	135	61	Actual 2020	833,429
53	Astoria Portfolio	100.0%	3/17/2021			Annualized 10 2/28/2021	436,047	79,158	356,890			NAV	NAV
54	Tramec Sloan Industrial Building	100.0%	5/1/2021			Actual 2020	416,033	9,655	406,378			Actual 2019	407,821
55	Walgreens-Germantown	100.0%	5/1/2021			NAV	NAV	NAV	NAV			NAV	NAV
56	Davita - Lakeport	100.0%	5/1/2021			Actual 2020	325,635	17,571	308,065			NAV	NAV
57	Oak Park & Pecan Acres MHC Portfolio	94.6%	12/14/2020			Actual 2020	411,729	70,131	341,598			Actual 2019	399,006
57.01	Oak Park MHC	93.9%	12/14/2020			Actual 2020	223,955	40,565	183,390			Actual 2019	223,650
57.02	Pecan Acres MHC	95.4%	12/14/2020			Actual 2020	187,774	29,566	158,208			Actual 2019	175,356
58	850-860 Meridian Avenue	100.0%	12/31/2020			TTM 2/28/2021	264,258	140,187	124,070			Actual 2020	258,717
59	Oakwood Flex Complex	82.1%	2/16/2021			Actual 2020	567,466	245,622	321,843			Actual 2019	638,694
60	Peace River Village MHC	72.3%	1/1/2021			TTM 11/30/2020	455,427	199,793	255,633			Actual 2019	417,840
61	StorQuest Phoenix - Bell Road	85.5%	2/15/2021			Actual 2020	428,957	210,636	218,322			Actual 2019	411,644
62	Dunedin Mini Storage	96.0%	2/28/2021			TTM 2/28/2021	427,076	196,514	230,562			Actual 2019	392,047
63	Dollar General Port Wentworth	100.0%	5/1/2021			NAV	NAV	NAV	NAV			NAV	NAV

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

Mortgage Loan Number	Property Name	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR	Third Most Recent Period	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR	Master Lease (Y/N)	Largest Tenant Name
1	Two Penn Center	5,457,183	8,294,775			Actual 2018	13,468,849	5,296,083	8,172,766			N	Philadelphia Municipal Authority
2	Amazon @ Atlas	1,834,649	3,114,370			NAV	NAV	NAV	NAV			N	Amazon.com Services LLC
3	Tri-State Distribution Center	1,039,634	1,953,306			Actual 2019	2,390,352	1,011,175	1,379,177			N	New York Produce, Inc.
4	Magna Seating HQ	515,786	3,474,649			Actual 2019	3,530,527	546,814	2,983,713			N	Magna Seating
5	MGM Grand & Mandalay Bay	1,586,215,135	520,080,353	197	181	Actual 2018	2,191,540,530	1,574,171,264	617,369,266	193	176	Y
5.01	MGM Grand	879,242,083	282,608,665	190	174	Actual 2018	1,226,105,346	854,539,115	371,566,231	182	169	Y
5.02	Mandalay Bay	706,973,052	237,471,688	203	188	Actual 2018	965,435,184	719,632,149	245,803,035	204	184	Y
6	Seacrest Homes	988,965	4,800,971			Actual 2019	3,691,184	713,947	2,977,237			N
7	Phoenix Industrial Portfolio V	2,992,050	8,831,509			Actual 2019	7,781,992	2,362,152	5,419,840			N	Various
7.01	Newton	1,718,471	3,751,358			Actual 2019	5,312,608	1,651,385	3,661,223			N	Arcosa Wind Towers
7.02	Fort Smith	494,985	1,690,929			Actual 2019	1,510,025	431,205	1,078,820			N	MP Warehouse, Inc.
7.03	Flint	278,313	1,523,842			Actual 2019	865,810	257,857	607,953			N	Genesee Packaging Inc.
7.04	Coffeyville	500,281	1,865,380			Actual 2019	93,549	21,705	71,844			N	Array Technologies, Inc.
8	Consumer Cellular	818,233	2,136,550			NAV	NAV	NAV	NAV			N	Consumer Cellular, Inc.
9	160 Pine Street	1,867,355	2,811,961			Actual 2018	4,020,543	1,707,806	2,312,737			N	Robinson Mills & Williams
10	Metairie MOB Portfolio	656,319	1,725,195			Actual 2018	2,127,759	641,478	1,486,281			N	Various
10.01	Independence Plaza	309,653	808,459			Actual 2018	1,171,119	334,533	836,585			N	Diagnostic Imaging Services, Inc
10.02	3530 Houma Boulevard	346,667	916,736			Actual 2018	956,640	306,944	649,696			N	HUM Provider Holdings, LLC
11	The Ratner	1,046,179	2,673,496			Actual 2018	2,818,066	1,026,317	1,791,748			N	NewSchool of Architecture & Design, LLC
12	Burke Town Center	456,779	1,823,290			Actual 2018	2,036,545	406,053	1,630,492			N	7-Eleven
13	Southridge Center	1,096,165	2,558,600			Actual 2018	3,536,498	1,082,811	2,453,687			N	Walmart
14	8800 Baymeadows	1,802,748	2,426,667			Actual 2018	3,766,431	1,831,897	1,934,533			N	Computershare
15	Seaport Homes	980,548	2,884,402			Actual 2018	3,756,142	956,561	2,799,581			N
16	2209 Sulphur Spring Road	297,477	470,246			NAV	NAV	NAV	NAV			N	Liberty Tire Services, LLC
17	Southeast G6 Portfolio	3,396,447	2,957,534	42	28	Actual 2019	6,344,049	3,970,415	2,373,634	42	28	N
17.01	Studio 6 Chamblee	870,674	915,772	47	39	Actual 2019	1,871,180	1,012,828	858,352	47	41	N
17.02	Studio 6 Savannah	806,231	764,983	44	26	Actual 2019	1,593,681	931,027	662,653	43	27	N
17.03	Motel 6 Greenville	904,670	790,494	41	28	Actual 2019	1,600,475	1,119,784	480,690	42	27	N
17.04	Motel 6 / Studio 6 Augusta	814,872	486,284	36	21	Actual 2019	1,278,714	906,775	371,939	35	21	N
18	Crescent Gateway	2,017,041	4,232,954			Actual 2018	6,354,201	2,180,376	4,173,826			N	Cystic Fibrosis Foundation
19	Herndon Square	1,887,096	3,588,279			Actual 2018	5,029,585	2,035,658	2,993,927			N	General Dynamics Mission Systems, Inc.
20	Aspen Court Apartments	1,287,949	1,393,222			Actual 2019	2,790,903	1,244,843	1,546,060			N
21	Bensalem Plaza Shopping Center	345,240	1,122,033			Actual 2018	1,467,020	344,990	1,122,030			N	Patel Bros Supermarket
22	Athens West Shopping Center	475,734	904,109			Actual 2018	1,558,389	408,316	1,150,073			N	Big Lots, Inc
23	Chico Mobile Country Club	690,151	885,941			Actual 2018	1,452,508	626,314	826,194			N
24	Allerand Portfolio 1	0	1,489,905			Actual 2018	1,489,905	0	1,489,905			N	Various
24.01	Walgreens Ironton	0	197,860			Actual 2018	197,860	0	197,860			N	Walgreens
24.02	Rite Aid Holt	0	219,844			Actual 2018	219,844	0	219,844			N	Rite Aid
24.03	Walgreens Ashland	0	198,050			Actual 2018	198,050	0	198,050			N	Walgreens
24.04	Walgreens Stuarts Draft	0	162,360			Actual 2018	162,360	0	162,360			N	Walgreens
24.05	Walgreens Clay	0	153,180			Actual 2018	153,180	0	153,180			N	Walgreens
24.06	Walgreens Louisville	0	193,536			Actual 2018	193,536	0	193,536			N	Walgreens
24.07	Rite Aid Fremont	0	170,990			Actual 2018	170,990	0	170,990			N	Rite Aid
24.08	Rite Aid New Baltimore	0	194,085			Actual 2018	194,085	0	194,085			N	Rite Aid
25	Ontario Gateway	558,314	607,734			Actual 2018	1,108,722	503,234	605,488			N	VNA
26	Cobble Hill Multifamily Portfolio	NAV	NAV			NAV	NAV	NAV	NAV			N	Various
26.01	181 Court Street	NAV	NAV			NAV	NAV	NAV	NAV			N	Bagel-A-Day
26.02	131 Smith Street	NAV	NAV			NAV	NAV	NAV	NAV			N	Malin & Goetz
27	Walgreens Portfolio	NAV	NAV			NAV	NAV	NAV	NAV			N	Various
27.01	Walgreens-Santa Fe	NAV	NAV			NAV	NAV	NAV	NAV			N	Walgreen Co. -Santa Fe
27.02	Walgreens-Morehead City	NAV	NAV			NAV	NAV	NAV	NAV			N	Walgreen Co. - Morehead City
28	Gateway Business Park	212,499	470,161			NAV	NAV	NAV	NAV			N	24/7 Events
29	Dearborn Industrial Portfolio	466,011	781,009			Actual 2018	854,901	450,946	403,955			N	Various
29.01	15000 North Commerce Drive	116,256	205,869			Actual 2018	222,958	129,265	93,693			N	Detroit Classic Partners
29.02	3001 Gulley Road	102,529	78,396			Actual 2018	105,581	100,244	5,337			N	Centria
29.03	15201 Century Drive	110,249	290,486			Actual 2018	262,025	93,239	168,786			N	KLA Laboratories
29.04	15301 Century Drive	72,343	168,879			Actual 2018	224,367	71,012	153,355			N	Rhombus Energy Solutions
29.05	15401 Century Drive	64,634	37,378			Actual 2018	39,970	57,186	-17,216			N	C & S Investments LLC
29.06	15050 North Commerce Drive	NAV	NAV			NAV	NAV	NAV	NAV			N	LES STANFORD CHEVROLET - CADILLAC, INC.
29.07	15300 Rotunda Drive	NAV	NAV			NAV	NAV	NAV	NAV			N	Cayman Dynamics
30	Detroit Chassis	NAV	NAV			NAV	NAV	NAV	NAV			N	Detroit Chassis, LLC
31	Goldman Multifamily Portfolio Tranche 5	NAV	NAV			NAV	NAV	NAV	NAV			N
31.01	7750 South Muskegon Avenue	NAV	NAV			NAV	NAV	NAV	NAV			N
31.02	6437 South Kenwood Avenue	NAV	NAV			NAV	NAV	NAV	NAV			N
31.03	7836 S. South Shore Drive	NAV	NAV			NAV	NAV	NAV	NAV			N
31.04	7810 South Ada Street	NAV	NAV			NAV	NAV	NAV	NAV			N
31.05	7760 South Coles Avenue	NAV	NAV			NAV	NAV	NAV	NAV			N
31.06	8000 South Justine Street	NAV	NAV			NAV	NAV	NAV	NAV			N
31.07	8214 South Ingleside Avenue	NAV	NAV			NAV	NAV	NAV	NAV			N
32	The Loom	579,573	742,243			Actual 2019	1,345,764	683,529	662,235			N	A & S Manufacturing
33	Walgreens Bayamón	NAV	NAV			NAV	NAV	NAV	NAV			N	Walgreen of Puerto Rico, Inc.
34	Sedona Village	519,764	1,144,184			Actual 2018	1,434,846	501,807	933,040			N	Basha's Grocery
35	Washington Street Storage Portfolio #2	386,247	610,953			Actual 2018	951,876	375,612	576,264			N
35.01	Storage Mall Lex Park	84,068	202,134			Actual 2018	275,762	80,312	195,450			N
35.02	Clarence Self Storage	106,969	175,302			Actual 2018	262,348	100,562	161,786			N
35.03	West Side Mini Storage	126,313	127,701			Actual 2018	253,974	122,136	131,838			N
35.04	Stor-Yor-Stuff	68,897	105,817			Actual 2018	159,792	72,602	87,190			N
36	The Shops at 407 & Corner Shoppes	259,201	206,454			Actual 2018	327,033	190,473	136,560			N	Various
36.01	Shops at 407	171,702	-19,387			Actual 2018	9,910	102,959	-93,049			N	Comcast Cable Communications Mgmt, LLC
36.02	Corner Shoppes	87,500	225,841			Actual 2018	317,123	87,514	229,610			N	JS9 Fort Wayne, LLC dba iCRYO
37	10 Industrial Avenue	383,234	597,544			NAV	NAV	NAV	NAV			N	Janome America, Inc
38	Oak Park Michigan Storage	426,332	520,026			Actual 2018	882,119	367,875	514,244			N
39	Farmington Hills Michigan Storage	343,931	601,577			Actual 2018	949,496	355,632	593,865			N
40	Haight & Fillmore Apartments	147,256	681,620			Actual 2018	764,438	132,432	632,006			N
41	GoodFriend Self Storage - East Harlem	0	570,000			Actual 2018	585,000	0	585,000			N
42	Whispering Palms Apartments	489,486	281,658			Annualized 5 12/31/2018	795,260	477,263	317,997			N
43	Elite RV & Boat Storage	NAV	NAV			NAV	NAV	NAV	NAV			N
44	Arcadia Shopping Center	236,981	694,415			Actual 2019	974,292	270,009	704,283			N	Acuity Eye Care
45	Turtle Creek Apartments	340,138	474,781			NAV	NAV	NAV	NAV			N
46	Walgreens-Burbank	NAV	NAV			NAV	NAV	NAV	NAV			Y	Walgreens
47	Village Circle Apartments	406,145	502,131			Actual 2018	813,981	382,148	431,834			N
48	CVS Portfolio	0	601,891			Actual 2018	601,891	0	601,891			N	CVS
48.01	CVS Highland	0	325,323			Actual 2018	325,323	0	325,323			N	CVS
48.02	CVS Raytown	0	276,568			Actual 2018	276,568	0	276,568			N	CVS
49	La Hacienda Apartments	445,788	258,629			Actual 2018	709,288	428,304	280,985			N
50	260 Centre Avenue	187,300	362,386			Actual 2018	533,144	180,987	352,157			N
51	Walgreens-Coralville	NAV	NAV			NAV	NAV	NAV	NAV			N	Walgreen Co.
52	Outerbanks Portfolio	962,807	883,480	138	66	Actual 2019	1,518,008	880,817	637,191	119	55	N
52.01	Colonial Inn	521,797	491,060	145	71	Actual 2019	903,240	477,790	425,450	122	63	N
52.02	Seahorse Inn	441,009	392,420	131	62	Actual 2019	614,768	403,027	211,741	115	46	N
53	Astoria Portfolio	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV			N	Chatzi Construction
54	Tramec Sloan Industrial Building	11,380	396,441			Actual 2018	399,732	10,768	388,965			N	Tramec Sloan
55	Walgreens-Germantown	NAV	NAV			NAV	NAV	NAV	NAV			N	Walgreen Co.
56	Davita - Lakeport	NAV	NAV			NAV	NAV	NAV	NAV			N	DaVita
57	Oak Park & Pecan Acres MHC Portfolio	42,787	356,219			Actual 2018	363,364	55,384	307,980			Y
57.01	Oak Park MHC	25,537	198,113			Actual 2018	200,138	31,217	168,921			Y
57.02	Pecan Acres MHC	17,250	158,106			Actual 2018	163,225	24,167	139,058			Y
58	850-860 Meridian Avenue	140,966	117,751			Actual 2019	347,289	151,424	195,865			N
59	Oakwood Flex Complex	245,637	393,057			Actual 2018	726,465	242,269	484,196			N	Bureau Veritas North America, Inc.
60	Peace River Village MHC	205,520	212,320			Actual 2018	382,795	207,785	175,011			N
61	StorQuest Phoenix - Bell Road	195,335	216,309			Actual 2018	401,793	198,518	203,275			N
62	Dunedin Mini Storage	210,864	181,183			Actual 2018	376,987	193,368	183,619			N
63	Dollar General Port Wentworth	NAV	NAV			NAV	NAV	NAV	NAV			N	Dollar General

