FWP 1 n2625-x5anxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226486-21
     

 

     
 

WFCM 2021-C60 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Credit Suisse Securities (USA) LLC, 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.

 

  
     

 

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                           
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator (1) Mortgage Loan Seller (1) Related Group Crossed Group Address City County
1.00 Loan 4 2 Velocity Industrial Portfolio 8.7%   WFB WFB NAP NAP Various Lansdale Montgomery
1.01 Property   1 2750 Morris Road 4.9% 56.5%         2750 Morris Road Lansdale Montgomery
1.02 Property   1 1180 Church Road 3.8% 43.5%         1180 Church Road Lansdale Montgomery
2.00 Loan   1 The Grace Building 6.7% 100.0% Column Financial, Inc., Bank of America, N.A., DBR Investments Co. Limited and JPMorgan Chase Bank, National Association Column NAP NAP 1114 Avenue of the Americas New York New York
3.00 Loan   1 Malibu Colony Plaza 6.4% 100.0% LMF LMF NAP NAP 23705 Malibu Road Malibu Los Angeles
4.00 Loan   8 Mason Multifamily Portfolio 4.9%   UBS AG UBS AG NAP NAP Various DeKalb DeKalb
4.01 Property   1 University Heights 1.2% 23.5%         1110 and 1120 Varsity Boulevard DeKalb DeKalb
4.02 Property   1 Ashbury Court 1.0% 21.2%         813, 819, 825, 829, 831 and 843 West Taylor Street DeKalb DeKalb
4.03 Property   1 James Court 0.8% 16.4%         2509, 2510, 2519, 2520, 2529, 2530, 2611, 2612, 2621, 2622, 2631 and 2632 North First Street DeKalb DeKalb
4.04 Property   1 Old Orchard 0.4% 9.1%         1001 West Lincoln Highway DeKalb DeKalb
4.05 Property   1 Ashbury East 0.4% 8.8%         807 West Taylor Street DeKalb DeKalb
4.06 Property   1 Colonial West 0.4% 7.6%         1010 West Lincoln Highway DeKalb DeKalb
4.07 Property   1 Colonial East 0.4% 7.2%         1004 West Lincoln Highway DeKalb DeKalb
4.08 Property   1 Cardinal Apartments 0.3% 6.2%         823 West Lincoln Highway DeKalb DeKalb
5.00 Loan   1 Gramercy Plaza 3.6% 100.0% WFB WFB NAP NAP 2050 West 190th Street Torrance Los Angeles
6.00 Loan 5 1 Bell Towne Centre 3.6% 100.0% Column Financial, Inc. Column NAP NAP 16842 North 7th Street Phoenix Maricopa
7.00 Loan   14 Rollins Portfolio 3.3%   UBS AG UBS AG NAP NAP Various Various Various
7.01 Property   1 Lodi 0.9% 26.1%         555 North Guild Avenue Lodi San Joaquin
7.02 Property   1 Sacramento 0.3% 8.4%         5822 Roseville Road Sacramento Sacramento
7.03 Property   1 Geotech Supply 0.3% 8.0%         9888 Horn Road Sacramento Sacramento
7.04 Property   1 Vacaville 0.2% 7.4%         811 Eubanks Drive Vacaville Solano
7.05 Property   1 Rancho Cordova 0.2% 6.8%         11285 White Rock Road Rancho Cordova Sacramento
7.06 Property   1 Modesto 0.2% 6.2%         480 Service Road Modesto Stanislaus
7.07 Property   1 Auburn 0.2% 6.1%         12300 Locksley Lane Auburn Placer
7.08 Property   1 Livermore 0.2% 5.7%         2373 Research Drive Livermore Alameda
7.09 Property   1 Salinas 0.2% 5.4%         12360 Christensen Road Salinas Monterey
7.10 Property   1 Yuba City 0.2% 5.0%         1288 Garden Highway Yuba City Sutter
7.11 Property   1 Santa Rosa 0.1% 4.3%         3215 Brickway Boulevard Santa Rosa Sonoma
7.12 Property   1 Redding 0.1% 4.1%         3080 Crossroads Drive Redding Shasta
7.13 Property   1 Chico 0.1% 3.5%         180 Eaton Road Chico Butte
7.14 Property   1 Sonora 0.1% 2.9%         429 Mono Way Sonora Tuolumne
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building 3.2% 100.0% LMF LMF NAP NAP 1010 Euclid Avenue Cleveland Cuyahoga
9.00 Loan 8, 9, 10, 11 1 2302 Webster 3.1% 100.0% LCF LCF NAP NAP 2302 Webster Avenue Bronx Bronx
10.00 Loan   1 The Wyatt at Northern Lights 3.0% 100.0% LMF LMF NAP NAP 1410 30th Avenue Northwest Minot Ward
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC 2.7% 100.0% LCF LCF NAP NAP 2243 Jackson Avenue Long Island City Queens
12.00 Loan 16, 17 1 The Westchester 2.7% 100.0% Column Financial, Inc. Column NAP NAP 125 Westchester Avenue White Plains Westchester
13.00 Loan   1 Metro Crossing 2.7% 100.0% WFB WFB NAP NAP 3626 Metro Crossing Drive Council Bluffs Pottawattamie
14.00 Loan 18 11 ExchangeRight 47 2.7%   WFB WFB NAP NAP Various Various Various
14.01 Property   1 Kroger - Columbus, OH 0.6% 23.7%         850 South Hamilton Road Columbus Franklin
14.02 Property   1 Giant Eagle - Streetsboro, OH 0.6% 22.4%         1190-1280 State Route 303 Streetsboro Portage
14.03 Property   1 Walgreens - Cordova, TN 0.3% 11.0%         9028 Walnut Grove Road Memphis Shelby
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA 0.2% 7.2%         4353 Groom Road Baker East Baton Rouge
14.05 Property   1 BB&T - Lancaster, PA 0.2% 7.1%         270 Good Drive Lancaster Lancaster
14.06 Property   1 Dollar General - Delhi, CA 0.2% 6.6%         9840 Stephens Street Delhi Merced
14.07 Property   1 Verizon Wireless - Columbia, SC 0.2% 6.5%         173 Columbiana Drive Columbia Lexington
14.08 Property   1 Napa Auto Parts - Columbus, OH 0.1% 4.5%         4020 East Main Street Whitehall Franklin
14.09 Property   1 Dollar Tree - Idaho Falls, ID 0.1% 4.3%         2125 West Broadway Street Idaho Falls Bonneville
14.10 Property   1 Dollar Tree - Trenton, NJ 0.1% 3.6%         24 Scotch Road Trenton Mercer
14.11 Property   1 Dollar General - Lubbock, TX 0.1% 3.0%         1815 Milwaukee Avenue Lubbock Lubbock
15.00 Loan   1 Seacrest Homes 2.4% 100.0% BSPRT BSPRT NAP NAP 1309 West Sepulveda Boulevard Torrance Los Angeles
16.00 Loan   1 Ranch Self Storage 2.2% 100.0% LMF LMF NAP NAP 36610 Briggs Road Murrieta Riverside
17.00 Loan 19, 20 1 Elmwood Distribution Center 2.0% 100.0% UBS AG UBS AG Group 1 NAP 5600 Jefferson Highway Elmwood Jefferson Parish
18.00 Loan 21 1 Herndon Square 2.0% 100.0% BSPRT BSPRT NAP NAP 500, 505, 510, 520, 530 and 540 Huntmar Park Drive Herndon Fairfax
19.00 Loan   1 The Plaza at Williams Centre 1.9% 100.0% WFB WFB NAP NAP 5340-5480 East Broadway Boulevard Tucson Pima
20.00 Loan   1 Lafayette Arms Apartments 1.5% 100.0% BSPRT BSPRT NAP NAP 194 Washington Street Hartford Hartford
21.00 Loan   1 231 Hudson Leased Fee 1.4% 100.0% LMF LMF NAP NAP 231 Hudson Street New York New York
22.00 Loan   1 The Woodlands of Charlottesville 1.4% 100.0% LCF LCF NAP NAP 1720 Treetop Drive Charlottesville Albemarle
23.00 Loan   1 884 Riverside Drive 1.4% 100.0% LMF LMF NAP NAP 884 Riverside Drive New York New York
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio 1.2%   WFB WFB NAP NAP Various Various Various
24.01 Property   1 Securlock - Casa Grande 0.6% 49.7%         517 North Colorado Street Casa Grande Pima
24.02 Property   1 Securlock - Cordova 0.3% 26.2%         1570 Bonnie Lane Cordova Shelby
24.03 Property   1 Securlock - Antioch 0.3% 24.1%         4221 Hurricane Creek Boulevard Antioch Davidson
25.00 Loan 23 1 TownePlace Suites - La Place 1.2% 100.0% LMF LMF NAP NAP 4281 Highway 51 La Place St. John the Baptist Parish
26.00 Loan 24, 25 1 Envy Self Storage and RV 1.1% 100.0% WFB WFB NAP NAP 18612 & 19612 South Lindsay Road Gilbert Maricopa
27.00 Loan   1 Interstate Self Storage 1.1% 100.0% LMF LMF NAP NAP 2707 Southwest 40th Boulevard Gainesville Alachua
28.00 Loan 26, 27 11 122nd Street Portfolio 1.1%   LCF LCF NAP NAP Various New York New York
28.01 Property   1 260-262 West 122nd Street 0.2% 15.5%         260-262 West 122nd Street New York New York
28.02 Property   1 240 West 122nd Street 0.1% 12.7%         240 West 122nd Street New York New York
28.03 Property   1 238 West 122nd Street 0.1% 12.5%         238 West 122nd Street New York New York
28.04 Property   1 242 West 122nd Street 0.1% 11.8%         242 West 122nd Street New York New York
28.05 Property   1 236 West 122nd Street 0.1% 10.0%         236 West 122nd Street New York New York
28.06 Property   1 244 West 122nd Street 0.1% 9.7%         244 West 122nd Street New York New York
28.07 Property   1 2268 Frederick Douglas Boulevard 0.1% 8.8%         2268 Frederick Douglass Boulevard New York New York
28.08 Property   1 234 West 122nd Street 0.1% 7.4%         234 West 122nd Street New York New York

A-1-1

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                           
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator (1) Mortgage Loan Seller (1) Related Group Crossed Group Address City County
28.09 Property   1 222 Saint Nicholas Avenue 0.1% 6.3%         222 Saint Nicholas Avenue New York New York
28.10 Property   1 2500 Frederick Douglas Boulevard 0.0% 2.6%         2500 Frederick Douglass Boulevard New York New York
28.11 Property   1 262 West 115th Street 0.0% 2.6%         262 West 115th Street New York New York
29.00 Loan 28 1 Heights Marketplace 1.1% 100.0% LMF LMF NAP NAP 174 Yale Street Houston Harris
30.00 Loan   1 TownePlace Suites The Villages 1.0% 100.0% WFB WFB NAP NAP 1141 Alonzo Avenue Lady Lake Lady Lake
31.00 Loan   1 Garver Little Rock 1.0% 100.0% UBS AG UBS AG NAP NAP 4701 Northshore Drive North Little Rock Pulaski
32.00 Loan 29 1 Home2Suites Hilton Head 0.9% 100.0% BSPRT BSPRT NAP NAP 836 William Hilton Parkway Hilton Head Beaufort
33.00 Loan   3 Lowy Bronx Multifamily Portfolio 0.9%   LMF LMF NAP NAP Various Bronx Bronx
33.01 Property   1 375 East 209th Street 0.4% 41.8%         375 East 209th Street Bronx Bronx
33.02 Property   1 2679 Decatur Avenue 0.3% 36.8%         2679 Decatur Avenue Bronx Bronx
33.03 Property   1 3053 Hull Avenue 0.2% 21.4%         3053 Hull Avenue Bronx Bronx
34.00 Loan   1 Arizona Pavilions 0.9% 100.0% LMF LMF NAP NAP 5920 Arizona Pavilions Drive Tucson Pima
35.00 Loan 30 1 Boonton Industrial 0.9% 100.0% LMF LMF NAP NAP 95 Fulton Street Boonton Morris
36.00 Loan   1 Leisure Living 0.8% 100.0% Oceanview Commercial Mortgage Finance, LLC Column NAP NAP 700 Leisure Drive Fort Worth Tarrant
37.00 Loan 31 1 Walmart Deland 0.8% 100.0% BSPRT BSPRT Group 2 Group A 955 South Woodland Boulevard Deland Volusia
38.00 Loan 32, 33 1 Bronxwood Mixed Use 0.8% 100.0% LMF LMF NAP NAP 2542A, 2544A, 2546A, 2548A White Plains Road Bronx Bronx
39.00 Loan   1 Lost River Self Storage 0.8% 100.0% LMF LMF NAP NAP 2823 Nashville Road Bowling Green Warren
40.00 Loan   1 Clara Point Apartments 0.8% 100.0% LMF LMF NAP NAP 300 Applecross Drive Augusta Columbia
41.00 Loan 34, 35 1 Belamere Suites II 0.7% 100.0% LCF LCF NAP NAP 2525 Antioch Road Cumming Forsyth
42.00 Loan   1 AC Self Storage - Missouri City 0.7% 100.0% WFB WFB Group 3 NAP 2604 FM 1092 Road Missouri City Fort Bend
43.00 Loan   1 AC Self Storage - Arlington,TX 0.7% 100.0% WFB WFB Group 3 NAP 5500 US Highway 287 Arlington Tarrant
44.00 Loan 36 1 Walgreens – Newport News, VA 0.7% 100.0% BSPRT BSPRT NAP NAP 14440 Warwick Boulevard Newport News City of Newport News
45.00 Loan 37 1 Walgreens San Tan Valley 0.6% 100.0% BSPRT BSPRT Group 2 Group A 40663 North Gantzel Road San Tan Valley Pinal
46.00 Loan   1 Amidon Place Apartments 0.6% 100.0% LMF LMF NAP NAP 2727 North Amidon Avenue Wichita Sedgwick
47.00 Loan 38 1 Estrella Crossroads 0.6% 100.0% LMF LMF NAP NAP 387-575 North Estrella Parkway and 15420 West Van Buren Street Goodyear Maricopa
48.00 Loan 39 1 Federales Chicago 0.6% 100.0% LCF LCF NAP NAP 180 North Morgan Street Chicago Cook
49.00 Loan   1 Shops at Valle Vista 0.5% 100.0% LMF LMF NAP NAP 902 Dixieland Road Harlingen Cameron
50.00 Loan   1 Villas at the Woodlands 0.5% 100.0% LMF LMF NAP NAP 7225 Crane Avenue Jacksonville Duval
51.00 Loan   1 Turtle Creek Apartments 0.5% 100.0% UBS AG UBS AG NAP NAP 3600 Western Avenue Connersville Fayette
52.00 Loan 40 1 FleetPride Industrial 0.5% 100.0% BSPRT BSPRT NAP NAP 7603 Boeing Drive Greensboro Guilford
53.00 Loan 41 1 Walgreens Cambridge 0.4% 100.0% LMF LMF NAP NAP 115 Garfield Street North Cambridge Isanti
54.00 Loan 42 1 Parq on 8th Apartments 0.4% 100.0% BSPRT BSPRT NAP NAP 1823 East 8th Street Anderson Madison
55.00 Loan   1 Lord Duplin Apartments 0.4% 100.0% LMF LMF NAP NAP 103 Brewer Boulevard Warsaw Duplin
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio 0.4%   LMF LMF NAP NAP Various Various Various
56.01 Property   1 City Walk MHC 0.3% 61.6%         208 Center Drive Siler City Chatham
56.02 Property   1 Oak Hill MHC 0.2% 38.4%         15-125 and 65 Oak Hollow Lane Sanford Lee
57.00 Loan 43 1 4070 Butler Pike Office 0.3% 100.0% LMF LMF NAP NAP 4070 Butler Pike Plymouth Meeting Montgomery
58.00 Loan   1 7-Eleven Tampa 0.3% 100.0% BSPRT BSPRT NAP NAP 10906 N Nebraska Avenue Tampa Hillsborough
59.00 Loan   1 CVS Mars Hill 0.3% 100.0% LMF LMF NAP NAP 191 Carl Eller Road Mars Hill Madison
60.00 Loan   1 5800 Brookhollow 0.3% 100.0% UBS AG UBS AG Group 1 NAP 5800 Jefferson Highway Elmwood Jefferson Parish
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) 0.1% 100.0% LCF LCF NAP NAP 3139 East Washington Road Saginaw Saginaw

A-1-2

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                                     
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method
1.00 Loan 4 2 Velocity Industrial Portfolio PA 19446 Industrial Warehouse Various 2021 1,130,782 SF 66.33 65,000,000 65,000,000 65,000,000 3.23000% 0.01760% 3.21240% NAP 177,388.31 NAP 2,128,659.72 Interest Only No Actual/360
1.01 Property   1 2750 Morris Road PA 19446 Industrial Warehouse 1989 2021 681,126 SF   36,719,818 36,719,818 36,719,818                    
1.02 Property   1 1180 Church Road PA 19446 Industrial Warehouse 1966 2021 449,656 SF   28,280,182 28,280,182 28,280,182                    
2.00 Loan   1 The Grace Building NY 10036 Office CBD 1974 2018 1,556,972 SF 567.13 50,000,000 50,000,000 50,000,000 2.69210% 0.01760% 2.67450% NAP 113,728.76 NAP 1,364,745.12 Interest Only No Actual/360
3.00 Loan   1 Malibu Colony Plaza CA 90265 Retail Anchored 1989 NAP 114,370 SF 419.69 48,000,000 48,000,000 48,000,000 3.75000% 0.01760% 3.73240% NAP 152,083.33 NAP 1,824,999.96 Interest Only No Actual/360
4.00 Loan   8 Mason Multifamily Portfolio IL 60115 Multifamily Garden Various NAP 626 Units 59,105.43 37,000,000 37,000,000 33,639,236 3.99100% 0.03510% 3.95590% 176,451.73 124,764.94 2,117,420.76 1,497,179.28 Interest Only, Amortizing Balloon No Actual/360
4.01 Property   1 University Heights IL 60115 Multifamily Garden 1972 NAP 171 Units   8,699,947 8,699,947 7,909,718                    
4.02 Property   1 Ashbury Court IL 60115 Multifamily Garden 1978 NAP 144 Units   7,837,143 7,837,143 7,125,284                    
4.03 Property   1 James Court IL 60115 Multifamily Garden 1967 NAP 96 Units   6,061,204 6,061,204 5,510,656                    
4.04 Property   1 Old Orchard IL 60115 Multifamily Garden 1984 NAP 36 Units   3,364,939 3,364,939 3,059,297                    
4.05 Property   1 Ashbury East IL 60115 Multifamily Garden 1978 NAP 60 Units   3,271,468 3,271,468 2,974,316                    
4.06 Property   1 Colonial West IL 60115 Multifamily Garden 1984 NAP 40 Units   2,811,306 2,811,306 2,555,951                    
4.07 Property   1 Colonial East IL 60115 Multifamily Garden 1984 NAP 38 Units   2,674,695 2,674,695 2,431,749                    
4.08 Property   1 Cardinal Apartments IL 60115 Multifamily Garden 1976 NAP 41 Units   2,279,298 2,279,298 2,072,266                    
5.00 Loan   1 Gramercy Plaza CA 90504 Office Suburban 1991 2019 157,008 SF 173.24 27,200,000 27,200,000 27,200,000 3.28100% 0.03760% 3.24340% NAP 75,402.24 NAP 904,826.88 Interest Only No Actual/360
6.00 Loan 5 1 Bell Towne Centre AZ 85022 Retail Shadow Anchored 1988 NAP 130,713 SF 203.50 26,600,000 26,600,000 21,496,721 3.52100% 0.01760% 3.50340% 119,757.92 79,132.84 1,437,095.04 949,594.08 Interest Only, Amortizing Balloon No Actual/360
7.00 Loan   14 Rollins Portfolio CA Various Industrial Flex Various Various 232,340 SF 169.58 24,400,000 24,400,000 24,400,000 3.20950% 0.01760% 3.19190% NAP 66,166.22 NAP 793,994.64 Interest Only No Actual/360
7.01 Property   1 Lodi CA 95240 Industrial Flex 2007 NAP 55,632 SF   6,374,615 6,374,615 6,374,615                    
7.02 Property   1 Sacramento CA 95842 Industrial Flex 1985 2017 19,128 SF   2,042,107 2,042,107 2,042,107                    
7.03 Property   1 Geotech Supply CA 95827 Industrial Flex 2001 NAP 25,020 SF   1,951,731 1,951,731 1,951,731                    
7.04 Property   1 Vacaville CA 95688 Industrial Flex 1990 2015 13,840 SF   1,806,157 1,806,157 1,806,157                    
7.05 Property   1 Rancho Cordova CA 95742 Industrial Flex 1994 NAP 15,520 SF   1,662,792 1,662,792 1,662,792                    
7.06 Property   1 Modesto CA 95307 Industrial Flex 2001 NAP 16,016 SF   1,513,543 1,513,543 1,513,543                    
7.07 Property   1 Auburn CA 95602 Industrial Flex 1999 NAP 19,750 SF   1,486,294 1,486,294 1,486,294                    
7.08 Property   1 Livermore CA 94550 Industrial Flex 2003 & 2015 NAP 9,920 SF   1,402,690 1,402,690 1,402,690                    
7.09 Property   1 Salinas CA 93907 Industrial Flex 2004 NAP 8,005 SF   1,310,416 1,310,416 1,310,416                    
7.10 Property   1 Yuba City CA 95991 Industrial Flex 2012 NAP 9,920 SF   1,230,528 1,230,528 1,230,528                    
7.11 Property   1 Santa Rosa CA 95403 Industrial Flex 2002 NAP 8,525 SF   1,059,914 1,059,914 1,059,914                    
7.12 Property   1 Redding CA 96003 Industrial Flex 2007 2011 12,480 SF   1,007,893 1,007,893 1,007,893                    
7.13 Property   1 Chico CA 95973 Industrial Flex 2012 NAP 9,634 SF   854,619 854,619 854,619                    
7.14 Property   1 Sonora CA 95370 Industrial Flex 1998 NAP 8,950 SF   696,701 696,701 696,701                    
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building OH 44114 Mixed Use Multifamily/Retail/Office 1907 2015 138,515 SF 175.07 24,250,000 24,250,000 19,775,046 4.68000% 0.01760% 4.66240% 125,478.32 NAP 1,505,739.84 NAP Amortizing Balloon No Actual/360
9.00 Loan 8, 9, 10, 11 1 2302 Webster NY 10458 Multifamily Mid Rise 2020 NAP 71 Units 326,760.56 23,200,000 23,200,000 23,200,000 3.80600% 0.01760% 3.78840% NAP 74,604.65 NAP 895,255.80 Interest Only No Actual/360
10.00 Loan   1 The Wyatt at Northern Lights ND 58703 Multifamily Garden 2014 NAP 276 Units 82,427.54 22,750,000 22,750,000 22,750,000 4.34000% 0.01760% 4.32240% NAP 83,421.93 NAP 1,001,063.16 Interest Only No Actual/360
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC NY 11101 Retail Unanchored 2021 NAP 25,996 SF 780.89 20,300,000 20,300,000 20,300,000 3.72800% 0.01760% 3.71040% NAP 63,941.24 NAP 767,294.88 Interest Only No Actual/360
12.00 Loan 16, 17 1 The Westchester NY 10601 Retail Super-Regional Mall 1995 2015-2017 809,311 SF 423.82 20,000,000 20,000,000 20,000,000 3.25000% 0.01635% 3.23365% NAP 54,918.98 NAP 659,027.76 Interest Only No Actual/360
13.00 Loan   1 Metro Crossing IA 51501 Retail Anchored 2008 NAP 310,130 SF 111.08 20,000,000 20,000,000 17,983,812 3.35800% 0.01760% 3.34040% 88,231.15 NAP 1,058,773.80 NAP Amortizing Balloon No Actual/360
14.00 Loan 18 11 ExchangeRight 47 Various Various Various Various Various Various 210,447 SF 95.04 20,000,000 20,000,000 20,000,000 2.90000% 0.01760% 2.88240% NAP 49,004.63 NAP 588,055.56 Interest Only No Actual/360
14.01 Property   1 Kroger - Columbus, OH OH 43213 Retail Single Tenant 1993 2013 61,387 SF   4,746,752 4,746,752 4,746,752                    
14.02 Property   1 Giant Eagle - Streetsboro, OH OH 44240 Retail Single Tenant 2001 2010 68,536 SF   4,481,570 4,481,570 4,481,570                    
14.03 Property   1 Walgreens - Cordova, TN TN 38018 Retail Single Tenant 2002 NAP 15,120 SF   2,206,311 2,206,311 2,206,311                    
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA LA 70714 Office Medical 2013 NAP 9,231 SF   1,442,588 1,442,588 1,442,588                    
14.05 Property   1 BB&T - Lancaster, PA PA 17603 Retail Single Tenant 2003 NAP 2,972 SF   1,410,766 1,410,766 1,410,766                    
14.06 Property   1 Dollar General - Delhi, CA CA 95315 Retail Single Tenant 2013 NAP 9,002 SF   1,325,908 1,325,908 1,325,908                    
14.07 Property   1 Verizon Wireless - Columbia, SC SC 29212 Retail Single Tenant 1995 NAP 6,000 SF   1,299,390 1,299,390 1,299,390                    
14.08 Property   1 Napa Auto Parts - Columbus, OH OH 43213 Retail Single Tenant 1996 NAP 7,785 SF   901,618 901,618 901,618                    
14.09 Property   1 Dollar Tree - Idaho Falls, ID ID 83402 Retail Single Tenant 1999 2018 11,800 SF   864,492 864,492 864,492                    
14.10 Property   1 Dollar Tree - Trenton, NJ NJ 08628 Retail Single Tenant 1964 2019 9,600 SF   715,990 715,990 715,990                    
14.11 Property   1 Dollar General - Lubbock, TX TX 79416 Retail Single Tenant 2006 NAP 9,014 SF   604,614 604,614 604,614                    
15.00 Loan   1 Seacrest Homes CA 90501 Multifamily Mid Rise 2019 NAP 176 Units 272,727.27 18,000,000 18,000,000 18,000,000 3.89000% 0.01760% 3.87240% NAP 59,160.42 NAP 709,925.04 Interest Only No Actual/360
16.00 Loan   1 Ranch Self Storage CA 92563 Self Storage Self Storage 2018 NAP 129,687 SF 127.23 16,500,000 16,500,000 15,215,318 4.88000% 0.01760% 4.86240% 87,369.44 68,031.94 1,048,433.28 816,383.28 Interest Only, Amortizing Balloon No Actual/360
17.00 Loan 19, 20 1 Elmwood Distribution Center LA 70123 Industrial Warehouse Distribution 1974 NAP 412,293 SF 36.38 15,000,000 15,000,000 15,000,000 2.85000% 0.01760% 2.83240% NAP 36,119.79 NAP 433,437.48 Interest Only No Actual/360
18.00 Loan 21 1 Herndon Square VA 20170 Office Suburban 1988 NAP 263,507 SF 115.26 15,000,000 14,936,855 11,954,098 4.02000% 0.01760% 4.00240% 71,785.36 NAP 861,424.32 NAP Amortizing Balloon No Actual/360
19.00 Loan   1 The Plaza at Williams Centre AZ 85711 Retail Unanchored 1988 NAP 96,860 SF 144.54 14,000,000 14,000,000 10,909,797 3.40800% 0.01760% 3.39040% 62,149.49 NAP 745,793.88 NAP Amortizing Balloon No Actual/360
20.00 Loan   1 Lafayette Arms Apartments CT 06106 Multifamily Mid Rise 1968 2020 141 Units 78,014.18 11,000,000 11,000,000 8,987,003 3.85000% 0.01760% 3.83240% 51,568.91 35,781.83 618,826.92 429,381.96 Interest Only, Amortizing Balloon No Actual/360
21.00 Loan   1 231 Hudson Leased Fee NY 10013 Other Leased Fee NAP NAP 12,937 SF 827.09 10,700,000 10,700,000 8,351,486 3.45000% 0.01760% 3.43240% 47,749.64 NAP 572,995.68 NAP Amortizing Balloon No Actual/360
22.00 Loan   1 The Woodlands of Charlottesville VA 22903 Multifamily Garden 2007 NAP 72 Units 147,916.67 10,650,000 10,650,000 10,650,000 3.65000% 0.01760% 3.63240% NAP 32,843.66 NAP 394,123.92 Interest Only No Actual/360
23.00 Loan   1 884 Riverside Drive NY 10032 Multifamily Mid Rise 1920 2012 60 Units 176,250.00 10,575,000 10,575,000 9,693,146 4.50000% 0.01760% 4.48240% 53,581.97 40,207.03 642,983.64 482,484.36 Interest Only, Amortizing Balloon No Actual/360
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio Various Various Self Storage Self Storage Various Various 182,058 SF 49.43 9,000,000 9,000,000 9,000,000 3.17700% 0.01760% 3.15940% NAP 24,158.44 NAP 289,901.28 Interest Only No Actual/360
24.01 Property   1 Securlock - Casa Grande AZ 85122 Self Storage Self Storage 1997 NAP 74,250 SF   4,470,000 4,470,000 4,470,000                    
24.02 Property   1 Securlock - Cordova TN 38016 Self Storage Self Storage 1997 NAP 53,208 SF   2,360,000 2,360,000 2,360,000                    
24.03 Property   1 Securlock - Antioch TN 37013 Self Storage Self Storage 1998 2009 54,600 SF   2,170,000 2,170,000 2,170,000                    
25.00 Loan 23 1 TownePlace Suites - La Place LA 70068 Hospitality Extended Stay 2016 NAP 93 Rooms 95,526.78 9,000,000 8,883,991 7,411,750 4.55000% 0.01760% 4.53240% 45,869.45 34,598.96 550,433.40 415,187.52 Amortizing Balloon No Actual/360
26.00 Loan 24, 25 1 Envy Self Storage and RV AZ 85297 Self Storage Self Storage 2018 2021 70,720 SF 116.52 8,240,000 8,240,000 8,240,000 3.86900% 0.01760% 3.85140% NAP 26,936.12 NAP 323,233.44 Interest Only No Actual/360
27.00 Loan   1 Interstate Self Storage FL 32608 Self Storage Self Storage 1983 NAP 106,894 SF 76.71 8,200,000 8,200,000 7,525,643 4.58000% 0.01760% 4.56240% 41,938.88 31,731.34 503,266.56 380,776.08 Interest Only, Amortizing Balloon No Actual/360
28.00 Loan 26, 27 11 122nd Street Portfolio NY Various Multifamily Mid Rise Various Various 132 Units 174,242.42 8,000,000 8,000,000 8,000,000 3.90000% 0.01760% 3.88240% NAP 26,361.11 NAP 316,333.32 Interest Only No Actual/360
28.01 Property   1 260-262 West 122nd Street NY 10027 Multifamily Mid Rise 1910 1993 18 Units   1,243,478 1,243,478 1,243,478                    
28.02 Property   1 240 West 122nd Street NY 10027 Multifamily Mid Rise 1910 1993 15 Units   1,017,391 1,017,391 1,017,391                    
28.03 Property   1 238 West 122nd Street NY 10027 Multifamily Mid Rise 1910 1993 14 Units   1,000,000 1,000,000 1,000,000                    
28.04 Property   1 242 West 122nd Street NY 10027 Multifamily Mid Rise 1910 1993 10 Units   947,826 947,826 947,826                    
28.05 Property   1 236 West 122nd Street NY 10027 Multifamily Mid Rise 1910 1993 14 Units   800,000 800,000 800,000                    
28.06 Property   1 244 West 122nd Street NY 10027 Multifamily Mid Rise 1910 1993 10 Units   773,913 773,913 773,913                    
28.07 Property   1 2268 Frederick Douglas Boulevard NY 10027 Multifamily Mid Rise 1910 1993 9 Units   704,348 704,348 704,348                    
28.08 Property   1 234 West 122nd Street NY 10027 Multifamily Mid Rise 1910 1993 14 Units   591,304 591,304 591,304                    

