FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-283510-03 | ||
The depositor has filed a registration statement (including a prospectus) with the SEC (File No. 333-283510) for the offering to which this communication relates. Before you invest, you should read the prospectus in that 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 or any underwriter or dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-800-294-1322 or by email to dg.Prospectus_Requests@bofa.com.
This material was prepared by sales, trading, banking or other non-research personnel of one of the following (or an affiliate thereof BofA Securities, Inc. (together with its affiliates, “BofA Securities”), Morgan Stanley & Co. LLC (together with its affiliates, “Morgan Stanley”), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo”), J.P. Morgan Securities LLC (together with its affiliates, “J.P. Morgan”), Academy Securities, Inc. (together with its affiliates, “Academy”) and Drexel Hamilton, LLC (together with its affiliates, “Drexel”, and collectively with BofA Securities, Morgan Stanley, Citigroup and Academy, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.
This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk of any Underwriter may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.
This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.
The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.
The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted. Unless otherwise set forth in this material, any securities referred to in this material may not have been registered under the U.S. Securities Act of 1933, as amended, and, if not, may not be offered or sold absent an exemption therefrom. Recipients are required to comply with any legal or contractual restrictions on their purchase, holding, sale, exercise of rights or performance of obligations under any securities/instruments transaction.
The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.
The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by one or more Underwriters that has been compiled so as not to identify the underlying transactions of any particular customer.
Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (as such terms are defined in Treasury Regulation 1.6011-4). For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.
THE DISTRIBUTION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (AS AMENDED, THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE FINANCIAL PROMOTION ORDER OR, (IV) ARE PERSONS TO WHOM THIS MATERIAL MAY OTHERWISE LAWFULLY BE COMMUNICATED OR DIRECTED; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE OF PARTICIPATING IN UNREGULATED SCHEMES (AS DEFINED FOR PURPOSES OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (AS AMENDED, THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”)) AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH SECTION 4.12 OF THE FCA HANDBOOK CONDUCT OF BUSINESS SOURCEBOOK.
THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS AND EXCHANGE LAW OF JAPAN, AS AMENDED (THE “FIEL”), AND DISCLOSURE UNDER THE FIEL HAS NOT BEEN AND WILL NOT BE MADE WITH RESPECT TO THE OFFERED CERTIFICATES. ACCORDINGLY, EACH OF BOFA SECURITIES, INC., MORGAN STANLEY & CO. LLC, WELLS FARGO SECURITIES, LLC, J.P. MORGAN SECURITIES LLC, ACADEMY SECURITIES, INC. AND DREXEL HAMILTON, LLC HAS REPRESENTED AND AGREED THAT IT HAS NOT, DIRECTLY OR INDIRECTLY, OFFERED OR SOLD AND WILL NOT, DIRECTLY OR INDIRECTLY, OFFER OR SELL ANY OFFERED CERTIFICATES, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN (WHICH TERM AS USED IN THIS MATERIAL MEANS ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS OF JAPAN) OR TO OTHERS FOR REOFFERING OR RE SALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND OTHER RELEVANT LAWS, REGULATIONS AND MINISTERIAL GUIDELINES OF JAPAN. AS PART OF THIS OFFERING OF THE OFFERED CERTIFICATES, THE UNDERWRITERS MAY OFFER THE OFFERED CERTIFICATES IN JAPAN TO UP TO 49 OFFEREES IN ACCORDANCE WITH THE ABOVE PROVISIONS.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of this material having been sent via Bloomberg or another email system.
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
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 |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | 9.8% | CREFI/BANA/MSMCH/BMO/RBC/UBS AG | BANA/MSMCH | NAP | NAP | Various | |
1.01 | Property | 1 | 996 Paragon Way | 0.5% | 5.6% | 996 Paragon Way | |||||
1.02 | Property | 1 | 91-399 Kauhi | 0.4% | 4.2% | 91-399 Kauhi Street | |||||
1.03 | Property | 1 | 11224 Will Walker Road | 0.3% | 3.5% | 11224 Will Walker Road | |||||
1.04 | Property | 1 | 10450 Doral Boulevard | 0.3% | 3.4% | 10450 Doral Boulevard | |||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | 0.3% | 3.1% | 1580, 1590 and 1600 Williams Road | |||||
1.06 | Property | 1 | 32150 Just Imagine Drive | 0.3% | 3.1% | 32150 Just Imagine Drive | |||||
1.07 | Property | 1 | 6850 Weber Boulevard | 0.3% | 2.9% | 6850 Weber Boulevard | |||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | 0.3% | 2.8% | 1341 North Clyde Morris Boulevard | |||||
1.09 | Property | 1 | 27200 SW 127th Avenue | 0.3% | 2.7% | 27200 Southwest 127th Avenue | |||||
1.1 | Property | 1 | 7410 Magi Road | 0.3% | 2.6% | 7410 Magi Road | |||||
1.11 | Property | 1 | 2375 East Newlands Road | 0.2% | 2.5% | 2375 East Newlands Road | |||||