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

Mortgage Loan Number	Property Name	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date	2nd Largest Tenant Name	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name
1	Two Penn Center	35,504	6.9%	11/30/2027	GSA - Federal Government	25,964	5.0%	5/31/2024	Spear, Greenfield & Richman
2	Amazon @ Atlas	170,331	100.0%	4/30/2029
3	Tri-State Distribution Center	69,266	27.8%	2/28/2031	PowerPak Civil & Safety, LLC	66,011	26.5%	5/31/2028	AptarGroup Inc.
4	Magna Seating HQ	180,000	100.0%	11/30/2034
5	MGM Grand & Mandalay Bay
5.01	MGM Grand
5.02	Mandalay Bay
6	Seacrest Homes
7	Phoenix Industrial Portfolio V	Various	Various	Various	Various	Various	Various	Various	Various
7.01	Newton	299,461	16.2%	4/30/2022	Graphic Packaging	222,402	12.0%	12/31/2027	FBN Inputs LLC
7.02	Fort Smith	355139	0.296753864	45473	Mars Petcare US, Inc.	307,815	25.7%	8/31/2023	QualServ Solutions LLC
7.03	Flint	290,267	58.6%	7/31/2024	Hirotec America Inc.	143,689	29.0%	5/31/2026	Webcor Packaging Corporation
7.04	Coffeyville	879,600	100.0%	12/31/2022
8	Consumer Cellular	163,607	100.0%	5/31/2029
9	160 Pine Street	12,870	14.6%	6/30/2022	Forell/Elsesser Engineers	12,839	14.6%	3/31/2023	IMEG Corp.
10	Metairie MOB Portfolio	Various	Various	Various	Various	Various	Various	Various	Various
10.01	Independence Plaza	26,647	50.6%	1/31/2036	Chilis (Brinker Louisiana, Inc.)	6,108	11.6%	6/17/2025	Sake Café (Rising Star Enterprises, LLC)
10.02	3530 Houma Boulevard	17081	0.519937903	46599	PMR, LLC	4,842	14.7%	8/31/2027	Eye Surgery Center of Louisiana
11	The Ratner	69,190	47.1%	2/28/2026	Hale Productions, LLC	3,828	2.6%	8/31/2024	Architects Local
12	Burke Town Center	3,525	9.2%	3/31/2026	Villa Bella Ristorante Italian	3,148	8.2%	5/31/2025	Hopsfrog Grille
13	Southridge Center	219,750	44.2%	1/31/2026	Sam's Club	131,394	26.4%	1/31/2027	Hobby Lobby
14	8800 Baymeadows	82,382	37.5%	10/31/2023	FLDEP	22,841	10.4%	8/31/2032	CEVA Logistics
15	Seaport Homes
16	2209 Sulphur Spring Road	224,469	71.7%	4/30/2027	Indusco Wire Rope & Fittings	88,531	28.3%	5/31/2029
17	Southeast G6 Portfolio
17.01	Studio 6 Chamblee
17.02	Studio 6 Savannah
17.03	Motel 6 Greenville
17.04	Motel 6 / Studio 6 Augusta
18	Crescent Gateway	40,742	28.2%	4/30/2023	CVS Pharmacy	9,200	6.4%	11/30/2025	Bethesda Chevy Chase Surgery Center LLC
19	Herndon Square	40,357	15.3%	10/31/2022	Cogent Communications, Inc.	26,286	10.0%	9/30/2023	Beacon Roofing Supply, Inc. and Beacon Sales Acquisition, Inc.
20	Aspen Court Apartments
21	Bensalem Plaza Shopping Center	29,000	26.6%	5/8/2030	Super Value Household	14,000	12.8%	12/31/2025	Dollar General
22	Athens West Shopping Center	42,420	23.8%	1/31/2030	America's Thrift	40,000	22.4%	12/31/2035	American Freight, Inc.
23	Chico Mobile Country Club
24	Allerand Portfolio 1	Various	Various	Various
24.01	Walgreens Ironton	11,166	100.0%	5/31/2030
24.02	Rite Aid Holt	11,060	100.0%	5/31/2030
24.03	Walgreens Ashland	10,663	100.0%	2/28/2026
24.04	Walgreens Stuarts Draft	11,055	100.0%	9/30/2060
24.05	Walgreens Clay	11,225	100.0%	5/31/2060
24.06	Walgreens Louisville	10,912	100.0%	5/31/2070
24.07	Rite Aid Fremont	11,092	100.0%	5/31/2030
24.08	Rite Aid New Baltimore	11,100	100.0%	5/31/2025
25	Ontario Gateway	16,214	20.8%	10/30/2024	FH II, LLC	14,138	18.1%	12/31/2025	State of California
26	Cobble Hill Multifamily Portfolio	Various	Various	Various	Various	Various	Various	Various
26.01	181 Court Street	1,695	28.8%	1/31/2023
26.02	131 Smith Street	1,045	22.5%	8/31/2026	Blue Bottle Coffee	355	7.6%	1/31/2024
27	Walgreens Portfolio	Various	Various	12/31/2035
27.01	Walgreens-Santa Fe	13,804	100.0%	12/31/2035
27.02	Walgreens-Morehead City	14,411	100.0%	12/31/2035
28	Gateway Business Park	50,930	61.0%	5/31/2027	ITAD Services	16,021	19.2%	12/31/2026	Motion Industries
29	Dearborn Industrial Portfolio	Various	Various	Various	Various	Various	Various	Various	Various
29.01	15000 North Commerce Drive	45,000	84.3%	6/30/2023
29.02	3001 Gulley Road	24,210	60.0%	3/31/2025	Spectrum Signs & Designs	8,070	20.0%	1/31/2025	Allyn Enterprises Inc.
29.03	15201 Century Drive	19,200	50.0%	12/31/2022	Rhombus Energy Solutions	9,600	25.0%	3/31/2025	Cayman Dynamics
29.04	15301 Century Drive	35,963	100.0%	3/31/2025
29.05	15401 Century Drive	15,600	72.2%	9/30/2027	Gemellaro Systems Integration	6,000	27.8%	8/31/2021
29.06	15050 North Commerce Drive	4,000	7.7%	MTM
29.07	15300 Rotunda Drive	2,800	7.8%	6/30/2023
30	Detroit Chassis	219,993	100.0%	12/10/2032
31	Goldman Multifamily Portfolio Tranche 5
31.01	7750 South Muskegon Avenue
31.02	6437 South Kenwood Avenue
31.03	7836 S. South Shore Drive
31.04	7810 South Ada Street
31.05	7760 South Coles Avenue
31.06	8000 South Justine Street
31.07	8214 South Ingleside Avenue
32	The Loom	9,335	5.0%	5/31/2021	Zach Industries	5,048	2.7%	1/31/2024	GF Management
33	Walgreens Bayamón	15,660	100.0%	8/31/2040
34	Sedona Village	47,400	37.8%	6/30/2026	Beall's Outlet Stores, Inc.	11,720	9.3%	1/31/2026	Goodwill
35	Washington Street Storage Portfolio #2
35.01	Storage Mall Lex Park
35.02	Clarence Self Storage
35.03	West Side Mini Storage
35.04	Stor-Yor-Stuff
36	The Shops at 407 & Corner Shoppes	Various	Various	Various	Various	Various	Various	Various	Various
36.01	Shops at 407	4,100	28.7%	6/30/2030	Mission BBQ	3,800	26.6%	1/31/2030	Hard Core Mamma's dba CoreLife Eatery
36.02	Corner Shoppes	2,873	22.2%	6/30/2030	Blaze Midwest, Inc dba Blaze Pizza	2,855	22.1%	8/31/2027	T-Mobile Central, LLC
37	10 Industrial Avenue	34,370	37.4%	5/31/2023	Vectornate USA, Inc	24,454	26.6%	18,672 SF on 2/28/2023; 5,782 SF on 8/31/2021	Mayr Corporation
38	Oak Park Michigan Storage
39	Farmington Hills Michigan Storage
40	Haight & Fillmore Apartments
41	GoodFriend Self Storage - East Harlem
42	Whispering Palms Apartments
43	Elite RV & Boat Storage
44	Arcadia Shopping Center	4,425	19.8%	9/30/2026	Frost Bank	3,000	13.4%	4/30/2029	Potbelly Sandwich Shop
45	Turtle Creek Apartments