A-1-3

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                                     
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method
28.09 Property   1 222 Saint Nicholas Avenue NY 10027 Multifamily Mid Rise 1910 1993 9 Units   504,348 504,348 504,348                    
28.10 Property   1 2500 Frederick Douglas Boulevard NY 10030 Multifamily Mid Rise 1910 1998 9 Units   208,696 208,696 208,696                    
28.11 Property   1 262 West 115th Street NY 10026 Multifamily Mid Rise 1900 1998 10 Units   208,696 208,696 208,696                    
29.00 Loan 28 1 Heights Marketplace TX 77007 Retail Unanchored 2011 NAP 19,471 SF 410.87 8,000,000 8,000,000 7,048,276 4.70000% 0.01760% 4.68240% 41,491.02 31,768.52 497,892.24 381,222.24 Interest Only, Amortizing Balloon No Actual/360
30.00 Loan   1 TownePlace Suites The Villages FL 32159 Hospitality Extended Stay 2007 2016 119 Rooms 63,025.21 7,500,000 7,500,000 6,854,205 4.30600% 0.01760% 4.28840% 37,141.79 NAP 445,701.48 NAP Amortizing Balloon No Actual/360
31.00 Loan   1 Garver Little Rock AR 72118 Office Suburban 2009 NAP 47,627 SF 152.43 7,260,000 7,260,000 7,260,000 3.02180% 0.01760% 3.00420% NAP 18,535.81 NAP 222,429.72 Interest Only - ARD Yes Actual/360
32.00 Loan 29 1 Home2Suites Hilton Head SC 29928 Hospitality Extended Stay 2018 NAP 99 Rooms 71,332.07 7,070,000 7,061,875 5,870,066 5.24000% 0.01760% 5.22240% 38,997.02 NAP 467,964.24 NAP Amortizing Balloon No Actual/360
33.00 Loan   3 Lowy Bronx Multifamily Portfolio NY Various Multifamily Mid Rise Various NAP 45 Units 149,644.44 6,734,000 6,734,000 6,734,000 3.82000% 0.01760% 3.80240% NAP 21,734.30 NAP 260,811.60 Interest Only No Actual/360
33.01 Property   1 375 East 209th Street NY 10467 Multifamily Mid Rise 1917 NAP 21 Units   2,814,000 2,814,000 2,814,000                    
33.02 Property   1 2679 Decatur Avenue NY 10458 Multifamily Mid Rise 1912 NAP 16 Units   2,479,000 2,479,000 2,479,000                    
33.03 Property   1 3053 Hull Avenue NY 10467 Multifamily Mid Rise 1911 NAP 8 Units   1,441,000 1,441,000 1,441,000                    
34.00 Loan   1 Arizona Pavilions AZ 85743 Retail Shadow Anchored 2004 NAP 24,335 SF 269.97 6,600,000 6,569,802 5,437,240 4.98000% 0.01760% 4.96240% 35,349.60 NAP 424,195.20 NAP Amortizing Balloon No Actual/360
35.00 Loan 30 1 Boonton Industrial NJ 07005 Industrial Warehouse 1992 NAP 55,000 SF 118.18 6,500,000 6,500,000 5,339,255 4.90000% 0.01760% 4.88240% 34,497.24 NAP 413,966.88 NAP Amortizing Balloon No Actual/360
36.00 Loan   1 Leisure Living TX 76120 Manufactured Housing Manufactured Housing 1985 NAP 124 Pads 49,530.03 6,150,000 6,141,723 4,963,409 4.38000% 0.01760% 4.36240% 30,724.18 NAP 368,690.16 NAP Amortizing Balloon No Actual/360
37.00 Loan 31 1 Walmart Deland FL 32720 Other Leased Fee 2018 NAP 41,871 SF 190.51 6,050,000 6,050,000 6,050,000 4.01000% 0.01760% 3.99240% NAP 20,497.88 NAP 245,974.56 Interest Only No Actual/360
38.00 Loan 32, 33 1 Bronxwood Mixed Use NY 10467 Mixed Use Multifamily/Retail 2008 NAP 26,530 SF 226.16 6,000,000 6,000,000 5,489,445 4.38300% 0.01760% 4.36540% 29,985.43 22,219.38 359,825.16 266,632.56 Interest Only, Amortizing Balloon No Actual/360
39.00 Loan   1 Lost River Self Storage KY 42101 Self Storage Self Storage 2016 NAP 69,550 SF 86.27 6,000,000 6,000,000 5,201,464 4.99000% 0.01760% 4.97240% 32,172.64 25,296.53 386,071.68 303,558.36 Interest Only, Amortizing Balloon No Actual/360
40.00 Loan   1 Clara Point Apartments GA 30907 Multifamily Garden 1971 2021 56 Units 106,250.00 5,950,000 5,950,000 4,989,382 4.69000% 0.01760% 4.67240% 30,823.20 23,577.56 369,878.40 282,930.72 Interest Only, Amortizing Balloon No Actual/360
41.00 Loan 34, 35 1 Belamere Suites II GA 30040 Hospitality Limited Service 2019 NAP 27 Rooms 206,656.29 5,600,000 5,579,720 3,842,823 7.06800% 0.01760% 7.05040% 43,645.61 NAP 523,747.32 NAP Amortizing Balloon No Actual/360
42.00 Loan   1 AC Self Storage - Missouri City TX 77459 Self Storage Self Storage 2006 NAP 55,225 SF 95.97 5,300,000 5,300,000 5,300,000 3.31300% 0.01760% 3.29540% NAP 14,835.64 NAP 178,027.68 Interest Only No Actual/360
43.00 Loan   1 AC Self Storage - Arlington,TX TX 76017 Self Storage Self Storage 2002 NAP 85,805 SF 61.77 5,300,000 5,300,000 5,300,000 3.30800% 0.01760% 3.29040% NAP 14,813.25 NAP 177,759.00 Interest Only No Actual/360
44.00 Loan 36 1 Walgreens – Newport News, VA VA 23608 Retail Single Tenant 2009 NAP 14,607 SF 349.83 5,110,000 5,110,000 5,110,000 4.66000% 0.01760% 4.64240% NAP 20,119.44 NAP 241,433.28 Interest Only No Actual/360
45.00 Loan 37 1 Walgreens San Tan Valley AZ 85140 Retail Single Tenant 2009 NAP 14,820 SF 190.51 4,750,000 4,750,000 4,750,000 3.97000% 0.01760% 3.95240% NAP 15,932.84 NAP 191,194.08 Interest Only No Actual/360
46.00 Loan   1 Amidon Place Apartments KS 67204 Multifamily Garden 1972 NAP 180 Units 26,041.67 4,687,500 4,687,500 4,051,539 3.88000% 0.01760% 3.86240% 22,055.77 15,366.75 264,669.24 184,401.00 Interest Only, Amortizing Balloon No Actual/360
47.00 Loan 38 1 Estrella Crossroads AZ 85338 Retail Anchored 2006 NAP 22,838 SF 201.42 4,600,000 4,600,000 4,162,901 3.72000% 0.01760% 3.70240% 21,225.09 14,458.06 254,701.08 173,496.72 Interest Only, Amortizing Balloon No Actual/360
48.00 Loan 39 1 Federales Chicago IL 60607 Retail Single Tenant 2016 NAP 8,990 SF 500.56 4,500,000 4,500,000 4,500,000 4.63400% 0.01760% 4.61640% NAP 17,618.85 NAP 211,426.20 Interest Only No Actual/360
49.00 Loan   1 Shops at Valle Vista TX 78552 Retail Shadow Anchored 1985 2017 14,113 SF 259.34 3,660,000 3,660,000 3,341,316 4.24000% 0.01760% 4.22240% 17,983.58 13,111.61 215,802.96 157,339.32 Interest Only, Amortizing Balloon No Actual/360
50.00 Loan   1 Villas at the Woodlands FL 32216 Multifamily Garden 1984 NAP 64 Units 54,687.50 3,500,000 3,500,000 2,830,050 4.43000% 0.01760% 4.41240% 17,588.71 NAP 211,064.52 NAP Amortizing Balloon No Actual/360
51.00 Loan   1 Turtle Creek Apartments IN 47331 Multifamily Garden 1973 NAP 129 Units 26,744.19 3,450,000 3,450,000 2,723,052 3.75000% 0.01760% 3.73240% 15,977.49 NAP 191,729.88 NAP Amortizing Balloon No Actual/360
52.00 Loan 40 1 FleetPride Industrial NC 27409 Industrial Warehouse / Distribution 1996 NAP 35,500 SF 96.61 3,440,000 3,429,705 2,667,569 4.43000% 0.01760% 4.41240% 18,049.37 NAP 216,592.44 NAP Amortizing Balloon No Actual/360
53.00 Loan 41 1 Walgreens Cambridge MN 55008 Retail Single Tenant 2004 NAP 14,550 SF 230.24 3,350,000 3,350,000 3,350,000 4.15000% 0.01760% 4.13240% NAP 11,746.33 NAP 140,955.96 Interest Only No Actual/360
54.00 Loan 42 1 Parq on 8th Apartments IN 46012 Multifamily Garden 1965 2018 94 Units 35,576.09 3,350,000 3,344,153 2,489,702 4.74000% 0.01760% 4.72240% 19,079.67 NAP 228,956.04 NAP Amortizing Balloon No Actual/360
55.00 Loan   1 Lord Duplin Apartments NC 28398 Multifamily Garden 1972 NAP 82 Units 39,329.27 3,225,000 3,225,000 2,805,640 4.15000% 0.01760% 4.13240% 15,676.83 11,308.03 188,121.96 135,696.36 Interest Only, Amortizing Balloon No Actual/360
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio NC Various Manufactured Housing Manufactured Housing Various NAP 116 Pads 26,939.66 3,125,000 3,125,000 2,753,846 4.71000% 0.01760% 4.69240% 16,226.22 12,435.98 194,714.64 149,231.76 Interest Only, Amortizing Balloon No Actual/360
56.01 Property   1 City Walk MHC NC 27344 Manufactured Housing Manufactured Housing 1957 NAP 72 Pads   1,925,000 1,925,000 1,696,369                    
56.02 Property   1 Oak Hill MHC NC 27330 Manufactured Housing Manufactured Housing 1965 NAP 44 Pads   1,200,000 1,200,000 1,057,477                    
57.00 Loan 43 1 4070 Butler Pike Office PA 19462 Office Suburban 1965 2017 20,431 SF 122.20 2,500,000 2,496,660 2,020,422 4.42000% 0.01760% 4.40240% 12,548.58 NAP 150,582.96 NAP Amortizing Balloon No Actual/360
58.00 Loan   1 7-Eleven Tampa FL 33612 Retail Single Tenant 2021 NAP 3,098 SF 685.93 2,125,000 2,125,000 2,125,000 4.36000% 0.01760% 4.34240% NAP 7,828.07 NAP 93,936.84 Interest Only No Actual/360
59.00 Loan   1 CVS Mars Hill NC 28754 Retail Single Tenant 2005 NAP 9,854 SF 213.11 2,100,000 2,100,000 2,100,000 4.08000% 0.01760% 4.06240% NAP 7,239.17 NAP 86,870.04 Interest Only No Actual/360
60.00 Loan   1 5800 Brookhollow LA 70123 Industrial Warehouse Distribution 1978 NAP 89,833 SF 22.26 2,000,000 2,000,000 2,000,000 2.85000% 0.01760% 2.83240% NAP 4,815.97 NAP 57,791.64 Interest Only No Actual/360
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) MI 48601 Retail Single Tenant 2020 NAP 9,100 SF 93.08 847,058 847,058 847,058 4.39000% 0.01760% 4.37240% NAP 3,141.86 NAP 37,702.32 Interest Only - ARD Yes Actual/360

A-1-4

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                               
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($)
1.00 Loan 4 2 Velocity Industrial Portfolio 120 120 120 120 0 0 6/28/2021 0 11 8/11/2021 NAP 7/11/2031 NAP 0 0 L(24),D(92),O(4) NAV NAV NAV
1.01 Property   1 2750 Morris Road                                 NAV NAV NAV
1.02 Property   1 1180 Church Road                                 NAV NAV NAV
2.00 Loan   1 The Grace Building 120 113 120 113 0 0 11/17/2020 7 6 1/6/2021 NAP 12/6/2030 NAP 0 0 L(31),DorYM1(82),O(7) 97,004,029 50,731,490 46,272,539
3.00 Loan   1 Malibu Colony Plaza 120 118 120 118 0 0 5/6/2021 2 6 6/6/2021 NAP 5/6/2031 NAP 0 0 L(24),YM1(92),O(4) 5,946,130 3,105,070 2,841,060
4.00 Loan   8 Mason Multifamily Portfolio 60 60 120 120 360 360 6/30/2021 0 6 8/6/2021 8/6/2026 7/6/2031 NAP 0 0 L(24),D(92),O(4) 5,619,904 2,368,295 3,251,609
4.01 Property   1 University Heights                                 1,192,947 605,837 587,110
4.02 Property   1 Ashbury Court                                 1,264,812 548,364 716,447
4.03 Property   1 James Court                                 909,934 315,212 594,722
4.04 Property   1 Old Orchard                                 514,677 210,323 304,354
4.05 Property   1 Ashbury East                                 564,635 245,052 319,583
4.06 Property   1 Colonial West                                 415,025 165,751 249,274
4.07 Property   1 Colonial East                                 411,534 159,540 251,994
4.08 Property   1 Cardinal Apartments                                 346,340 118,215 228,124
5.00 Loan   1 Gramercy Plaza 120 119 120 119 0 0 6/11/2021 1 11 7/11/2021 NAP 6/11/2031 NAP 0 0 L(25),D(91),O(4) 3,503,824 1,539,065 1,964,759
6.00 Loan 5 1 Bell Towne Centre 12 5 120 113 360 360 11/24/2020 7 1 1/1/2021 1/1/2022 12/6/2030 NAP 5 5 L(31),D(85),O(4) 4,114,312 1,085,923 3,028,389
7.00 Loan   14 Rollins Portfolio 120 119 120 119 0 0 5/13/2021 1 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),YM1(1),DorYM1(90),O(5) NAV NAV NAV
7.01 Property   1 Lodi                                 NAV NAV NAV
7.02 Property   1 Sacramento                                 NAV NAV NAV
7.03 Property   1 Geotech Supply                                 NAV NAV NAV
7.04 Property   1 Vacaville                                 NAV NAV NAV
7.05 Property   1 Rancho Cordova                                 NAV NAV NAV
7.06 Property   1 Modesto                                 NAV NAV NAV
7.07 Property   1 Auburn                                 NAV NAV NAV
7.08 Property   1 Livermore                                 NAV NAV NAV
7.09 Property   1 Salinas                                 NAV NAV NAV
7.10 Property   1 Yuba City                                 NAV NAV NAV
7.11 Property   1 Santa Rosa                                 NAV NAV NAV
7.12 Property   1 Redding                                 NAV NAV NAV
7.13 Property   1 Chico                                 NAV NAV NAV
7.14 Property   1 Sonora                                 NAV NAV NAV
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building 0 0 120 120 360 360 6/3/2021 0 1 8/1/2021 8/1/2021 7/1/2031 NAP 5 4 L(24),D(92),O(4) 3,007,047 1,154,255 1,852,793
9.00 Loan 8, 9, 10, 11 1 2302 Webster 120 120 120 120 0 0 6/30/2021 0 6 8/6/2021 NAP 7/6/2031 NAP 0 0 L(24),D(92),O(4) NAV NAV NAV
10.00 Loan   1 The Wyatt at Northern Lights 120 120 120 120 0 0 6/25/2021 0 6 8/6/2021 NAP 7/6/2031 NAP 0 0 L(24),D(91),O(5) 3,238,763 1,311,112 1,927,651
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC 120 120 120 120 0 0 7/1/2021 0 6 8/6/2021 NAP 7/6/2031 NAP 3 0 L(24),D(92),O(4) NAV NAV NAV
12.00 Loan 16, 17 1 The Westchester 120 103 120 103 0 0 1/21/2020 17 1 3/1/2020 NAP 2/1/2030 NAP 0 0 L(35),YM1(1),DorYM1(5),D(72),O(7) 48,328,349 19,224,204 29,104,145
13.00 Loan   1 Metro Crossing 0 0 60 60 360 360 6/17/2021 0 11 8/11/2021 8/11/2021 7/11/2026 NAP 0 0 L(24),D(26),O(10) 6,337,597 2,343,454 3,994,143
14.00 Loan 18 11 ExchangeRight 47 60 59 60 59 0 0 6/4/2021 1 11 7/11/2021 NAP 6/11/2026 NAP 0 0 L(25),D(28),O(7) NAV NAV NAV
14.01 Property   1 Kroger - Columbus, OH                                 NAV NAV NAV
14.02 Property   1 Giant Eagle - Streetsboro, OH                                 NAV NAV NAV
14.03 Property   1 Walgreens - Cordova, TN                                 NAV NAV NAV
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA                                 NAV NAV NAV
14.05 Property   1 BB&T - Lancaster, PA                                 NAV NAV NAV
14.06 Property   1 Dollar General - Delhi, CA                                 NAV NAV NAV
14.07 Property   1 Verizon Wireless - Columbia, SC                                 NAV NAV NAV
14.08 Property   1 Napa Auto Parts - Columbus, OH                                 NAV NAV NAV
14.09 Property   1 Dollar Tree - Idaho Falls, ID                                 NAV NAV NAV
14.10 Property   1 Dollar Tree - Trenton, NJ                                 NAV NAV NAV
14.11 Property   1 Dollar General - Lubbock, TX                                 NAV NAV NAV
15.00 Loan   1 Seacrest Homes 120 117 120 117 0 0 4/5/2021 3 6 5/6/2021 NAP 4/6/2031 NAP 0 0 L(27),D(89),O(4) 5,797,621 993,007 4,804,614
16.00 Loan   1 Ranch Self Storage 60 60 120 120 360 360 6/18/2021 0 6 8/6/2021 8/6/2026 7/6/2031 NAP 0 0 L(24),D(92),O(4) 1,716,510 614,527 1,101,983
17.00 Loan 19, 20 1 Elmwood Distribution Center 120 120 120 120 0 0 6/25/2021 0 6 8/6/2021 NAP 7/6/2031 NAP 0 0 L(24),D(92),O(4) 2,825,606 917,422 1,908,184
18.00 Loan 21 1 Herndon Square 0 0 120 117 360 357 3/24/2021 3 6 5/6/2021 5/6/2021 4/6/2031 NAP 0 0 L(27),D(89),O(4) 5,221,679 1,804,531 3,417,148
19.00 Loan   1 The Plaza at Williams Centre 0 0 120 120 360 360 6/29/2021 0 11 8/11/2021 8/11/2021 7/11/2031 NAP 0 0 L(24),D(92),O(4) 2,467,835 758,410 1,709,424
20.00 Loan   1 Lafayette Arms Apartments 12 12 120 120 360 360 6/30/2021 0 6 8/6/2021 8/6/2022 7/6/2031 NAP 0 0 L(24),D(92),O(4) 1,672,226 542,821 1,129,405
21.00 Loan   1 231 Hudson Leased Fee 0 0 120 120 360 360 6/25/2021 0 6 8/6/2021 8/6/2021 7/6/2031 NAP 0 0 L(24),D(89),O(7) 1,094,996 0 1,094,996
22.00 Loan   1 The Woodlands of Charlottesville 120 120 120 120 0 0 7/2/2021 0 6 8/6/2021 NAP 7/6/2031 NAP 0 0 L(24),D(92),O(4) 1,401,841 536,561 865,279
23.00 Loan   1 884 Riverside Drive 60 59 120 119 360 360 5/26/2021 1 6 7/6/2021 7/6/2026 6/6/2031 NAP 0 0 L(25),D(91),O(4) 1,267,788 463,058 804,730
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio 120 118 120 118 0 0 5/10/2021 2 11 6/11/2021 NAP 5/11/2031 NAP 0 0 L(26),D(89),O(5) 1,700,415 828,191 872,224
24.01 Property   1 Securlock - Casa Grande                                 693,374 261,374 431,999
24.02 Property   1 Securlock - Cordova                                 512,927 273,758 239,169
24.03 Property   1 Securlock - Antioch                                 494,114 293,059 201,055
25.00 Loan 23 1 TownePlace Suites - La Place 6 0 120 104 360 350 2/20/2020 16 6 4/6/2020 10/6/2020 3/6/2030 NAP 0 0 L(35),YM1(5),D(76),O(4) 1,824,929 840,831 984,098
26.00 Loan 24, 25 1 Envy Self Storage and RV 120 119 120 119 0 0 6/7/2021 1 11 7/11/2021 NAP 6/11/2031 NAP 0 0 L(25),DorYM1(91),O(4) 1,008,880 212,284 796,595
27.00 Loan   1 Interstate Self Storage 60 59 120 119 360 360 5/25/2021 1 6 7/6/2021 7/6/2026 6/6/2031 NAP 0 0 L(25),D(91),O(4) 1,096,440 454,595 641,845
28.00 Loan 26, 27 11 122nd Street Portfolio 120 105 120 105 0 0 3/11/2020 15 6 5/6/2020 NAP 4/6/2030 NAP 0 0 L(35),D(81),O(4) 2,566,977 939,565 1,627,412
28.01 Property   1 260-262 West 122nd Street                                 NAV NAV NAV
28.02 Property   1 240 West 122nd Street                                 NAV NAV NAV
28.03 Property   1 238 West 122nd Street                                 NAV NAV NAV
28.04 Property   1 242 West 122nd Street                                 NAV NAV NAV
28.05 Property   1 236 West 122nd Street                                 NAV NAV NAV
28.06 Property   1 244 West 122nd Street                                 NAV NAV NAV
28.07 Property   1 2268 Frederick Douglas Boulevard                                 NAV NAV NAV
28.08 Property   1 234 West 122nd Street                                 NAV NAV NAV