1.12 | Property | 1 | 3800 Midlink Drive | 0.2% | 2.4% | 3800 Midlink Drive | |||||
1.13 | Property | 1 | 13509 Waterworks Street | 0.2% | 2.3% | 13509 Waterworks Street | |||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 0.2% | 2.3% | 13400 East 39th Avenue and 3800 Wheeling Street | |||||
1.15 | Property | 1 | 91-141 Kalaeloa | 0.2% | 2.2% | 91-141 Kalaeloa Boulevard | |||||
1.16 | Property | 1 | 9860 West Buckeye Road | 0.2% | 2.1% | 9860 West Buckeye Road | |||||
1.17 | Property | 1 | 125 North Troy Hill Road | 0.2% | 2.0% | 125 North Troy Hill Road | |||||
1.18 | Property | 1 | 11900 Trolley Lane | 0.2% | 1.5% | 11900 Trolley Lane | |||||
1.19 | Property | 1 | 11501 Wilkinson Drive | 0.1% | 1.5% | 11501 Wilkinson Drive | |||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | 0.1% | 1.5% | 2300 North 33rd Avenue East | |||||
1.21 | Property | 1 | 5001 West Delbridge Street | 0.1% | 1.4% | 5001 West Delbridge Street | |||||
1.22 | Property | 1 | 91-238 Kauhi | 0.1% | 1.4% | 91-238 Kauhi Street | |||||
1.23 | Property | 1 | 1892 Anfield Road | 0.1% | 1.3% | 1892 Anfield Road | |||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | 0.1% | 1.3% | 9215-9347 East Pendleton Pike | |||||
1.25 | Property | 1 | 955 Aeroplaza Drive | 0.1% | 1.3% | 955 Aeroplaza Drive | |||||
1.26 | Property | 1 | 3155 Grissom Parkway | 0.1% | 1.2% | 3155 Grissom Parkway | |||||
1.27 | Property | 1 | 3502 Enterprise Avenue | 0.1% | 1.2% | 3502 Enterprise Avenue | |||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | 0.1% | 1.1% | 3870 Ronald Reagan Boulevard | |||||
1.29 | Property | 1 | 700 Marine Drive | 0.1% | 1.1% | 700 Marine Drive | |||||
1.3 | Property | 1 | 3245 Henry Road | 0.1% | 1.1% | 3245 Henry Road and 3185 Columbia Road | |||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | 0.1% | 1.0% | 2701 Southwest 18th Street | |||||
1.32 | Property | 1 | 2482 Century Drive | 0.1% | 1.0% | 2482 Century Drive | |||||
1.33 | Property | 1 | 158 West Yard Road | 0.1% | 1.0% | 158 West Yard Road | |||||
1.34 | Property | 1 | 55 Commerce Avenue | 0.1% | 1.0% | 55 Commerce Avenue | |||||
1.35 | Property | 1 | 1415 West Commerce Way | 0.1% | 1.0% | 1415 West Commerce Way | |||||
1.36 | Property | 1 | 1095 South 4800 West | 0.1% | 1.0% | 1095 South 4800 West | |||||
1.37 | Property | 1 | 950 Bennett Road | 0.1% | 0.9% | 950 Bennett Road | |||||
1.38 | Property | 1 | 985 Kershaw Street | 0.1% | 0.9% | 985 West Kershaw Street | |||||
1.39 | Property | 1 | 1990 Hood Road | 0.1% | 0.9% | 1980 Hood Road | |||||
1.4 | Property | 1 | 17200 Manchac Park Lane | 0.1% | 0.9% | 17200 Manchac Park Lane | |||||
1.41 | Property | 1 | 7409 Magi Road | 0.1% | 0.8% | 7409 Magi Road | |||||
1.42 | Property | 1 | 91-329 Kauhi | 0.1% | 0.8% | 91-329 Kauhi Street | |||||
1.43 | Property | 1 | 1985 International Way | 0.1% | 0.8% | 1985 International Way | |||||
1.44 | Property | 1 | 200 Orange Point Drive | 0.1% | 0.8% | 200 Orange Point Drive | |||||
1.45 | Property | 1 | 91-241 Kalaeloa | 0.1% | 0.8% | 91-241 Kalaeloa Boulevard | |||||
1.46 | Property | 1 | 2311 South Park Road | 0.1% | 0.7% | 2311 South Park Road | |||||
1.47 | Property | 1 | 2820 State Highway 31 | 0.1% | 0.7% | 2820 State Highway 31 | |||||
1.48 | Property | 1 | 8000 Mid America Blvd. | 0.1% | 0.7% | 8000 Mid America Boulevard | |||||
1.49 | Property | 1 | 14257 E. Easter Avenue | 0.1% | 0.7% | 14257 East Easter Avenue | |||||
1.5 | Property | 1 | 91-080 Hanua | 0.1% | 0.7% | 91-080 Hanua Street | |||||
1.51 | Property | 1 | 3736 Salisbury Road | 0.1% | 0.6% | 3736 Salisbury Road | |||||
1.52 | Property | 1 | 91-027 Kaomi Loop | 0.1% | 0.6% | 91-027 Kaomi Loop | |||||
1.53 | Property | 1 | 150 Greenhorn Drive | 0.1% | 0.6% | 150 Greenhorn Drive | |||||
1.54 | Property | 1 | 7130 Q Street | 0.1% | 0.6% | 7130 Q Street | |||||
1.55 | Property | 1 | 235 Great Pond Road | 0.1% | 0.6% | 235 Great Pond Road | |||||
1.56 | Property | 1 | 510 Production Avenue | 0.1% | 0.6% | 510 Production Avenue | |||||
1.57 | Property | 1 | 91-150 Kaomi Loop | 0.0% | 0.5% | 91-150 Kaomi Loop | |||||
1.58 | Property | 1 | 4501 Industrial Drive | 0.0% | 0.5% | 4501 Industrial Drive | |||||
1.59 | Property | 1 | 91-222 Olai | 0.0% | 0.5% | 91-222 Olai Street | |||||
1.6 | Property | 1 | 2580 Technology Drive | 0.0% | 0.5% | 2580 Technology Drive | |||||
1.61 | Property | 1 | 301 Commerce Drive | 0.0% | 0.4% | 301 Commerce Drive | |||||
1.62 | Property | 1 | 590 Assembly Court | 0.0% | 0.4% | 590 Assembly Court | |||||
1.63 | Property | 1 | 7121 South Fifth Avenue | 0.0% | 0.4% | 7121 South 5th Avenue | |||||
1.64 | Property | 1 | 91-250 Komohana | 0.0% | 0.4% | 91-250 Komohana Street | |||||
1.65 | Property | 1 | 91-220 Kalaeloa | 0.0% | 0.4% | 91-220 Kalaeloa Boulevard | |||||
1.66 | Property | 1 | 91-185 Kalaeloa | 0.0% | 0.4% | 91-185 Kalaeloa Boulevard | |||||
1.67 | Property | 1 | 91-300 Hanua | 0.0% | 0.4% | 91-300 Hanua Street | |||||
1.68 | Property | 1 | 5501 Providence Hill Drive | 0.0% | 0.4% | 5501 Providence Hill Drive | |||||
1.69 | Property | 1 | 91-259 Olai | 0.0% | 0.4% | 91-259 Olai Street | |||||
1.7 | Property | 1 | 2 Tower Drive | 0.0% | 0.3% | 2 Tower Drive |
A-1-1 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
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 |