46	Walgreens-Burbank	14,820	100.0%	1/31/2088
47	Village Circle Apartments
48	CVS Portfolio	33,718	100.0%	2/28/2041
48.01	CVS Highland	16,854	100.0%	2/28/2041
48.02	CVS Raytown	16,864	100.0%	2/28/2041
49	La Hacienda Apartments
50	260 Centre Avenue
51	Walgreens-Coralville	14,759	100.0%	1/31/2036
52	Outerbanks Portfolio
52.01	Colonial Inn
52.02	Seahorse Inn
53	Astoria Portfolio	4,500	25.5%	6/30/2025	Williams Specialty Services	4,500	25.5%	5/31/2023	ECD NY Inc
54	Tramec Sloan Industrial Building	109,954	100.0%	1/31/2026
55	Walgreens-Germantown	13,819	100.0%	11/30/2035
56	Davita - Lakeport	11,026	100.0%	7/31/2034
57	Oak Park & Pecan Acres MHC Portfolio
57.01	Oak Park MHC
57.02	Pecan Acres MHC
58	850-860 Meridian Avenue
59	Oakwood Flex Complex	20,055	34.7%	7/31/2024	PSH	7,005	12.1%	2/15/2022	Civitas Circle
60	Peace River Village MHC
61	StorQuest Phoenix - Bell Road
62	Dunedin Mini Storage
63	Dollar General Port Wentworth	9,071	100.0%	12/31/2035

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

Mortgage Loan Number	Property 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
1	Two Penn Center	12,847	2.5%	4/30/2025	Silvers & Langsam, PC	12,601	2.4%	2/28/2028
2	Amazon @ Atlas
3	Tri-State Distribution Center	24,071	9.7%	2/28/2028	Bashier	16,900	6.8%	9/30/2028
4	Magna Seating HQ
5	MGM Grand & Mandalay Bay
5.01	MGM Grand
5.02	Mandalay Bay
6	Seacrest Homes
7	Phoenix Industrial Portfolio V	Various	Various	Various	Various	Various	Various	Various
7.01	Newton	186,508	10.1%	6/30/2028	Whirlpool Corporation	133,405	7.2%	12/31/2023
7.02	Fort Smith	272,423	22.8%	1/31/2026	Stryten Manufacturing, LLC	148,196	12.4%	12/31/2025
7.03	Flint	58,493	11.8%	12/31/2022	ADESA Lansing, LLC	1	0.0%	10/31/2028
7.04	Coffeyville
8	Consumer Cellular
9	160 Pine Street	8,204	9.3%	3/31/2026	Deans & Homer	6,843	7.8%	12/31/2025
10	Metairie MOB Portfolio	Various	Various	Various	Various	Various	Various	Various
10.01	Independence Plaza	5,000	9.5%	5/31/2022	Phoenicia Restaurant (AC2K, LLC)	3,860	7.3%	1/31/2022
10.02	3530 Houma Boulevard	4,237	12.9%	12/31/2024	Ochsner Clinic Foundation	4,116	12.5%	3/31/2027
11	The Ratner	3,768	2.6%	4/30/2022	TallGrass Studios, LLC	3,102	2.1%	5/31/2025
12	Burke Town Center	2,904	7.6%	1/31/2029	Smith and Clarksons Deli	2,600	6.8%	10/31/2025
13	Southridge Center	63,261	12.7%	10/31/2034	Ashley Furniture	45,520	9.2%	11/30/2021
14	8800 Baymeadows	20,079	9.1%	9/30/2024	Allstate Insurance	18,548	8.5%	2/28/2022
15	Seaport Homes
16	2209 Sulphur Spring Road
17	Southeast G6 Portfolio
17.01	Studio 6 Chamblee
17.02	Studio 6 Savannah
17.03	Motel 6 Greenville
17.04	Motel 6 / Studio 6 Augusta
18	Crescent Gateway	9,117	6.3%	10/31/2029	Pulse Fitness	6,858	4.7%	5/4/2032
19	Herndon Square	25,188	9.6%	2/29/2024	Advanced Simulation Technology, Inc.	17,126	6.5%	4/30/2022
20	Aspen Court Apartments
21	Bensalem Plaza Shopping Center	7,898	7.2%	5/31/2024	Super Value Furniture	6,000	5.5%	10/31/2028
22	Athens West Shopping Center	22,000	12.3%	5/10/2027	Biotest Pharmaceuticals Co.	13,000	7.3%	12/4/2029
23	Chico Mobile Country Club
24	Allerand Portfolio 1
24.01	Walgreens Ironton
24.02	Rite Aid Holt
24.03	Walgreens Ashland
24.04	Walgreens Stuarts Draft
24.05	Walgreens Clay
24.06	Walgreens Louisville
24.07	Rite Aid Fremont
24.08	Rite Aid New Baltimore
25	Ontario Gateway	10,179	13.1%	5,219 SF on 12/31/2027; 3,204 SF on 6/30/2028; 1,756 SF on 3/31/2027	Orange Coast Title	6,463	8.3%	11/30/2026
26	Cobble Hill Multifamily Portfolio
26.01	181 Court Street
26.02	131 Smith Street
27	Walgreens Portfolio
27.01	Walgreens-Santa Fe
27.02	Walgreens-Morehead City
28	Gateway Business Park	11,131	13.3%	12/31/2025
29	Dearborn Industrial Portfolio	Various	Various	Various	Various	Various	Various	Various
29.01	15000 North Commerce Drive
29.02	3001 Gulley Road	4,035	10.0%	5/31/2021
29.03	15201 Century Drive	4,800	12.5%	6/30/2023	Michigan Technology Partners	4,800	12.5%	MTM
29.04	15301 Century Drive
29.05	15401 Century Drive
29.06	15050 North Commerce Drive
29.07	15300 Rotunda Drive
30	Detroit Chassis
31	Goldman Multifamily Portfolio Tranche 5
31.01	7750 South Muskegon Avenue
31.02	6437 South Kenwood Avenue
31.03	7836 S. South Shore Drive
31.04	7810 South Ada Street
31.05	7760 South Coles Avenue
31.06	8000 South Justine Street
31.07	8214 South Ingleside Avenue
32	The Loom	5,000	2.7%	1/31/2022	Laura Weiszer	4,000	2.2%	12/31/2021
33	Walgreens Bayamón
34	Sedona Village	9,300	7.4%	8/31/2027	O'Reilly Auto Parts	7,000	5.6%	1/31/2024
35	Washington Street Storage Portfolio #2
35.01	Storage Mall Lex Park
35.02	Clarence Self Storage
35.03	West Side Mini Storage
35.04	Stor-Yor-Stuff
36	The Shops at 407 & Corner Shoppes	Various	Various	Various	Various	Various	Various	Various
36.01	Shops at 407	3,500	24.5%	1/31/2029	Wing Stop	1,800	12.6%	8/31/2026
36.02	Corner Shoppes	2,475	19.1%	1/31/2022	Stanton Optical	2,375	18.4%	3/31/2023
37	10 Industrial Avenue	11,782	12.8%	1/31/2025	All Things Media	7,568	8.2%	12/31/2023
38	Oak Park Michigan Storage
39	Farmington Hills Michigan Storage
40	Haight & Fillmore Apartments
41	GoodFriend Self Storage - East Harlem
42	Whispering Palms Apartments
43	Elite RV & Boat Storage
44	Arcadia Shopping Center	3,000	13.4%	9/30/2028	Cobblestone Cottage	2,500	11.2%	11/30/2024
45	Turtle Creek Apartments
46	Walgreens-Burbank
47	Village Circle Apartments
48	CVS Portfolio
48.01	CVS Highland
48.02	CVS Raytown
49	La Hacienda Apartments
50	260 Centre Avenue
51	Walgreens-Coralville
52	Outerbanks Portfolio
52.01	Colonial Inn
52.02	Seahorse Inn
53	Astoria Portfolio	4,436	25.2%	5/31/2030	S Grace Facilities, Inc.	4,200	23.8%	4/30/2025
54	Tramec Sloan Industrial Building
55	Walgreens-Germantown
56	Davita - Lakeport
57	Oak Park & Pecan Acres MHC Portfolio
57.01	Oak Park MHC
57.02	Pecan Acres MHC
58	850-860 Meridian Avenue
59	Oakwood Flex Complex	6,200	10.7%	1/30/2023	TMC Environmental	4,274	7.4%	6/30/2024
60	Peace River Village MHC
61	StorQuest Phoenix - Bell Road
62	Dunedin Mini Storage
63	Dollar General Port Wentworth