A-1-5

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                               
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($)
28.09 Property   1 222 Saint Nicholas Avenue                                 NAV NAV NAV
28.10 Property   1 2500 Frederick Douglas Boulevard                                 NAV NAV NAV
28.11 Property   1 262 West 115th Street                                 NAV NAV NAV
29.00 Loan 28 1 Heights Marketplace 36 36 120 120 360 360 6/17/2021 0 6 8/6/2021 8/6/2024 7/6/2031 NAP 10 0 L(24),YM1(89),O(7) 1,064,548 308,957 755,591
30.00 Loan   1 TownePlace Suites The Villages 0 0 60 60 360 360 6/29/2021 0 11 8/11/2021 8/11/2021 7/11/2026 NAP 0 0 L(24),D(23),O(13) 2,770,083 1,763,552 1,006,531
31.00 Loan   1 Garver Little Rock 120 120 120 120 0 0 6/15/2021 0 6 8/6/2021 NAP 7/6/2031 6/6/2032 0 0 L(24),D(92),O(4) NAV NAV NAV
32.00 Loan 29 1 Home2Suites Hilton Head 0 0 120 119 360 359 5/7/2021 1 6 7/6/2021 7/6/2021 6/6/2031 NAP 0 0 L(25),D(91),O(4) 2,778,114 1,884,852 893,262
33.00 Loan   3 Lowy Bronx Multifamily Portfolio 120 120 120 120 0 0 6/18/2021 0 6 8/6/2021 NAP 7/6/2031 NAP 0 0 L(24),D(92),O(4) 846,054 305,672 540,381
33.01 Property   1 375 East 209th Street                                 361,225 142,686 218,538
33.02 Property   1 2679 Decatur Avenue                                 320,636 107,828 212,807
33.03 Property   1 3053 Hull Avenue                                 164,193 55,158 109,035
34.00 Loan   1 Arizona Pavilions 0 0 120 116 360 356 3/5/2021 4 6 4/6/2021 4/6/2021 3/6/2031 NAP 0 0 L(28),D(88),O(4) 974,291 208,211 766,081
35.00 Loan 30 1 Boonton Industrial 0 0 120 120 360 360 6/24/2021 0 6 8/6/2021 8/6/2021 7/6/2031 NAP 0 0 L(24),D(92),O(4) NAV NAV NAV
36.00 Loan   1 Leisure Living 0 0 120 119 360 359 5/19/2021 1 6 7/6/2021 7/6/2021 6/6/2031 NAP 0 0 L(25),D(90),O(5) 862,722 355,899 506,823
37.00 Loan 31 1 Walmart Deland 120 119 120 119 0 0 5/18/2021 1 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(25),D(91),O(4) NAV NAV NAV
38.00 Loan 32, 33 1 Bronxwood Mixed Use 60 59 120 119 360 360 5/14/2021 1 6 7/6/2021 7/6/2026 6/6/2031 NAP 5 0 L(25),D(91),O(4) 647,926 157,143 490,783
39.00 Loan   1 Lost River Self Storage 24 22 120 118 360 360 4/22/2021 2 6 6/6/2021 6/6/2023 5/6/2031 NAP 0 0 L(26),D(90),O(4) 676,624 177,684 498,940
40.00 Loan   1 Clara Point Apartments 12 10 120 118 360 360 4/28/2021 2 6 6/6/2021 6/6/2022 5/6/2031 NAP 0 0 L(23),YM1(93),O(4) 687,505 132,429 555,076
41.00 Loan 34, 35 1 Belamere Suites II 0 0 120 118 240 238 4/22/2021 2 6 6/6/2021 6/6/2021 5/6/2031 NAP 0 0 L(26),D(91),O(3) 3,208,408 1,850,039 1,358,368
42.00 Loan   1 AC Self Storage - Missouri City 120 119 120 119 0 0 6/1/2021 1 11 7/11/2021 NAP 6/11/2031 NAP 0 0 L(25),D(91),O(4) 803,866 317,524 486,343
43.00 Loan   1 AC Self Storage - Arlington,TX 120 119 120 119 0 0 5/27/2021 1 11 7/11/2021 NAP 6/11/2031 NAP 0 0 L(25),D(91),O(4) 855,265 351,228 504,037
44.00 Loan 36 1 Walgreens – Newport News, VA 120 117 120 117 0 0 3/31/2021 3 6 5/6/2021 NAP 4/6/2031 NAP 0 0 L(27),D(89),O(4) NAV NAV NAV
45.00 Loan 37 1 Walgreens San Tan Valley 120 119 120 119 0 0 5/24/2021 1 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(25),D(91),O(4) NAV NAV NAV
46.00 Loan   1 Amidon Place Apartments 36 34 120 118 360 360 4/19/2021 2 6 6/6/2021 6/6/2024 5/6/2031 NAP 0 0 L(26),D(90),O(4) 865,995 342,923 523,072
47.00 Loan 38 1 Estrella Crossroads 60 58 120 118 360 360 4/29/2021 2 6 6/6/2021 6/6/2026 5/6/2031 NAP 0 0 L(26),D(90),O(4) 965,125 388,304 576,820
48.00 Loan 39 1 Federales Chicago 120 102 120 102 0 0 12/12/2019 18 6 2/6/2020 NAP 1/6/2030 NAP 0 0 L(35),D(81),O(4) 378,505 0 378,505
49.00 Loan   1 Shops at Valle Vista 60 58 120 118 360 360 5/3/2021 2 6 6/6/2021 6/6/2026 5/6/2031 NAP 0 0 L(26),D(90),O(4) 510,451 106,633 403,818
50.00 Loan   1 Villas at the Woodlands 0 0 120 120 360 360 6/25/2021 0 6 8/6/2021 8/6/2021 7/6/2031 NAP 0 0 L(23),YM1(93),O(4) 555,190 196,444 358,746
51.00 Loan   1 Turtle Creek Apartments 0 0 120 120 360 360 6/30/2021 0 6 8/6/2021 8/6/2021 7/6/2031 NAP 0 0 L(12),YM1(104),O(4) 670,756 279,232 391,524
52.00 Loan 40 1 FleetPride Industrial 0 0 120 118 330 328 5/3/2021 2 6 6/6/2021 6/6/2021 5/6/2031 NAP 0 0 L(26),D(90),O(4) 413,798 24,540 389,258
53.00 Loan 41 1 Walgreens Cambridge 120 118 120 118 0 0 5/4/2021 2 6 6/6/2021 NAP 5/6/2031 NAP 0 0 L(26),D(90),O(4) 285,000 0 285,000
54.00 Loan 42 1 Parq on 8th Apartments 0 0 120 119 300 299 5/7/2021 1 6 7/6/2021 7/6/2021 6/6/2031 NAP 0 0 L(25),D(91),O(4) 637,731 237,096 400,635
55.00 Loan   1 Lord Duplin Apartments 36 34 120 118 360 360 4/14/2021 2 6 6/6/2021 6/6/2024 5/6/2031 NAP 0 0 L(26),D(90),O(4) 481,031 148,589 332,442
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio 36 36 120 120 360 360 6/15/2021 0 6 8/6/2021 8/6/2024 7/6/2031 NAP 0 0 L(24),D(92),O(4) 339,546 82,595 256,951
56.01 Property   1 City Walk MHC                                 213,308 46,591 166,717
56.02 Property   1 Oak Hill MHC                                 126,238 36,004 90,234
57.00 Loan 43 1 4070 Butler Pike Office 0 0 120 119 360 359 6/7/2021 1 6 7/6/2021 7/6/2021 6/6/2031 NAP 0 0 L(25),D(91),O(4) 427,866 182,666 245,200
58.00 Loan   1 7-Eleven Tampa 120 118 120 118 0 0 5/6/2021 2 6 6/6/2021 NAP 5/6/2031 NAP 0 0 L(26),D(90),O(4) NAV NAV NAV
59.00 Loan   1 CVS Mars Hill 120 118 120 118 0 0 5/11/2021 2 6 6/6/2021 NAP 5/6/2031 NAP 0 0 L(26),D(90),O(4) 241,858 0 241,858
60.00 Loan   1 5800 Brookhollow 120 120 120 120 0 0 6/25/2021 0 6 8/6/2021 NAP 7/6/2031 NAP 0 0 L(24),D(92),O(4) 546,577 226,624 319,953
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) 120 120 120 120 0 0 6/29/2021 0 6 8/6/2021 NAP 7/6/2031 6/6/2035 0 0 YM(24),DorYM(89),O(7) NAV NAV NAV

A-1-6

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                               
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($)
1.00 Loan 4 2 Velocity Industrial Portfolio NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 88.8% 9,346,779 2,274,576 7,072,203 113,078 282,696 6,676,429
1.01 Property   1 2750 Morris Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 87.7% 5,693,826 1,439,507 4,254,320 68,113 170,282 4,015,925
1.02 Property   1 1180 Church Road NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 90.0% 3,652,953 835,070 2,817,883 44,966 112,414 2,660,504
2.00 Loan   1 The Grace Building 9/30/2020 T-12 102,917,243 50,379,050 52,538,193 12/31/2019 T-12 122,739,552 49,532,888 73,206,664 12/31/2018 T-12 95.4% 157,612,989 53,319,272 104,293,717 389,243 1,556,972 102,347,502
3.00 Loan   1 Malibu Colony Plaza 3/31/2021 T-12 6,444,231 3,180,817 3,263,415 12/31/2020 T-12 7,815,797 3,518,681 4,297,116 12/31/2019 T-12 81.3% 7,154,679 3,246,859 3,907,820 17,156 57,185 3,833,479
4.00 Loan   8 Mason Multifamily Portfolio 6/30/2021 T-12 5,516,470 2,348,005 3,168,466 12/31/2020 T-12 5,844,107 2,239,689 3,604,418 12/31/2019 T-12 92.0% 5,767,919 2,361,327 3,406,592 205,746 0 3,200,846
4.01 Property   1 University Heights 6/30/2021 T-12 1,198,734 608,496 590,238 12/31/2020 T-12 1,411,182 567,145 844,037 12/31/2019 T-12 87.5% 1,320,344 589,088 731,257 50,445 0 680,812
4.02 Property   1 Ashbury Court 6/30/2021 T-12 1,231,698 545,318 686,381 12/31/2020 T-12 1,300,828 518,930 781,898 12/31/2019 T-12 91.8% 1,258,111 544,942 713,169 44,640 0 668,529
4.03 Property   1 James Court 6/30/2021 T-12 900,734 304,059 596,675 12/31/2020 T-12 903,973 292,125 611,849 12/31/2019 T-12 92.6% 905,510 304,149 601,361 33,888 0 567,473
4.04 Property   1 Old Orchard 6/30/2021 T-12 510,033 207,028 303,004 12/31/2020 T-12 467,591 198,548 269,043 12/31/2019 T-12 94.5% 513,185 209,471 303,714 13,824 0 289,890
4.05 Property   1 Ashbury East 6/30/2021 T-12 543,878 254,038 289,841 12/31/2020 T-12 561,056 248,715 312,342 12/31/2019 T-12 94.8% 577,427 269,262 308,165 17,220 0 290,945
4.06 Property   1 Colonial West 6/30/2021 T-12 400,170 159,433 240,737 12/31/2020 T-12 422,217 146,968 275,249 12/31/2019 T-12 97.4% 437,911 168,023 269,888 16,360 0 253,528
4.07 Property   1 Colonial East 6/30/2021 T-12 402,100 150,250 251,850 12/31/2020 T-12 393,157 142,879 250,277 12/31/2019 T-12 92.0% 398,679 156,949 241,731 16,454 0 225,277
4.08 Property   1 Cardinal Apartments 6/30/2021 T-12 329,123 119,383 209,740 12/31/2020 T-12 384,103 124,379 259,724 12/31/2019 T-12 95.0% 356,751 119,444 237,307 12,915 0 224,392
5.00 Loan   1 Gramercy Plaza 3/31/2021 T-12 2,924,423 1,521,947 1,402,476 12/31/2020 T-12 1,456,094 1,413,314 42,780 12/31/2019 T-12 90.0% 4,906,130 1,781,775 3,124,355 56,523 0 3,067,832
6.00 Loan 5 1 Bell Towne Centre 2/28/2021 T-12 4,009,945 1,067,885 2,942,060 12/31/2020 T-12 4,289,687 1,172,772 3,116,915 12/31/2019 T-12 89.1% 4,064,272 1,082,055 2,982,217 33,985 228,748 2,719,483
7.00 Loan   14 Rollins Portfolio NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 98.0% 3,879,864 116,396 3,763,468 0 0 3,763,468
7.01 Property   1 Lodi NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.02 Property   1 Sacramento NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.03 Property   1 Geotech Supply NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.04 Property   1 Vacaville NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.05 Property   1 Rancho Cordova NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.06 Property   1 Modesto NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.07 Property   1 Auburn NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.08 Property   1 Livermore NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.09 Property   1 Salinas NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.10 Property   1 Yuba City NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.11 Property   1 Santa Rosa NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.12 Property   1 Redding NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.13 Property   1 Chico NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7.14 Property   1 Sonora NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building 3/31/2021 T-12 3,044,529 1,206,052 1,838,477 12/31/2020 T-12 3,126,969 1,295,564 1,831,406 12/31/2019 T-12 95.7% 3,280,989 1,142,866 2,138,122 38,808 25,317 2,073,997
9.00 Loan 8, 9, 10, 11 1 2302 Webster NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 2,082,495 519,714 1,562,781 21,954 0 1,540,827
10.00 Loan   1 The Wyatt at Northern Lights 5/31/2021 T-12 3,122,466 1,316,890 1,805,576 12/31/2020 T-12 3,192,417 1,370,902 1,821,515 12/31/2019 T-12 95.0% 3,390,664 1,380,060 2,010,604 69,000 0 1,941,604
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 83.4% 1,395,000 116,181 1,278,819 3,899 12,937 1,261,983
12.00 Loan 16, 17 1 The Westchester 12/31/2020 T-12 63,982,892 22,487,940 41,494,952 12/31/2019 T-12 63,904,028 22,030,551 41,873,477 12/31/2018 T-12 95.1% 64,364,071 22,017,611 42,346,460 203,495 1,300,701 40,842,264
13.00 Loan   1 Metro Crossing 4/30/2021 T-12 6,127,341 2,329,149 3,798,192 12/31/2020 T-12 6,712,740 2,403,758 4,308,982 12/31/2019 T-12 90.0% 6,457,303 2,338,018 4,119,285 62,026 324,113 3,733,146
14.00 Loan 18 11 ExchangeRight 47 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 2,742,743 582,384 2,160,358 18,323 8,488 2,133,548
14.01 Property   1 Kroger - Columbus, OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 511,267 15,338 495,929 9,208 27,361 459,360
14.02 Property   1 Giant Eagle - Streetsboro, OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 885,080 409,927 475,152 0 33,073 442,079
14.03 Property   1 Walgreens - Cordova, TN NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 261,250 7,838 253,413 2,268 -89,878 341,022
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 157,778 7,502 150,276 1,385 9,360 139,532
14.05 Property   1 BB&T - Lancaster, PA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 180,671 20,629 160,042 0 7,145 152,897
14.06 Property   1 Dollar General - Delhi, CA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 174,019 33,264 140,755 0 5,822 134,933
14.07 Property   1 Verizon Wireless - Columbia, SC NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 155,819 4,675 151,144 900 5,581 144,663
14.08 Property   1 Napa Auto Parts - Columbus, OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 91,952 2,759 89,194 0 0 89,194
14.09 Property   1 Dollar Tree - Idaho Falls, ID NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 111,992 20,946 91,046 1,770 5,185 84,091
14.10 Property   1 Dollar Tree - Trenton, NJ NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 122,352 36,463 85,890 1,440 0 84,450
14.11 Property   1 Dollar General - Lubbock, TX NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 90,562 23,045 67,517 1,352 4,838 61,326
15.00 Loan   1 Seacrest Homes 2/28/2021 T-12 5,789,936 988,965 4,800,971 12/31/2020 T-12 3,691,184 713,947 2,977,237 12/31/2019 T-12 95.0% 5,800,791 1,543,217 4,257,575 44,000 0 4,213,575
16.00 Loan   1 Ranch Self Storage 5/31/2021 T-12 1,377,144 611,454 765,690 12/31/2020 T-12 852,678 498,878 353,800 12/31/2019 T-12 84.9% 1,993,824 638,387 1,355,437 12,969 0 1,342,468
17.00 Loan 19, 20 1 Elmwood Distribution Center 5/31/2021 T-12 2,832,404 847,107 1,985,297 12/31/2020 T-12 2,558,648 836,970 1,721,678 12/31/2019 T-12 89.3% 2,808,295 904,161 1,904,134 61,844 118,368 1,723,921
18.00 Loan 21 1 Herndon Square 2/28/2021 T-12 5,475,375 1,887,096 3,588,279 12/31/2019 T-12 5,029,585 2,035,658 2,993,927 12/31/2018 T-12 84.7% 5,326,888 1,947,915 3,378,974 52,701 295,261 3,031,012
19.00 Loan   1 The Plaza at Williams Centre 4/30/2021 T-12 2,484,042 761,393 1,722,649 12/31/2020 T-12 2,601,381 770,398 1,830,983 12/31/2019 T-12 82.0% 2,228,873 738,750 1,490,123 17,000 34,772 1,438,350
20.00 Loan   1 Lafayette Arms Apartments 5/31/2021 T-12 1,619,420 566,470 1,052,950 12/31/2020 T-12 NAV NAV NAV NAV NAV 92.2% 1,705,024 666,161 1,038,863 35,250 0 1,003,613
21.00 Loan   1 231 Hudson Leased Fee 5/31/2021 T-12 1,024,163 0 1,024,163 12/31/2020 T-12 1,044,996 0 1,044,996 12/31/2019 T-12 100.0% 1,206,979 30,140 1,176,840 0 0 1,176,840
22.00 Loan   1 The Woodlands of Charlottesville 4/30/2021 T-12 1,396,050 528,776 867,274 12/31/2020 T-12 1,413,981 572,032 841,949 12/31/2019 T-12 95.0% 1,406,687 533,343 873,344 18,000 0 855,344
23.00 Loan   1 884 Riverside Drive 2/28/2021 T-12 1,261,173 457,250 803,923 12/31/2020 T-12 1,224,855 400,682 824,173 12/31/2019 T-12 96.2% 1,299,575 473,348 826,227 12,000 0 814,227
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio 3/31/2021 T-12 1,663,548 838,910 824,638 12/31/2020 T-12 1,654,291 824,830 829,461 12/31/2019 T-12 94.3% 1,724,649 828,573 896,076 22,711 0 873,365
24.01 Property   1 Securlock - Casa Grande 3/31/2021 T-12 667,779 270,566 397,213 12/31/2020 T-12 636,808 265,650 371,158 12/31/2019 T-12 95.0% 710,563 265,676 444,887 10,940 0 433,948
24.02 Property   1 Securlock - Cordova 3/31/2021 T-12 510,165 282,641 227,524 12/31/2020 T-12 505,190 266,923 238,268 12/31/2019 T-12 95.0% 505,779 271,696 234,083 5,321 0 228,761
24.03 Property   1 Securlock - Antioch 3/31/2021 T-12 485,604 285,702 199,901 12/31/2020 T-12 512,293 292,258 220,035 12/31/2019 T-12 92.8% 508,307 291,201 217,106 6,450 0 210,656
25.00 Loan 23 1 TownePlace Suites - La Place 4/30/2021 T-12 2,563,329 1,254,958 1,308,371 12/31/2019 T-12 2,065,124 1,017,733 1,047,391 12/31/2018 T-12 62.4% 2,563,329 1,337,511 1,225,818 102,533 0 1,123,284
26.00 Loan 24, 25 1 Envy Self Storage and RV 5/31/2021 T-12 903,266 391,233 512,033 12/31/2020 T-12 624,629 374,573 250,056 12/31/2019 T-12 89.6% 1,143,880 418,294 725,586 7,072 0 718,514
27.00 Loan   1 Interstate Self Storage 4/30/2021 T-12 1,074,766 455,156 619,611 12/31/2020 T-12 1,087,027 441,148 645,879 12/31/2019 T-12 82.1% 1,149,628 455,925 693,704 10,989 0 682,714
28.00 Loan 26, 27 11 122nd Street Portfolio 2/28/2021 T-12 2,629,557 942,050 1,687,507 12/31/2020 T-12 2,757,701 946,827 1,810,874 12/31/2019 T-12 82.8% 2,712,596 1,114,359 1,598,237 34,110 2,400 1,561,727
28.01 Property   1 260-262 West 122nd Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
28.02 Property   1 240 West 122nd Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
28.03 Property   1 238 West 122nd Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
28.04 Property   1 242 West 122nd Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
28.05 Property   1 236 West 122nd Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
28.06 Property   1 244 West 122nd Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
28.07 Property   1 2268 Frederick Douglas Boulevard NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
28.08 Property   1 234 West 122nd Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV

A-1-7

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                               
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($)
28.09 Property   1 222 Saint Nicholas Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
28.10 Property   1 2500 Frederick Douglas Boulevard NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
28.11 Property   1 262 West 115th Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
29.00 Loan 28 1 Heights Marketplace 5/31/2021 T-12 992,956 308,293 684,664 12/31/2020 T-12 1,084,491 316,465 768,026 12/31/2019 T-12 95.0% 1,013,803 306,023 707,780 2,921 19,472 685,389
30.00 Loan   1 TownePlace Suites The Villages 5/31/2021 T-12 2,686,913 1,744,705 942,208 12/31/2020 T-12 3,943,548 2,469,390 1,474,158 12/31/2019 T-12 75.7% 3,220,766 2,001,400 1,219,366 128,831 0 1,090,535
31.00 Loan   1 Garver Little Rock NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 830,849 24,925 805,923 7,144 49,484 749,295
32.00 Loan 29 1 Home2Suites Hilton Head 6/30/2021 T-12 2,270,228 1,788,663 481,564 12/31/2020 T-12 2,968,646 2,034,682 933,964 12/31/2019 T-12 60.6% 2,778,114 1,873,772 904,342 111,125 0 793,217
33.00 Loan   3 Lowy Bronx Multifamily Portfolio 4/30/2021 T-12 843,131 337,472 505,659 12/31/2020 T-12 851,044 377,485 473,559 12/31/2019 T-12 95.9% 870,583 316,614 553,969 10,125 0 543,844
33.01 Property   1 375 East 209th Street 4/30/2021 T-12 371,064 156,813 214,251 12/31/2020 T-12 375,329 169,668 205,661 12/31/2019 T-12 93.1% 366,166 146,536 219,630 4,725 0 214,905
33.02 Property   1 2679 Decatur Avenue 4/30/2021 T-12 321,750 120,622 201,128 12/31/2020 T-12 299,526 133,135 166,391 12/31/2019 T-12 98.0% 331,242 116,644 214,597 3,600 0 210,997
33.03 Property   1 3053 Hull Avenue 4/30/2021 T-12 150,317 60,037 90,280 12/31/2020 T-12 176,189 74,683 101,507 12/31/2019 T-12 98.0% 173,175 53,433 119,741 1,800 0 117,941
34.00 Loan   1 Arizona Pavilions 12/31/2020 T-12 972,148 195,526 776,622 12/31/2019 T-12 919,549 175,552 743,997 12/31/2018 T-12 91.3% 924,122 236,996 687,126 3,650 19,468 664,008
35.00 Loan 30 1 Boonton Industrial NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 100.0% 956,186 256,186 700,000 0 0 700,000
36.00 Loan   1 Leisure Living 3/31/2021 T-12 832,406 350,293 482,113 12/31/2020 T-12 741,663 329,772 411,891 12/31/2019 T-12 95.0% 881,395 371,182 510,214 6,696 0 503,518
37.00 Loan 31 1 Walmart Deland NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 98.0% 475,562 14,267 461,295 0 0 461,295
38.00 Loan 32, 33 1 Bronxwood Mixed Use 4/30/2021 T-12 630,873 157,068 473,805 12/31/2020 T-12 655,041 149,991 505,050 12/31/2019 T-12 96.8% 680,589 158,944 521,645 7,253 4,175 510,217
39.00 Loan   1 Lost River Self Storage 5/31/2021 T-12 573,580 178,108 395,473 12/31/2020 T-12 444,188 191,244 252,944 12/31/2019 T-12 93.0% 756,290 197,180 559,110 10,433 0 548,678
40.00 Loan   1 Clara Point Apartments 3/31/2021 T-12 682,955 131,705 551,250 12/31/2020 T-12 656,095 124,912 531,183 12/31/2019 T-12 95.0% 686,356 176,234 510,122 14,000 0 496,122
41.00 Loan 34, 35 1 Belamere Suites II 4/30/2021 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 90.5% 3,208,408 1,864,209 1,344,199 128,336 0 1,215,863
42.00 Loan   1 AC Self Storage - Missouri City 3/31/2021 T-12 809,589 323,587 486,002 12/31/2020 T-12 810,381 353,203 457,178 12/31/2019 T-12 86.0% 823,722 337,070 486,652 5,523 0 481,129
43.00 Loan   1 AC Self Storage - Arlington,TX 3/31/2021 T-12 845,750 349,606 496,144 12/31/2020 T-12 878,441 355,597 522,844 12/31/2019 T-12 88.7% 887,977 348,864 539,113 8,509 0 530,604
44.00 Loan 36 1 Walgreens – Newport News, VA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 98.0% 455,399 14,288 441,111 2,191 0 438,920
45.00 Loan 37 1 Walgreens San Tan Valley NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 98.0% 388,793 18,764 370,029 2,964 0 367,065
46.00 Loan   1 Amidon Place Apartments 5/31/2021 T-12 851,542 348,079 503,462 12/31/2020 T-12 823,797 320,883 502,914 12/31/2019 T-12 88.6% 865,995 400,668 465,327 45,000 0 420,327
47.00 Loan 38 1 Estrella Crossroads 2/28/2021 T-12 965,186 388,428 576,759 12/31/2020 T-12 981,580 417,979 563,601 12/31/2019 T-12 94.0% 971,964 404,561 567,402 4,568 22,838 539,997
48.00 Loan 39 1 Federales Chicago 10/31/2019 T-12 372,300 0 372,300 12/31/2018 T-12 360,094 0 360,094 12/31/2017 T-12 95.0% 382,820 11,485 371,336 1,349 7,037 362,950
49.00 Loan   1 Shops at Valle Vista 3/31/2021 T-12 502,585 116,724 385,861 12/31/2020 T-12 425,376 116,566 308,809 12/31/2019 T-12 91.6% 509,178 103,668 405,510 2,117 15,950 387,442
50.00 Loan   1 Villas at the Woodlands 5/31/2021 T-12 531,209 188,041 343,168 12/31/2020 T-12 NAV NAV NAV NAV NAV 95.0% 557,407 262,402 295,005 16,000 0 279,005
51.00 Loan   1 Turtle Creek Apartments 5/31/2021 T-12 627,595 288,853 338,742 12/31/2020 T-12 580,153 284,145 296,008 12/31/2019 T-12 95.0% 702,864 310,697 392,167 33,282 0 358,885
52.00 Loan 40 1 FleetPride Industrial 12/31/2020 T-12 406,165 24,540 381,625 12/31/2019 T-12 405,720 24,095 381,625 12/31/2018 T-12 95.0% 372,223 38,751 333,473 3,550 17,750 312,173
53.00 Loan 41 1 Walgreens Cambridge 2/28/2021 T-12 285,000 0 285,000 12/31/2020 T-12 285,000 0 285,000 12/31/2019 T-12 100.0% 285,000 1,957 283,043 0 0 283,043
54.00 Loan 42 1 Parq on 8th Apartments 3/31/2021 T-12 616,534 254,455 362,079 12/31/2020 T-12 456,899 263,690 193,209 12/31/2019 T-12 78.5% 637,685 294,240 343,446 23,500 0 319,946
55.00 Loan   1 Lord Duplin Apartments 2/28/2021 T-12 479,747 148,667 331,080 12/31/2020 T-12 484,142 149,643 334,498 12/31/2019 T-12 95.0% 477,660 155,534 322,126 20,500 0 301,626
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio 5/31/2021 T-12 320,008 91,172 228,836 12/31/2020 T-12 301,824 92,455 209,369 12/31/2019 T-12 92.6% 379,328 109,364 269,964 5,800 0 264,164
56.01 Property   1 City Walk MHC 5/31/2021 T-12 204,201 53,502 150,699 12/31/2020 T-12 192,329 52,646 139,683 12/31/2019 T-12 95.0% 228,723 62,399 166,324 3,600 0 162,724
56.02 Property   1 Oak Hill MHC 5/31/2021 T-12 115,807 37,670 78,137 12/31/2020 T-12 109,495 39,809 69,686 12/31/2019 T-12 89.3% 150,605 46,965 103,640 2,200 0 101,440
57.00 Loan 43 1 4070 Butler Pike Office 2/28/2021 T-12 427,313 179,837 247,475 12/31/2020 T-12 417,263 184,330 232,933 12/31/2019 T-12 81.9% 465,233 195,848 269,385 4,086 18,262 247,037
58.00 Loan   1 7-Eleven Tampa NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 98.0% 204,225 8,927 195,298 0 0 195,298
59.00 Loan   1 CVS Mars Hill 3/31/2021 T-12 262,478 0 262,478 12/31/2020 T-12 262,478 0 262,478 12/31/2019 T-12 100.0% 180,000 0 180,000 0 0 180,000
60.00 Loan   1 5800 Brookhollow 5/31/2021 T-12 568,247 199,443 368,804 12/31/2020 T-12 613,943 199,337 414,606 12/31/2019 T-12 95.0% 594,994 229,631 365,363 12,577 16,365 336,422
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 83,715 2,511 81,204 1,365 0 79,839