1.71 | Property | 1 | 91-064 Kaomi Loop | 0.0% | 0.3% | 91-064 Kaomi Loop | |||||
1.72 | Property | 1 | 91-202 Kalaeloa | 0.0% | 0.3% | 91-202 Kalaeloa Boulevard | |||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | 0.0% | 0.3% | 2100 Northwest 82nd Avenue | |||||
1.74 | Property | 1 | 91-102 Kaomi Loop | 0.0% | 0.3% | 91-102 Kaomi Loop | |||||
1.75 | Property | 1 | 1230 West 171st Street | 0.0% | 0.3% | 1230 West 171st Street | |||||
1.76 | Property | 1 | 91-400 Komohana | 0.0% | 0.3% | 91-400 Komohana Street | |||||
1.77 | Property | 1 | 91-265 Hanua | 0.0% | 0.3% | 91-265 Hanua Street | |||||
1.78 | Property | 1 | 91-255 Hanua | 0.0% | 0.3% | 91-255 Hanua Street | |||||
1.79 | Property | 1 | 1415 Industrial Drive | 0.0% | 0.3% | 1415 Industrial Drive | |||||
1.8 | Property | 1 | 209 South Bud Street | 0.0% | 0.3% | 209 South Bud Street | |||||
1.81 | Property | 1 | 91-110 Kaomi Loop | 0.0% | 0.3% | 91-110 Kaomi Loop | |||||
1.82 | Property | 1 | 3900 NE 6th Street | 0.0% | 0.3% | 3900 6th Street Northeast | |||||
1.83 | Property | 1 | 91-218 Olai | 0.0% | 0.3% | 91-218 Olai Street | |||||
1.84 | Property | 1 | 5795 Logistics Parkway | 0.0% | 0.3% | 5795 Logistics Parkway | |||||
1.85 | Property | 1 | 91-210 Kauhi | 0.0% | 0.2% | 91-210 Kauhi Street | |||||
1.86 | Property | 1 | 435 SE 70th Street | 0.0% | 0.2% | 435 Southeast 70th Street | |||||
1.87 | Property | 1 | 2902 Gun Club Road | 0.0% | 0.2% | 2902 Gun Club Road | |||||
1.88 | Property | 1 | 91-210 Olai | 0.0% | 0.2% | 91-210 Olai Street | |||||
1.89 | Property | 1 | 91-95 Hanua | 0.0% | 0.2% | 91-95 Hanua Street | |||||
1.9 | Property | 1 | 91-083 Hanua | 0.0% | 0.2% | 91-083 Hanua Street | |||||
1.91 | Property | 1 | 2401 Cram Avenue SE | 0.0% | 0.2% | 2401 Cram Avenue Southeast | |||||
1.92 | Property | 1 | 91-119 Olai | 0.0% | 0.2% | 91-119 Olai Street | |||||
1.93 | Property | 1 | 3425 Maple Drive | 0.0% | 0.2% | 3425 Maple Drive | |||||
1.94 | Property | 1 | 91-174 Olai | 0.0% | 0.2% | 91-174 Olai Street | |||||
1.95 | Property | 1 | 5156 American Road | 0.0% | 0.2% | 5156 American Road | |||||
1.96 | Property | 1 | 91-252 Kauhi | 0.0% | 0.2% | 91-252 Kauhi Street | |||||
1.97 | Property | 1 | 91-349 Kauhi | 0.0% | 0.1% | 91-349 Kauhi Street | |||||
1.98 | Property | 1 | 91-175 Olai | 0.0% | 0.1% | 91-175 Olai Street | |||||
1.99 | Property | 1 | 91-087 Hanua | 0.0% | 0.1% | 91-087 Hanua Street | |||||
1.100 | Property | 1 | 91-171 Olai | 0.0% | 0.1% | 91-171 Olai Street | |||||
1.101 | Property | 1 | 91-410 Komohana | 0.0% | 0.1% | 91-410 Komohana Street | |||||
1.102 | Property | 1 | 91-416 Komohana | 0.0% | 0.1% | 91-416 Komohana Street | |||||
2 | Loan | 5, B | 1 | The Motto | 9.1% | 100.0% | MSBNA | MSMCH | NAP | NAP | 2455-2457 Third Avenue |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | 6.9% | 100.0% | MSBNA/GSBI/CPPIB | MSMCH | NAP | NAP | 2215, 2225 & 2235 Lawson Lane |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | 6.25% | WFB/MSBNA/GSBI | WFB/MSMCH | NAP | NAP | Various | |
4.01 | Property | 1 | 670-680 Maine | 1.5% | 23.2% | 670-680 Maine Avenue Southwest | |||||
4.02 | Property | 1 | 1000 Maine | 0.7% | 11.5% | 1000 Maine Avenue Southwest | |||||
4.03 | Property | 1 | Phase I Retail | 0.6% | 10.2% | 1100-1150
Maine Avenue Southwest, 1000 Maine Avenue Southwest, 5 Market Square Southwest, 980 and 996 Maine Avenue Southwest, 800 Maine Avenue
Southwest, 801 Wharf Street Southwest, 770 Maine Avenue Southwest and 975 7th Street Southwest | |||||
4.04 | Property | 1 | The Channel | 0.6% | 8.9% | 950 Maine Avenue Southwest | |||||
4.05 | Property | 1 | Garage (Ph I) | 0.4% | 7.1% | 800 Maine Avenue Southwest | |||||
4.06 | Property | 1 | Hyatt House | 0.4% | 5.9% | 725 Wharf Street Southwest | |||||
4.07 | Property | 1 | Phase II Retail | 0.3% | 5.2% | 668
& 678 Water Street Southwest, 670 & 680 Maine Avenue Southwest, 652 Maine Avenue Southwest, 35 Parker Row Southwest, 620
Maine Avenue Southwest, 601 & 690 Wharf Street Southwest, 670 Wharf Street Southwest and 652 & 655 Wharf Street Southwest | |||||
4.08 | Property | 1 | Garage (Ph II) | 0.3% | 4.7% | 21 Parker Row Southwest | |||||
4.09 | Property | 1 | Canopy | 0.3% | 4.5% | 975 7th Street Southwest | |||||
4.10 | Property | 1 | The Tides | 0.3% | 4.5% | 35 Parker Row Southwest | |||||
4.11 | Property | 1 | 800 Maine | 0.3% | 4.5% | 800 Maine Avenue Southwest | |||||
4.12 | Property | 1 | The Anthem | 0.2% | 3.9% | 901 Wharf Street Southwest | |||||
4.13 | Property | 1 | Incanto | 0.1% | 2.3% | 770 Maine Avenue Southwest | |||||
4.14 | Property | 1 | 580 Water (Pier 4) | 0.1% | 2.0% | 580 Water Street Southwest | |||||
4.15 | Property | 1 | Marina | 0.1% | 1.5% | 658 Wharf Street Southwest | |||||
5 | Loan | 1 | The Lafayette Hotel | 5.5% | 100.0% | JPMCB | JPMCB | NAP | NAP | 2223 El Cajon Boulevard | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | 4.57% | WFB | WFB | NAP | NAP | Various | |
6.01 | Property | 1 | Colony Park | 2.1% | 45.1% | 4700 Taft Boulevard | |||||
6.02 | Property | 1 | Brentwood Timberlane | 1.9% | 40.7% | 4515 Maplewood Avenue | |||||
6.03 | Property | 1 | Park Place | 0.7% | 14.2% | 3611 Maplewood Avenue | |||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | 3.8% | 100.0% | MSBNA | MSMCH | NAP | NAP | 12401 Wayzata Boulevard |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | 3.68% | JPMCB | JPMCB | NAP | NAP | Various | |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | 2.0% | 54.9% | 7651 Eastchase Parkway | |||||