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

Mortgage Loan Number

Property Name

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)

Two Penn Center

Leonard, Sciolla, Hutchinson

9,521

1.8%

2/28/2023

3/2/2021

Amazon @ Atlas

1/19/2021

14.0%

Tri-State Distribution Center

Content Critical

16,800

6.7%

10/31/2023

2/26/2021

1/29/2021

Magna Seating HQ

1/19/2021

1/18/2021

MGM Grand & Mandalay Bay

2/11/2020

5.01

MGM Grand

2/11/2020

5.02

Mandalay Bay

2/11/2020

Seacrest Homes

3/16/2021

3/23/2021

9.0%

Phoenix Industrial Portfolio V

Various

10/27/2020

7.01

Newton

MidAmerican Energy Co.

129,521

7.0%

12/31/2023

10/27/2020

7.02

Fort Smith

10/28/2020

10/27/2020

7.03

Flint

10/28/2020

10/27/2020

7.04

Coffeyville

10/27/2020

Consumer Cellular

3/18/2021

160 Pine Street

Posit Science

5,925

6.7%

3/31/2026

1/29/2021

18.0%

Metairie MOB Portfolio

Various

12/22/2020

10.01

Independence Plaza

Louisiana Primary Care Consultants (Med-Corp Management, LLC)

2,570

4.9%

8/31/2023

12/22/2020

10.02

3530 Houma Boulevard

One Spine Institue, LLC

2,576

7.8%

3/31/2028

12/22/2020

The Ratner

Carousel, LLC

2,455

1.7%

MTM

2/16/2021

13.0%

Burke Town Center

Kumon Math Center

2,457

6.4%

2/28/2022

12/16/2020

12/18/2020

Southridge Center

Petco

12,000

2.4%

1/31/2024

10/5/2020

10/6/2020

8800 Baymeadows

Autoquotes

14,997

6.8%

5/31/2025

12/14/2020

Seaport Homes

1/11/2021

8.0%

2209 Sulphur Spring Road

1/15/2021

1/4/2021

Southeast G6 Portfolio

3/10/2021

Various

17.01

Studio 6 Chamblee

3/10/2021

17.02

Studio 6 Savannah

3/10/2021

17.03

Motel 6 Greenville

3/10/2021

17.04

Motel 6 / Studio 6 Augusta

3/10/2021

3/11/2021

Crescent Gateway

CareMetx, LLC

6,267

4.3%

6/30/2028

12/9/2020

Herndon Square

Tiger Innovations, Inc.

15,952

6.1%

11/30/2025

1/15/2021

1/18/2021

Aspen Court Apartments

1/28/2021

1/27/2021

Bensalem Plaza Shopping Center

Advance Auto

5,200

4.8%

4/30/2024

10/6/2020

11/3/2020

Athens West Shopping Center

Citi Trends, Inc.