A-1-8

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                       
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) (2) Occupancy Date Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA
1.00 Loan 4 2 Velocity Industrial Portfolio 2.88 2.72 9.4% 8.9% 129,800,000 As Is 4/26/2021 57.8% 57.8% 89.3% 6/23/2021        
1.01 Property   1 2750 Morris Road         74,400,000 As Is 4/26/2021     89.5% 6/23/2021 No Keystone Technologies 248,104 36.4%
1.02 Property   1 1180 Church Road         55,400,000 As Is 4/26/2021     88.9% 6/23/2021 No Hughes Relocation Services 127,661 28.4%
2.00 Loan   1 The Grace Building 4.33 4.25 11.8% 11.6% 2,150,000,000 As Is 9/8/2020 41.1% 41.1% 94.8% 10/19/2020 No Bank of America, N.A. 155,270 10.0%
3.00 Loan   1 Malibu Colony Plaza 2.14 2.10 8.1% 8.0% 95,000,000 As Is 4/18/2021 50.5% 50.5% 89.5% 4/8/2021 No Ralphs Fresh Fare 36,200 31.7%
4.00 Loan   8 Mason Multifamily Portfolio 1.61 1.51 9.2% 8.7% 51,710,000 As Is 5/3/2021 71.6% 65.1% 91.9% 6/15/2021        
4.01 Property   1 University Heights         12,100,000 As Is 5/3/2021     87.7% 6/15/2021 No NAP NAP NAP
4.02 Property   1 Ashbury Court         10,900,000 As Is 5/3/2021     91.7% 6/15/2021 No NAP NAP NAP
4.03 Property   1 James Court         8,430,000 As Is 5/3/2021     92.7% 6/15/2021 No NAP NAP NAP
4.04 Property   1 Old Orchard         4,680,000 As Is 5/3/2021     94.4% 6/15/2021 No NAP NAP NAP
4.05 Property   1 Ashbury East         4,550,000 As Is 5/3/2021     95.0% 6/15/2021 No NAP NAP NAP
4.06 Property   1 Colonial West         3,910,000 As Is 5/3/2021     97.5% 6/15/2021 No NAP NAP NAP
4.07 Property   1 Colonial East         3,720,000 As Is 5/3/2021     92.1% 6/15/2021 No NAP NAP NAP
4.08 Property   1 Cardinal Apartments         3,420,000 As Is 5/3/2021     95.1% 6/15/2021 No NAP NAP NAP
5.00 Loan   1 Gramercy Plaza 3.45 3.39 11.5% 11.3% 45,000,000 As Is 4/26/2021 60.4% 60.4% 91.3% 6/4/2021 No CCH Incorporated 39,793 25.3%
6.00 Loan 5 1 Bell Towne Centre 2.08 1.89 11.2% 10.2% 42,500,000 As Is 10/28/2020 62.6% 50.6% 90.3% 5/25/2021 No Royal Dance Works, Inc. 8,796 6.7%
7.00 Loan   14 Rollins Portfolio 2.94 2.94 9.6% 9.6% 60,200,000 As Is Various 65.4% 65.4% 100.0% 7/1/2021        
7.01 Property   1 Lodi         14,850,000 As Is 1/15/2021     100.0% 7/1/2021 Yes Clark Pest Control 55,632 100.0%
7.02 Property   1 Sacramento         5,300,000 As Is 1/19/2021     100.0% 7/1/2021 Yes Clark Pest Control 19,128 100.0%
7.03 Property   1 Geotech Supply         6,600,000 As Is 1/19/2021     100.0% 7/1/2021 Yes Clark Pest Control 25,020 100.0%
7.04 Property   1 Vacaville         4,090,000 As Is 1/18/2021     100.0% 7/1/2021 Yes Clark Pest Control 13,840 100.0%
7.05 Property   1 Rancho Cordova         4,200,000 As Is 1/19/2021     100.0% 7/1/2021 Yes Clark Pest Control 15,520 100.0%
7.06 Property   1 Modesto         4,400,000 As Is 1/15/2021     100.0% 7/1/2021 Yes Clark Pest Control 16,016 100.0%
7.07 Property   1 Auburn         4,100,000 As Is 1/18/2021     100.0% 7/1/2021 Yes Clark Pest Control 19,750 100.0%
7.08 Property   1 Livermore         3,020,000 As Is 1/18/2021     100.0% 7/1/2021 Yes Clark Pest Control 9,920 100.0%
7.09 Property   1 Salinas         2,910,000 As Is 1/22/2021     100.0% 7/1/2021 Yes Clark Pest Control 8,005 100.0%
7.10 Property   1 Yuba City         2,890,000 As Is 1/19/2021     100.0% 7/1/2021 Yes Clark Pest Control 9,920 100.0%
7.11 Property   1 Santa Rosa         2,330,000 As Is 1/18/2021     100.0% 7/1/2021 Yes Clark Pest Control 8,525 100.0%
7.12 Property   1 Redding         2,170,000 As Is 1/19/2021     100.0% 7/1/2021 Yes Clark Pest Control 12,480 100.0%
7.13 Property   1 Chico         1,840,000 As Is 1/19/2021     100.0% 7/1/2021 Yes Clark Pest Control 9,634 100.0%
7.14 Property   1 Sonora         1,500,000 As Is 1/19/2021     100.0% 7/1/2021 Yes Clark Pest Control 8,950 100.0%
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building 1.42 1.38 8.8% 8.6% 42,520,000 As Is 3/25/2021 57.0% 46.5% 99.3% 5/11/2021 No Heinen’s 33,280 24.0%
9.00 Loan 8, 9, 10, 11 1 2302 Webster 1.75 1.72 7.2% 7.1% 34,800,000 As Stabilized 7/1/2021 66.7% 66.7% 98.6% 6/25/2021 No NAP NAP NAP
10.00 Loan   1 The Wyatt at Northern Lights 2.01 1.94 8.8% 8.5% 35,700,000 As Is 5/26/2021 63.7% 63.7% 98.2% 6/14/2021 NAP NAP NAP NAP
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC 1.67 1.64 7.3% 7.2% 31,000,000 Market Value As-Is Subject to E.A. $2.5mm Reserve Fund 6/4/2021 65.5% 65.5% 83.4% 6/15/2021 No Trader Joe’s 17,555 67.5%
12.00 Loan 16, 17 1 The Westchester 3.75 3.61 12.3% 11.9% 647,000,000 As Is 1/12/2021 53.0% 53.0% 92.2% 5/11/2021 No Nordstrom 206,197 25.5%
13.00 Loan   1 Metro Crossing 2.26 2.05 12.0% 10.8% 53,700,000 As Is 5/27/2021 64.2% 57.7% 92.5% 6/9/2021 No Hobby Lobby 55,000 17.7%
14.00 Loan 18 11 ExchangeRight 47 3.67 3.63 10.8% 10.7% 37,710,000 As Is Various 53.0% 53.0% 100.0% 7/1/2021        
14.01 Property   1 Kroger - Columbus, OH         8,950,000 As Is 5/3/2021     100.0% 7/1/2021 Yes Kroger 61,387 100.0%
14.02 Property   1 Giant Eagle - Streetsboro, OH         8,450,000 As Is 4/19/2021     100.0% 7/1/2021 Yes Giant Eagle 68,536 100.0%
14.03 Property   1 Walgreens - Cordova, TN         4,160,000 As Is 5/5/2021     100.0% 7/1/2021 Yes Walgreens 15,120 100.0%
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA         2,720,000 As Is 5/4/2021     100.0% 7/1/2021 Yes Fresenius Medical Care 9,231 100.0%
14.05 Property   1 BB&T - Lancaster, PA         2,660,000 As Is 4/27/2021     100.0% 7/1/2021 Yes BB&T Bank 2,972 100.0%
14.06 Property   1 Dollar General - Delhi, CA         2,500,000 As Is 4/24/2021     100.0% 7/1/2021 Yes Dollar General 9,002 100.0%
14.07 Property   1 Verizon Wireless - Columbia, SC         2,450,000 As Is 4/20/2021     100.0% 7/1/2021 Yes Verizon Wireless 6,000 100.0%
14.08 Property   1 Napa Auto Parts - Columbus, OH         1,700,000 As Is 4/24/2021     100.0% 7/1/2021 Yes Napa Auto Parts 7,785 100.0%
14.09 Property   1 Dollar Tree - Idaho Falls, ID         1,630,000 As Is 5/5/2021     100.0% 7/1/2021 Yes Dollar Tree 11,800 100.0%
14.10 Property   1 Dollar Tree - Trenton, NJ         1,350,000 As Is 5/2/2021     100.0% 7/1/2021 Yes Dollar Tree 9,600 100.0%
14.11 Property   1 Dollar General - Lubbock, TX         1,140,000 As Is 4/17/2021     100.0% 7/1/2021 Yes Dollar General 9,014 100.0%
15.00 Loan   1 Seacrest Homes 2.25 2.23 8.9% 8.8% 90,000,000 As Is 3/9/2021 53.3% 53.3% 98.3% 3/1/2021 No NAP NAP NAP
16.00 Loan   1 Ranch Self Storage 1.29 1.28 8.2% 8.1% 25,080,000 As Is 2/10/2021 65.8% 60.7% 97.3% 5/31/2021 NAP NAP NAP NAP
17.00 Loan 19, 20 1 Elmwood Distribution Center 4.39 3.98 12.7% 11.5% 35,600,000 As Is 5/6/2021 42.1% 42.1% 90.2% 7/1/2021 No American Building Products 37,500 9.1%
18.00 Loan 21 1 Herndon Square 1.93 1.73 11.1% 10.0% 44,200,000 As Is 1/12/2021 68.7% 55.0% 87.8% 3/19/2021 No General Dynamics Mission Systems, Inc. 40,357 15.3%
19.00 Loan   1 The Plaza at Williams Centre 2.00 1.93 10.6% 10.3% 21,050,000 As Is 4/22/2021 66.5% 51.8% 84.9% 6/1/2021 No Olive Garden #1219 8,650 8.9%
20.00 Loan   1 Lafayette Arms Apartments 1.68 1.62 9.4% 9.1% 15,800,000 As Is 6/10/2021 69.6% 56.9% 99.3% 6/30/2021 No NAP NAP NAP
21.00 Loan   1 231 Hudson Leased Fee 2.05 2.05 11.0% 11.0% 25,000,000 As Is 5/12/2021 42.8% 33.4% NAP NAP NAP NAP NAP NAP
22.00 Loan   1 The Woodlands of Charlottesville 2.22 2.17 8.2% 8.0% 17,000,000 As Is 5/27/2021 62.6% 62.6% 100.0% 6/30/2021 No NAP NAP NAP
23.00 Loan   1 884 Riverside Drive 1.28 1.27 7.8% 7.7% 17,200,000 As Is 3/2/2021 61.5% 56.4% 98.3% 3/24/2021 NAP NAP NAP NAP
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio 3.09 3.01 10.0% 9.7% 16,750,000 As Portfolio 4/21/2021 53.7% 53.7% 95.4% 3/31/2021        
24.01 Property   1 Securlock - Casa Grande         8,000,000 As Is 4/6/2021     94.9% 3/31/2021 NAP NAP NAP NAP
24.02 Property   1 Securlock - Cordova         4,350,000 As Is 4/13/2021     97.7% 3/31/2021 NAP NAP NAP NAP
24.03 Property   1 Securlock - Antioch         4,100,000 As Is 4/13/2021     93.8% 3/31/2021 NAP NAP NAP NAP
25.00 Loan 23 1 TownePlace Suites - La Place 2.23 2.04 13.8% 12.6% 13,200,000 As Is 9/24/2019 67.3% 56.1% 46.8% 4/30/2021 NAP NAP NAP NAP
26.00 Loan 24, 25 1 Envy Self Storage and RV 2.24 2.22 8.8% 8.7% 17,800,000 As Stabilized 1/1/2022 46.3% 46.3% 93.8% 5/26/2021 NAP NAP NAP NAP
27.00 Loan   1 Interstate Self Storage 1.38 1.36 8.5% 8.3% 12,840,000 As Is 4/21/2021 63.9% 58.6% 82.9% 6/7/2021 NAP NAP NAP NAP
28.00 Loan 26, 27 11 122nd Street Portfolio 1.76 1.72 6.9% 6.8% 36,100,000 As Is 1/28/2020 63.7% 63.7% 96.2% 4/20/2021        
28.01 Property   1 260-262 West 122nd Street         5,250,000 As Is 1/28/2020     100.0% 4/20/2021 No NAP NAP NAP
28.02 Property   1 240 West 122nd Street         4,300,000 As Is 1/28/2020     100.0% 4/20/2021 No NAP NAP NAP
28.03 Property   1 238 West 122nd Street         4,150,000 As Is 1/28/2020     100.0% 4/20/2021 No NAP NAP NAP
28.04 Property   1 242 West 122nd Street         3,900,000 As Is 1/28/2020     100.0% 4/20/2021 No NAP NAP NAP
28.05 Property   1 236 West 122nd Street         4,150,000 As Is 1/28/2020     85.7% 4/20/2021 No NAP NAP NAP
28.06 Property   1 244 West 122nd Street         3,100,000 As Is 1/28/2020     100.0% 4/20/2021 No NAP NAP NAP
28.07 Property   1 2268 Frederick Douglas Boulevard         2,900,000 As Is 1/28/2020     77.8% 4/20/2021 No NAP NAP NAP
28.08 Property   1 234 West 122nd Street         3,050,000 As Is 1/28/2020     100.0% 4/20/2021 No NAP NAP NAP

A-1-9

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                       
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) (2) Occupancy Date Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA
28.09 Property   1 222 Saint Nicholas Avenue         2,250,000 As Is 1/28/2020     88.9% 4/20/2021 No NAP NAP NAP
28.10 Property   1 2500 Frederick Douglas Boulevard         1,600,000 As Is 1/28/2020     100.0% 4/20/2021 No NAP NAP NAP
28.11 Property   1 262 West 115th Street         1,450,000 As Is 1/28/2020     100.0% 4/20/2021 No NAP NAP NAP
29.00 Loan 28 1 Heights Marketplace 1.42 1.38 8.8% 8.6% 11,500,000 As Is 2/6/2021 69.6% 61.3% 100.0% 6/23/2021 No Premier Liquor and Fine Wines 3,190 16.4%
30.00 Loan   1 TownePlace Suites The Villages 2.74 2.45 16.3% 14.5% 16,400,000 As Is 4/26/2021 45.7% 41.8% 68.4% 5/31/2021 NAP NAP NAP NAP
31.00 Loan   1 Garver Little Rock 3.62 3.37 11.1% 10.3% 13,200,000 As Is 2/23/2021 55.0% 55.0% 100.0% 7/1/2021 Yes Garver 47,627 100.0%
32.00 Loan 29 1 Home2Suites Hilton Head 1.93 1.70 12.8% 11.2% 12,000,000 As Is 4/1/2021 58.8% 48.9% 60.6% 6/30/2021 No NAP NAP NAP
33.00 Loan   3 Lowy Bronx Multifamily Portfolio 2.12 2.09 8.2% 8.1% 10,050,000 As Is 3/15/2021 67.0% 67.0% 97.8% 4/14/2021        
33.01 Property   1 375 East 209th Street         4,200,000 As Is 3/15/2021     95.2% 4/14/2021 NAP NAP NAP NAP
33.02 Property   1 2679 Decatur Avenue         3,700,000 As Is 3/15/2021     100.0% 4/14/2021 NAP NAP NAP NAP
33.03 Property   1 3053 Hull Avenue         2,150,000 As Is 3/15/2021     100.0% 4/14/2021 NAP NAP NAP NAP
34.00 Loan   1 Arizona Pavilions 1.62 1.57 10.5% 10.1% 11,700,000 As Is 12/4/2020 56.2% 46.5% 89.6% 12/31/2020 No Barro’s Pizza 4,817 19.8%
35.00 Loan 30 1 Boonton Industrial 1.69 1.69 10.8% 10.8% 9,600,000 As Is 5/24/2021 67.7% 55.6% 100.0% 7/1/2021 Yes J Supor Realty, LLC 55,000 100.0%
36.00 Loan   1 Leisure Living 1.38 1.37 8.3% 8.2% 10,620,000 As Is 3/7/2021 57.8% 46.7% 98.4% 4/27/2021 No NAP NAP NAP
37.00 Loan 31 1 Walmart Deland 1.90 1.89 7.7% 7.7% 9,625,000 As Is 3/12/2021 64.7% 64.7% 100.0% 7/1/2021 Yes Walmart Inc. 41,871 100.0%
38.00 Loan 32, 33 1 Bronxwood Mixed Use 1.45 1.42 8.7% 8.5% 9,200,000 As Is 5/13/2021 65.2% 59.7% 100.0% 4/15/2021 No Cibao Bakery 2,225 8.4%
39.00 Loan   1 Lost River Self Storage 1.45 1.42 9.3% 9.1% 8,450,000 As Is 3/11/2021 71.0% 61.6% 95.8% 4/7/2021 NAP NAP NAP NAP
40.00 Loan   1 Clara Point Apartments 1.38 1.34 8.6% 8.3% 8,000,000 As Is 2/26/2021 74.4% 62.4% 96.4% 4/15/2021 NAP NAP NAP NAP
41.00 Loan 34, 35 1 Belamere Suites II 2.57 2.32 24.1% 21.8% 13,200,000 As Is 3/1/2021 42.3% 29.1% 90.5% 2/28/2021 No NAP NAP NAP
42.00 Loan   1 AC Self Storage - Missouri City 2.73 2.70 9.2% 9.1% 8,850,000 As Is 4/10/2021 59.9% 59.9% 91.1% 4/30/2021 NAP NAP NAP NAP
43.00 Loan   1 AC Self Storage - Arlington,TX 3.03 2.98 10.2% 10.0% 8,600,000 As Is 4/23/2021 61.6% 61.6% 94.5% 4/30/2021 NAP NAP NAP NAP
44.00 Loan 36 1 Walgreens – Newport News, VA 1.83 1.82 8.6% 8.6% 7,500,000 As Is 2/4/2021 68.1% 68.1% 100.0% 7/1/2021 Yes Walgreens 14,607 100.0%
45.00 Loan 37 1 Walgreens San Tan Valley 1.90 1.89 7.7% 7.7% 7,080,000 As Is 3/9/2021 64.7% 64.7% 100.0% 7/1/2021 Yes Walgreen Co. 14,820 100.0%
46.00 Loan   1 Amidon Place Apartments 1.76 1.59 9.9% 9.0% 6,450,000 As Is 3/1/2021 72.7% 62.8% 93.9% 6/22/2021 NAP NAP NAP NAP
47.00 Loan 38 1 Estrella Crossroads 2.23 2.12 12.3% 11.7% 7,600,000 As Is 3/8/2021 60.5% 54.8% 100.0% 4/1/2021 No Walgreens 14,835 65.0%
48.00 Loan 39 1 Federales Chicago 1.76 1.72 8.3% 8.1% 7,600,000 As Is 11/8/2019 59.2% 59.2% 100.0% 7/1/2021 Yes Federales 8,990 100.0%
49.00 Loan   1 Shops at Valle Vista 1.88 1.80 11.1% 10.6% 5,900,000 As Is 3/12/2021 62.0% 56.6% 100.0% 4/27/2021 No Freddy’s Frozen Custard 3,255 23.1%
50.00 Loan   1 Villas at the Woodlands 1.40 1.32 8.4% 8.0% 5,300,000 As Is 6/2/2021 66.0% 53.4% 98.4% 6/9/2021 NAP NAP NAP NAP
51.00 Loan   1 Turtle Creek Apartments 2.05 1.87 11.4% 10.4% 4,730,000 As Is 5/18/2021 72.9% 57.6% 96.9% 6/21/2021 No NAP NAP NAP
52.00 Loan 40 1 FleetPride Industrial 1.54 1.44 9.7% 9.1% 5,400,000 As Is 3/15/2021 63.5% 49.4% 100.0% 7/1/2021 Yes Fleetpride 35,500 100.0%
53.00 Loan 41 1 Walgreens Cambridge 2.01 2.01 8.4% 8.4% 5,040,000 As Is 3/30/2021 66.5% 66.5% 100.0% 7/1/2021 Yes Walgreens 14,550 100.0%
54.00 Loan 42 1 Parq on 8th Apartments 1.50 1.40 10.3% 9.6% 5,700,000 As Is 12/4/2020 58.7% 43.7% 94.7% 4/26/2021 No NAP NAP NAP
55.00 Loan   1 Lord Duplin Apartments 1.71 1.60 10.0% 9.4% 4,500,000 As Is 3/12/2021 71.7% 62.3% 98.8% 4/12/2021 NAP NAP NAP NAP
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio 1.39 1.36 8.6% 8.5% 4,970,000 As Is 3/19/2021 62.9% 55.4% 92.2% 5/1/2021        
56.01 Property   1 City Walk MHC         2,970,000 As Is 3/19/2021     95.8% 5/1/2021 NAP NAP NAP NAP
56.02 Property   1 Oak Hill MHC         2,000,000 As Is 3/19/2021     88.6% 5/1/2021 NAP NAP NAP NAP
57.00 Loan 43 1 4070 Butler Pike Office 1.79 1.64 10.8% 9.9% 4,300,000 As Is 4/9/2021 58.1% 47.0% 79.8% 5/1/2021 No Access Services 6,874 33.6%
58.00 Loan   1 7-Eleven Tampa 2.08 2.08 9.2% 9.2% 4,120,000 As Is 2/23/2021 51.6% 51.6% 100.0% 7/1/2021 Yes 7-Eleven 3,098 100.0%
59.00 Loan   1 CVS Mars Hill 2.07 2.07 8.6% 8.6% 3,500,000 As Is 4/11/2021 60.0% 60.0% 100.0% 7/1/2021 Yes North Carolina CVS Pharmacy, LLC 9,854 100.0%
60.00 Loan   1 5800 Brookhollow 6.32 5.82 18.3% 16.8% 7,100,000 As Is 5/6/2021 28.2% 28.2% 100.0% 7/1/2021 No Trulite Glass & Aluminum 40,524 45.1%
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) 2.15 2.12 9.6% 9.4% 1,290,000 As Is 7/5/2020 65.7% 65.7% 100.0% 7/1/2021 Yes Dollar General 9,100 100.0%

A-1-10

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Largest Tenant Lease Expiration Date (3) Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date (3) Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date (3) Fourth Largest Tenant Fourth Largest Tenant SF
1.00 Loan 4 2 Velocity Industrial Portfolio                      
1.01 Property   1 2750 Morris Road 3/31/2031 Jillamy 152,827 22.4% 8/31/2026 Encompass Elements 67,466 9.9% 6/30/2029 Vygon 62,272
1.02 Property   1 1180 Church Road 1/31/2034 Organon & Co. 125,127 27.8% 12/31/2022 Mancino Mats 68,000 15.1% 5/31/2025 Safeguard Business Systems 42,000
2.00 Loan   1 The Grace Building 5/31/2042 The Trade Desk 154,558 9.9% 8/31/2030 Israel Discount Bank 142,533 9.2% 12/31/2040 Bain & Company, Inc. 121,262
3.00 Loan   1 Malibu Colony Plaza 8/30/2023 CVS 22,880 20.0% 1/31/2025 Zinque 6,387 5.6% 3/31/2032 Bank of America 5,032
4.00 Loan   8 Mason Multifamily Portfolio                      
4.01 Property   1 University Heights NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.02 Property   1 Ashbury Court NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.03 Property   1 James Court NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.04 Property   1 Old Orchard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.05 Property   1 Ashbury East NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.06 Property   1 Colonial West NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.07 Property   1 Colonial East NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.08 Property   1 Cardinal Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.00 Loan   1 Gramercy Plaza 4/30/2028 U.S Auto Parts Network, Inc 25,265 16.1% 2/12/2026 Pioneer Electronics (USA) Inc 24,652 15.7% 12/31/2022 Sanrio, Inc 21,268
6.00 Loan 5 1 Bell Towne Centre 12/31/2030 Brown Group Retail, LLC 7,678 5.9% 10/31/2022 FedEx Kinko’s 6,845 5.2% 1/31/2028 Chili’s Grill & Bar 6,341
7.00 Loan   14 Rollins Portfolio                      
7.01 Property   1 Lodi 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.02 Property   1 Sacramento 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.03 Property   1 Geotech Supply 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.04 Property   1 Vacaville 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.05 Property   1 Rancho Cordova 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.06 Property   1 Modesto 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.07 Property   1 Auburn 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.08 Property   1 Livermore 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.09 Property   1 Salinas 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.10 Property   1 Yuba City 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.11 Property   1 Santa Rosa 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.12 Property   1 Redding 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.13 Property   1 Chico 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.14 Property   1 Sonora 2/29/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building 1/31/2030 Metropolitan Hotel 23,882 17.2% 4/30/2036 (20,032 SF); 9/1/2029 (3,850 SF) Downtown Cleveland Alliance (DCA) 8,701 6.3% 6/30/2024 Gdot Design, Jen Diasio 8,653
9.00 Loan 8, 9, 10, 11 1 2302 Webster NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.00 Loan   1 The Wyatt at Northern Lights NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC 6/24/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.00 Loan 16, 17 1 The Westchester 3/17/2035 Neiman Marcus 143,196 17.7% 1/21/2027 Crate & Barrel 33,500 4.1% 1/31/2024 Arhaus 17,810
13.00 Loan   1 Metro Crossing 4/30/2023 Dick’s Sporting Goods 45,000 14.5% 1/31/2026 TJ Maxx 25,160 8.1% 1/31/2027 PetSmart 20,087
14.00 Loan 18 11 ExchangeRight 47                      
14.01 Property   1 Kroger - Columbus, OH 2/28/2029 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.02 Property   1 Giant Eagle - Streetsboro, OH 3/31/2027 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.03 Property   1 Walgreens - Cordova, TN 9/30/2027 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA 5/31/2031 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.05 Property   1 BB&T - Lancaster, PA 10/31/2028 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.06 Property   1 Dollar General - Delhi, CA 2/28/2029 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.07 Property   1 Verizon Wireless - Columbia, SC 4/30/2028 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.08 Property   1 Napa Auto Parts - Columbus, OH 2/28/2030 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.09 Property   1 Dollar Tree - Idaho Falls, ID 8/31/2028 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.10 Property   1 Dollar Tree - Trenton, NJ 6/30/2029 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.11 Property   1 Dollar General - Lubbock, TX 12/31/2028 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.00 Loan   1 Seacrest Homes NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.00 Loan   1 Ranch Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.00 Loan 19, 20 1 Elmwood Distribution Center 2/28/2026 Big Shot Beverages Inc 23,672 5.7% 12/31/2022 NRX Logistics 21,329 5.2% 5/31/2023 Office Depot Inc. 19,481
18.00 Loan 21 1 Herndon Square 10/31/2022 Cogent Communications, Inc. 26,286 10.0% 9/30/2023 Beacon Roofing Supply, Inc. and Beacon Sales Acquisition, Inc. 25,188 9.6% 2/29/2024 Advanced Simulation Technology, Inc. 17,126
19.00 Loan   1 The Plaza at Williams Centre 8/14/2025 Phenix Salon Suites 4,943 5.1% 7/31/2028 First Watch #219 4,127 4.3% 1/31/2026 Pita Jungle 4,000
20.00 Loan   1 Lafayette Arms Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21.00 Loan   1 231 Hudson Leased Fee NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.00 Loan   1 The Woodlands of Charlottesville NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.00 Loan   1 884 Riverside Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio                      
24.01 Property   1 Securlock - Casa Grande NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.02 Property   1 Securlock - Cordova NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.03 Property   1 Securlock - Antioch NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.00 Loan 23 1 TownePlace Suites - La Place NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.00 Loan 24, 25 1 Envy Self Storage and RV NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27.00 Loan   1 Interstate Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.00 Loan 26, 27 11 122nd Street Portfolio                      
28.01 Property   1 260-262 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.02 Property   1 240 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.03 Property   1 238 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.04 Property   1 242 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.05 Property   1 236 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.06 Property   1 244 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.07 Property   1 2268 Frederick Douglas Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.08 Property   1 234 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