8.02 | Property | 1 | Homewood Suites - Montgomery | 1.7% | 45.1% | 7800 Eastchase Parkway | |||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | 3.63% | MSBNA | MSMCH | NAP | NAP | Various | |
9.01 | Property | 1 | Summerwind | 1.8% | 50.2% | 6115 Jack Finney Boulevard | |||||
9.02 | Property | 1 | Briar Cove | 1.8% | 49.8% | 1910 Joe Ramsey Boulevard East | |||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | 3.51% | MSBNA | MSMCH | NAP | NAP | Various | |
10.01 | Property | 1 | White River Commons | 1.1% | 31.9% | 1325 North Saint Louis | |||||
10.02 | Property | 1 | Silo Studios | 0.6% | 15.9% | 301 US Highway 59 | |||||
10.03 | Property | 1 | Blossom City Studios | 0.5% | 13.7% | 301 East Main Street | |||||
10.04 | Property | 1 | The Orchard | 0.5% | 13.2% | 315 Taylor Road | |||||
10.05 | Property | 1 | Spring River Commons | 0.5% | 12.9% | 423 US Highway 63 | |||||
10.06 | Property | 1 | Cadron Commons | 0.4% | 12.5% | 124 North Broadview Street | |||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | 3.41% | BANA | BANA | NAP | NAP | Various | |
11.01 | Property | 1 | Ramsey Square Apartments | 1.2% | 34.3% | 1624 South Fresno Street | |||||
11.02 | Property | 1 | Mill Creek Apartments | 0.6% | 16.7% | 5401 Jenny Lind Road | |||||
11.03 | Property | 1 | The View Apartment | 0.4% | 11.7% | 1500, 1501, and 1511 Boston Street | |||||
11.04 | Property | 1 | The Cottonwood Apartments | 0.3% | 9.1% | 2022-2104 Phoenix Avenue | |||||
11.05 | Property | 1 | Cherry Tree Apartments | 0.2% | 6.2% | 6505 South Fresno Street | |||||
11.06 | Property | 1 | The Dogwood Apartments | 0.2% | 5.9% | 4801 South 31st Street | |||||
11.07 | Property | 1 | Belle Grove Apartments | 0.2% | 4.5% | 322 North 6th Street |
A-1-2 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
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 |
11.08 | Property | 1 | The Grove Apartments | 0.1% | 4.3% | 3605 Barry Avenue | |||||
11.09 | Property | 1 | Magnolia Place Apartments | 0.1% | 2.9% | 802 South 25th Street | |||||
11.1 | Property | 1 | The Oak Apartments | 0.1% | 2.3% | 2520 North East Street | |||||
11.11 | Property | 1 | The Azalea Apartments | 0.1% | 2.0% | 2322 South I Street | |||||
12 | Loan | 18, E | 1 | Country Club Center | 3.3% | 100.0% | JPMCB | JPMCB | NAP | NAP | 19950 West Country Club Drive |
13 | Loan | 1 | Louetta Central | 3.2% | 100.0% | MSBNA | MSMCH | NAP | NAP | 20614 North Freeway | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | 3.0% | 100.0% | JPMCB | JPMCB | NAP | NAP | 730 5th Avenue |
15 | Loan | 1 | Sierra Vista Shopping Center | 2.8% | 100.0% | MSBNA | MSMCH | NAP | NAP | 9500 & 9600 Montgomery Boulevard Northeast | |
16 | Loan | 6, G | 3 | SLL Portfolio | 2.72% | MSBNA | MSMCH | NAP | NAP | Various | |
16.01 | Property | 1 | Live Oak Apartments | 1.1% | 39.6% | 2232 North Spring Glade Circle | |||||
16.02 | Property | 1 | Lakewood Apartments | 1.0% | 37.3% | 1651 South Lake Meadow Circle | |||||
16.03 | Property | 1 | Vintage Grove Apartments | 0.6% | 23.1% | 5262 Timuquana Road | |||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | 2.6% | 100.0% | BANA | BANA | NAP | NAP | 1820 Checkered Flag Boulevard | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | 2.4% | 100.0% | WFB/Barclays | WFB | NAP | NAP | 130 Roosevelt Way |
19 | Loan | 1 | Deer Park Manor | 2.1% | 100.0% | MSBNA | MSMCH | NAP | NAP | 10 Powell Drive | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | 1.5% | 100.0% | MSBNA | MSMCH | NAP | NAP | 6801 Ringgold Road | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | 1.4% | 100.0% | JPMCB | JPMCB | NAP | NAP | 370 Seventh Avenue |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | 1.3% | 100.0% | WFB | WFB | NAP | NAP | 6650 - 6670 West Snowville Road | |
23 | Loan | 1 | Home2 Suites Lexington Park | 1.3% | 100.0% | BANA | BANA | NAP | NAP | 46058 Valley Drive | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | 1.20% | MSBNA | MSMCH | NAP | NAP | Various | |
24.01 | Property | 1 | Hamilton County Property | 0.7% | 59.5% | 6187 Harrison Avenue | |||||
24.02 | Property | 1 | Butler County Property | 0.5% | 40.5% | 1861 Dixie Highway | |||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | 1.1% | 100.0% | BANA | BANA | NAP | NAP | 4468 Starkey Road | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | 0.99% | MSBNA | MSMCH | NAP | NAP | Various | |
26.01 | Property | 1 | Harmony Hills | 0.5% | 54.0% | 192 Harmony Hills Drive | |||||
26.02 | Property | 1 | Bethpages Estates | 0.3% | 31.7% | 400 Blackhawk Drive | |||||
26.03 | Property | 1 | Howard Place | 0.1% | 14.3% | 1225 Carrie Hill Drive | |||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | 0.9% | 100.0% | MSBNA | MSMCH | NAP | NAP | 3996 Box Car Lane |
28 | Loan | 5 | 1 | 150 Palmetto | 0.5% | 100.0% | WFB | WFB | Group 2 | Group 1 | 150 East Palmetto Park Road |
29 | Loan | 5 | 1 | 120 Palmetto | 0.4% | 100.0% | WFB | WFB | Group 2 | Group 1 | 120 East Palmetto Park Road |
30 | Loan | J | 1 | Carlisle Plaza MHP | 0.9% | 100.0% | MSBNA | MSMCH | Group 1 | NAP | 2901 Carlisle Boulevard Northeast |
31 | Loan | 1 | 126-130 Union Street | 0.9% | 100.0% | WFB | WFB | NAP | NAP | 126, 128, and 130 Union Street | |