11,580

6.5%

1/31/2023

1/13/2020

12/10/2019

Chico Mobile Country Club

3/4/2021

3/5/2021

7.0%

Allerand Portfolio 1

Various

24.01

Walgreens Ironton

10/22/2020

10/26/2020

24.02

Rite Aid Holt

10/26/2020

24.03

Walgreens Ashland

10/26/2020

24.04

Walgreens Stuarts Draft

10/26/2020

24.05

Walgreens Clay

10/26/2020

24.06

Walgreens Louisville

10/23/2020

10/26/2020

24.07

Rite Aid Fremont

10/26/2020

24.08

Rite Aid New Baltimore

10/26/2020

10/5/2020

Ontario Gateway

Center for Autism

4,737

6.1%

9/30/2021

3/4/2021

3/8/2021

3/4/2021

10.0%

Cobble Hill Multifamily Portfolio

1/20/2021

Various

26.01

181 Court Street

1/20/2021

1/21/2021

26.02

131 Smith Street

1/20/2021

1/22/2021

Walgreens Portfolio

Various

27.01

Walgreens-Santa Fe

1/25/2021

10/28/2020

27.02

Walgreens-Morehead City

2/2/2021

12/21/2020

Gateway Business Park

3/1/2021

2/26/2021

14.0%

Dearborn Industrial Portfolio

Various

29.01

15000 North Commerce Drive

12/9/2020

12/4/2020

29.02

3001 Gulley Road

12/9/2020

12/8/2020

29.03

15201 Century Drive

12/9/2020

29.04

15301 Century Drive

12/9/2020

12/5/2020

29.05

15401 Century Drive

12/9/2020

12/5/2020

29.06

15050 North Commerce Drive

1/27/2021

1/28/2021

29.07

15300 Rotunda Drive

1/27/2021

1/28/2021

Detroit Chassis

12/3/2020

12/1/2020

1/3/2020

Goldman Multifamily Portfolio Tranche 5

11/16/2020

Various

31.01

7750 South Muskegon Avenue

11/16/2020

31.02

6437 South Kenwood Avenue

11/16/2020

31.03

7836 S. South Shore Drive

11/16/2020

31.04

7810 South Ada Street

11/16/2020

12/4/2020

31.05

7760 South Coles Avenue

11/16/2020

31.06

8000 South Justine Street

11/16/2020

12/4/2020

31.07

8214 South Ingleside Avenue

11/16/2020

12/4/2020

The Loom

Taqiy A. Muhammad

3,300

1.8%

2/28/2022

3/15/2021

Walgreens Bayamón

1/21/2021

1/20/2021

1/21/2021

12.0%

Sedona Village

Sedona Consignments

6,004

4.8%

11/30/2024

1/22/2021

Washington Street Storage Portfolio #2

Various

35.01

Storage Mall Lex Park

3/1/2021

35.02

Clarence Self Storage

3/3/2021

3/8/2021

35.03

West Side Mini Storage

3/1/2021

35.04

Stor-Yor-Stuff

3/1/2021

The Shops at 407 & Corner Shoppes

Various

12/24/2020

12/28/2020

36.01

Shops at 407

5 Star Nutrition, LLC dba 5 Star Nutrition

1,071

7.5%

8/31/2030

12/24/2020

12/28/2020

36.02

Corner Shoppes

Red Wing Shoes

2,361

18.2%

5/31/2029

12/24/2020

12/28/2020

10 Industrial Avenue

Transcend Wireless

4,761

5.2%

MTM

12/29/2020

12/30/2020

Oak Park Michigan Storage

3/16/2021

Farmington Hills Michigan Storage

3/16/2021

Haight & Fillmore Apartments

1/19/2021

1/15/2021

1/19/2021

19.0%

GoodFriend Self Storage - East Harlem

11/2/2020

Whispering Palms Apartments

1/27/2021

2/1/2021

Elite RV & Boat Storage

2/16/2021

2/12/2021

Arcadia Shopping Center

Fedex Office

1,875

8.4%

7/31/2023

3/15/2021

Turtle Creek Apartments

2/24/2021

Walgreens-Burbank

11/16/2020

Village Circle Apartments

1/13/2021

CVS Portfolio

Various

12/29/2020

48.01

CVS Highland

1/28/2021

12/29/2020

48.02

CVS Raytown

12/23/2020

12/29/2020

La Hacienda Apartments

1/18/2021

1/19/2021

260 Centre Avenue

2/19/2021

Walgreens-Coralville

2/2/2021

2/26/2021

Outerbanks Portfolio

2/25/2021

52.01

Colonial Inn

2/25/2021

52.02

Seahorse Inn

2/25/2021

Astoria Portfolio

2/17/2021

Tramec Sloan Industrial Building

3/9/2021

Walgreens-Germantown

2/2/2021

2/1/2021

2/2/2021

6.0%

Davita - Lakeport

11/22/2019

11/18/2019

6.0%

Oak Park & Pecan Acres MHC Portfolio

2/12/2021

57.01

Oak Park MHC

2/12/2021

57.02

Pecan Acres MHC

2/12/2021

850-860 Meridian Avenue

3/17/2021

3/10/2021

Oakwood Flex Complex

Citicare

3,075

5.3%

8/31/2024

1/26/2021

Peace River Village MHC

11/30/2020

StorQuest Phoenix - Bell Road

11/2/2020

Dunedin Mini Storage

2/15/2021

Dollar General Port Wentworth

12/30/2020

11/12/2020

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

Mortgage Loan Number	Property Name	Loan Purpose	Engineering Escrow / Deferred Maintenance ($)	Tax Escrow (Initial)	Monthly Tax Escrow ($)	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)	Replacement Reserve Cap ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)
1	Two Penn Center	Refinance	0	125,966	125,966	150,820	15,082	0	6,472	233,006	500,000	43,009	1,500,000
2	Amazon @ Atlas	Acquisition	0	0	Springing	0	Springing	0	0	0	0	0	0
3	Tri-State Distribution Center	Refinance	0	218,566	54,642	11,340	5,670	0	2,077	100,000	400,000	Springing	400,000
4	Magna Seating HQ	Acquisition	0	0	Springing	0	Springing	0	Springing	0	0	Springing	An amount equal to $20.00 per square foot of area in the portion of the Magna Seating Premises for which the Magna Seating Lease has been terminated or that has been vacated by Magna Seating or in which Magna Seating is no longer operating
5	MGM Grand & Mandalay Bay	Acquisition	0	0	Springing	0	Springing	0	Springing	0	0	0	0
5.01	MGM Grand
5.02	Mandalay Bay
6	Seacrest Homes	Refinance	0	0	Springing	0	Springing	3,667	3,667	0	0	0	0
7	Phoenix Industrial Portfolio V	Refinance	234,194	372,457	84,962	298,808	37,241	0	36,847	880,000	1,500,000	Springing	1,500,000
7.01	Newton
7.02	Fort Smith
7.03	Flint
7.04	Coffeyville
8	Consumer Cellular	Refinance	0	0	24,325	11,427	3,809	0	3,408	122,705	0	20,451	0
9	160 Pine Street	Refinance	0	17,495	17,495	6,728	3,364	0	1,690	40,560	1,500,000	18,370	1,500,000
10	Metairie MOB Portfolio	Recapitalization	10,870	65,170	21,723	56,008	11,202	0	1,424	0	0	8,903	0
10.01	Independence Plaza
10.02	3530 Houma Boulevard
11	The Ratner	Refinance	0	77,946	38,973	12,918	Springing	0	3,058	0	750,000	9,175	1,100,000
12	Burke Town Center	Refinance	0	63,259	20,082	13,854	1,319	0	478	0	0	3,186	115,000
13	Southridge Center	Refinance	0	0	Springing	0	Springing	0	Springing	0	0	Springing	1,243,105
14	8800 Baymeadows	Refinance	0	156,223	33,961	67,256	12,010	0	4,572	0	800,000	9,144	0
15	Seaport Homes	Refinance	0	0	Springing	0	Springing	3,967	3,967	100,000	0	0	0
16	2209 Sulphur Spring Road	Acquisition	0	56,887	9,481	0	Springing	0	2,608	150,000	0	5,217	$350,000, reduced to $175,000 if Liberty Tire Services renew its lease in accordance with loan docs
17	Southeast G6 Portfolio	Refinance	112,560	107,476	21,495	0	11,652	0	1/12th of the greater of (i) following 4/6/2022, 5.0% of gross revenues or (ii) amount requried by the franchise agreement.	0	0	0	0
17.01	Studio 6 Chamblee
17.02	Studio 6 Savannah
17.03	Motel 6 Greenville
17.04	Motel 6 / Studio 6 Augusta
18	Crescent Gateway	Refinance	0	359,137	51,305	13,892	4,631	0	2,412	90,903	2,200,000	Springing	2,000,000
19	Herndon Square	Refinance	0	381,296	58,661	0	Springing	0	4,392	197,631	1,000,000	32,938	1,600,000
20	Aspen Court Apartments	Refinance	175,483	315,630	38,680	10,439	5,117	0	6,854	0	0	0	0
21	Bensalem Plaza Shopping Center	Refinance	89,988	65,320	15,552	8,165	3,888	0	1,364	0	250,000	5,456	0
22	Athens West Shopping Center	Refinance	17,813	89,100	14,850	0	Springing	0	1,487	0	250,000	7,433	0
23	Chico Mobile Country Club	Refinance	0	0	4,973	13,887	1,361	0	905	0	0	0	0
24	Allerand Portfolio 1	Refinance	113,643	0	Springing	1,364	1,299	0	Springing	0	0	7,356	0
24.01	Walgreens Ironton
24.02	Rite Aid Holt
24.03	Walgreens Ashland
24.04	Walgreens Stuarts Draft
24.05	Walgreens Clay
24.06	Walgreens Louisville
24.07	Rite Aid Fremont
24.08	Rite Aid New Baltimore
25	Ontario Gateway	Refinance	0	8,554	8,554	1,541	1,541	0	1,298	0	300,000	6,492	500,000
26	Cobble Hill Multifamily Portfolio	Refinance	15,250	0	3,969	2,760	876	0	268	0	0	516	0
26.01	181 Court Street
26.02	131 Smith Street
27	Walgreens Portfolio	Acquisition	0	0	Springing	544	209	0	Springing	0	0	Springing	0
27.01	Walgreens-Santa Fe
27.02	Walgreens-Morehead City
28	Gateway Business Park	Refinance	0	12,372	11,783	6,987	739	0	696	41,748	0	2,783	0
29	Dearborn Industrial Portfolio	Refinance	189,130	45,770	17,604	15,550	3,380	0	6,674	240,247	150,000	10,423	300,000
29.01	15000 North Commerce Drive
29.02	3001 Gulley Road
29.03	15201 Century Drive
29.04	15301 Century Drive
29.05	15401 Century Drive
29.06	15050 North Commerce Drive
29.07	15300 Rotunda Drive
30	Detroit Chassis	Acquisition	0	0	14,037	0	3,826	0	1,833	0	250,000	5,500	0
31	Goldman Multifamily Portfolio Tranche 5	Acquisition	0	33,705	11,235	0	Springing	0	3,460	0	0	0	0
31.01	7750 South Muskegon Avenue
31.02	6437 South Kenwood Avenue
31.03	7836 S. South Shore Drive
31.04	7810 South Ada Street
31.05	7760 South Coles Avenue
31.06	8000 South Justine Street
31.07	8214 South Ingleside Avenue
32	The Loom	Refinance	56,178	7,723	3,862	31,667	6,333	0	4,490	0	0	0	0
33	Walgreens Bayamón	Acquisition	0	0	Springing	0	Springing	0	Springing	0	0	Springing	0
34	Sedona Village	Refinance	0	0	Springing	0	Springing	0	Springing	0	0	Springing	627,035
35	Washington Street Storage Portfolio #2	Acquisition	152,063	37,724	7,186	2,899	1,381	0	1,646		0	0	0
35.01	Storage Mall Lex Park
35.02	Clarence Self Storage
35.03	West Side Mini Storage
35.04	Stor-Yor-Stuff
36	The Shops at 407 & Corner Shoppes	Acquisition	0	27,023	4,826	2,468	949	0	340	0	0	1,134	68,025
36.01	Shops at 407
36.02	Corner Shoppes
37	10 Industrial Avenue	Refinance	5,875	39,678	13,226	13,082	1,454	0	765	0	0	3,825	0
38	Oak Park Michigan Storage	Refinance	7,750	59,144	7,393	0	Springing	0	1,465	0	0	0	0
39	Farmington Hills Michigan Storage	Refinance	7,750	65,778	10,963	0	Springing	0	780	0	0	0	0
40	Haight & Fillmore Apartments	Refinance	0	1,797	1,123	18,055	2,736	0	703	0	0	1,175	70,500
41	GoodFriend Self Storage - East Harlem	Refinance	0	29,073	9,230	0	Springing	0	Springing	0	0	0	0
42	Whispering Palms Apartments	Refinance	0	50,168	9,556	0	0	0	1,333	0	0	0	0
43	Elite RV & Boat Storage	Acquisition	0	39,274	6,546	8,075	4,038	0	425	0	0	0	0
44	Arcadia Shopping Center	Refinance	0	45,762	11,440	0	Springing	0	373	0	150,000	2,917	150,000
45	Turtle Creek Apartments	Refinance	3,718	4,762	4,762	10,741	3,571	150,000	3,250	0	0	0	0
46	Walgreens-Burbank	Acquisition	0	0	Springing	3,918	356	0	Springing	0	0	Springing	0
47	Village Circle Apartments	Refinance	133,868	28,269	6,145	60,545	5,712	0	4,313	0	0	0	0
48	CVS Portfolio	Acquisition	0	0	Springing	0	Springing	0	Springing	0	0	0	0
48.01	CVS Highland
48.02	CVS Raytown
49	La Hacienda Apartments	Refinance	47,803	0	6,352	11,291	3,584	75,000	2,842	0	0	0	0
50	260 Centre Avenue	Refinance	0	14,043	6,687	11,809	1,125	0	646	0	0	0	0
51	Walgreens-Coralville	Refinance	0	0	Springing	284	109	0	Springing	0	0	Springing	0
52	Outerbanks Portfolio	Refinance	8,656	5,815	2,908	10,512	10,512	0	6,216	0	0	0	0
52.01	Colonial Inn
52.02	Seahorse Inn
53	Astoria Portfolio	Recapitalization	0	14,089	5,419	4,679	1,799	0	220	7,936	100,000	1,249	0
54	Tramec Sloan Industrial Building	Refinance	0	0	Springing	7,984	798	0	916	0	0	2,291	0
55	Walgreens-Germantown	Acquisition	0	0	Springing	266	102	0	Springing	0	0	Springing	0
56	Davita - Lakeport	Acquisition	0	1,023	222	539	337	0	230	8,280	0	Springing	55,130
57	Oak Park & Pecan Acres MHC Portfolio	Refinance	0	4,619	924	4,645	464	613	613	0	0	0	0
57.01	Oak Park MHC
57.02	Pecan Acres MHC
58	850-860 Meridian Avenue	Refinance	0	0	4,843	0	4,606	0	417	0	0	0	0
59	Oakwood Flex Complex	Acquisition	0	85,593	10,699	1,643	822	0	722	0	200,000	4,091	347,000
60	Peace River Village MHC	Refinance	34,281	13,569	3,392	4,456	2,228	40,719	496	0	0	0	0
61	StorQuest Phoenix - Bell Road	Refinance	0	11,288	2,454	0	Springing	0	329	11,856	0	0	0
62	Dunedin Mini Storage	Acquisition	3,907	17,555	3,511	5,634	1,878	362	362	0	0	0	0
63	Dollar General Port Wentworth	Acquisition	0	8,050	1,610	0	Springing	0	Springing	0	0	Springing	0