A-1-11

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                               
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Largest Tenant Lease Expiration Date (3) Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date (3) Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date (3) Fourth Largest Tenant Fourth Largest Tenant SF
28.09 Property   1 222 Saint Nicholas Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.10 Property   1 2500 Frederick Douglas Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.11 Property   1 262 West 115th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29.00 Loan 28 1 Heights Marketplace 8/30/2032 Lovett Dental 2,860 14.7% 11/30/2022 Citrus Nail Spa 2,475 12.7% 3/31/2023 Smash Burger 2,365
30.00 Loan   1 TownePlace Suites The Villages NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31.00 Loan   1 Garver Little Rock 6/30/2032 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.00 Loan 29 1 Home2Suites Hilton Head NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.00 Loan   3 Lowy Bronx Multifamily Portfolio                      
33.01 Property   1 375 East 209th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.02 Property   1 2679 Decatur Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.03 Property   1 3053 Hull Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.00 Loan   1 Arizona Pavilions 10/31/2027 Mattress Firm 4,000 16.4% 9/30/2029 Chipotle 2,200 9.0% 6/30/2025 Jersey Mike’s 1,752
35.00 Loan 30 1 Boonton Industrial 6/30/2041 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36.00 Loan   1 Leisure Living NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37.00 Loan 31 1 Walmart Deland 1/16/2038 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38.00 Loan 32, 33 1 Bronxwood Mixed Use 12/31/2028 (1,215 SF); 9/30/2029 (1,010 SF) Tessey’s International Kitchen Inc. 1,110 4.2% 12/31/2023 Carefirst RX Inc. (Pharmacy) 1,015 3.8% 2/15/2026 The Final Touch Nails & Beauty Salon 1,000
39.00 Loan   1 Lost River Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40.00 Loan   1 Clara Point Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.00 Loan 34, 35 1 Belamere Suites II NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
42.00 Loan   1 AC Self Storage - Missouri City NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.00 Loan   1 AC Self Storage - Arlington,TX NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
44.00 Loan 36 1 Walgreens – Newport News, VA 10/31/2034 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45.00 Loan 37 1 Walgreens San Tan Valley 7/31/2034 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
46.00 Loan   1 Amidon Place Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
47.00 Loan 38 1 Estrella Crossroads 6/30/2081 Senor Taco 2,700 11.8% 3/31/2023 Pretty Nails & Spa 2,200 9.6% 12/31/2025 Sammy’s Burgers 1,800
48.00 Loan 39 1 Federales Chicago 1/5/2032 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
49.00 Loan   1 Shops at Valle Vista 3/31/2028 Visionworks 2,875 20.4% 1/31/2029 T-Mobile 2,461 17.4% 11/30/2024 Rio Mattress Outlet 1,480
50.00 Loan   1 Villas at the Woodlands NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
51.00 Loan   1 Turtle Creek Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
52.00 Loan 40 1 FleetPride Industrial 12/31/2032 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
53.00 Loan 41 1 Walgreens Cambridge 3/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
54.00 Loan 42 1 Parq on 8th Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
55.00 Loan   1 Lord Duplin Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio                      
56.01 Property   1 City Walk MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
56.02 Property   1 Oak Hill MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
57.00 Loan 43 1 4070 Butler Pike Office 1/31/2025 Einstein Healthcare Network 5,780 28.3% 2/28/2027 Eastern Pennsylvania Youth Soccer Assoc. 3,660 17.9% 6/30/2028 NAP NAP
58.00 Loan   1 7-Eleven Tampa 3/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
59.00 Loan   1 CVS Mars Hill 1/31/2041 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
60.00 Loan   1 5800 Brookhollow 1/31/2031 Cosentino North America 20,599 22.9% 4/30/2023 Piedmont Plastics Inc 16,335 18.2% 1/31/2023 Sotec LLC 12,375
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) 6/30/2035 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

A-1-12

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                         
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date (3) Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date (3) Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($)
1.00 Loan 4 2 Velocity Industrial Portfolio                                
1.01 Property   1 2750 Morris Road 9.1% 10/31/2023 Valmet 41,105 6.0% 12/31/2024 8/12/2020 NAP 8/12/2020 NAP NAP No Fee NAP NAP NAP
1.02 Property   1 1180 Church Road 9.3% 7/31/2022 Genesis 37,160 8.3% 8/31/2023 12/8/2020 NAP 12/8/2020 NAP NAP No Fee NAP NAP NAP
2.00 Loan   1 The Grace Building 7.8% 2/28/2030 Insight Venture Management LLC 93,998 6.0% 2/28/2030 9/22/2020 NAP 9/22/2020 NAP NAP No Fee NAP NAP NAP
3.00 Loan   1 Malibu Colony Plaza 4.4% 12/31/2026 Coogie’s Beach Café 3,594 3.1% 11/11/2025 4/20/2021 NAP 4/21/2021 4/20/2021 12% No Fee NAP NAP NAP
4.00 Loan   8 Mason Multifamily Portfolio                                
4.01 Property   1 University Heights NAP NAP NAP NAP NAP NAP 5/10/2021 NAP 5/10/2021 NAP NAP No Fee NAP NAP NAP
4.02 Property   1 Ashbury Court NAP NAP NAP NAP NAP NAP 5/10/2021 NAP 5/10/2021 NAP NAP Yes - AE Fee NAP NAP NAP
4.03 Property   1 James Court NAP NAP NAP NAP NAP NAP 5/10/2021 NAP 5/10/2021 NAP NAP No Fee NAP NAP NAP
4.04 Property   1 Old Orchard NAP NAP NAP NAP NAP NAP 5/10/2021 NAP 5/10/2021 NAP NAP No Fee NAP NAP NAP
4.05 Property   1 Ashbury East NAP NAP NAP NAP NAP NAP 5/10/2021 NAP 5/10/2021 NAP NAP Yes - AE Fee NAP NAP NAP
4.06 Property   1 Colonial West NAP NAP NAP NAP NAP NAP 5/10/2021 NAP 5/10/2021 NAP NAP No Fee NAP NAP NAP
4.07 Property   1 Colonial East NAP NAP NAP NAP NAP NAP 5/10/2021 NAP 5/10/2021 NAP NAP No Fee NAP NAP NAP
4.08 Property   1 Cardinal Apartments NAP NAP NAP NAP NAP NAP 5/10/2021 NAP 5/10/2021 NAP NAP No Fee NAP NAP NAP
5.00 Loan   1 Gramercy Plaza 13.5% 4/30/2026 Titan Legal Services, Inc 10,206 6.5% 1/31/2027 5/3/2021 NAP 3/4/2021 5/6/2021 15% No Fee NAP NAP NAP
6.00 Loan 5 1 Bell Towne Centre 4.9% 1/24/2023 Bank of America 5,400 4.1% 11/30/2022 11/9/2020 NAP 3/17/2020 NAP NAP No Fee NAP NAP NAP
7.00 Loan   14 Rollins Portfolio                                
7.01 Property   1 Lodi NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/21/2020 12/28/2020 3% No Fee NAP NAP NAP
7.02 Property   1 Sacramento NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/24/2020 12/21/2020 6% No Fee NAP NAP NAP
7.03 Property   1 Geotech Supply NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/21/2020 12/21/2020 3% No Fee NAP NAP NAP
7.04 Property   1 Vacaville NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/17/2020 12/23/2020 9% No Fee NAP NAP NAP
7.05 Property   1 Rancho Cordova NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/24/2020 12/28/2020 10% No Fee NAP NAP NAP
7.06 Property   1 Modesto NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/23/2020 12/23/2020 3% No Fee NAP NAP NAP
7.07 Property   1 Auburn NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/18/2020 12/28/2020 5% No Fee NAP NAP NAP
7.08 Property   1 Livermore NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/22/2020 12/23/2020 11% No Fee NAP NAP NAP
7.09 Property   1 Salinas NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/24/2020 12/23/2020 6% No Fee NAP NAP NAP
7.10 Property   1 Yuba City NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/18/2020 12/28/2020 2% No Fee NAP NAP NAP
7.11 Property   1 Santa Rosa NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/24/2020 12/23/2020 8% No Fee NAP NAP NAP
7.12 Property   1 Redding NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/22/2020 12/28/2020 2% No Fee NAP NAP NAP
7.13 Property   1 Chico NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/21/2020 12/28/2020 4% No Fee NAP NAP NAP
7.14 Property   1 Sonora NAP NAP NAP NAP NAP NAP 12/24/2020 NAP 12/22/2020 12/28/2020 4% No Fee NAP NAP NAP
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building 6.2% 9/30/2024 Geis Hospitality, LLC 7,023 5.1% 4/30/2036 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP
9.00 Loan 8, 9, 10, 11 1 2302 Webster NAP NAP NAP NAP NAP NAP 5/13/2021 NAP 5/11/2021 NAP NAP No Leasehold 10/18/2116 NAP 1/20/2312
10.00 Loan   1 The Wyatt at Northern Lights NAP NAP NAP NAP NAP NAP 6/14/2021 NAP 6/9/2021 NAP NAP No Fee NAP NAP NAP
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC NAP NAP NAP NAP NAP NAP 6/1/2021 NAP 6/1/2021 NAP NAP No Fee NAP NAP NAP
12.00 Loan 16, 17 1 The Westchester 2.2% 6/30/2031 Urban Outfitters 10,424 1.3% 1/31/2023 1/6/2020 NAP 1/6/2020 NAP NAP No Fee & Leasehold 12/30/2091 NAP NAP
13.00 Loan   1 Metro Crossing 6.5% 1/31/2024 Old Navy 13,453 4.3% 6/30/2030 5/7/2021 NAP 5/7/2021 NAP NAP No Fee NAP NAP NAP
14.00 Loan 18 11 ExchangeRight 47                                
14.01 Property   1 Kroger - Columbus, OH NAP NAP NAP NAP NAP NAP 5/14/2021 NAP 5/25/2021 NAP NAP No Fee NAP NAP NAP
14.02 Property   1 Giant Eagle - Streetsboro, OH NAP NAP NAP NAP NAP NAP 4/23/2021 NAP 4/23/2021 NAP NAP No Fee NAP NAP NAP
14.03 Property   1 Walgreens - Cordova, TN NAP NAP NAP NAP NAP NAP 4/19/2021 NAP 4/21/2021 NAP NAP No Fee NAP NAP NAP
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA NAP NAP NAP NAP NAP NAP 4/5/2021 NAP 4/5/2021 NAP NAP Yes Fee NAP NAP NAP
14.05 Property   1 BB&T - Lancaster, PA NAP NAP NAP NAP NAP NAP 5/17/2021 NAP 5/24/2021 NAP NAP No Fee NAP NAP NAP
14.06 Property   1 Dollar General - Delhi, CA NAP NAP NAP NAP NAP NAP 5/10/2021 NAP 5/10/2021 5/10/2021 2% No Fee NAP NAP NAP
14.07 Property   1 Verizon Wireless - Columbia, SC NAP NAP NAP NAP NAP NAP 4/20/2021 NAP 4/28/2021 NAP NAP No Fee NAP NAP NAP
14.08 Property   1 Napa Auto Parts - Columbus, OH NAP NAP NAP NAP NAP NAP 5/17/2021 NAP 5/24/2021 NAP NAP No Fee NAP NAP NAP
14.09 Property   1 Dollar Tree - Idaho Falls, ID NAP NAP NAP NAP NAP NAP 4/27/2021 NAP 4/28/2021 NAP NAP No Fee NAP NAP NAP
14.10 Property   1 Dollar Tree - Trenton, NJ NAP NAP NAP NAP NAP NAP 4/30/2021 NAP 4/30/2021 NAP NAP No Fee NAP NAP NAP
14.11 Property   1 Dollar General - Lubbock, TX NAP NAP NAP NAP NAP NAP 4/19/2021 NAP 4/19/2021 NAP NAP Yes Fee NAP NAP NAP
15.00 Loan   1 Seacrest Homes NAP NAP NAP NAP NAP NAP 3/16/2021 NAP 3/16/2021 3/23/2021 9% No Fee NAP NAP NAP
16.00 Loan   1 Ranch Self Storage NAP NAP NAP NAP NAP NAP 2/16/2021 NAP 2/16/2021 2/16/2021 9% Yes - D Fee NAP NAP NAP
17.00 Loan 19, 20 1 Elmwood Distribution Center 4.7% 10/31/2023 SABIC 17,500 4.2% 9/30/2022 5/14/2021 NAP 5/14/2021 NAP NAP No Fee NAP NAP NAP
18.00 Loan 21 1 Herndon Square 6.5% 4/30/2022 Tiger Innovations, Inc. 15,952 6.1% 11/30/2025 1/18/2021 NAP 1/15/2021 NAP NAP No Fee NAP NAP NAP
19.00 Loan   1 The Plaza at Williams Centre 4.1% 10/31/2021 Honey Baked Ham 3,910 4.0% 10/31/2026 5/6/2021 NAP 5/6/2021 NAP NAP No Fee NAP NAP NAP
20.00 Loan   1 Lafayette Arms Apartments NAP NAP NAP NAP NAP NAP 6/18/2021 NAP 6/18/2021 NAP NAP No Fee NAP NAP NAP
21.00 Loan   1 231 Hudson Leased Fee NAP NAP NAP NAP NAP NAP 6/22/2021 NAP 5/24/2021 NAP NAP Yes - AE Fee NAP NAP NAP
22.00 Loan   1 The Woodlands of Charlottesville NAP NAP NAP NAP NAP NAP 6/1/2021 NAP 6/1/2021 NAP NAP No Fee NAP NAP NAP
23.00 Loan   1 884 Riverside Drive NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/5/2021 NAP NAP No Fee NAP NAP NAP
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio                                
24.01 Property   1 Securlock - Casa Grande NAP NAP NAP NAP NAP NAP 4/8/2021 NAP 4/8/2021 NAP NAP No Fee NAP NAP NAP
24.02 Property   1 Securlock - Cordova NAP NAP NAP NAP NAP NAP 4/8/2021 NAP 4/8/2021 4/15/2021 7% No Fee NAP NAP NAP
24.03 Property   1 Securlock - Antioch NAP NAP NAP NAP NAP NAP 4/8/2021 NAP 4/8/2021 NAP NAP No Fee NAP NAP NAP
25.00 Loan 23 1 TownePlace Suites - La Place NAP NAP NAP NAP NAP NAP 9/30/2019 NAP 10/1/2019 NAP NAP Yes - AE Fee NAP NAP NAP
26.00 Loan 24, 25 1 Envy Self Storage and RV NAP NAP NAP NAP NAP NAP 4/9/2021 NAP 5/13/2021 NAP NAP No Fee NAP NAP NAP
27.00 Loan   1 Interstate Self Storage NAP NAP NAP NAP NAP NAP 4/28/2021 NAP 4/28/2021 NAP NAP No Fee NAP NAP NAP
28.00 Loan 26, 27 11 122nd Street Portfolio                                
28.01 Property   1 260-262 West 122nd Street NAP NAP NAP NAP NAP NAP 2/3/2020 NAP 1/31/2020 NAP NAP No Fee NAP NAP NAP
28.02 Property   1 240 West 122nd Street NAP NAP NAP NAP NAP NAP 2/3/2020 NAP 1/31/2020 NAP NAP No Fee NAP NAP NAP
28.03 Property   1 238 West 122nd Street NAP NAP NAP NAP NAP NAP 2/3/2020 NAP 1/31/2020 NAP NAP No Fee NAP NAP NAP
28.04 Property   1 242 West 122nd Street NAP NAP NAP NAP NAP NAP 2/3/2020 NAP 2/3/2020 NAP NAP No Fee NAP NAP NAP
28.05 Property   1 236 West 122nd Street NAP NAP NAP NAP NAP NAP 2/3/2020 NAP 1/31/2020 NAP NAP No Fee NAP NAP NAP
28.06 Property   1 244 West 122nd Street NAP NAP NAP NAP NAP NAP 2/3/2020 NAP 1/31/2020 NAP NAP No Fee NAP NAP NAP
28.07 Property   1 2268 Frederick Douglas Boulevard NAP NAP NAP NAP NAP NAP 2/3/2020 NAP 1/31/2020 NAP NAP No Fee NAP NAP NAP
28.08 Property   1 234 West 122nd Street NAP NAP NAP NAP NAP NAP 2/3/2020 NAP 1/31/2020 NAP NAP No Fee NAP NAP NAP

A-1-13

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                         
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date (3) Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date (3) Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($)
28.09 Property   1 222 Saint Nicholas Avenue NAP NAP NAP NAP NAP NAP 2/3/2020 NAP 1/31/2020 NAP NAP No Fee NAP NAP NAP
28.10 Property   1 2500 Frederick Douglas Boulevard NAP NAP NAP NAP NAP NAP 2/3/2020 NAP 1/31/2020 NAP NAP No Fee NAP NAP NAP
28.11 Property   1 262 West 115th Street NAP NAP NAP NAP NAP NAP 2/3/2020 NAP 1/31/2020 NAP NAP No Fee NAP NAP NAP
29.00 Loan 28 1 Heights Marketplace 12.1% 1/31/2023 Crumbl Cookies 1,650 8.5% 6/30/2026 2/17/2021 NAP 2/16/2021 NAP NAP No Fee NAP NAP NAP
30.00 Loan   1 TownePlace Suites The Villages NAP NAP NAP NAP NAP NAP 5/5/2021 NAP 5/1/2021 NAP NAP No Fee NAP NAP NAP
31.00 Loan   1 Garver Little Rock NAP NAP NAP NAP NAP NAP 3/3/2021 NAP 3/4/2021 NAP NAP No Fee NAP NAP NAP
32.00 Loan 29 1 Home2Suites Hilton Head NAP NAP NAP NAP NAP NAP 5/5/2021 NAP 4/1/2021 NAP NAP Yes Fee NAP NAP NAP
33.00 Loan   3 Lowy Bronx Multifamily Portfolio                                
33.01 Property   1 375 East 209th Street NAP NAP NAP NAP NAP NAP 3/23/2021 NAP 3/23/2021 NAP NAP No Fee NAP NAP NAP
33.02 Property   1 2679 Decatur Avenue NAP NAP NAP NAP NAP NAP 3/24/2021 NAP 3/24/2021 NAP NAP No Fee NAP NAP NAP
33.03 Property   1 3053 Hull Avenue NAP NAP NAP NAP NAP NAP 3/23/2021 NAP 3/23/2021 NAP NAP No Fee NAP NAP NAP
34.00 Loan   1 Arizona Pavilions 7.2% 8/31/2025 Starbucks 1,516 6.2% 8/31/2024 12/4/2020 NAP 12/4/2020 NAP NAP No Fee NAP NAP NAP
35.00 Loan 30 1 Boonton Industrial NAP NAP NAP NAP NAP NAP 5/25/2021 NAP 5/25/2021 NAP NAP No Fee NAP NAP NAP
36.00 Loan   1 Leisure Living NAP NAP NAP NAP NAP NAP 3/16/2021 NAP 3/16/2021 NAP NAP No Fee NAP NAP NAP
37.00 Loan 31 1 Walmart Deland NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/26/2021 NAP NAP No Fee NAP NAP NAP
38.00 Loan 32, 33 1 Bronxwood Mixed Use 3.8% 9/30/2025 AFAA Enterprises Inc. 1,000 3.8% 11/30/2031 3/11/2021 NAP 3/11/2021 NAP NAP No Fee NAP NAP NAP
39.00 Loan   1 Lost River Self Storage NAP NAP NAP NAP NAP NAP 3/17/2021 NAP 3/15/2021 NAP NAP No Fee NAP NAP NAP
40.00 Loan   1 Clara Point Apartments NAP NAP NAP NAP NAP NAP 3/8/2021 NAP 3/8/2021 NAP NAP No Fee NAP NAP NAP
41.00 Loan 34, 35 1 Belamere Suites II NAP NAP NAP NAP NAP NAP 3/12/2021 NAP 3/11/2021 NAP NAP No Fee NAP NAP NAP
42.00 Loan   1 AC Self Storage - Missouri City NAP NAP NAP NAP NAP NAP 4/28/2021 NAP 4/28/2021 NAP NAP No Fee NAP NAP NAP
43.00 Loan   1 AC Self Storage - Arlington,TX NAP NAP NAP NAP NAP NAP 4/28/2021 NAP 4/28/2021 NAP NAP No Fee NAP NAP NAP
44.00 Loan 36 1 Walgreens – Newport News, VA NAP NAP NAP NAP NAP NAP 2/9/2021 NAP 2/9/2021 NAP NAP No Fee NAP NAP NAP
45.00 Loan 37 1 Walgreens San Tan Valley NAP NAP NAP NAP NAP NAP 3/29/2021 NAP 3/26/2021 NAP NAP No Fee NAP NAP NAP
46.00 Loan   1 Amidon Place Apartments NAP NAP NAP NAP NAP NAP 3/10/2021 NAP 3/16/2021 NAP NAP No Fee NAP NAP NAP
47.00 Loan 38 1 Estrella Crossroads 7.9% 12/31/2025 Subway 1,300 5.7% 11/30/2026 3/11/2021 NAP 3/8/2021 NAP NAP No Leasehold 7/31/2104 NAP 3/4/2557
48.00 Loan 39 1 Federales Chicago NAP NAP NAP NAP NAP NAP 11/1/2019 NAP 11/19/2019 NAP NAP No Fee NAP NAP NAP
49.00 Loan   1 Shops at Valle Vista 10.5% 3/30/2026 Mariner Finance 1,442 10.2% 8/31/2026 3/18/2021 NAP 3/18/2021 NAP NAP No Fee NAP NAP NAP
50.00 Loan   1 Villas at the Woodlands NAP NAP NAP NAP NAP NAP 6/10/2021 NAP 6/8/2021 NAP NAP No Fee NAP NAP NAP
51.00 Loan   1 Turtle Creek Apartments NAP NAP NAP NAP NAP NAP 6/3/2021 NAP 6/2/2021 NAP NAP No Fee NAP NAP NAP
52.00 Loan 40 1 FleetPride Industrial NAP NAP NAP NAP NAP NAP 3/24/2021 NAP 3/24/2021 NAP NAP No Fee NAP NAP NAP
53.00 Loan 41 1 Walgreens Cambridge NAP NAP NAP NAP NAP NAP 4/2/2021 NAP 4/1/2021 NAP NAP No Fee NAP NAP NAP
54.00 Loan 42 1 Parq on 8th Apartments NAP NAP NAP NAP NAP NAP 12/17/2020 NAP 12/17/2020 NAP NAP No Fee NAP NAP NAP
55.00 Loan   1 Lord Duplin Apartments NAP NAP NAP NAP NAP NAP 3/15/2021 NAP 3/15/2021 NAP NAP No Fee NAP NAP NAP
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio                                
56.01 Property   1 City Walk MHC NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/26/2021 NAP NAP No Fee NAP NAP NAP
56.02 Property   1 Oak Hill MHC NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/26/2021 NAP NAP No Fee NAP NAP NAP
57.00 Loan 43 1 4070 Butler Pike Office NAP NAP NAP NAP NAP NAP 4/23/2021 NAP 4/23/2021 NAP NAP No Fee NAP NAP NAP
58.00 Loan   1 7-Eleven Tampa NAP NAP NAP NAP NAP NAP 3/1/2021 NAP 3/1/2021 NAP NAP No Fee NAP NAP NAP
59.00 Loan   1 CVS Mars Hill NAP NAP NAP NAP NAP NAP 4/14/2021 NAP 4/15/2021 NAP NAP No Fee NAP NAP NAP
60.00 Loan   1 5800 Brookhollow 13.8% 8/14/2022 NAP NAP NAP NAP 5/14/2021 NAP 5/14/2021 NAP NAP No Fee NAP NAP NAP
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) NAP NAP NAP NAP NAP NAP 7/9/2020 NAP 7/10/2020 NAP NAP Yes Fee NAP NAP NAP