32 | Loan | K | 1 | Platos Cave Sheffield | 0.8% | 100.0% | WFB | WFB | NAP | NAP | 4205 Hatch Boulevard |
33 | Loan | L | 1 | 424 Landfair Ave | 0.79% | 100.0% | MSBNA | MSMCH | NAP | NAP | 424 Landfair Avenue |
34 | Loan | 1 | Wild Rose Villas | 0.7% | 100.0% | BANA | BANA | NAP | NAP | 205 Wild Rose Lane | |
35 | Loan | 6 | 2 | A-Safe Storage | 0.61% | WFB | WFB | NAP | NAP | Various | |
35.01 | Property | 1 | Pineville | 0.3% | 53.9% | 2549 Highway 165 | |||||
35.02 | Property | 1 | Ball | 0.3% | 46.1% | 4905 Highway 165 | |||||
36 | Loan | 1 | Ohio River Plaza | 0.6% | 100.0% | MSBNA | MSMCH | NAP | NAP | 31b Ohio River Plaza | |
37 | Loan | M | 1 | Fair Hope Building | 0.5% | 100.0% | BANA | BANA | NAP | NAP | 1605 Hope Street and 800 Fair Oaks Avenue |
38 | Loan | 1 | Grand Blanc Storage | 0.5% | 100.0% | BANA | BANA | NAP | NAP | 8006 North Holly Road | |
39 | Loan | N | 1 | 6101 18th Avenue | 0.4% | 100.0% | JPMCB | JPMCB | NAP | NAP | 6101 18th Avenue |
40 | Loan | O | 1 | Sherwood Manor MHP | 0.3% | 100.0% | MSBNA | MSMCH | Group 1 | NAP | 3245 North Flowing Wells Road |
A-1-3 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | City | County | 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 ($) | Maturity/ARD Balance ($) |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | 18,271,519 | SF | 40.89 | 64,000,000 | 64,000,000 | 64,000,000 |
1.01 | Property | 1 | 996 Paragon Way | Rock Hill | York | SC | 29730 | Industrial | Warehouse/Distribution | 2014 | NAP | 945,023 | SF | 3,584,552 | 3,584,552 | 3,584,552 | ||
1.02 | Property | 1 | 91-399 Kauhi | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 2,237,547 | SF | 2,672,772 | 2,672,772 | 2,672,772 | ||
1.03 | Property | 1 | 11224 Will Walker Road | Vance | Tuscaloosa | AL | 35490 | Industrial | Warehouse/Distribution | 2021 | NAP | 529,568 | SF | 2,238,621 | 2,238,621 | 2,238,621 | ||
1.04 | Property | 1 | 10450 Doral Boulevard | Doral | Miami-Dade | FL | 33178 | Industrial | Warehouse/Distribution | 1996 | 2001 | 240,283 | SF | 2,148,414 | 2,148,414 | 2,148,414 | ||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | Columbus | Franklin | OH | 43207 | Industrial | Warehouse/Distribution | 1992 | 1999 | 759,950 | SF | 1,982,069 | 1,982,069 | 1,982,069 | ||
1.06 | Property | 1 | 32150 Just Imagine Drive | Avon | Lorain | OH | 44011 | Industrial | Warehouse/Distribution | 1995 | 2007 | 644,850 | SF | 1,969,655 | 1,969,655 | 1,969,655 | ||
1.07 | Property | 1 | 6850 Weber Boulevard | Charleston | Charleston | SC | 29456 | Industrial | Warehouse/Distribution | 2018 | NAP | 265,318 | SF | 1,853,793 | 1,853,793 | 1,853,793 | ||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | Daytona Beach | Volusia | FL | 32117 | Industrial | Warehouse/Distribution | 2018 | NAP | 399,440 | SF | 1,767,172 | 1,767,172 | 1,767,172 | ||
1.09 | Property | 1 | 27200 SW 127th Avenue | Homestead | Miami-Dade | FL | 33032 | Industrial | Warehouse/Distribution | 2017 | NAP | 237,756 | SF | 1,715,862 | 1,715,862 | 1,715,862 | ||
1.1 | Property | 1 | 7410 Magi Road | Hanahan | Berkeley | SC | 29410 | Industrial | Warehouse/Distribution | 2003 | 2019, 2024 | 302,400 | SF | 1,672,828 | 1,672,828 | 1,672,828 | ||
1.11 | Property | 1 | 2375 East Newlands Road | Fernley | Lyon | NV | 89408 | Industrial | Warehouse/Distribution | 2007 | NAP | 337,500 | SF | 1,625,931 | 1,625,931 | 1,625,931 | ||
1.12 | Property | 1 | 3800 Midlink Drive | Kalamazoo | Kalamazoo | MI | 49048 | Industrial | Cold Storage | 2014 | NAP | 158,497 | SF | 1,564,138 | 1,564,138 | 1,564,138 | ||
1.13 | Property | 1 | 13509 Waterworks Street | Jacksonville | Duval | FL | 32221 | Industrial | Warehouse/Distribution | 2014 | NAP | 304,859 | SF | 1,457,655 | 1,457,655 | 1,457,655 | ||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | Denver | Denver | CO | 80239 | Industrial | Warehouse/Distribution | 1974 | NAP | 393,971 | SF | 1,453,793 | 1,453,793 | 1,453,793 | ||
1.15 | Property | 1 | 91-141 Kalaeloa | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 910,491 | SF | 1,430,069 | 1,430,069 | 1,430,069 | ||
1.16 | Property | 1 | 9860 West Buckeye Road | Tolleson | Maricopa | AZ | 85353 | Industrial | Warehouse/Distribution | 2002 | NAP | 288,045 | SF | 1,319,172 | 1,319,172 | 1,319,172 | ||
1.17 | Property | 1 | 125 North Troy Hill Road | Colorado Springs | El Paso | CO | 80916 | Industrial | Warehouse/Distribution | 2015 | NAP | 225,198 | SF | 1,288,828 | 1,288,828 | 1,288,828 | ||
1.18 | Property | 1 | 11900 Trolley Lane | Beltsville | Prince George's | MD | 20705 | Industrial | Warehouse/Distribution | 2000 | NAP | 148,881 | SF | 991,448 | 991,448 | 991,448 | ||
1.19 | Property | 1 | 11501 Wilkinson Drive | El Paso | El Paso | TX | 79936 | Industrial | Warehouse/Distribution | 2005 | 2013 | 144,199 | SF | 979,310 | 979,310 | 979,310 | ||
1.2 | Property | 1 | 2300 North 33rd Avenue East | Newton | Jasper | IA | 50208 | Industrial | Manufacturing | 2008 | NAP | 337,960 | SF | 949,517 | 949,517 | 949,517 | ||
1.21 | Property | 1 | 5001 West Delbridge Street | Sioux Falls | Minnehaha | SD | 57107 | Industrial | Warehouse/Distribution | 2016 | NAP | 167,171 | SF | 902,069 | 902,069 | 902,069 | ||
1.22 | Property | 1 | 91-238 Kauhi | Kapolei | Honolulu | HI | 96707 | Industrial | Warehouse/Distribution | 1981 | NAP | 85,317 | SF | 899,310 | 899,310 | 899,310 | ||