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

Mortgage Loan Number	Property Name	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)	Other Escrow I (Monthly) ($)	Other Escrow I Cap ($)
1	Two Penn Center	0	0	Additional Tenant Reserve	1,142,036	0	0
2	Amazon @ Atlas	0	0		0	0	0
3	Tri-State Distribution Center	0	0	Streamline Funds	100,000	0	0
4	Magna Seating HQ	0	0	Lease Termination Rollover Reserve	0	Springing	0
5	MGM Grand & Mandalay Bay	0	0		0	0	0
5.01	MGM Grand
5.02	Mandalay Bay
6	Seacrest Homes	0	0		0	0	0
7	Phoenix Industrial Portfolio V	0	0	Achievement Reserve (Upfront: $4,000,000); Unfunded Obligations (Upfront: $1,677,345.60)	5,677,346	0	0
7.01	Newton
7.02	Fort Smith
7.03	Flint
7.04	Coffeyville
8	Consumer Cellular	0	0	Consumer Cellular Reserve	0	31,250	0
9	160 Pine Street	0	0	Existing Rent Concession Reserve ($71,428); Future TI/LC Reserve ($237,000); Future Rent Concession Reserve ($71,595)	380,023	0	0
10	Metairie MOB Portfolio	0	0		0	0	0
10.01	Independence Plaza
10.02	3530 Houma Boulevard
11	The Ratner	0	0		0	0	0
12	Burke Town Center	0	0		0	0	0
13	Southridge Center	0	0	Ground Rent Fund	0	Springing	0
14	8800 Baymeadows	0	0	Tenant Allowance, Tenant Improvement and Leasing Commission Funds	159,887	0	0
15	Seaport Homes	0	0		0	0	0
16	2209 Sulphur Spring Road	0	0	Gap Rent	64,167	0	0
17	Southeast G6 Portfolio	0	0	PIP Reserve	0	Springing	0
17.01	Studio 6 Chamblee
17.02	Studio 6 Savannah
17.03	Motel 6 Greenville
17.04	Motel 6 / Studio 6 Augusta
18	Crescent Gateway	0	0	Unfunded Obligations Reserve	1,568,482	0	0
19	Herndon Square	0	0		0	0	0
20	Aspen Court Apartments	0	0	Prepaid Rent Reserve	40,522	0	0
21	Bensalem Plaza Shopping Center	0	0	Free Rent - EggMania Reserve	25,650	0	0
22	Athens West Shopping Center	0	0	Outstanding TI/LC Reserve ($260,000); Shortfall Reserve ($160,000)	420,000	0	0
23	Chico Mobile Country Club	0	0		0	0	0
24	Allerand Portfolio 1	0	0	Ground Rent Funds	0	Springing	0
24.01	Walgreens Ironton
24.02	Rite Aid Holt
24.03	Walgreens Ashland
24.04	Walgreens Stuarts Draft
24.05	Walgreens Clay
24.06	Walgreens Louisville
24.07	Rite Aid Fremont
24.08	Rite Aid New Baltimore
25	Ontario Gateway	0	0	Rent Concession Reserve	28,734	0	0
26	Cobble Hill Multifamily Portfolio	0	0		0	0	0
26.01	181 Court Street
26.02	131 Smith Street
27	Walgreens Portfolio	0	0		0	0	0
27.01	Walgreens-Santa Fe
27.02	Walgreens-Morehead City
28	Gateway Business Park	0	0		0	0	0
29	Dearborn Industrial Portfolio	0	0	TATILC Funds ($39,000); Rent Concession Funds ($107,875); Existing Violation Reserve ($14,600)	161,475	0	0
29.01	15000 North Commerce Drive
29.02	3001 Gulley Road
29.03	15201 Century Drive
29.04	15301 Century Drive
29.05	15401 Century Drive
29.06	15050 North Commerce Drive
29.07	15300 Rotunda Drive
30	Detroit Chassis	0	0		0	0	0
31	Goldman Multifamily Portfolio Tranche 5	128,249	0		0	0	0
31.01	7750 South Muskegon Avenue
31.02	6437 South Kenwood Avenue
31.03	7836 S. South Shore Drive
31.04	7810 South Ada Street
31.05	7760 South Coles Avenue
31.06	8000 South Justine Street
31.07	8214 South Ingleside Avenue
32	The Loom	0	0		0	0	0
33	Walgreens Bayamón	0	0		0	0	0
34	Sedona Village	0	0		0	0	0
35	Washington Street Storage Portfolio #2	0	0		0	0	0
35.01	Storage Mall Lex Park
35.02	Clarence Self Storage
35.03	West Side Mini Storage
35.04	Stor-Yor-Stuff
36	The Shops at 407 & Corner Shoppes	209,703	0		0	0	0
36.01	Shops at 407
36.02	Corner Shoppes
37	10 Industrial Avenue	0	0		0	0	0
38	Oak Park Michigan Storage	0	0		0	0	0
39	Farmington Hills Michigan Storage	0	0		0	0	0
40	Haight & Fillmore Apartments	282,476	0		0	0	0
41	GoodFriend Self Storage - East Harlem	0	0		0	0	0
42	Whispering Palms Apartments	0	0		0	0	0
43	Elite RV & Boat Storage	0	0		0	0	0
44	Arcadia Shopping Center	0	0		0	0	0
45	Turtle Creek Apartments	0	0		0	0	0
46	Walgreens-Burbank	0	0		0	0	0
47	Village Circle Apartments	0	0		0	0	0
48	CVS Portfolio	0	0		0	0	0
48.01	CVS Highland
48.02	CVS Raytown
49	La Hacienda Apartments	0	0	Radon Mitigation System	3,750	0	0
50	260 Centre Avenue	0	0		0	0	0
51	Walgreens-Coralville	0	0		0	0	0
52	Outerbanks Portfolio	0	0	Seasonality Reserve	200,000	0	0
52.01	Colonial Inn
52.02	Seahorse Inn
53	Astoria Portfolio	0	0		0	0	0
54	Tramec Sloan Industrial Building	20,949	0		0	0	0
55	Walgreens-Germantown	0	0		0	0	0
56	Davita - Lakeport	0	0		0	0	0
57	Oak Park & Pecan Acres MHC Portfolio	0	0	Home Reserve	100,000	0	0
57.01	Oak Park MHC
57.02	Pecan Acres MHC
58	850-860 Meridian Avenue	0	0		0	0	0
59	Oakwood Flex Complex	70,000	0		0	0	0
60	Peace River Village MHC	35,000	0	Pump Reserve	15,000	0	0
61	StorQuest Phoenix - Bell Road	0	0		0	0	0
62	Dunedin Mini Storage	0	0		0	0	0
63	Dollar General Port Wentworth	0	0	Detention Pond Reserve	29,326	0	0

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

Mortgage Loan Number	Property Name	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)
1	Two Penn Center	Gap Rent Reserve	14,625	0	0
2	Amazon @ Atlas		0	0	0
3	Tri-State Distribution Center		0	0	0
4	Magna Seating HQ		0	0	0
5	MGM Grand & Mandalay Bay		0	0	0
5.01	MGM Grand
5.02	Mandalay Bay
6	Seacrest Homes		0	0	0
7	Phoenix Industrial Portfolio V	Array Technologies Rollover Reserve	0	63,750	0
7.01	Newton
7.02	Fort Smith
7.03	Flint
7.04	Coffeyville
8	Consumer Cellular		0	0	0
9	160 Pine Street	Structus Reserve Funds	55,632	0	0
10	Metairie MOB Portfolio		0	0	0
10.01	Independence Plaza
10.02	3530 Houma Boulevard
11	The Ratner		0	0	0
12	Burke Town Center		0	0	0
13	Southridge Center		0	0	0
14	8800 Baymeadows	Material Tenant Rollover Reserve (Springing); Computershare 2023 Rollover Reserve (Springing)	0	Springing	0
15	Seaport Homes		0	0	0
16	2209 Sulphur Spring Road		0	0	0
17	Southeast G6 Portfolio		0	0	0
17.01	Studio 6 Chamblee
17.02	Studio 6 Savannah
17.03	Motel 6 Greenville
17.04	Motel 6 / Studio 6 Augusta
18	Crescent Gateway	Free Rent Reserve	460,197	0	0
19	Herndon Square		0	0	0
20	Aspen Court Apartments		0	0	0
21	Bensalem Plaza Shopping Center		0	0	0
22	Athens West Shopping Center	Expense Reimbursement Reserve	38,800	0	0
23	Chico Mobile Country Club		0	0	0
24	Allerand Portfolio 1		0	0	0
24.01	Walgreens Ironton
24.02	Rite Aid Holt
24.03	Walgreens Ashland
24.04	Walgreens Stuarts Draft
24.05	Walgreens Clay
24.06	Walgreens Louisville
24.07	Rite Aid Fremont
24.08	Rite Aid New Baltimore
25	Ontario Gateway	Existing TI/LC Reserve	35,000	0	0
26	Cobble Hill Multifamily Portfolio		0	0	0
26.01	181 Court Street
26.02	131 Smith Street
27	Walgreens Portfolio		0	0	0
27.01	Walgreens-Santa Fe
27.02	Walgreens-Morehead City
28	Gateway Business Park		0	0	0
29	Dearborn Industrial Portfolio		0	0	0
29.01	15000 North Commerce Drive
29.02	3001 Gulley Road
29.03	15201 Century Drive
29.04	15301 Century Drive
29.05	15401 Century Drive
29.06	15050 North Commerce Drive
29.07	15300 Rotunda Drive
30	Detroit Chassis		0	0	0
31	Goldman Multifamily Portfolio Tranche 5		0	0	0
31.01	7750 South Muskegon Avenue
31.02	6437 South Kenwood Avenue
31.03	7836 S. South Shore Drive
31.04	7810 South Ada Street
31.05	7760 South Coles Avenue
31.06	8000 South Justine Street
31.07	8214 South Ingleside Avenue
32	The Loom		0	0	0
33	Walgreens Bayamón		0	0	0
34	Sedona Village		0	0	0
35	Washington Street Storage Portfolio #2		0	0	0
35.01	Storage Mall Lex Park
35.02	Clarence Self Storage
35.03	West Side Mini Storage
35.04	Stor-Yor-Stuff
36	The Shops at 407 & Corner Shoppes		0	0	0
36.01	Shops at 407
36.02	Corner Shoppes
37	10 Industrial Avenue		0	0	0
38	Oak Park Michigan Storage		0	0	0
39	Farmington Hills Michigan Storage		0	0	0
40	Haight & Fillmore Apartments		0	0	0
41	GoodFriend Self Storage - East Harlem		0	0	0
42	Whispering Palms Apartments		0	0	0
43	Elite RV & Boat Storage		0	0	0
44	Arcadia Shopping Center		0	0	0
45	Turtle Creek Apartments		0	0	0
46	Walgreens-Burbank		0	0	0
47	Village Circle Apartments		0	0	0
48	CVS Portfolio		0	0	0
48.01	CVS Highland
48.02	CVS Raytown
49	La Hacienda Apartments		0	0	0
50	260 Centre Avenue		0	0	0
51	Walgreens-Coralville		0	0	0
52	Outerbanks Portfolio		0	0	0
52.01	Colonial Inn
52.02	Seahorse Inn
53	Astoria Portfolio		0	0	0
54	Tramec Sloan Industrial Building		0	0	0
55	Walgreens-Germantown		0	0	0
56	Davita - Lakeport		0	0	0
57	Oak Park & Pecan Acres MHC Portfolio		0	0	0
57.01	Oak Park MHC
57.02	Pecan Acres MHC
58	850-860 Meridian Avenue		0	0	0
59	Oakwood Flex Complex		0	0	0
60	Peace River Village MHC		0	0	0
61	StorQuest Phoenix - Bell Road		0	0	0
62	Dunedin Mini Storage		0	0	0
63	Dollar General Port Wentworth		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 ($)