A-1-14

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                             
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($)
1.00 Loan 4 2 Velocity Industrial Portfolio   234,923 78,308 0 Springing 0 9,423 0 0 23,558
1.01 Property   1 2750 Morris Road NAP                  
1.02 Property   1 1180 Church Road NAP                  
2.00 Loan   1 The Grace Building NAP 0 Springing 0 Springing 0 Springing 0 56,172,399 Springing
3.00 Loan   1 Malibu Colony Plaza NAP 0 Springing 0 Springing 0 Springing 0 0 Springing
4.00 Loan   8 Mason Multifamily Portfolio   377,927 67,487 0 Springing 0 19,303 694,908 0 0
4.01 Property   1 University Heights NAP                  
4.02 Property   1 Ashbury Court NAP                  
4.03 Property   1 James Court NAP                  
4.04 Property   1 Old Orchard NAP                  
4.05 Property   1 Ashbury East NAP                  
4.06 Property   1 Colonial West NAP                  
4.07 Property   1 Colonial East NAP                  
4.08 Property   1 Cardinal Apartments NAP                  
5.00 Loan   1 Gramercy Plaza NAP 119,760 29,940 0 Springing 0 4,710 0 4,000,000 Springing
6.00 Loan 5 1 Bell Towne Centre NAP 81,102 27,034 42,391 Springing 0 2,832 0 750,000 19,062
7.00 Loan   14 Rollins Portfolio   0 Springing 0 Springing 0 Springing 69,702 0 Springing
7.01 Property   1 Lodi NAP                  
7.02 Property   1 Sacramento NAP                  
7.03 Property   1 Geotech Supply NAP                  
7.04 Property   1 Vacaville NAP                  
7.05 Property   1 Rancho Cordova NAP                  
7.06 Property   1 Modesto NAP                  
7.07 Property   1 Auburn NAP                  
7.08 Property   1 Livermore NAP                  
7.09 Property   1 Salinas NAP                  
7.10 Property   1 Yuba City NAP                  
7.11 Property   1 Santa Rosa NAP                  
7.12 Property   1 Redding NAP                  
7.13 Property   1 Chico NAP                  
7.14 Property   1 Sonora NAP                  
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building NAP 0 12,606 51,667 4,473 0 3,012 0 0 2,110
9.00 Loan 8, 9, 10, 11 1 2302 Webster 2% increases after October 2022 116,569 58,285 31,285 3,476 0 1,139 0 0 691
10.00 Loan   1 The Wyatt at Northern Lights NAP 179,400 29,900 11,364 5,411 0 5,750 345,000 0 0
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC NAP 6,667 3,333 4,889 1,630 0 325 11,699 1,000,000 Springing
12.00 Loan 16, 17 1 The Westchester NAP 0 Springing 0 Springing 0 Springing 543,990 8,006,075 Springing
13.00 Loan   1 Metro Crossing NAP 555,192 138,798 0 Springing 0 5,169 0 0 17,500
14.00 Loan 18 11 ExchangeRight 47   56,519 26,582 0 Springing 246,135 1,527 0 500,000 Springing
14.01 Property   1 Kroger - Columbus, OH NAP                  
14.02 Property   1 Giant Eagle - Streetsboro, OH NAP                  
14.03 Property   1 Walgreens - Cordova, TN NAP                  
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA NAP                  
14.05 Property   1 BB&T - Lancaster, PA NAP                  
14.06 Property   1 Dollar General - Delhi, CA NAP                  
14.07 Property   1 Verizon Wireless - Columbia, SC NAP                  
14.08 Property   1 Napa Auto Parts - Columbus, OH NAP                  
14.09 Property   1 Dollar Tree - Idaho Falls, ID NAP                  
14.10 Property   1 Dollar Tree - Trenton, NJ NAP                  
14.11 Property   1 Dollar General - Lubbock, TX NAP                  
15.00 Loan   1 Seacrest Homes NAP 0 Springing 0 Springing 3,667 3,667 0 0 0
16.00 Loan   1 Ranch Self Storage NAP 60,094 14,308 2,577 1,227 0 1,081 38,906 0 0
17.00 Loan 19, 20 1 Elmwood Distribution Center NAP 209,188 24,324 0 Springing 0 7,902 0 0 8,589
18.00 Loan 21 1 Herndon Square NAP 381,296 58,661 0 Springing 0 4,392 197,631 1,000,000 32,938
19.00 Loan   1 The Plaza at Williams Centre NAP 69,798 23,266 0 Springing 150,000 1,417 51,012 250,000 7,782
20.00 Loan   1 Lafayette Arms Apartments NAP 49,284 21,428 15,097 3,774 0 2,938 0 0 0
21.00 Loan   1 231 Hudson Leased Fee NAP 0 Springing 0 Springing 0 0 0 0 0
22.00 Loan   1 The Woodlands of Charlottesville NAP 28,470 9,490 31,434 Springing 54,000 1,500 54,000 0 0
23.00 Loan   1 884 Riverside Drive NAP 24,807 24,807 7,808 1,859 0 1,000 0 0 0
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio   71,964 17,022 0 Springing 0 2,276 81,926 0 0
24.01 Property   1 Securlock - Casa Grande NAP                  
24.02 Property   1 Securlock - Cordova NAP                  
24.03 Property   1 Securlock - Antioch NAP                  
25.00 Loan 23 1 TownePlace Suites - La Place NAP 7,387 1,759 7,563 7,203 0 8,544 0 0 0
26.00 Loan 24, 25 1 Envy Self Storage and RV NAP 60,968 15,242 0 Springing 0 1,155 27,710 0 0
27.00 Loan   1 Interstate Self Storage NAP 82,367 13,074 6,202 2,953 0 916 0 0 0
28.00 Loan 26, 27 11 122nd Street Portfolio   47,918 7,986 47,864 7,977 0 2,780 0 0 200
28.01 Property   1 260-262 West 122nd Street NAP                  
28.02 Property   1 240 West 122nd Street NAP                  
28.03 Property   1 238 West 122nd Street NAP                  
28.04 Property   1 242 West 122nd Street NAP                  
28.05 Property   1 236 West 122nd Street NAP                  
28.06 Property   1 244 West 122nd Street NAP                  
28.07 Property   1 2268 Frederick Douglas Boulevard NAP                  
28.08 Property   1 234 West 122nd Street NAP                  

A-1-15

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                             
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($)
28.09 Property   1 222 Saint Nicholas Avenue NAP                  
28.10 Property   1 2500 Frederick Douglas Boulevard NAP                  
28.11 Property   1 262 West 115th Street NAP                  
29.00 Loan 28 1 Heights Marketplace NAP 111,104 15,116 0 Springing 0 243 14,604 150,000 1,623
30.00 Loan   1 TownePlace Suites The Villages NAP 98,780 10,976 0 Springing 0 10,736 0 0 0
31.00 Loan   1 Garver Little Rock NAP 0 6,197 0 1,292 0 595 0 0 3,969
32.00 Loan 29 1 Home2Suites Hilton Head NAP 73,934 12,322 81,896 9,100 0 4,630 0 0 0
33.00 Loan   3 Lowy Bronx Multifamily Portfolio   19,825 9,441 16,434 3,130 0 844 0 0 0
33.01 Property   1 375 East 209th Street NAP                  
33.02 Property   1 2679 Decatur Avenue NAP                  
33.03 Property   1 3053 Hull Avenue NAP                  
34.00 Loan   1 Arizona Pavilions NAP 0 7,831 4,291 817 0 304 0 0 1,622
35.00 Loan 30 1 Boonton Industrial NAP 0 Springing 0 Springing 0 Springing 0 0 0
36.00 Loan   1 Leisure Living NAP 31,775 6,355 17,004 1,546 20,000 517 50,000 0 0
37.00 Loan 31 1 Walmart Deland NAP 0 Springing 0 Springing 0 Springing 0 0 Springing
38.00 Loan 32, 33 1 Bronxwood Mixed Use NAP 0 6,114 6,119 1,457 0 604 0 75,000 348
39.00 Loan   1 Lost River Self Storage NAP 18,179 2,473 5,088 1,212 0 869 0 0 0
40.00 Loan   1 Clara Point Apartments NAP 4,793 1,521 7,194 2,284 100,000 1,167 0 0 0
41.00 Loan 34, 35 1 Belamere Suites II NAP 28,761 4,109 4,188 2,094 0 0 0 0 0
42.00 Loan   1 AC Self Storage - Missouri City NAP 46,188 7,698 0 Springing 0 690 24,829 0 0
43.00 Loan   1 AC Self Storage - Arlington,TX NAP 62,574 10,429 0 Springing 0 1,065 38,351 0 0
44.00 Loan 36 1 Walgreens – Newport News, VA NAP 0 Springing 110 Springing 0 Springing 0 0 Springing
45.00 Loan 37 1 Walgreens San Tan Valley NAP 0 Springing 1,775 592 0 Springing 0 0 Springing
46.00 Loan   1 Amidon Place Apartments NAP 5,754 5,480 7,396 3,522 60,500 3,750 0 0 0
47.00 Loan 38 1 Estrella Crossroads 10% every 10 years through 2075 followed by 10% increases in either 5 or 10-year increments starting in 2075 through lease expiration in 2104 7,751 2,461 1,083 344 0 381 0 0 1,903
48.00 Loan 39 1 Federales Chicago NAP 30,099 4,300 34,893 4,362 0 112 0 0 586
49.00 Loan   1 Shops at Valle Vista NAP 22,205 4,230 1,315 626 0 176 10,585 0 1,329
50.00 Loan   1 Villas at the Woodlands NAP 32,065 6,108 16,708 1,768 0 1,333 0 0 0
51.00 Loan   1 Turtle Creek Apartments NAP 12,171 3,381 8,582 3,301 0 2,774 0 0 0
52.00 Loan 40 1 FleetPride Industrial NAP 0 0 1,810 603 0 296 0 0 1,479
53.00 Loan 41 1 Walgreens Cambridge NAP 0 Springing 341 Springing 0 Springing 0 0 0
54.00 Loan 42 1 Parq on 8th Apartments NAP 7,987 3,994 26,809 2,234 0 1,958 0 0 0
55.00 Loan   1 Lord Duplin Apartments NAP 21,281 3,378 4,706 2,241 0 1,708 0 0 0
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio   10,327 1,405 638 304 0 484 0 0 0
56.01 Property   1 City Walk MHC NAP                  
56.02 Property   1 Oak Hill MHC NAP                  
57.00 Loan 43 1 4070 Butler Pike Office NAP 13,101 3,119 622 593 0 341 0 100,000 1,703
58.00 Loan   1 7-Eleven Tampa NAP 0 Springing 669 334 0 Springing 0 0 Springing
59.00 Loan   1 CVS Mars Hill NAP 0 Springing 1,002 Springing 0 Springing 0 0 0
60.00 Loan   1 5800 Brookhollow NAP 46,116 5,362 0 Springing 0 1,123 0 0 1,872
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) NAP 4,000 333 0 Springing 0 0 0 0 0

A-1-16

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                             
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($) Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($)
1.00 Loan 4 2 Velocity Industrial Portfolio 0 0 0 0 0 4,784,601 0 Upfront Leasing Reserve ($4,000,000); Rent Concession Reserve (784,600.86) 0 0
1.01 Property   1 2750 Morris Road                    
1.02 Property   1 1180 Church Road                    
2.00 Loan   1 The Grace Building 0 0 0 0 0 33,543,750 0 Free Rent Reserve ($25,964,570); Parking Rent Shortfall Reserve ($1,608,940); Lobby/Elevator Work Reserve ($5,970,240) 0 0
3.00 Loan   1 Malibu Colony Plaza 285,925 0 0 0 0 0 0 NAP 0 0
4.00 Loan   8 Mason Multifamily Portfolio 0 0 0 0 44,500 5,000 0 Radon Reserve 0 0
4.01 Property   1 University Heights                    
4.02 Property   1 Ashbury Court                    
4.03 Property   1 James Court                    
4.04 Property   1 Old Orchard                    
4.05 Property   1 Ashbury East                    
4.06 Property   1 Colonial West                    
4.07 Property   1 Colonial East                    
4.08 Property   1 Cardinal Apartments                    
5.00 Loan   1 Gramercy Plaza 0 0 0 0 0 845,279 0 Rent Concession Reserve ($740,024); Existing TI/LC Reserve ($105,255) 0 0
6.00 Loan 5 1 Bell Towne Centre $1,500,000, but reduces to $1,000,000 effective 1/1/2026 0 0 0 0 0 0 NAP 0 0
7.00 Loan   14 Rollins Portfolio 261,383 0 0 0 0 0 0 NAP 0 NAP
7.01 Property   1 Lodi                    
7.02 Property   1 Sacramento                    
7.03 Property   1 Geotech Supply                    
7.04 Property   1 Vacaville                    
7.05 Property   1 Rancho Cordova                    
7.06 Property   1 Modesto                    
7.07 Property   1 Auburn                    
7.08 Property   1 Livermore                    
7.09 Property   1 Salinas                    
7.10 Property   1 Yuba City                    
7.11 Property   1 Santa Rosa                    
7.12 Property   1 Redding                    
7.13 Property   1 Chico                    
7.14 Property   1 Sonora                    
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building 0 0 Springing 0 0 0 0 NAP 0 0
9.00 Loan 8, 9, 10, 11 1 2302 Webster 0 0 0 0 0 380,823 12,542 Ground Reserve (Upfront: $12,500.00; Monthly: $12,541.67), Outstanding Leases Obligation Reserve (Upfront: $368,323.00) 0 3,550,778
10.00 Loan   1 The Wyatt at Northern Lights 0 0 0 0 0 0 0 NAP 0 0
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC 38,917 0 0 0 0 1,347,205 0 Free Rent Reserve 0 2,750,000
12.00 Loan 16, 17 1 The Westchester 2,322,930 0 0 0 0 0 Springing NM Reserve Fund 7,159,800 0
13.00 Loan   1 Metro Crossing 630,000 0 0 0 88,750 0 0 NAP 0 0
14.00 Loan 18 11 ExchangeRight 47 0 0 0 0 44,043 156,966 0 Giant Eagle Rent Reserve 0 0
14.01 Property   1 Kroger - Columbus, OH                    
14.02 Property   1 Giant Eagle - Streetsboro, OH                    
14.03 Property   1 Walgreens - Cordova, TN                    
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA                    
14.05 Property   1 BB&T - Lancaster, PA                    
14.06 Property   1 Dollar General - Delhi, CA                    
14.07 Property   1 Verizon Wireless - Columbia, SC                    
14.08 Property   1 Napa Auto Parts - Columbus, OH                    
14.09 Property   1 Dollar Tree - Idaho Falls, ID                    
14.10 Property   1 Dollar Tree - Trenton, NJ                    
14.11 Property   1 Dollar General - Lubbock, TX                    
15.00 Loan   1 Seacrest Homes 0 0 0 0 0 0 0 NAP 0 0
16.00 Loan   1 Ranch Self Storage 0 0 0 0 0 0 0 NAP 0 0
17.00 Loan 19, 20 1 Elmwood Distribution Center 0 0 0 0 0 0 0 NAP 0 0
18.00 Loan 21 1 Herndon Square 1,600,000 0 0 0 0 0 0 NAP 0 0
19.00 Loan   1 The Plaza at Williams Centre 400,000 0 0 0 0 152,912 0 Existing TI/LC Reserve Funds 0 0
20.00 Loan   1 Lafayette Arms Apartments 0 0 0 0 64,914 0 0 NAP 0 0
21.00 Loan   1 231 Hudson Leased Fee 0 0 0 0 0 0 Springing Extraordinary Lease Payments Reserve 0 0
22.00 Loan   1 The Woodlands of Charlottesville 0 0 0 0 0 15,237 0 Condominium Common Charges Reserve 0 0
23.00 Loan   1 884 Riverside Drive 0 0 0 0 257,497 0 0 NAP 0 0
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio 0 0 0 0 0 0 Springing Springing Cash Trap Reserve 0 0
24.01 Property   1 Securlock - Casa Grande                    
24.02 Property   1 Securlock - Cordova                    
24.03 Property   1 Securlock - Antioch                    
25.00 Loan 23 1 TownePlace Suites - La Place 0 0 0 0 0 0 0 NAP 0 0
26.00 Loan 24, 25 1 Envy Self Storage and RV 0 0 0 0 0 0 0 NAP 0 0
27.00 Loan   1 Interstate Self Storage 0 0 0 0 108,906 0 0 NAP 0 0
28.00 Loan 26, 27 11 122nd Street Portfolio 0 0 0 0 46,170 0 0 NAP 0 0
28.01 Property   1 260-262 West 122nd Street                    
28.02 Property   1 240 West 122nd Street                    
28.03 Property   1 238 West 122nd Street                    
28.04 Property   1 242 West 122nd Street                    
28.05 Property   1 236 West 122nd Street                    
28.06 Property   1 244 West 122nd Street                    
28.07 Property   1 2268 Frederick Douglas Boulevard                    
28.08 Property   1 234 West 122nd Street                    

A-1-17

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                             
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($) Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($)
28.09 Property   1 222 Saint Nicholas Avenue                    
28.10 Property   1 2500 Frederick Douglas Boulevard                    
28.11 Property   1 262 West 115th Street                    
29.00 Loan 28 1 Heights Marketplace 175,000 0 0 0 0 62,906 0 Crumbl Free Rent ($14,437.5), Crumbl TI/LC Reserve ($48,468.75) 0 0
30.00 Loan   1 TownePlace Suites The Villages 0 0 0 0 0 0 0 NAP 0 0
31.00 Loan   1 Garver Little Rock 0 0 0 0 0 0 0 NAP 0 0
32.00 Loan 29 1 Home2Suites Hilton Head 0 240,000 0 0 0 0 Springing PIP Reserve, Seasonality Reserve $0.00, $200,000 0
33.00 Loan   3 Lowy Bronx Multifamily Portfolio 0 0 0 0 13,125 0 0 NAP 0 0
33.01 Property   1 375 East 209th Street                    
33.02 Property   1 2679 Decatur Avenue                    
33.03 Property   1 3053 Hull Avenue                    
34.00 Loan   1 Arizona Pavilions 0 0 0 0 0 0 0 NAP 0 0
35.00 Loan 30 1 Boonton Industrial 0 0 0 0 0 0 0 NAP 0 0
36.00 Loan   1 Leisure Living 0 0 0 0 16,125 0 0 NAP 0 0
37.00 Loan 31 1 Walmart Deland 0 0 0 0 0 0 0 NAP 0 0
38.00 Loan 32, 33 1 Bronxwood Mixed Use 75,000 0 0 0 1,125 35,400 0 Rent Reserve 0 0
39.00 Loan   1 Lost River Self Storage 0 0 0 0 0 0 0 NAP 0 0
40.00 Loan   1 Clara Point Apartments 0 0 0 0 11,125 0 0 NAP 0 0
41.00 Loan 34, 35 1 Belamere Suites II 0 0 0 0 0 0 Springing Vacant Parcel Debt Yield Reserve 0 0
42.00 Loan   1 AC Self Storage - Missouri City 0 0 0 0 0 0 0 NAP 0 0
43.00 Loan   1 AC Self Storage - Arlington,TX 0 0 0 0 0 0 0 NAP 0 0
44.00 Loan 36 1 Walgreens – Newport News, VA 0 0 0 0 0 0 0 NAP 0 0
45.00 Loan 37 1 Walgreens San Tan Valley 0 0 0 0 0 0 0 NAP 0 0
46.00 Loan   1 Amidon Place Apartments 0 0 0 0 20,688 0 0 NAP 0 0
47.00 Loan 38 1 Estrella Crossroads 0 0 0 0 1,875 0 Springing Ground Rent Reserve 0 0
48.00 Loan 39 1 Federales Chicago 0 0 0 0 0 0 0 NAP 0 0
49.00 Loan   1 Shops at Valle Vista 79,754 0 0 0 3,750 0 0 NAP 0 0
50.00 Loan   1 Villas at the Woodlands 0 0 0 0 23,750 0 0 NAP 0 0
51.00 Loan   1 Turtle Creek Apartments 0 0 0 0 51,313 8,750 0 Randon Reserve 0 0
52.00 Loan 40 1 FleetPride Industrial 0 0 0 0 3,410 0 0 NAP 0 0
53.00 Loan 41 1 Walgreens Cambridge 0 0 0 0 0 0 0 NAP 0 0
54.00 Loan 42 1 Parq on 8th Apartments 0 100,000 0 0 1,250 0 0 NAP 0 0
55.00 Loan   1 Lord Duplin Apartments 0 0 0 0 10,494 0 0 NAP 0 0
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio 0 0 0 0 91,875 0 0 NAP 0 0
56.01 Property   1 City Walk MHC                    
56.02 Property   1 Oak Hill MHC                    
57.00 Loan 43 1 4070 Butler Pike Office 0 0 0 0 0 28,809 0 Free Rent Reserve 0 0
58.00 Loan   1 7-Eleven Tampa 0 0 0 0 0 9,100 0 Plymouth St Reserve 0 0
59.00 Loan   1 CVS Mars Hill 0 0 0 0 0 0 0 NAP 0 0
60.00 Loan   1 5800 Brookhollow 0 0 0 0 29,375 0 0 NAP 0 0
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) 0 0 0 0 0 0 0 NAP 0 0

A-1-18

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

             
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Holdback/ Earnout Description Lockbox Type
1.00 Loan 4 2 Velocity Industrial Portfolio NAP Hard
1.01 Property   1 2750 Morris Road    
1.02 Property   1 1180 Church Road    
2.00 Loan   1 The Grace Building NAP Hard
3.00 Loan   1 Malibu Colony Plaza NAP Springing
4.00 Loan   8 Mason Multifamily Portfolio NAP Springing
4.01 Property   1 University Heights    
4.02 Property   1 Ashbury Court    
4.03 Property   1 James Court    
4.04 Property   1 Old Orchard    
4.05 Property   1 Ashbury East    
4.06 Property   1 Colonial West    
4.07 Property   1 Colonial East    
4.08 Property   1 Cardinal Apartments    
5.00 Loan   1 Gramercy Plaza NAP Soft
6.00 Loan 5 1 Bell Towne Centre NAP Hard
7.00 Loan   14 Rollins Portfolio NAP Hard
7.01 Property   1 Lodi    
7.02 Property   1 Sacramento    
7.03 Property   1 Geotech Supply    
7.04 Property   1 Vacaville    
7.05 Property   1 Rancho Cordova    
7.06 Property   1 Modesto    
7.07 Property   1 Auburn    
7.08 Property   1 Livermore    
7.09 Property   1 Salinas    
7.10 Property   1 Yuba City    
7.11 Property   1 Santa Rosa    
7.12 Property   1 Redding    
7.13 Property   1 Chico    
7.14 Property   1 Sonora    
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building NAP Springing
9.00 Loan 8, 9, 10, 11 1 2302 Webster The earnout reserve will be released (a) provided no event of default is continuing, (b) no sweep exists, (c) upon each of the 3 commercial retail tenants being in occupancy, open for business and paying unabated base rent (the “earnout conditions”), as evidence by individual tenant estoppels and (d) to the extent that an NCF DY of 7.00% is achieved (DY being calculated by eliminating any funds remaining in the earnout reserve from the OPB of the Loan). Springing
10.00 Loan   1 The Wyatt at Northern Lights NAP Springing
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC Lender shall, or shall direct Servicer to, deposit Five Iron Golf Earnout Funds into the Cash Management Account to be applied in accordance with section 6.12.1 of the Loan Agreement provided (a) no Event of Default (b) Lender shall have approved final form of the Five Iron Lease, (c) Borrower has  delivered to Lender all required certificates of occupancy, (d) the  Debt Yield after giving effect to the Five Iron Lease is not less than 7.0%, and (e) a Five Iron Opening Event has occured. In the event that a Five Iron Golf Opening Event has not occured on or prior to July 1, 2024, Lender shall apply the Five Iron Golf Earnout Funds to the Outstanding Principal Balance of the Loan, together with the Yield Maintenance Premium. Hard
12.00 Loan 16, 17 1 The Westchester NAP Hard
13.00 Loan   1 Metro Crossing NAP Springing
14.00 Loan 18 11 ExchangeRight 47 NAP Hard
14.01 Property   1 Kroger - Columbus, OH    
14.02 Property   1 Giant Eagle - Streetsboro, OH    
14.03 Property   1 Walgreens - Cordova, TN    
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA    
14.05 Property   1 BB&T - Lancaster, PA    
14.06 Property   1 Dollar General - Delhi, CA    
14.07 Property   1 Verizon Wireless - Columbia, SC    
14.08 Property   1 Napa Auto Parts - Columbus, OH    
14.09 Property   1 Dollar Tree - Idaho Falls, ID    
14.10 Property   1 Dollar Tree - Trenton, NJ    
14.11 Property   1 Dollar General - Lubbock, TX    
15.00 Loan   1 Seacrest Homes NAP Springing
16.00 Loan   1 Ranch Self Storage NAP Springing
17.00 Loan 19, 20 1 Elmwood Distribution Center NAP Springing
18.00 Loan 21 1 Herndon Square NAP Springing
19.00 Loan   1 The Plaza at Williams Centre NAP Springing
20.00 Loan   1 Lafayette Arms Apartments NAP Springing
21.00 Loan   1 231 Hudson Leased Fee NAP Springing
22.00 Loan   1 The Woodlands of Charlottesville NAP Springing
23.00 Loan   1 884 Riverside Drive NAP Springing
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio NAP Springing
24.01 Property   1 Securlock - Casa Grande    
24.02 Property   1 Securlock - Cordova    
24.03 Property   1 Securlock - Antioch    
25.00 Loan 23 1 TownePlace Suites - La Place NAP Springing
26.00 Loan 24, 25 1 Envy Self Storage and RV NAP Springing
27.00 Loan   1 Interstate Self Storage NAP Springing
28.00 Loan 26, 27 11 122nd Street Portfolio NAP Soft
28.01 Property   1 260-262 West 122nd Street    
28.02 Property   1 240 West 122nd Street    
28.03 Property   1 238 West 122nd Street    
28.04 Property   1 242 West 122nd Street    
28.05 Property   1 236 West 122nd Street    
28.06 Property   1 244 West 122nd Street    
28.07 Property   1 2268 Frederick Douglas Boulevard    
28.08 Property   1 234 West 122nd Street    

A-1-19

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

             
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Holdback/ Earnout Description Lockbox Type
28.09 Property   1 222 Saint Nicholas Avenue    
28.10 Property   1 2500 Frederick Douglas Boulevard    
28.11 Property   1 262 West 115th Street    
29.00 Loan 28 1 Heights Marketplace NAP Springing
30.00 Loan   1 TownePlace Suites The Villages NAP Springing
31.00 Loan   1 Garver Little Rock NAP Hard
32.00 Loan 29 1 Home2Suites Hilton Head NAP Hard
33.00 Loan   3 Lowy Bronx Multifamily Portfolio NAP Springing
33.01 Property   1 375 East 209th Street    
33.02 Property   1 2679 Decatur Avenue    
33.03 Property   1 3053 Hull Avenue    
34.00 Loan   1 Arizona Pavilions NAP Springing
35.00 Loan 30 1 Boonton Industrial NAP Springing
36.00 Loan   1 Leisure Living NAP Springing
37.00 Loan 31 1 Walmart Deland NAP Hard
38.00 Loan 32, 33 1 Bronxwood Mixed Use NAP Springing
39.00 Loan   1 Lost River Self Storage NAP Springing
40.00 Loan   1 Clara Point Apartments NAP Springing
41.00 Loan 34, 35 1 Belamere Suites II NAP Hard
42.00 Loan   1 AC Self Storage - Missouri City NAP Springing
43.00 Loan   1 AC Self Storage - Arlington,TX NAP Springing
44.00 Loan 36 1 Walgreens – Newport News, VA NAP Springing
45.00 Loan 37 1 Walgreens San Tan Valley NAP Hard
46.00 Loan   1 Amidon Place Apartments NAP Springing
47.00 Loan 38 1 Estrella Crossroads NAP Springing
48.00 Loan 39 1 Federales Chicago NAP Hard
49.00 Loan   1 Shops at Valle Vista NAP Hard
50.00 Loan   1 Villas at the Woodlands NAP Springing
51.00 Loan   1 Turtle Creek Apartments NAP Springing
52.00 Loan 40 1 FleetPride Industrial NAP Springing
53.00 Loan 41 1 Walgreens Cambridge NAP Springing
54.00 Loan 42 1 Parq on 8th Apartments NAP Springing
55.00 Loan   1 Lord Duplin Apartments NAP Springing
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio NAP Springing
56.01 Property   1 City Walk MHC    
56.02 Property   1 Oak Hill MHC    
57.00 Loan 43 1 4070 Butler Pike Office NAP Springing
58.00 Loan   1 7-Eleven Tampa NAP Springing
59.00 Loan   1 CVS Mars Hill NAP Springing
60.00 Loan   1 5800 Brookhollow NAP Springing
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) NAP Hard