1.23 | Property | 1 | 1892 Anfield Road | North Charleston | Charleston | SC | 29406 | Industrial | Warehouse/Distribution | 2017 | NAP | 121,683 | SF | 842,483 | 842,483 | 842,483 | ||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | Lawrence | Marion | IN | 46236 | Industrial | Warehouse/Distribution | 2009 | NAP | 534,769 | SF | 834,207 | 834,207 | 834,207 | ||
1.25 | Property | 1 | 955 Aeroplaza Drive | Colorado Springs | El Paso | CO | 80916 | Industrial | Warehouse/Distribution | 2012 | NAP | 125,060 | SF | 803,310 | 803,310 | 803,310 | ||
1.26 | Property | 1 | 3155 Grissom Parkway | Cocoa | Brevard | FL | 32926 | Industrial | Warehouse/Distribution | 2006 | 2014 | 144,138 | SF | 775,724 | 775,724 | 775,724 | ||
1.27 | Property | 1 | 3502 Enterprise Avenue | Joplin | Jasper | MO | 64801 | Industrial | Warehouse/Distribution | 2014 | NAP | 231,350 | SF | 771,862 | 771,862 | 771,862 | ||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | Johnstown | Larimer | CO | 80534 | Industrial | Warehouse/Distribution | 2007 | 2014 | 97,187 | SF | 724,966 | 724,966 | 724,966 | ||
1.29 | Property | 1 | 700 Marine Drive | Rock Hill | York | SC | 29730 | Industrial | Warehouse/Distribution | 1987 | 2018 | 200,978 | SF | 704,000 | 704,000 | 704,000 | ||
1.3 | Property | 1 | 3245 Henry Road | Richfield | Summit | OH | 44286 | Industrial | Warehouse/Distribution | 2005 | 2014 | 131,152 | SF | 695,724 | 695,724 | 695,724 | ||
1.31 | Property | 1 | 2701 S.W. 18TH Street | Oklahoma City | Oklahoma | OK | 73108 | Industrial | Warehouse/Distribution | 2011 | NAP | 158,340 | SF | 665,931 | 665,931 | 665,931 | ||
1.32 | Property | 1 | 2482 Century Drive | Goshen | Elkhart | IN | 46528 | Industrial | Warehouse/Distribution | 2005 | 2025 | 250,000 | SF | 649,655 | 649,655 | 649,655 | ||
1.33 | Property | 1 | 158 West Yard Road | Feura Bush | Albany | NY | 12067 | Industrial | Warehouse/Distribution | 1989 | 2002 | 354,000 | SF | 641,379 | 641,379 | 641,379 | ||
1.34 | Property | 1 | 55 Commerce Avenue | Albany | Albany | NY | 12206 | Industrial | Warehouse/Distribution | 2013 | NAP | 125,000 | SF | 637,241 | 637,241 | 637,241 | ||
1.35 | Property | 1 | 1415 West Commerce Way | Lincoln | Lancaster | NE | 68521 | Industrial | Warehouse/Distribution | 1971 | 1997, 1999, 2006 | 222,000 | SF | 614,069 | 614,069 | 614,069 | ||
1.36 | Property | 1 | 1095 South 4800 West | Salt Lake City | Salt Lake | UT | 84104 | Industrial | Warehouse/Distribution | 2012 | NAP | 150,300 | SF | 612,414 | 612,414 | 612,414 | ||
1.37 | Property | 1 | 950 Bennett Road | Orlando | Orange | FL | 32803 | Industrial | Warehouse/Distribution | 1997 | NAP | 110,621 | SF | 588,138 | 588,138 | 588,138 | ||
1.38 | Property | 1 | 985 Kershaw Street | Ogden | Weber | UT | 84401 | Industrial | Warehouse/Distribution | 2019 | NAP | 69,734 | SF | 576,000 | 576,000 | 576,000 | ||
1.39 | Property | 1 | 1990 Hood Road | Greer | Greenville | SC | 29650 | Industrial | Warehouse/Distribution | 2015 | NAP | 190,000 | SF | 548,414 | 548,414 | 548,414 | ||
1.4 | Property | 1 | 17200 Manchac Park Lane | Baton Rouge | East Baton Rouge | LA | 70817 | Industrial | Warehouse/Distribution | 2014 | NAP | 125,147 | SF | 547,862 | 547,862 | 547,862 | ||
1.41 | Property | 1 | 7409 Magi Road | Hanahan | Berkeley | SC | 29410 | Industrial | Warehouse/Distribution | 2004 | 2024 | 91,776 | SF | 540,690 | 540,690 | 540,690 | ||
1.42 | Property | 1 | 91-329 Kauhi | Kapolei | Honolulu | HI | 96707 | Industrial | Warehouse/Distribution | 1980 | NAP | 47,769 | SF | 521,379 | 521,379 | 521,379 | ||
1.43 | Property | 1 | 1985 International Way | Hebron | Boone | KY | 41048 | Industrial | Warehouse/Distribution | 1999 | NAP | 189,400 | SF | 517,517 | 517,517 | 517,517 | ||
1.44 | Property | 1 | 200 Orange Point Drive | Lewis Center | Delaware | OH | 43035 | Industrial | Warehouse/Distribution | 2013 | NAP | 125,060 | SF | 507,586 | 507,586 | 507,586 | ||
1.45 | Property | 1 | 91-241 Kalaeloa | Kapolei | Honolulu | HI | 96707 | Industrial | Warehouse/Distribution | 1981 | NAP | 45,000 | SF | 486,069 | 486,069 | 486,069 | ||
1.46 | Property | 1 | 2311 South Park Road | Louisville | Jefferson | KY | 40219 | Industrial | Warehouse/Distribution | 2016 | 2023 | 137,500 | SF | 466,207 | 466,207 | 466,207 | ||
1.47 | Property | 1 | 2820 State Highway 31 | McAlester | Pittsburg | OK | 74501 | Industrial | Warehouse/Distribution | 2013 | 2017 | 59,281 | SF | 458,483 | 458,483 | 458,483 | ||
1.48 | Property | 1 | 8000 Mid America Blvd. | Oklahoma City | Oklahoma | OK | 73135 | Industrial | Warehouse/Distribution | 2017 | NAP | 110,361 | SF | 456,331 | 456,331 | 456,331 | ||
1.49 | Property | 1 | 14257 E. Easter Avenue | Centennial | Arapahoe | CO | 80112 | Industrial | Warehouse/Distribution | 2004 | NAP | 69,865 | SF | 427,034 | 427,034 | 427,034 | ||
1.5 | Property | 1 | 91-080 Hanua | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 216,537 | SF | 420,414 | 420,414 | 420,414 | ||
1.51 | Property | 1 | 3736 Salisbury Road | Jacksonville | Duval | FL | 32216 | Industrial | Warehouse/Distribution | 1998 | 2023, 2024 | 95,883 | SF | 411,586 | 411,586 | 411,586 | ||
1.52 | Property | 1 | 91-027 Kaomi Loop | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 213,575 | SF | 395,586 | 395,586 | 395,586 | ||