Two Penn Center

Fee

Hard/Springing Cash Management

Amazon @ Atlas

Fee

Hard/Springing Cash Management

Tri-State Distribution Center

547,187

Fee

Hard/Springing Cash Management

Magna Seating HQ

Fee

Springing

MGM Grand & Mandalay Bay

Fee

Hard/Springing Cash Management

3,000,000,000

5.01

MGM Grand

Fee

1,635,000,000

5.02

Mandalay Bay

Fee

1,365,000,000

Seacrest Homes

Fee

Springing

Phoenix Industrial Portfolio V

Fee

Hard/Springing Cash Management

7.01

Newton

Fee

7.02

Fort Smith

Fee

7.03

Flint

Fee

7.04

Coffeyville

Fee

Consumer Cellular

Fee

Soft/Springing Cash Management

160 Pine Street

Fee

Hard/Upfront Cash Management

Metairie MOB Portfolio

Fee

Hard/Springing Cash Management

10.01

Independence Plaza

Fee

10.02

3530 Houma Boulevard

Fee

The Ratner

Fee

Hard/Springing Cash Management

Burke Town Center

Fee

Springing

Southridge Center

Fee and Leasehold

8/31/2091

$482,317

2.0% every 10 years

Springing

8800 Baymeadows

Fee

Hard/Upfront Cash Management

Seaport Homes

Fee

Springing

2209 Sulphur Spring Road

Fee and Leasehold

2/7/2084

Hard/Springing Cash Management

Southeast G6 Portfolio

Fee

Hard/Springing Cash Management

17.01

Studio 6 Chamblee

Fee

17.02

Studio 6 Savannah

Fee

17.03

Motel 6 Greenville

Fee

17.04

Motel 6 / Studio 6 Augusta

Fee

Crescent Gateway

Fee

Hard/Springing Cash Management

Herndon Square

Fee

Springing

Aspen Court Apartments

Fee

Springing

Bensalem Plaza Shopping Center

Fee

Springing

Athens West Shopping Center

Fee

Hard/Springing Cash Management

Chico Mobile Country Club

Fee

Springing

Allerand Portfolio 1

Fee and Leasehold

Various

Springing

24.01

Walgreens Ironton

Fee

24.02

Rite Aid Holt

Fee

24.03

Walgreens Ashland

Fee

24.04

Walgreens Stuarts Draft

Fee

24.05

Walgreens Clay

Fee

24.06

Walgreens Louisville

Fee and Leasehold

5/31/2030

$18,480

10% increase from July 8, 2028 through May 31, 2030

24.07

Rite Aid Fremont

Fee

24.08

Rite Aid New Baltimore

Fee

Ontario Gateway

Fee

Springing

Cobble Hill Multifamily Portfolio

Fee

Springing

26.01

181 Court Street

Fee

26.02

131 Smith Street

Fee

Walgreens Portfolio

Fee

Hard/Springing Cash Management

27.01

Walgreens-Santa Fe

Fee

27.02

Walgreens-Morehead City

Fee

Gateway Business Park

Fee

Springing

Dearborn Industrial Portfolio

1,700,000

Fee

Springing

29.01

15000 North Commerce Drive

1,700,000

Fee

29.02

3001 Gulley Road

1,700,000

Fee

29.03

15201 Century Drive

1,700,000

Fee

29.04

15301 Century Drive

1,700,000

Fee

29.05

15401 Century Drive

1,700,000

Fee

29.06

15050 North Commerce Drive

1,700,000

Fee

29.07

15300 Rotunda Drive

1,700,000

Fee

Detroit Chassis

Fee

Hard/Upfront Cash Management

Goldman Multifamily Portfolio Tranche 5

Fee

Springing

31.01

7750 South Muskegon Avenue

Fee

31.02

6437 South Kenwood Avenue

Fee

31.03

7836 S. South Shore Drive

Fee

31.04

7810 South Ada Street

Fee

31.05

7760 South Coles Avenue

Fee

31.06

8000 South Justine Street

Fee

31.07

8214 South Ingleside Avenue

Fee

The Loom

Fee

Hard/Springing Cash Management

Walgreens Bayamón

Fee

Hard/Springing Cash Management

Sedona Village

Fee

Springing

Washington Street Storage Portfolio #2

Fee

Springing

35.01

Storage Mall Lex Park

Fee

35.02

Clarence Self Storage

Fee

35.03

West Side Mini Storage

Fee

35.04

Stor-Yor-Stuff

Fee

The Shops at 407 & Corner Shoppes

Fee

Springing

36.01

Shops at 407

Fee

36.02

Corner Shoppes

Fee

10 Industrial Avenue

Fee

Hard/Springing Cash Management

Oak Park Michigan Storage

Fee

Springing

Farmington Hills Michigan Storage

Fee

Springing

Haight & Fillmore Apartments

Fee

Springing

GoodFriend Self Storage - East Harlem

Fee

Springing

Whispering Palms Apartments

Fee

Springing

Elite RV & Boat Storage

Fee

Springing

Arcadia Shopping Center

Fee

Springing

Turtle Creek Apartments

Fee

Soft/Springing Cash Management

Walgreens-Burbank

Fee

Hard/Springing Cash Management

Village Circle Apartments

Fee

Springing

CVS Portfolio

Fee

Springing

48.01

CVS Highland

Fee

48.02

CVS Raytown

Fee

La Hacienda Apartments

Fee

Springing

260 Centre Avenue

Fee

Springing

Walgreens-Coralville

Fee

Hard/Springing Cash Management

Outerbanks Portfolio

Fee

Springing

52.01

Colonial Inn

Fee

52.02

Seahorse Inn

Fee

Astoria Portfolio

Fee

Hard/Springing Cash Management

Tramec Sloan Industrial Building

Fee

Hard/Upfront Cash Management

Walgreens-Germantown

Fee

Hard/Springing Cash Management

Davita - Lakeport

Fee

Hard/Springing Cash Management

Oak Park & Pecan Acres MHC Portfolio

Fee

Springing

57.01

Oak Park MHC

Fee

57.02

Pecan Acres MHC

Fee

850-860 Meridian Avenue

Fee

Springing

Oakwood Flex Complex

Fee

Springing

Peace River Village MHC

Fee

Springing

StorQuest Phoenix - Bell Road

Fee

Springing

Dunedin Mini Storage

Fee

Springing

Dollar General Port Wentworth

Fee

Springing

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

Mortgage Loan Number	Property Name	Whole Loan Debt Service ($)	Subordinate Secured Debt Original Balance ($)	Subordinate Secured Debt Cut-off Date Balance ($)	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield	Whole Loan Cut-off Date U/W NCF Debt Yield	Mezzanine Debt Cut-off Date Balance($)	Pari Passu (Y/N)
1	Two Penn Center										N
2	Amazon @ Atlas										N
3	Tri-State Distribution Center										N
4	Magna Seating HQ										N
5	MGM Grand & Mandalay Bay	9,018,542	1,365,800,000	1,365,800,000	2.70	2.70	65.2%	9.7%	9.7%		Y
5.01	MGM Grand	4,915,105	744,361,000	744,361,000	2.70	2.70	65.2%	9.7%	9.7%
5.02	Mandalay Bay	4,103,436	621,439,000	621,439,000	2.70	2.70	65.2%	9.7%	9.7%
6	Seacrest Homes										Y
7	Phoenix Industrial Portfolio V										Y
7.01	Newton
7.02	Fort Smith
7.03	Flint
7.04	Coffeyville
8	Consumer Cellular										N
9	160 Pine Street										N
10	Metairie MOB Portfolio										N
10.01	Independence Plaza
10.02	3530 Houma Boulevard
11	The Ratner										N
12	Burke Town Center										N
13	Southridge Center										N
14	8800 Baymeadows										N
15	Seaport Homes										Y
16	2209 Sulphur Spring Road										N
17	Southeast G6 Portfolio									3,000,000	N
17.01	Studio 6 Chamblee									881,250
17.02	Studio 6 Savannah									778,125
17.03	Motel 6 Greenville									750,000
17.04	Motel 6 / Studio 6 Augusta									590,625
18	Crescent Gateway										Y
19	Herndon Square										Y
20	Aspen Court Apartments										N
21	Bensalem Plaza Shopping Center										N
22	Athens West Shopping Center										N
23	Chico Mobile Country Club										N
24	Allerand Portfolio 1										N
24.01	Walgreens Ironton
24.02	Rite Aid Holt
24.03	Walgreens Ashland
24.04	Walgreens Stuarts Draft
24.05	Walgreens Clay
24.06	Walgreens Louisville
24.07	Rite Aid Fremont
24.08	Rite Aid New Baltimore
25	Ontario Gateway										N
26	Cobble Hill Multifamily Portfolio										N
26.01	181 Court Street
26.02	131 Smith Street
27	Walgreens Portfolio										N
27.01	Walgreens-Santa Fe
27.02	Walgreens-Morehead City
28	Gateway Business Park										N
29	Dearborn Industrial Portfolio										N
29.01	15000 North Commerce Drive
29.02	3001 Gulley Road
29.03	15201 Century Drive
29.04	15301 Century Drive
29.05	15401 Century Drive
29.06	15050 North Commerce Drive
29.07	15300 Rotunda Drive
30	Detroit Chassis										N
31	Goldman Multifamily Portfolio Tranche 5										N
31.01	7750 South Muskegon Avenue
31.02	6437 South Kenwood Avenue
31.03	7836 S. South Shore Drive
31.04	7810 South Ada Street
31.05	7760 South Coles Avenue
31.06	8000 South Justine Street
31.07	8214 South Ingleside Avenue
32	The Loom										N
33	Walgreens Bayamón										N
34	Sedona Village										N
35	Washington Street Storage Portfolio #2										N
35.01	Storage Mall Lex Park
35.02	Clarence Self Storage
35.03	West Side Mini Storage
35.04	Stor-Yor-Stuff
36	The Shops at 407 & Corner Shoppes										N
36.01	Shops at 407
36.02	Corner Shoppes
37	10 Industrial Avenue										N
38	Oak Park Michigan Storage										N
39	Farmington Hills Michigan Storage										N
40	Haight & Fillmore Apartments										N
41	GoodFriend Self Storage - East Harlem										N
42	Whispering Palms Apartments										N
43	Elite RV & Boat Storage										N
44	Arcadia Shopping Center										N
45	Turtle Creek Apartments										N
46	Walgreens-Burbank										N
47	Village Circle Apartments										N
48	CVS Portfolio										N
48.01	CVS Highland
48.02	CVS Raytown
49	La Hacienda Apartments										N
50	260 Centre Avenue										N
51	Walgreens-Coralville										N
52	Outerbanks Portfolio										N
52.01	Colonial Inn
52.02	Seahorse Inn
53	Astoria Portfolio										N
54	Tramec Sloan Industrial Building										N
55	Walgreens-Germantown										N
56	Davita - Lakeport										N
57	Oak Park & Pecan Acres MHC Portfolio										N
57.01	Oak Park MHC
57.02	Pecan Acres MHC
58	850-860 Meridian Avenue										N
59	Oakwood Flex Complex										N
60	Peace River Village MHC										N
61	StorQuest Phoenix - Bell Road										N
62	Dunedin Mini Storage										N
63	Dollar General Port Wentworth										N