A-1-20

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                     
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%)
1.00 Loan 4 2 Velocity Industrial Portfolio In Place Yes Yes Yes Yes 65,000,000 10,000,000 27,290.51 204,678.82 NAP NAP NAP NAP NAP
1.01 Property   1 2750 Morris Road                            
1.02 Property   1 1180 Church Road                            
2.00 Loan   1 The Grace Building Springing Yes No Yes No 50,000,000 833,000,000 1,894,721.17 2,008,449.93 367,000,000 2.69210% 1,250,000,000 2,843,219.04 58.1%
3.00 Loan   1 Malibu Colony Plaza Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.00 Loan   8 Mason Multifamily Portfolio Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.01 Property   1 University Heights                            
4.02 Property   1 Ashbury Court                            
4.03 Property   1 James Court                            
4.04 Property   1 Old Orchard                            
4.05 Property   1 Ashbury East                            
4.06 Property   1 Colonial West                            
4.07 Property   1 Colonial East                            
4.08 Property   1 Cardinal Apartments                            
5.00 Loan   1 Gramercy Plaza Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.00 Loan 5 1 Bell Towne Centre Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.00 Loan   14 Rollins Portfolio Springing Yes Yes Yes Yes 24,400,000 15,000,000 40,675.95 106,842.17 NAP NAP NAP NAP NAP
7.01 Property   1 Lodi                            
7.02 Property   1 Sacramento                            
7.03 Property   1 Geotech Supply                            
7.04 Property   1 Vacaville                            
7.05 Property   1 Rancho Cordova                            
7.06 Property   1 Modesto                            
7.07 Property   1 Auburn                            
7.08 Property   1 Livermore                            
7.09 Property   1 Salinas                            
7.10 Property   1 Yuba City                            
7.11 Property   1 Santa Rosa                            
7.12 Property   1 Redding                            
7.13 Property   1 Chico                            
7.14 Property   1 Sonora                            
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.00 Loan 8, 9, 10, 11 1 2302 Webster Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.00 Loan   1 The Wyatt at Northern Lights Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.00 Loan 16, 17 1 The Westchester Springing Yes No Yes No 20,000,000 323,000,000 886,941.55 941,860.53 57,000,000 0 400,000,000 1,098,380 1
13.00 Loan   1 Metro Crossing Springing Yes Yes Yes Yes 20,000,000 14,450,000 63,747.00 151,978.15 NAP NAP NAP NAP NAP
14.00 Loan 18 11 ExchangeRight 47 Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.01 Property   1 Kroger - Columbus, OH                            
14.02 Property   1 Giant Eagle - Streetsboro, OH                            
14.03 Property   1 Walgreens - Cordova, TN                            
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA                            
14.05 Property   1 BB&T - Lancaster, PA                            
14.06 Property   1 Dollar General - Delhi, CA                            
14.07 Property   1 Verizon Wireless - Columbia, SC                            
14.08 Property   1 Napa Auto Parts - Columbus, OH                            
14.09 Property   1 Dollar Tree - Idaho Falls, ID                            
14.10 Property   1 Dollar Tree - Trenton, NJ                            
14.11 Property   1 Dollar General - Lubbock, TX                            
15.00 Loan   1 Seacrest Homes Springing No No Yes No 18,000,000 30,000,000 98,600.69 157,761.11 NAP NAP NAP NAP NAP
16.00 Loan   1 Ranch Self Storage Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.00 Loan 19, 20 1 Elmwood Distribution Center Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.00 Loan 21 1 Herndon Square Springing Yes Yes Yes No 14,936,855 15,434,751 74,178.20 145,963.56 NAP NAP NAP NAP NAP
19.00 Loan   1 The Plaza at Williams Centre Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20.00 Loan   1 Lafayette Arms Apartments Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21.00 Loan   1 231 Hudson Leased Fee Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.00 Loan   1 The Woodlands of Charlottesville Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.00 Loan   1 884 Riverside Drive Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.01 Property   1 Securlock - Casa Grande                            
24.02 Property   1 Securlock - Cordova                            
24.03 Property   1 Securlock - Antioch                            
25.00 Loan 23 1 TownePlace Suites - La Place Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.00 Loan 24, 25 1 Envy Self Storage and RV Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27.00 Loan   1 Interstate Self Storage Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.00 Loan 26, 27 11 122nd Street Portfolio Springing Yes No Yes No 8,000,000 15,000,000 49,427.08 75,788.19 NAP NAP NAP NAP NAP
28.01 Property   1 260-262 West 122nd Street                            
28.02 Property   1 240 West 122nd Street                            
28.03 Property   1 238 West 122nd Street                            
28.04 Property   1 242 West 122nd Street                            
28.05 Property   1 236 West 122nd Street                            
28.06 Property   1 244 West 122nd Street                            
28.07 Property   1 2268 Frederick Douglas Boulevard                            
28.08 Property   1 234 West 122nd Street                            

A-1-21

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                     
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%)
28.09 Property   1 222 Saint Nicholas Avenue                            
28.10 Property   1 2500 Frederick Douglas Boulevard                            
28.11 Property   1 262 West 115th Street                            
29.00 Loan 28 1 Heights Marketplace Springing No No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30.00 Loan   1 TownePlace Suites The Villages Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31.00 Loan   1 Garver Little Rock Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.00 Loan 29 1 Home2Suites Hilton Head In Place Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.00 Loan   3 Lowy Bronx Multifamily Portfolio Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33.01 Property   1 375 East 209th Street                            
33.02 Property   1 2679 Decatur Avenue                            
33.03 Property   1 3053 Hull Avenue                            
34.00 Loan   1 Arizona Pavilions Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35.00 Loan 30 1 Boonton Industrial Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36.00 Loan   1 Leisure Living Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37.00 Loan 31 1 Walmart Deland Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38.00 Loan 32, 33 1 Bronxwood Mixed Use Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39.00 Loan   1 Lost River Self Storage Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40.00 Loan   1 Clara Point Apartments Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.00 Loan 34, 35 1 Belamere Suites II Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
42.00 Loan   1 AC Self Storage - Missouri City Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.00 Loan   1 AC Self Storage - Arlington,TX Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
44.00 Loan 36 1 Walgreens – Newport News, VA Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45.00 Loan 37 1 Walgreens San Tan Valley Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
46.00 Loan   1 Amidon Place Apartments Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
47.00 Loan 38 1 Estrella Crossroads Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
48.00 Loan 39 1 Federales Chicago Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
49.00 Loan   1 Shops at Valle Vista Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
50.00 Loan   1 Villas at the Woodlands Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
51.00 Loan   1 Turtle Creek Apartments Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
52.00 Loan 40 1 FleetPride Industrial Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
53.00 Loan 41 1 Walgreens Cambridge Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
54.00 Loan 42 1 Parq on 8th Apartments Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
55.00 Loan   1 Lord Duplin Apartments Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
56.01 Property   1 City Walk MHC                            
56.02 Property   1 Oak Hill MHC                            
57.00 Loan 43 1 4070 Butler Pike Office Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
58.00 Loan   1 7-Eleven Tampa Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
59.00 Loan   1 CVS Mars Hill Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
60.00 Loan   1 5800 Brookhollow Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) In Place No Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

A-1-22

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                               
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
1.00 Loan 4 2 Velocity Industrial Portfolio NAP NAP 10,000,000 10.00000% 85,000,000 289,169.56 65.5% 1.92 8.3% No NAP
1.01 Property   1 2750 Morris Road                      
1.02 Property   1 1180 Church Road                      
2.00 Loan   1 The Grace Building 3.00 8.3% NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine
3.00 Loan   1 Malibu Colony Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
4.00 Loan   8 Mason Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
4.01 Property   1 University Heights                      
4.02 Property   1 Ashbury Court                      
4.03 Property   1 James Court                      
4.04 Property   1 Old Orchard                      
4.05 Property   1 Ashbury East                      
4.06 Property   1 Colonial West                      
4.07 Property   1 Colonial East                      
4.08 Property   1 Cardinal Apartments                      
5.00 Loan   1 Gramercy Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
6.00 Loan 5 1 Bell Towne Centre NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
7.00 Loan   14 Rollins Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
7.01 Property   1 Lodi                      
7.02 Property   1 Sacramento                      
7.03 Property   1 Geotech Supply                      
7.04 Property   1 Vacaville                      
7.05 Property   1 Rancho Cordova                      
7.06 Property   1 Modesto                      
7.07 Property   1 Auburn                      
7.08 Property   1 Livermore                      
7.09 Property   1 Salinas                      
7.10 Property   1 Yuba City                      
7.11 Property   1 Santa Rosa                      
7.12 Property   1 Redding                      
7.13 Property   1 Chico                      
7.14 Property   1 Sonora                      
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
9.00 Loan 8, 9, 10, 11 1 2302 Webster NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
10.00 Loan   1 The Wyatt at Northern Lights NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
12.00 Loan 16, 17 1 The Westchester 3 0 NAP NAP NAP NAP NAP NAP NAP No NAP
13.00 Loan   1 Metro Crossing NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
14.00 Loan 18 11 ExchangeRight 47 NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
14.01 Property   1 Kroger - Columbus, OH                      
14.02 Property   1 Giant Eagle - Streetsboro, OH                      
14.03 Property   1 Walgreens - Cordova, TN                      
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA                      
14.05 Property   1 BB&T - Lancaster, PA                      
14.06 Property   1 Dollar General - Delhi, CA                      
14.07 Property   1 Verizon Wireless - Columbia, SC                      
14.08 Property   1 Napa Auto Parts - Columbus, OH                      
14.09 Property   1 Dollar Tree - Idaho Falls, ID                      
14.10 Property   1 Dollar Tree - Trenton, NJ                      
14.11 Property   1 Dollar General - Lubbock, TX                      
15.00 Loan   1 Seacrest Homes NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
16.00 Loan   1 Ranch Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
17.00 Loan 19, 20 1 Elmwood Distribution Center NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
18.00 Loan 21 1 Herndon Square NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
19.00 Loan   1 The Plaza at Williams Centre NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
20.00 Loan   1 Lafayette Arms Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
21.00 Loan   1 231 Hudson Leased Fee NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine
22.00 Loan   1 The Woodlands of Charlottesville NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
23.00 Loan   1 884 Riverside Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
24.01 Property   1 Securlock - Casa Grande                      
24.02 Property   1 Securlock - Cordova                      
24.03 Property   1 Securlock - Antioch                      
25.00 Loan 23 1 TownePlace Suites - La Place NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
26.00 Loan 24, 25 1 Envy Self Storage and RV NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
27.00 Loan   1 Interstate Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
28.00 Loan 26, 27 11 122nd Street Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
28.01 Property   1 260-262 West 122nd Street                      
28.02 Property   1 240 West 122nd Street                      
28.03 Property   1 238 West 122nd Street                      
28.04 Property   1 242 West 122nd Street                      
28.05 Property   1 236 West 122nd Street                      
28.06 Property   1 244 West 122nd Street                      
28.07 Property   1 2268 Frederick Douglas Boulevard                      
28.08 Property   1 234 West 122nd Street                      

A-1-23

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                               
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
28.09 Property   1 222 Saint Nicholas Avenue                      
28.10 Property   1 2500 Frederick Douglas Boulevard                      
28.11 Property   1 262 West 115th Street                      
29.00 Loan 28 1 Heights Marketplace NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
30.00 Loan   1 TownePlace Suites The Villages NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
31.00 Loan   1 Garver Little Rock NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
32.00 Loan 29 1 Home2Suites Hilton Head NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
33.00 Loan   3 Lowy Bronx Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
33.01 Property   1 375 East 209th Street                      
33.02 Property   1 2679 Decatur Avenue                      
33.03 Property   1 3053 Hull Avenue                      
34.00 Loan   1 Arizona Pavilions NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
35.00 Loan 30 1 Boonton Industrial NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
36.00 Loan   1 Leisure Living NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
37.00 Loan 31 1 Walmart Deland NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
38.00 Loan 32, 33 1 Bronxwood Mixed Use NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
39.00 Loan   1 Lost River Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
40.00 Loan   1 Clara Point Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
41.00 Loan 34, 35 1 Belamere Suites II NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
42.00 Loan   1 AC Self Storage - Missouri City NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
43.00 Loan   1 AC Self Storage - Arlington,TX NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
44.00 Loan 36 1 Walgreens – Newport News, VA NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
45.00 Loan 37 1 Walgreens San Tan Valley NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
46.00 Loan   1 Amidon Place Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
47.00 Loan 38 1 Estrella Crossroads NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
48.00 Loan 39 1 Federales Chicago NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
49.00 Loan   1 Shops at Valle Vista NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
50.00 Loan   1 Villas at the Woodlands NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
51.00 Loan   1 Turtle Creek Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
52.00 Loan 40 1 FleetPride Industrial NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
53.00 Loan 41 1 Walgreens Cambridge NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
54.00 Loan 42 1 Parq on 8th Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
55.00 Loan   1 Lord Duplin Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
56.01 Property   1 City Walk MHC                      
56.02 Property   1 Oak Hill MHC                      
57.00 Loan 43 1 4070 Butler Pike Office NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
58.00 Loan   1 7-Eleven Tampa NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
59.00 Loan   1 CVS Mars Hill NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
60.00 Loan   1 5800 Brookhollow NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine

A-1-24

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                 
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)		 Tenants-in-common
(Y/N)
1.00 Loan 4 2 Velocity Industrial Portfolio Zachary Moore and Anthony Grelli, Jr. Zachary Moore and Anthony Grelli, Jr. No No
1.01 Property   1 2750 Morris Road        
1.02 Property   1 1180 Church Road        
2.00 Loan   1 The Grace Building Brookfield Office Properties, Inc. BOP NYC OP LLC and Swig Investment Company, LLC No No
3.00 Loan   1 Malibu Colony Plaza KW Partnership, L.P. and KW Two Partnership, L.P. KW Partnership, L.P. and KW Two Partnership, L.P. No No
4.00 Loan   8 Mason Multifamily Portfolio James C. Mason and Linda R. Mason James C. Mason and Linda R. Mason No No
4.01 Property   1 University Heights        
4.02 Property   1 Ashbury Court        
4.03 Property   1 James Court        
4.04 Property   1 Old Orchard        
4.05 Property   1 Ashbury East        
4.06 Property   1 Colonial West        
4.07 Property   1 Colonial East        
4.08 Property   1 Cardinal Apartments        
5.00 Loan   1 Gramercy Plaza Jeffrey Pori Jeffrey Pori Yes No
6.00 Loan 5 1 Bell Towne Centre Nexus Development Corporation/Central Division Curtis R. Olson No No
7.00 Loan   14 Rollins Portfolio New Mountain Net Lease Corporation and New Mountain Net Lease Partners Corporation New Mountain Net Lease Corporation and New Mountain Net Lease Partners Corporation No No
7.01 Property   1 Lodi        
7.02 Property   1 Sacramento        
7.03 Property   1 Geotech Supply        
7.04 Property   1 Vacaville        
7.05 Property   1 Rancho Cordova        
7.06 Property   1 Modesto        
7.07 Property   1 Auburn        
7.08 Property   1 Livermore        
7.09 Property   1 Salinas        
7.10 Property   1 Yuba City        
7.11 Property   1 Santa Rosa        
7.12 Property   1 Redding        
7.13 Property   1 Chico        
7.14 Property   1 Sonora        
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building Gregory M. Geis Gregory M. Geis No No
9.00 Loan 8, 9, 10, 11 1 2302 Webster Ayush Kapahi and Michael Froning Ayush Kapahi and Michael Froning No No
10.00 Loan   1 The Wyatt at Northern Lights Tim Edwards, Wesley D. Hill and Darrin N. Jones Tim Edwards, Wesley D. Hill and Darrin N. Jones No Yes
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC Gary Feldman and Zhidong Wu Gary Feldman and Zhidong Wu No No
12.00 Loan 16, 17 1 The Westchester Simon Property Group, L.P. and Institutional Mall Investors LLC Simon Property Group, L.P. No No
13.00 Loan   1 Metro Crossing Jahan Moslehi and Andy Chien B33 RE Partners Investments II LLC No No
14.00 Loan 18 11 ExchangeRight 47 David Fisher, Joshua Ungerecht, and Warren Thomas David Fisher, Joshua Ungerecht, and Warren Thomas Yes No
14.01 Property   1 Kroger - Columbus, OH        
14.02 Property   1 Giant Eagle - Streetsboro, OH        
14.03 Property   1 Walgreens - Cordova, TN        
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA        
14.05 Property   1 BB&T - Lancaster, PA        
14.06 Property   1 Dollar General - Delhi, CA        
14.07 Property   1 Verizon Wireless - Columbia, SC        
14.08 Property   1 Napa Auto Parts - Columbus, OH        
14.09 Property   1 Dollar Tree - Idaho Falls, ID        
14.10 Property   1 Dollar Tree - Trenton, NJ        
14.11 Property   1 Dollar General - Lubbock, TX        
15.00 Loan   1 Seacrest Homes Laisin Leung Laisin Leung No No
16.00 Loan   1 Ranch Self Storage Daniel L. Stephenson and The Daniel L. Stephenson Family Trust Daniel L. Stephenson and The Daniel L. Stephenson Family Trust No No
17.00 Loan 19, 20 1 Elmwood Distribution Center Jeffrey J. Feil Jeffrey J. Feil No No
18.00 Loan 21 1 Herndon Square BRIT Limited Partnership BRIT Limited Partnership No No
19.00 Loan   1 The Plaza at Williams Centre George C. Larsen and Margaret Larsen George C. Larsen and Margaret Larsen, as Trustees of the George and Margaret Larsen Exempt Trust U/A/D July 11, 2003 and DSB Holdings, L.L.C. No No
20.00 Loan   1 Lafayette Arms Apartments Abraham Deutsch Abraham Deutsch No No
21.00 Loan   1 231 Hudson Leased Fee Vincent J. Ponte Vincent J. Ponte No No
22.00 Loan   1 The Woodlands of Charlottesville Tripp Stewart and Aharon Laufer Tripp Stewart and Aharon Laufer No No
23.00 Loan   1 884 Riverside Drive Eliezer M. Sternhell, A.K.A. Lazer Sternhell Eliezer M. Sternhell, A.K.A. Lazer Sternhell No Yes
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio Steven Houghton Sr. Steven Houghton Sr. No No
24.01 Property   1 Securlock - Casa Grande        
24.02 Property   1 Securlock - Cordova        
24.03 Property   1 Securlock - Antioch        
25.00 Loan 23 1 TownePlace Suites - La Place Kishorbhai S. Patel, Jayesh V. Patel and Vedant Vasanji Kishorbhai S. Patel, Jayesh V. Patel and Vedant Vasanji No No
26.00 Loan 24, 25 1 Envy Self Storage and RV James L. Ledwith James L. Ledwith and the James L. Ledwith and Cathleen C. Gellepis Revocable Trust Dated April 26,2007, as Amended and Restated in 2012 and 2015, and as Amended in 2019 No No
27.00 Loan   1 Interstate Self Storage Hugh D. Cohen, Brian E. Boehmcke and Joel T. Flax Hugh D. Cohen, Brian E. Boehmcke and Joel T. Flax No Yes
28.00 Loan 26, 27 11 122nd Street Portfolio Bennat Berger and Andrew Miller Bennat Berger and Andrew Miller No No
28.01 Property   1 260-262 West 122nd Street        
28.02 Property   1 240 West 122nd Street        
28.03 Property   1 238 West 122nd Street        
28.04 Property   1 242 West 122nd Street        
28.05 Property   1 236 West 122nd Street        
28.06 Property   1 244 West 122nd Street        
28.07 Property   1 2268 Frederick Douglas Boulevard        
28.08 Property   1 234 West 122nd Street        

A-1-25

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                 
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)		 Tenants-in-common
(Y/N)
28.09 Property   1 222 Saint Nicholas Avenue        
28.10 Property   1 2500 Frederick Douglas Boulevard        
28.11 Property   1 262 West 115th Street        
29.00 Loan 28 1 Heights Marketplace US Property Trust South America LLC US Property Trust South America LLC No No
30.00 Loan   1 TownePlace Suites The Villages Dharmenda J. Rama Dharmendra J. Rama and Joseph Nisbett No No
31.00 Loan   1 Garver Little Rock Karen E. Kennedy Karen E. Kennedy Yes No
32.00 Loan 29 1 Home2Suites Hilton Head Harinderjit Singh and Mandeep Singh Harinderjit Singh and Mandeep Singh No No
33.00 Loan   3 Lowy Bronx Multifamily Portfolio Yehuda A. Lowy Yehuda A. Lowy No No
33.01 Property   1 375 East 209th Street        
33.02 Property   1 2679 Decatur Avenue        
33.03 Property   1 3053 Hull Avenue        
34.00 Loan   1 Arizona Pavilions Eric Brandon Rosenberg Eric Brandon Rosenberg No No
35.00 Loan 30 1 Boonton Industrial Joseph Supor III Joseph Supor III No No
36.00 Loan   1 Leisure Living Marcia Maiten Marcia G. Maiten No No
37.00 Loan 31 1 Walmart Deland Jerald C. Eubank and Robert G. Eubank Jerald C. Eubank and Robert G. Eubank No No
38.00 Loan 32, 33 1 Bronxwood Mixed Use Barry Singer Barry Singer No No
39.00 Loan   1 Lost River Self Storage Mark A. Williams Mark A. Williams No No
40.00 Loan   1 Clara Point Apartments Joseph F. Mullins Joseph F. Mullins No No
41.00 Loan 34, 35 1 Belamere Suites II John Kranjec John Kranjec No No
42.00 Loan   1 AC Self Storage - Missouri City Troy Downing and F. Craig Morris Troy Downing and F. Craig Morris No No
43.00 Loan   1 AC Self Storage - Arlington,TX Troy Downing and F. Craig Morris Troy Downing and F. Craig Morris No No
44.00 Loan 36 1 Walgreens – Newport News, VA Thomas A. Frame, Pamela E. Frame, and Revocable Living Trust of Thomas A. Frame and Pamela E. Frame Thomas A. Frame, Pamela E. Frame, and Revocable Living Trust of Thomas A. Frame and Pamela E. Frame No No
45.00 Loan 37 1 Walgreens San Tan Valley Jerald C. Eubank and Robert G. Eubank Jerald C. Eubank and Robert G. Eubank No No
46.00 Loan   1 Amidon Place Apartments Amir Pasha Esfandiary Amir Pasha Esfandiary No No
47.00 Loan 38 1 Estrella Crossroads Starpoint Properties, LLC Starpoint Properties, LLC No No
48.00 Loan 39 1 Federales Chicago Henry Ohebshalom and Global Holdings Consolidated, LLC Henry Ohebshalom and Global Holdings Consolidated, LLC No No
49.00 Loan   1 Shops at Valle Vista Jose Chacalo Hilu and Elias Husni Hanono Jose Chacalo Hilu and Elias Husni Hanono No No
50.00 Loan   1 Villas at the Woodlands Jarek Tadla Jarek Tadla No No
51.00 Loan   1 Turtle Creek Apartments Reed Elder and Security Parks International, LLC Reed Elder and Security Parks International, LLC No No
52.00 Loan 40 1 FleetPride Industrial Chaim Fromowitz Chaim Fromowitz No No
53.00 Loan 41 1 Walgreens Cambridge David Schiff and Denise Ann Schiff Simon David Schiff and Denise Ann Schiff Simon No No
54.00 Loan 42 1 Parq on 8th Apartments Marina Graeve Marina Graeve No No
55.00 Loan   1 Lord Duplin Apartments Michael Kalish, Yaakov Abdelhak and BBC Real Estate Limited Liability Company Michael Kalish, Yaakov Abdelhak and BBC Real Estate Limited Liability Company No No
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio Ryan Armstrong and Paul Clay Davis Ryan Armstrong and Paul Clay Davis No No
56.01 Property   1 City Walk MHC        
56.02 Property   1 Oak Hill MHC        
57.00 Loan 43 1 4070 Butler Pike Office Amber Yang Cao Amber Yang Cao No No
58.00 Loan   1 7-Eleven Tampa Lewis I. Winarsky and Susan Lee Winarksy Lewis I. Winarsky and Susan Lee Winarksy No Yes
59.00 Loan   1 CVS Mars Hill The Pepper Edmiston Trust dated August 21, 1990 and Pepper A. Edmiston The Pepper Edmiston Trust dated August 21, 1990 and Pepper A. Edmiston No No
60.00 Loan   1 5800 Brookhollow Jeffrey J. Feil Jeffrey J. Feil No No
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) Ladder Capital CRE Equity LLC Ladder Capital CRE Equity LLC No No

A-1-26

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                           
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($)
1.00 Loan 4 2 Velocity Industrial Portfolio Refinance   75,000,000 0 10,000,000 0 85,000,000 70,404,507 0 1,315,870 5,019,524 8,260,099 0 85,000,000   NAP NAP
1.01 Property   1 2750 Morris Road                               NAP NAP
1.02 Property   1 1180 Church Road                               NAP NAP
2.00 Loan   1 The Grace Building Refinance   883,000,000 0 367,000,000 0 1,250,000,000 905,439,802 0 14,879,035 89,716,149 239,965,013 0 1,250,000,000   NAP NAP
3.00 Loan   1 Malibu Colony Plaza Refinance   48,000,000 0 0 0 48,000,000 41,221,217 0 426,299 0 6,352,483 0 48,000,000   NAP NAP
4.00 Loan   8 Mason Multifamily Portfolio Refinance   37,000,000 0 0 4,033,002 41,033,002 36,834,301 0 677,120 427,427 3,094,154 0 41,033,002   NAP NAP
4.01 Property   1 University Heights                               NAP NAP
4.02 Property   1 Ashbury Court                               NAP NAP
4.03 Property   1 James Court                               NAP NAP
4.04 Property   1 Old Orchard                               NAP NAP
4.05 Property   1 Ashbury East                               NAP NAP
4.06 Property   1 Colonial West                               NAP NAP
4.07 Property   1 Colonial East                               NAP NAP
4.08 Property   1 Cardinal Apartments                               NAP NAP
5.00 Loan   1 Gramercy Plaza Acquisition   27,200,000 24,304,144 0 0 51,504,144 0 45,000,000 1,539,105 4,965,039 0 0 51,504,144   NAP NAP
6.00 Loan 5 1 Bell Towne Centre Refinance   26,600,000 0 0 0 26,600,000 21,514,966 0 386,139 873,493 3,825,402 0 26,600,000   NAP NAP
7.00 Loan   14 Rollins Portfolio Acquisition   39,400,000 21,546,233 0 0 60,946,233 0 60,575,000 371,233 0 0 0 60,946,233   NAP NAP
7.01 Property   1 Lodi                               NAP NAP
7.02 Property   1 Sacramento                               NAP NAP
7.03 Property   1 Geotech Supply                               NAP NAP
7.04 Property   1 Vacaville                               NAP NAP
7.05 Property   1 Rancho Cordova                               NAP NAP
7.06 Property   1 Modesto                               NAP NAP
7.07 Property   1 Auburn                               NAP NAP
7.08 Property   1 Livermore                               NAP NAP
7.09 Property   1 Salinas                               NAP NAP
7.10 Property   1 Yuba City                               NAP NAP
7.11 Property   1 Santa Rosa                               NAP NAP
7.12 Property   1 Redding                               NAP NAP
7.13 Property   1 Chico                               NAP NAP
7.14 Property   1 Sonora                               NAP NAP
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building Refinance   24,250,000 1,664,958 0 0 25,914,958 25,176,845 0 686,446 51,667 0 0 25,914,958   NAP NAP
9.00 Loan 8, 9, 10, 11 1 2302 Webster Refinance   23,200,000 90,000 0 0 23,290,000 18,334,444 0 876,101 4,079,455 0 0 23,290,000   NAP NAP
10.00 Loan   1 The Wyatt at Northern Lights Acquisition   22,750,000 12,761,500 0 0 35,511,500 0 35,000,000 320,736 190,764 0 0 35,511,500   NAP NAP
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC Refinance   20,300,000 0 0 0 20,300,000 11,620,508 0 465,311 5,108,761 3,105,421 0 20,300,000   NAP NAP
12.00 Loan 16, 17 1 The Westchester Refinance   343,000,000 0 57,000,000 0 400,000,000 318,094,845 0 2,580,460 8,006,075 71,318,620 0 400,000,000   NAP NAP
13.00 Loan   1 Metro Crossing Acquisition   34,450,000 19,390,135 0 0 53,840,135 0 52,900,000 296,193 643,942 0 0 53,840,135   NAP NAP
14.00 Loan 18 11 ExchangeRight 47 Acquisition   20,000,000 19,820,179 0 0 39,820,179 0 37,989,514 827,002 1,003,663 0 0 39,820,179   NAP NAP
14.01 Property   1 Kroger - Columbus, OH                               NAP NAP
14.02 Property   1 Giant Eagle - Streetsboro, OH                               NAP NAP
14.03 Property   1 Walgreens - Cordova, TN                               NAP NAP
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA                               NAP NAP
14.05 Property   1 BB&T - Lancaster, PA                               NAP NAP
14.06 Property   1 Dollar General - Delhi, CA                               NAP NAP
14.07 Property   1 Verizon Wireless - Columbia, SC                               NAP NAP
14.08 Property   1 Napa Auto Parts - Columbus, OH                               NAP NAP
14.09 Property   1 Dollar Tree - Idaho Falls, ID                               NAP NAP
14.10 Property   1 Dollar Tree - Trenton, NJ                               NAP NAP
14.11 Property   1 Dollar General - Lubbock, TX                               NAP NAP
15.00 Loan   1 Seacrest Homes Refinance   48,000,000 187,402 NAP NAP 48,187,402 47,669,187 NAP 514,549 3,667 NAP NAP 48,187,402   NAP NAP
16.00 Loan   1 Ranch Self Storage Refinance                             NAP NAP
17.00 Loan 19, 20 1 Elmwood Distribution Center Refinance                             NAP NAP
18.00 Loan 21 1 Herndon Square Refinance                             NAP NAP
19.00 Loan   1 The Plaza at Williams Centre Refinance                             NAP NAP
20.00 Loan   1 Lafayette Arms Apartments Refinance                             NAP NAP
21.00 Loan   1 231 Hudson Leased Fee Refinance                             NAP NAP
22.00 Loan   1 The Woodlands of Charlottesville Refinance                             NAP NAP
23.00 Loan   1 884 Riverside Drive Refinance                             NAP NAP
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio Refinance                             NAP NAP
24.01 Property   1 Securlock - Casa Grande                               NAP NAP
24.02 Property   1 Securlock - Cordova                               NAP NAP
24.03 Property   1 Securlock - Antioch                               NAP NAP
25.00 Loan 23 1 TownePlace Suites - La Place Refinance                           12/3/2033 4/28/1900 3/14/1900
26.00 Loan 24, 25 1 Envy Self Storage and RV Acquisition                             NAP NAP
27.00 Loan   1 Interstate Self Storage Acquisition                             NAP NAP
28.00 Loan 26, 27 11 122nd Street Portfolio Refinance                             NAP NAP
28.01 Property   1 260-262 West 122nd Street                               NAP NAP
28.02 Property   1 240 West 122nd Street                               NAP NAP
28.03 Property   1 238 West 122nd Street                               NAP NAP
28.04 Property   1 242 West 122nd Street                               NAP NAP
28.05 Property   1 236 West 122nd Street                               NAP NAP
28.06 Property   1 244 West 122nd Street                               NAP NAP
28.07 Property   1 2268 Frederick Douglas Boulevard                               NAP NAP
28.08 Property   1 234 West 122nd Street                               NAP NAP