1.53 | Property | 1 | 150 Greenhorn Drive | Pueblo | Pueblo | CO | 81004 | Industrial | Warehouse/Distribution | 2013 | NAP | 54,199 | SF | 376,276 | 376,276 | 376,276 | ||
1.54 | Property | 1 | 7130 Q Street | Omaha | Douglas | NE | 68117 | Industrial | Warehouse/Distribution | 1998 | NAP | 89,115 | SF | 370,759 | 370,759 | 370,759 | ||
1.55 | Property | 1 | 235 Great Pond Road | Windsor | Hartford | CT | 06095 | Industrial | Warehouse/Distribution | 2004 | NAP | 113,753 | SF | 365,793 | 365,793 | 365,793 | ||
1.56 | Property | 1 | 510 Production Avenue | Madison | Madison | AL | 35758 | Industrial | Warehouse/Distribution | 2004 | NAP | 88,890 | SF | 364,690 | 364,690 | 364,690 | ||
1.57 | Property | 1 | 91-150 Kaomi Loop | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 249,773 | SF | 311,172 | 311,172 | 311,172 | ||
1.58 | Property | 1 | 4501 Industrial Drive | Fort Smith | Sebastian | AR | 72916 | Industrial | Warehouse/Distribution | 2013 | NAP | 64,211 | SF | 301,793 | 301,793 | 301,793 | ||
1.59 | Property | 1 | 91-222 Olai | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 158,036 | SF | 300,690 | 300,690 | 300,690 | ||
1.6 | Property | 1 | 2580 Technology Drive | Elgin | Kane | IL | 60124 | Industrial | Warehouse/Distribution | 2002 | 2020 | 89,123 | SF | 297,931 | 297,931 | 297,931 | ||
1.61 | Property | 1 | 301 Commerce Drive | South Point | Lawrence | OH | 45680 | Industrial | Warehouse/Distribution | 2013 | NAP | 75,262 | SF | 270,345 | 270,345 | 270,345 | ||
1.62 | Property | 1 | 590 Assembly Court | Fayetteville | Cumberland | NC | 28306 | Industrial | Warehouse/Distribution | 1996 | NAP | 148,000 | SF | 266,483 | 266,483 | 266,483 | ||
1.63 | Property | 1 | 7121 South Fifth Avenue | Pocatello | Bannock | ID | 83204 | Industrial | Warehouse/Distribution | 2005 | 2012 | 33,394 | SF | 266,483 | 266,483 | 266,483 | ||
1.64 | Property | 1 | 91-250 Komohana | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 107,288 | SF | 252,138 | 252,138 | 252,138 | ||
1.65 | Property | 1 | 91-220 Kalaeloa | Kapolei | Honolulu | HI | 96707 | Industrial | Warehouse/Distribution | 1991 | NAP | 23,040 | SF | 248,828 | 248,828 | 248,828 | ||
1.66 | Property | 1 | 91-185 Kalaeloa | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 121,750 | SF | 245,517 | 245,517 | 245,517 | ||
1.67 | Property | 1 | 91-300 Hanua | Kapolei | Honolulu | HI | 96707 | Industrial | Warehouse/Distribution | 1994 | NAP | 28,320 | SF | 243,862 | 243,862 | 243,862 | ||
1.68 | Property | 1 | 5501 Providence Hill Drive | Saint Joseph | Buchanan | MO | 64507 | Industrial | Warehouse/Distribution | 2014 | NAP | 66,692 | SF | 243,310 | 243,310 | 243,310 | ||
1.69 | Property | 1 | 91-259 Olai | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 130,679 | SF | 240,000 | 240,000 | 240,000 | ||
1.7 | Property | 1 | 2 Tower Drive | Wallingford | New Haven | CT | 06492 | Industrial | Warehouse/Distribution | 1978 | 2005 | 62,390 | SF | 222,897 | 222,897 | 222,897 |
A-1-4 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | City | County | 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 ($) | Maturity/ARD Balance ($) |
1.71 | Property | 1 | 91-064 Kaomi Loop | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 98,707 | SF | 209,655 | 209,655 | 209,655 | ||
1.72 | Property | 1 | 91-202 Kalaeloa | Kapolei | Honolulu | HI | 96707 | Industrial | Storage Yard | 1964 | NAP | 83,908 | SF | 205,793 | 205,793 | 205,793 | ||
1.73 | Property | 1 | 2100 NW 82nd Avenue | Miami | Miami-Dade | FL | 33122 | Industrial | Warehouse/Distribution | 1987 | NAP | 37,002 | SF | 203,586 | 203,586 | 203,586 | ||
1.74 | Property | 1 | 91-102 Kaomi Loop | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 98,707 | SF | 203,034 | 203,034 | 203,034 | ||
1.75 | Property | 1 | 1230 West 171st Street | Harvey | Cook | IL | 60426 | Industrial | Warehouse/Distribution | 2004 | NAP | 40,410 | SF | 202,759 | 202,759 | 202,759 | ||
1.76 | Property | 1 | 91-400 Komohana | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 95,745 | SF | 201,379 | 201,379 | 201,379 | ||
1.77 | Property | 1 | 91-265 Hanua | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 95,095 | SF | 198,069 | 198,069 | 198,069 | ||
1.78 | Property | 1 | 91-255 Hanua | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 95,095 | SF | 195,862 | 195,862 | 195,862 | ||
1.79 | Property | 1 | 1415 Industrial Drive | Chillicothe | Ross | OH | 45601 | Industrial | Warehouse/Distribution | 2006 | 2012 | 43,824 | SF | 194,483 | 194,483 | 194,483 | ||
1.8 | Property | 1 | 209 South Bud Street | Lafayette | Lafayette | LA | 70583 | Industrial | Warehouse/Distribution | 2010 | 2014 | 70,293 | SF | 187,862 | 187,862 | 187,862 | ||
1.81 | Property | 1 | 91-110 Kaomi Loop | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 98,707 | SF | 185,379 | 185,379 | 185,379 | ||
1.82 | Property | 1 | 3900 NE 6th Street | Minot | Ward | ND | 58703 | Industrial | Warehouse/Distribution | 2013 | NAP | 24,310 | SF | 177,931 | 177,931 | 177,931 | ||
1.83 | Property | 1 | 91-218 Olai | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 106,504 | SF | 170,483 | 170,483 | 170,483 | ||
1.84 | Property | 1 | 5795 Logistics Parkway | Rockford | Winnebago | IL | 61109 | Industrial | Warehouse/Distribution | 1998 | NAP | 38,833 | SF | 161,379 | 161,379 | 161,379 | ||