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

Mortgage Loan Number	Property Name	Pari Passu Note Control (Y/N)	Pari Passu Piece In-Trust Cut-Off Balance	Pari Passu Piece Non-Trust Cut-Off Balance	Total Cut-off Date Pari Passu Debt	Sponsor	Affiliated Sponsors	Mortgage Loan Number
1	Two Penn Center	N				Alex Schwartz		1
2	Amazon @ Atlas	N				TechCore, LLC		2
3	Tri-State Distribution Center					Yaakov E. Sod		3
4	Magna Seating HQ					Harbor Group International; Mark Shabad		4
5	MGM Grand & Mandalay Bay		36,500,000	1,597,700,000	1,634,200,000	BREIT Operating Partnership L.P.; MGM Growth Properties Operating Partnership LP		5
5.01	MGM Grand							5.01
5.02	Mandalay Bay	N						5.02
6	Seacrest Homes	N	30,000,000	18,000,000	48,000,000	Laisin Leung	Y - Group 1	6
7	Phoenix Industrial Portfolio V		29,774,501	64,511,418	94,285,919	Phoenix Investors		7
7.01	Newton							7.01
7.02	Fort Smith							7.02
7.03	Flint							7.03
7.04	Coffeyville							7.04
8	Consumer Cellular					Walter C. Bowen		8
9	160 Pine Street					Philip Ouyang; Victoria Yuen Ouyang		9
10	Metairie MOB Portfolio					John P. Hamide		10
10.01	Independence Plaza							10.01
10.02	3530 Houma Boulevard							10.02
11	The Ratner					Paragon Real Estate Fund, LLC		11
12	Burke Town Center					Reco Holdings LLC		12
13	Southridge Center					E. Stanley Kroenke	Y - Group 2	13
14	8800 Baymeadows					Jeremy R. McLendon; Ted M. Sherman		14
15	Seaport Homes		18,000,000	14,000,000	32,000,000	Laisin Leung	Y - Group 1	15
16	2209 Sulphur Spring Road					Aminim Properties LLC; AP Aminim Properties LP; Ephraim Kriel		16
17	Southeast G6 Portfolio					Subhash Patel; Vijaykumar Patel		17
17.01	Studio 6 Chamblee							17.01
17.02	Studio 6 Savannah	N						17.02
17.03	Motel 6 Greenville	N						17.03
17.04	Motel 6 / Studio 6 Augusta							17.04
18	Crescent Gateway		15,929,166	31,858,332	47,787,499	Gregory Fernebok; Robert Scheer		18
19	Herndon Square	Y	15,477,747	14,978,465	30,456,211	BRIT Limited Partnership		19
20	Aspen Court Apartments					Rolf A. Anderson; Jonathan P. Sauser		20
21	Bensalem Plaza Shopping Center					Michael S. Pearlstein		21
22	Athens West Shopping Center					Ian Ross		22
23	Chico Mobile Country Club					Richard V. Bowling, Jr.; Kathleen S. Bowling; The Bowling Revocable Trust		23
24	Allerand Portfolio 1					Richard J. Sabella	Y - Group 3	24
24.01	Walgreens Ironton						Y - Group 3	24.01
24.02	Rite Aid Holt						Y - Group 3	24.02
24.03	Walgreens Ashland						Y - Group 3	24.03
24.04	Walgreens Stuarts Draft						Y - Group 3	24.04
24.05	Walgreens Clay						Y - Group 3	24.05
24.06	Walgreens Louisville						Y - Group 3	24.06
24.07	Rite Aid Fremont						Y - Group 3	24.07
24.08	Rite Aid New Baltimore						Y - Group 3	24.08
25	Ontario Gateway					James L. Previti		25
26	Cobble Hill Multifamily Portfolio					Abe Richard Cohen; Jeffrey Lefkovits		26
26.01	181 Court Street							26.01
26.02	131 Smith Street							26.02
27	Walgreens Portfolio							27
27.01	Walgreens-Santa Fe							27.01
27.02	Walgreens-Morehead City							27.02
28	Gateway Business Park					Daniel Joseph Lautner; The Lautner Family Trust Dated May 14, 2015		28
29	Dearborn Industrial Portfolio					Adel Abdullah Al-Mansoob		29
29.01	15000 North Commerce Drive							29.01
29.02	3001 Gulley Road							29.02
29.03	15201 Century Drive							29.03
29.04	15301 Century Drive							29.04
29.05	15401 Century Drive							29.05
29.06	15050 North Commerce Drive							29.06
29.07	15300 Rotunda Drive							29.07
30	Detroit Chassis					Meshulam Martin		30
31	Goldman Multifamily Portfolio Tranche 5					Goldman Investments; Hadar Goldman; Alpha Inv 259 - South Chicago II, LLC		31
31.01	7750 South Muskegon Avenue							31.01
31.02	6437 South Kenwood Avenue							31.02
31.03	7836 S. South Shore Drive							31.03
31.04	7810 South Ada Street							31.04
31.05	7760 South Coles Avenue							31.05
31.06	8000 South Justine Street							31.06
31.07	8214 South Ingleside Avenue							31.07
32	The Loom					Elliot C. Mamiye; Charles Mamiye; Solomon Barnathan; Steven Chera		32
33	Walgreens Bayamón					Marc Jacobowitz; Yerachmael Jacobson		33
34	Sedona Village					E. Stanley Kroenke	Y - Group 2	34
35	Washington Street Storage Portfolio #2					Jonathan Salinas; Washington Street Investment Partners LLC		35
35.01	Storage Mall Lex Park							35.01
35.02	Clarence Self Storage							35.02
35.03	West Side Mini Storage							35.03
35.04	Stor-Yor-Stuff							35.04
36	The Shops at 407 & Corner Shoppes					Jose Chacalo Hilu; Elias Husni Hanono		36
36.01	Shops at 407							36.01
36.02	Corner Shoppes							36.02
37	10 Industrial Avenue					Howard Wasserman; Ezra Samuel Moche		37
38	Oak Park Michigan Storage					Kim E. Zeune	Y - Group 4	38
39	Farmington Hills Michigan Storage					Kim E. Zeune	Y - Group 4	39
40	Haight & Fillmore Apartments					Robert E. Shelton		40
41	GoodFriend Self Storage - East Harlem					Beth L. Eidman; Elise L. Miller; Robin S. Miller		41
42	Whispering Palms Apartments					J. Russ Davis, Jr.; J. Ronald Terwilliger		42
43	Elite RV & Boat Storage					Hugh D. Cohen; Brian E. Boehmcke; Joel T. Flax; HIC Haxall Fund I LP; John Georghiou;		43
44	Arcadia Shopping Center					H. Blake Tartt III		44
45	Turtle Creek Apartments					Mark A. Muselman		45
46	Walgreens-Burbank					Karen E. Kennedy		46
47	Village Circle Apartments					Jeremiah Bass; Brian Anthony Selmo		47
48	CVS Portfolio					Richard J. Sabella	Y - Group 3	48
48.01	CVS Highland						Y - Group 3	48.01
48.02	CVS Raytown						Y - Group 3	48.02
49	La Hacienda Apartments					Aandrea Carter		49
50	260 Centre Avenue					David A. Roth; David Dabakarov		50
51	Walgreens-Coralville							51
52	Outerbanks Portfolio					Rajesh Lakhani		52
52.01	Colonial Inn							52.01
52.02	Seahorse Inn							52.02
53	Astoria Portfolio					Barry McKenna		53
54	Tramec Sloan Industrial Building					Norman Lynn		54
55	Walgreens-Germantown							55
56	Davita - Lakeport					Yu Sun; Gongyuan Ding; Jie Wen		56
57	Oak Park & Pecan Acres MHC Portfolio					Michael D. Hyatt; Kris Hodges		57
57.01	Oak Park MHC							57.01
57.02	Pecan Acres MHC							57.02
58	850-860 Meridian Avenue					Linton Grant; Gary Grant		58
59	Oakwood Flex Complex					Helmuth A. Stahlecker III		59
60	Peace River Village MHC					Mario Dattilo; Douglas A. Dattilo; Sandra Hauber; Roland Hauber; Joint Revocable Trust of Roland Hauber and Sandra Hauber		60
61	StorQuest Phoenix - Bell Road					William W. Hobin; Clark W. Porter; Timothy B. Hobin		61
62	Dunedin Mini Storage					Richard J. O'Brien		62
63	Dollar General Port Wentworth					Sandra Lynn Kern		63

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-226486-19