A-1-27

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                           
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($)
28.09 Property   1 222 Saint Nicholas Avenue                               NAP NAP
28.10 Property   1 2500 Frederick Douglas Boulevard                               NAP NAP
28.11 Property   1 262 West 115th Street                               NAP NAP
29.00 Loan 28 1 Heights Marketplace Acquisition                             NAP NAP
30.00 Loan   1 TownePlace Suites The Villages Refinance                           6/21/2027 4/5/1900 3/12/1900
31.00 Loan   1 Garver Little Rock Acquisition                             NAP NAP
32.00 Loan 29 1 Home2Suites Hilton Head Refinance                           6/30/2037 5/1/1900 3/14/1900
33.00 Loan   3 Lowy Bronx Multifamily Portfolio Refinance                             NAP NAP
33.01 Property   1 375 East 209th Street                               NAP NAP
33.02 Property   1 2679 Decatur Avenue                               NAP NAP
33.03 Property   1 3053 Hull Avenue                               NAP NAP
34.00 Loan   1 Arizona Pavilions Refinance                             NAP NAP
35.00 Loan 30 1 Boonton Industrial Refinance                             NAP NAP
36.00 Loan   1 Leisure Living Refinance                             NAP NAP
37.00 Loan 31 1 Walmart Deland Acquisition                             NAP NAP
38.00 Loan 32, 33 1 Bronxwood Mixed Use Refinance                             NAP NAP
39.00 Loan   1 Lost River Self Storage Refinance                             NAP NAP
40.00 Loan   1 Clara Point Apartments Refinance                             NAP NAP
41.00 Loan 34, 35 1 Belamere Suites II Refinance                           12/31/2035 11/7/1900 10/8/1900
42.00 Loan   1 AC Self Storage - Missouri City Refinance                             NAP NAP
43.00 Loan   1 AC Self Storage - Arlington,TX Refinance                             NAP NAP
44.00 Loan 36 1 Walgreens – Newport News, VA Acquisition                             NAP NAP
45.00 Loan 37 1 Walgreens San Tan Valley Acquisition                             NAP NAP
46.00 Loan   1 Amidon Place Apartments Acquisition                             NAP NAP
47.00 Loan 38 1 Estrella Crossroads Acquisition                             NAP NAP
48.00 Loan 39 1 Federales Chicago Acquisition                             NAP NAP
49.00 Loan   1 Shops at Valle Vista Acquisition                             NAP NAP
50.00 Loan   1 Villas at the Woodlands Refinance                             NAP NAP
51.00 Loan   1 Turtle Creek Apartments Acquisition                             NAP NAP
52.00 Loan 40 1 FleetPride Industrial Acquisition                             NAP NAP
53.00 Loan 41 1 Walgreens Cambridge Acquisition                             NAP NAP
54.00 Loan 42 1 Parq on 8th Apartments Recapitalization                             NAP NAP
55.00 Loan   1 Lord Duplin Apartments Acquisition                             NAP NAP
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio Acquisition                             NAP NAP
56.01 Property   1 City Walk MHC                               NAP NAP
56.02 Property   1 Oak Hill MHC                               NAP NAP
57.00 Loan 43 1 4070 Butler Pike Office Refinance                             NAP NAP
58.00 Loan   1 7-Eleven Tampa Acquisition                             NAP NAP
59.00 Loan   1 CVS Mars Hill Acquisition                             NAP NAP
60.00 Loan   1 5800 Brookhollow Refinance                             NAP NAP
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) Acquisition                             NAP NAP

A-1-28

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                             
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
1.00 Loan 4 2 Velocity Industrial Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
1.01 Property   1 2750 Morris Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
1.02 Property   1 1180 Church Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
2.00 Loan   1 The Grace Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
3.00 Loan   1 Malibu Colony Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
4.00 Loan   8 Mason Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
4.01 Property   1 University Heights NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
4.02 Property   1 Ashbury Court NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
4.03 Property   1 James Court NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
4.04 Property   1 Old Orchard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
4.05 Property   1 Ashbury East NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
4.06 Property   1 Colonial West NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
4.07 Property   1 Colonial East NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
4.08 Property   1 Cardinal Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
5.00 Loan   1 Gramercy Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
6.00 Loan 5 1 Bell Towne Centre NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.00 Loan   14 Rollins Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.01 Property   1 Lodi NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.02 Property   1 Sacramento NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.03 Property   1 Geotech Supply NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.04 Property   1 Vacaville NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.05 Property   1 Rancho Cordova NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.06 Property   1 Modesto NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.07 Property   1 Auburn NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.08 Property   1 Livermore NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.09 Property   1 Salinas NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.10 Property   1 Yuba City NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.11 Property   1 Santa Rosa NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.12 Property   1 Redding NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.13 Property   1 Chico NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
7.14 Property   1 Sonora NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
8.00 Loan 6, 7 1 1010 Building and Heinen’s Rotunda Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
9.00 Loan 8, 9, 10, 11 1 2302 Webster NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
10.00 Loan   1 The Wyatt at Northern Lights NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
11.00 Loan 12, 13, 14, 15 1 Trader Joe’s LIC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
12.00 Loan 16, 17 1 The Westchester NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
13.00 Loan   1 Metro Crossing NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
14.00 Loan 18 11 ExchangeRight 47 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
14.01 Property   1 Kroger - Columbus, OH NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
14.02 Property   1 Giant Eagle - Streetsboro, OH NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
14.03 Property   1 Walgreens - Cordova, TN NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
14.04 Property   1 Fresenius Medical Care - Baton Rouge, LA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
14.05 Property   1 BB&T - Lancaster, PA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
14.06 Property   1 Dollar General - Delhi, CA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
14.07 Property   1 Verizon Wireless - Columbia, SC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
14.08 Property   1 Napa Auto Parts - Columbus, OH NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
14.09 Property   1 Dollar Tree - Idaho Falls, ID NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
14.10 Property   1 Dollar Tree - Trenton, NJ NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
14.11 Property   1 Dollar General - Lubbock, TX NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
15.00 Loan   1 Seacrest Homes NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
16.00 Loan   1 Ranch Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
17.00 Loan 19, 20 1 Elmwood Distribution Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
18.00 Loan 21 1 Herndon Square NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
19.00 Loan   1 The Plaza at Williams Centre NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
20.00 Loan   1 Lafayette Arms Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
21.00 Loan   1 231 Hudson Leased Fee NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
22.00 Loan   1 The Woodlands of Charlottesville NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
23.00 Loan   1 884 Riverside Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
24.00 Loan 22 3 Securlock HAC Self-Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
24.01 Property   1 Securlock - Casa Grande NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
24.02 Property   1 Securlock - Cordova NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
24.03 Property   1 Securlock - Antioch NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
25.00 Loan 23 1 TownePlace Suites - La Place 1/0/1900 4/19/1900 2/20/1900 1/0/1900 4/28/1900 3/14/1900 1/0/1900 4/20/1900 2/29/1900 1/0/1900                
26.00 Loan 24, 25 1 Envy Self Storage and RV NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
27.00 Loan   1 Interstate Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
28.00 Loan 26, 27 11 122nd Street Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
28.01 Property   1 260-262 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
28.02 Property   1 240 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
28.03 Property   1 238 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
28.04 Property   1 242 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
28.05 Property   1 236 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
28.06 Property   1 244 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
28.07 Property   1 2268 Frederick Douglas Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
28.08 Property   1 234 West 122nd Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                

A-1-29

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                                             
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
28.09 Property   1 222 Saint Nicholas Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
28.10 Property   1 2500 Frederick Douglas Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
28.11 Property   1 262 West 115th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
29.00 Loan 28 1 Heights Marketplace NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
30.00 Loan   1 TownePlace Suites The Villages 1/0/1900 3/30/1900 3/1/1900 1/0/1900 4/7/1900 2/28/1900 1/0/1900 4/26/1900 3/29/1900 1/0/1900                
31.00 Loan   1 Garver Little Rock NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
32.00 Loan 29 1 Home2Suites Hilton Head 1/0/1900 5/1/1900 3/14/1900 1/0/1900 4/22/1900 2/29/1900 1/0/1900 5/9/1900 3/20/1900 1/0/1900                
33.00 Loan   3 Lowy Bronx Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
33.01 Property   1 375 East 209th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
33.02 Property   1 2679 Decatur Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
33.03 Property   1 3053 Hull Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
34.00 Loan   1 Arizona Pavilions NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
35.00 Loan 30 1 Boonton Industrial NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
36.00 Loan   1 Leisure Living NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
37.00 Loan 31 1 Walmart Deland NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
38.00 Loan 32, 33 1 Bronxwood Mixed Use NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
39.00 Loan   1 Lost River Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
40.00 Loan   1 Clara Point Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
41.00 Loan 34, 35 1 Belamere Suites II 1/0/1900 11/7/1900 10/8/1900 1/0/1900 NAV NAV NAV NAV NAV NAV                
42.00 Loan   1 AC Self Storage - Missouri City NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
43.00 Loan   1 AC Self Storage - Arlington,TX NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
44.00 Loan 36 1 Walgreens – Newport News, VA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
45.00 Loan 37 1 Walgreens San Tan Valley NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
46.00 Loan   1 Amidon Place Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
47.00 Loan 38 1 Estrella Crossroads NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
48.00 Loan 39 1 Federales Chicago NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
49.00 Loan   1 Shops at Valle Vista NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
50.00 Loan   1 Villas at the Woodlands NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
51.00 Loan   1 Turtle Creek Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
52.00 Loan 40 1 FleetPride Industrial NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
53.00 Loan 41 1 Walgreens Cambridge NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
54.00 Loan 42 1 Parq on 8th Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
55.00 Loan   1 Lord Duplin Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
56.00 Loan   2 Oak Hill & City Walk MHC Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
56.01 Property   1 City Walk MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
56.02 Property   1 Oak Hill MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
57.00 Loan 43 1 4070 Butler Pike Office NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
58.00 Loan   1 7-Eleven Tampa NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
59.00 Loan   1 CVS Mars Hill NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
60.00 Loan   1 5800 Brookhollow NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                
61.00 Loan   1 Dollar General-Saginaw (E. Washington Road) NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                

A-1-30

 

 

       
    FOOTNOTES TO ANNEX A-1  
       
  See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.
       
(1) “WFB” denotes Wells Fargo Bank, National Association,  “BSPRT” denotes BSPRT CMBS Finance, LLC, “Column” denotes Column Financial, Inc.,“LCF” denotes Ladder Capital Finance LLC, “LMF” denotes LMF Commercial, LLC and “UBS AG” denotes UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York.
       
(2) Certain tenants may not be in occupancy or may be in free rent periods. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that, alone or together with affiliated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of, the related Mortgaged Properties, certain of such tenants have not taken possession or commenced paying rent or are not yet fully operational. For more information see “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” and the Annex A-3 in this prospectus for additional information.
       
(3) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that, alone or together with affiliated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of, the related Mortgaged Properties, certain of such tenants have unilateral termination options with respect to all or a portion of their space. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in this prospectus for additional information, as well as the charts entitled “Major Tenants” and “Lease Expiration Schedules” for the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans presented on Annex A-3 to this prospectus.  
       
(4) For mortgage loan #1 (Velocity Industrial Portfolio), the Number of Units for the 2750 Morris Road Property includes 505,218 square feet of warehouse space, 112,598 square feet of office space, 62,272 square feet of flex space and 1,038 square feet of Amazon space, and the Number of Units for the 1180 Church Road Property includes 248,529 square feet of warehouse space, 167,127 square feet of office space, and 34,000 square feet of flex space.
       
(5) For mortgage loan #6 (Bell Towne Centre), the mortgaged property contains three tenants, Wendy’s (3,600 square feet), Chili’s (6,341 square feet) and Bank of America (5,400 square feet), on ground leased outparcels totaling 15,341 square feet (11.7% of the net rentable square footage at the mortgaged property).
       
(6) For mortgage loan #8 (1010 Building and Heinen’s Rotunda Building), the Number of Units includes 90 multifamily units, 53,312 square feet of retail space, and 28,227 square feet of office space.
       
(7) For mortgage loan #8 (1010 Building and Heinen’s Rotunda Building), the second largest tenant (23,882 square feet), representing 17.2% of the net rentable square feet, is affiliated with the borrower and the borrower sponsor guaranteed the related lease. The fifth largest tenant (7,023 square feet), representing 5.1% of the net rentable square feet, is affiliated with the borrower.
       
(8) For mortgage loan #9 (2302 Webster), the number of units reflects residential units. The mortgaged property also includes 8,985 square feet of commercial space.
       
(9) For mortgage loan #9 (2302 Webster), the mortgaged property has an As-Is Appraised Value of $34,600,000 as of March 10, 2021. At the time of valuation, the mortgaged property was in the process of leasing up after it received a certificate of occupancy in January 2021. The multifamily units at the mortgaged property are 98.6% leased as of June 25, 2021.The borrower sponsors are in the process of obtaining a 25-year ICAP tax abatement with respect to the commercial component of the mortgaged property and a 35 year 421-a tax exemption with respect to the residential

A-1-31

 

  component of the mortgaged property, for which the mortgage will be full recourse to the guarantors until full and irrevocable receipt of the tax abatement and exemption. The appraised value was calculated based on the assumption that the tax abatement and exemption are obtained. The Cut-off Date LTV Ratio based on the As-Is Appraised Value is 67.1%.
   
(10) For mortgage loan #9 (2302 Webster), the Cut-Off Date UW NOI Debt Yield and Cut-off Date UW NCF Debt Yield are calculated based on the Cut-off Date principal balance of such mortgage loan net of a $1,407,692 portion (allocated to a letter of intent for Clifford Glover Day Care) of  the $3,550,778 upfront earnout reserve, which will be released to the borrower upon satisfaction of the following conditions: (i) no event of default is continuing, (ii) no Cash Management Trigger Event exists, (iii) upon each of the three commercial retail tenants being in occupancy, open for business and paying unabated base rent (the “earnout conditions”), as evidenced by individual tenant estoppels and (iv) to the extent that an NCF debt yield of 7.00% is achieved calculated by netting any funds remaining in the earnout reserve from the outstanding principal balance of the mortgage loan. The funds from the earnout reserve will be disbursed through the waterfall pro rata as each of the commercial tenants meet the earnout conditions. In the event the earnout conditions are not met within 12 months of loan closing, the loan is required to be paid down by the outstanding balance of the earnout reserve. The Cut-Off Date UW NOI Debt Yield and Cut-off Date UW NCF Debt Yield based on the full loan amount is 6.7% and 6.6%, respectively.
   
(11) For mortgage loan #9 (2302 Webster) – The mortgaged property is subject to a ground lease with G.J.B. Realty Corp., as the ground lessor, which ground lease has an expiration of October 18, 2116. The annual rent due under the ground lease for the mortgaged property is $150,500 through October 2022, followed by 2.0% annual increases thereafter with no resets.
   
(12) For mortgage loan #11 (Trader Joe’s LIC), the largest tenant (17,555 square feet), representing 67.5% of net rentable square feet, has free rent through March 2022. $1,047,205 has been reserved with the lender in respect of free rent for this tenant.
   
(13) For mortgage loan #11 (Trader Joe’s LIC), the Cut-Off Date UW NOI Debt Yield and Cut-off Date UW NCF Debt Yield are calculated based on the Cut-off Date principal balance of such mortgage loan net of the $2,750,000 upfront earnout reserve, which will be deposited in the cash management account (and released to the borrower if there is no cash management sweep event in existence) upon satisfaction of the following conditions: (i) Five Iron Golf (which has signed a letter of intent to occupy space at the related mortgaged property) or a satisfactory replacement tenant pursuant to a replacement lease has accepted and is occupying all of the space under its lease and paying full unabated rent, (ii) all obligations of the borrower, as landlord under the Five Iron Golf lease or any such replacement lease, have been duly performed, completed and paid for, including, without limitation, any obligations of the borrower to make or pay or reimburse Five Iron Golf or any replacement tenant for any tenant improvements and leasing commissions, (iii) any improvements described in the Five Iron Golf lease or any such replacement lease have been constructed in accordance therewith and have been accepted by Five Iron Golf or any replacement tenant, (iv) Five Iron Golf or any replacement tenant is not then entitled to any concession or rebate of rent or other charges from time to time due and payable under its lease, (v) there are no defaults by the borrower or Five Iron Golf under the Five Iron Golf lease and/or any replacement tenant under a replacement lease, (vi) all tenants at the related mortgaged property have obtained certificates of occupancy for their respective demised premises, and (vii) the NCF debt yield at the mortgaged property after giving effect to the Five Iron Golf lease or any such replacement lease is not less than 7.0%. In the event the earnout conditions are not met on or before July 1, 2024, the loan is required to be paid down by the outstanding balance of the earnout reserve. The Cut-Off Date UW NOI Debt Yield and Cut-off Date UW NCF Debt Yield based on the full loan amount is 6.3% and 6.2%, respectively.
   
(14) For mortgage loan #11 (Trader Joe’s LIC), the occupancy % represents economic occupancy. The mortgage property is 67.5% physically leased.

A-1-32

 

   
(15) For mortgage loan #11 (Trader Joe’s LIC), the As-Is Appraised Value of $31,000,000 assumes at least $2,500,000 of reserves are available for Five Iron Golf. The lender reserved $2,750,000 for an upfront earnout reserve, $1,000,000 for tenant improvements and $300,000 for free rent associated with the Five Iron Golf letter of intent.
   
(16) For mortgage loan #12 (The Westchester), the largest tenant (206,197 square feet) leases the collateral pad site and the improvements built on the pad site are owned by the tenant.
   
(17) For mortgage loan #12 (The Westchester), at origination, Column obtained an appraisal dated January 15, 2020 with an as-is value of $810,000,000 as of November 26, 2019. Column obtained a new appraisal dated February 3, 2021 with an as-is value of $647,000,000 as of January 12, 2021 and a prospective as-stabilized value of $699,000,000 as of February 1, 2024. Based on the prospective as-stabilized value, the Cut-off Date LTV is 49.1% and the Whole Loan Cut-off Date LTV Ratio is 57.2%.
   
(18) For mortgage loan #14 (ExchangeRight 47), the single tenant at the Walgreens – Cordova, TN property (15,120 square feet), representing 7.2% of total portfolio net rentable square feet, has the right to terminate its lease effective September 30, 2027, and every 5-year period thereafter, with written notice no later than 6 months prior to each respective termination date.
   
(19) For mortgage loan #17 (Elmwood Distribution Center), the largest tenant (37,500 square feet), representing 9.1% of net rentable square feet, has multiple lease expirations. 30,000 net rentable square feet expire on February 28, 2026 and 7,500 net rentable square feet expire on February 28, 2023.
   
(20) For mortgage loan #17 (Elmwood Distribution Center), the third largest tenant (21,329 square feet), representing 5.2% of net rentable square feet, has an early termination option as of June 1, 2022 by providing at least six months’ written notice and payment of a termination fee equal to four months of rent and the sum of the unamortized amount of the tenant improvement allowance, leasing commissions, legal fees and rent abatement.  
   
(21) For mortgage loan #18 (Herndon Square), the mortgaged property is comprised of 149,284 square feet of flex office space, 87,937 square feet of traditional office space and 26,286 square feet of data center space.
   
(22) For mortgage loan #24 (Securlock HAC Self-Storage Portfolio), Appraised Value presented for the mortgage loan reflects a pool level appraisal, which includes a diversity premium based on an assumption that all the mortgaged properties would be sold together as a portfolio.  The aggregate of the individual mortgaged property appraised values is $16,450,000.
   
(23) For mortgage loan #25 (TownePlace Suites - La Place), the monthly cap ex reserve is equal to the greater of (a) an amount equal to 1/12 of 4% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs and (b) the aggregate amount, if any, required to be reserved under the management agreement and the franchise agreement. The current monthly cap ex reserve is $8,544.
   
(24) For mortgage loan #26 (Envy Self Storage and RV), the Number of Units includes 604 self-storage and 153 RV/boat storage spaces.
   
(25) For mortgage loan #26 (Envy Self Storage and RV), the Appraised Value represents the “As-Stabilized” value assuming the self-directed expansion plan to add 39 RV/parking units, which is expected to be completed by December 2021, has been completed.  The “As-Is” appraised value assuming the self-directed expansion plan has not been completed is $16,500,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity based on the $16,500,000 “As-Is” appraised value are 49.9% and 49.9%, respectively.
   
(26) For mortgage loan #28 (122nd Street Portfolio), the number of units reflects residential units. The mortgaged property also includes 2,400 square feet of commercial space.

A-1-33

 

   
(27) For mortgage loan #28 (122nd Street Portfolio), there were no property level financials as only portfolio level financials were available.
   
(28) For mortgage loan #29 (Heights Marketplace), the fifth largest tenant (1,650 square feet), representing 8.5% of the net rentable square feet, signed its lease in December 2020 and is expected to start paying rent in October 2021. At origination, the borrower deposited $14,438 into a Crumbl free rent reserve and $48,469 into a TI/LC reserve.
   
(29) For mortgage loan #32 (Home2Suites Hilton Head), the Monthly Replacement Reserve will adjust to 1/12th of  (a) 2.0% (on each monthly payment date through June 2022), (b) 3.0% (on each monthly payment date occurring in July 2022 through June 2023) and (c) 4.0% (on each monthly payment date occurring in July 2023 through the maturity date) of the greater of (i) gross revenues for the mortgaged property in the preceding calendar year or (ii) the projected gross revenues for the mortgaged property for the current calendar year according to the most recently submitted annual budget.
   
(30) For mortgage loan #35 (Boonton Industrial), the mortgage loan is structured with a 20 year, absolute net operating lease agreement between the borrower and borrower affiliated entity as tenant, which tenant in turn enters into subleases and contracts at the mortgaged property with end user tenants. The lease with the borrower affiliate was underwritten. As such, the only tenant shown is the borrower affiliated entity, and end user tenants are not shown.
   
(31) For mortgage loan #37 (Walmart Deland) the sole tenant (41,871 square feet) leases the collateral pad site and the improvements built on the pad site are owned by the tenant.
   
(32) For mortgage loan #38 (Bronxwood Mixed Use), the Number of Units includes 24 multifamily units and 8,350 square feet of retail space.
   
(33) For mortgage loan #38 (Bronxwood Mixed Use), the largest tenant (2,225 square feet), representing 8.4% of the net rentable square feet, has the right to vacate its premises by providing a 90 days’ prior notice. The second largest tenant (1,110 square feet), representing 4.2% of the net rentable square feet, has the right to vacate its premises by providing a 180 days’ prior notice. The third largest tenant (1,015 square feet), representing 3.8% of the net rentable square feet, has the right to vacate its premises by providing a 60 days’ prior notice.
   
(34) For mortgage loan #41 (Belamere Suites II), the Monthly Replacement Reserve will be equal to 1/12th of 3.0% of the greater of (i) annual gross revenues calculated as of the end of the most recent calendar quarter and (ii) gross revenues projected in the most recent approved annual budget thereafter collected through April 2021 and 1/12th of 4.0% of the greater of (i) annual gross revenues calculated as of the end of the most recent calendar quarter and (ii) gross revenues projected in the most recent approved annual budget thereafter.
   
(35) For mortgage loan #41 (Belamere Suites II), the related mortgaged property is subject to a license agreement dated December 30, 2016, rather than a franchise agreement. The stated expiration date is of the license agreement.
   
(36) For mortgage loan #44 (Walgreens – Newport News, VA), the sole tenant (14,607 square feet), has an ongoing option to terminate its lease as of October 31, 2034 upon 12 months’ notice.
   
(37) For mortgage loan #45 (Walgreens San Tan Valley), the sole tenant (14,820 square feet), has an ongoing option to terminate its lease as of July 31, 2034 upon 12 months’ notice.
   
(38) For mortgage loan #47 (Estrella Crossroads), the largest tenant (14,835 square feet), representing 65.0% of the net rentable square feet, has the right to terminate its lease on July 31, 2031 and every 5 years thereafter by providing 6 months’ prior written notice.

A-1-34

 

   
(39) For mortgage loan #48 (Federales Chicago), the number of units includes 1,953 square feet of patio space.
   
(40) For mortgage loan #52 (FleetPride Industrial), the sole tenant (35,500 square feet), subleases 14,000 square feet to McCarthy Tire Service Company of NC, Inc. for a current total annual base rent of $92,700 ($6.62 per square foot) expiring on December 31, 2024.
   
(41) For mortgage loan #53 (Walgreens Cambridge), the sole tenant (14,550 square feet), representing 100.0% of the net rentable square feet, has the right to terminate its lease on March 31, 2036 and every 5 years thereafter by providing 12 months’ prior written notice.
   
(42) For mortgage loan #54 (Parq on 8th Apartments), the Monthly Replacement Reserve will increase by 2% on each anniversary of the first Payment Due Date.
   
(43) For mortgage loan #57 (4070 Butler Pike Office), the largest tenant (6,874 square feet), representing 33.6% of the net rentable square feet, has free rents for the months of November 2021, November 2022, and November 2023. At origination, the borrower deposited $28,809 into a free rent reserve.

A-1-35