1.85 | Property | 1 | 91-210 Kauhi | Kapolei | Honolulu | HI | 96707 | Industrial | Warehouse/Distribution | 1993 | NAP | 16,610 | SF | 141,241 | 141,241 | 141,241 | ||
1.86 | Property | 1 | 435 SE 70th Street | Topeka | Shawnee | KS | 66619 | Industrial | Warehouse/Distribution | 2006 | NAP | 40,000 | SF | 139,586 | 139,586 | 139,586 | ||
1.87 | Property | 1 | 2902 Gun Club Road | Augusta | Richmond | GA | 30907 | Industrial | Warehouse/Distribution | 2004 | NAP | 59,358 | SF | 135,724 | 135,724 | 135,724 | ||
1.88 | Property | 1 | 91-210 Olai | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 54,362 | SF | 130,207 | 130,207 | 130,207 | ||
1.89 | Property | 1 | 91-95 Hanua | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 40,902 | SF | 123,034 | 123,034 | 123,034 | ||
1.9 | Property | 1 | 91-083 Hanua | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 47,350 | SF | 121,931 | 121,931 | 121,931 | ||
1.91 | Property | 1 | 2401 Cram Avenue SE | Bemidji | Beltrami | MN | 56601 | Industrial | Warehouse/Distribution | 2013 | NAP | 21,662 | SF | 121,931 | 121,931 | 121,931 | ||
1.92 | Property | 1 | 91-119 Olai | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 97,923 | SF | 121,379 | 121,379 | 121,379 | ||
1.93 | Property | 1 | 3425 Maple Drive | Fort Dodge | Webster | IA | 50501 | Industrial | Warehouse/Distribution | 2014 | NAP | 25,398 | SF | 115,310 | 115,310 | 115,310 | ||
1.94 | Property | 1 | 91-174 Olai | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 58,109 | SF | 105,931 | 105,931 | 105,931 | ||
1.95 | Property | 1 | 5156 American Road | Rockford | Winnebago | IL | 61109 | Industrial | Warehouse/Distribution | 1996 | NAP | 38,360 | SF | 102,069 | 102,069 | 102,069 | ||
1.96 | Property | 1 | 91-252 Kauhi | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 43,473 | SF | 97,103 | 97,103 | 97,103 | ||
1.97 | Property | 1 | 91-349 Kauhi | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 47,872 | SF | 91,034 | 91,034 | 91,034 | ||
1.98 | Property | 1 | 91-175 Olai | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 47,916 | SF | 86,069 | 86,069 | 86,069 | ||
1.99 | Property | 1 | 91-087 Hanua | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 22,041 | SF | 46,897 | 46,897 | 46,897 | ||
1.100 | Property | 1 | 91-171 Olai | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 23,914 | SF | 46,897 | 46,897 | 46,897 | ||
1.101 | Property | 1 | 91-410 Komohana | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 20,778 | SF | 40,828 | 40,828 | 40,828 | ||
1.102 | Property | 1 | 91-416 Komohana | Kapolei | Honolulu | HI | 96707 | Other | Leased Fee | NAP | NAP | 26,746 | SF | 36,966 | 36,966 | 36,966 | ||
2 | Loan | 5, B | 1 | The Motto | Bronx | Bronx | NY | 10451 | Multifamily | High Rise | 2023 | NAP | 264 | Units | 363,636.36 | 60,000,000 | 60,000,000 | 60,000,000 |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | Santa Clara | Santa Clara | CA | 95054 | Office | Suburban | 2014 | NAP | 328,867 | SF | 212.85 | 45,500,000 | 45,500,000 | 45,500,000 |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | Washington | District of Columbia | DC | 20024 | Various | Various | Various | NAP | 2,241,794 | SF | 320.55 | 41,000,000 | 41,000,000 | 41,000,000 |
4.01 | Property | 1 | 670-680 Maine | Washington | District of Columbia | DC | 20024 | Office | CBD | 2022 | NAP | 500,981 | SF | 9,515,600 | 9,515,600 | 9,515,600 | ||
4.02 | Property | 1 | 1000 Maine | Washington | District of Columbia | DC | 20024 | Office | CBD | 2018 | NAP | 249,251 | SF | 4,733,800 | 4,733,800 | 4,733,800 | ||
4.03 | Property | 1 | Phase I Retail | Washington | District of Columbia | DC | 20024 | Retail | Anchored | 2017-2018 | NAP | 215,398 | SF | 4,194,440 | 4,194,440 | 4,194,440 | ||
4.04 | Property | 1 | The Channel | Washington | District of Columbia | DC | 20024 | Multifamily | High Rise | 2017 | NAP | 501 | Units | 3,638,000 | 3,638,000 | 3,638,000 | ||
4.05 | Property | 1 | Garage (Ph I) | Washington | District of Columbia | DC | 20024 | Other | Parking Garage | 2017 | NAP | 683 | Spaces | 2,922,960 | 2,922,960 | 2,922,960 | ||
4.06 | Property | 1 | Hyatt House | Washington | District of Columbia | DC | 20024 | Hospitality | Extended Stay | 2017 | NAP | 237 | Rooms | 2,428,320 | 2,428,320 | 2,428,320 | ||
4.07 | Property | 1 | Phase II Retail | Washington | District of Columbia | DC | 20024 | Retail | Anchored | 2022 | NAP | 91,136 | SF | 2,150,600 | 2,150,600 | 2,150,600 | ||
4.08 | Property | 1 | Garage (Ph II) | Washington | District of Columbia | DC | 20024 | Other | Parking Garage | 2022 | NAP | 492 | Spaces | 1,931,960 | 1,931,960 | 1,931,960 | ||
4.09 | Property | 1 | Canopy | Washington | District of Columbia | DC | 20024 | Hospitality | Full Service | 2017 | NAP | 175 | Rooms | 1,847,640 | 1,847,640 | 1,847,640 | ||
4.10 | Property | 1 | The Tides | Washington | District of Columbia | DC | 20024 | Multifamily | High Rise | 2022 | NAP | 255 | Units | 1,830,440 | 1,830,440 | 1,830,440 | ||
4.11 | Property | 1 | 800 Maine | Washington | District of Columbia | DC | 20024 | Office | CBD | 2017 | NAP | 149,515 | SF | 1,824,560 | 1,824,560 | 1,824,560 | ||
4.12 | Property | 1 | The Anthem | Washington | District of Columbia | DC | 20024 | Retail | Performing Arts Center | 2017 | NAP | 140,230 | SF | 1,615,960 | 1,615,960 | 1,615,960 | ||
4.13 | Property | 1 | Incanto | Washington | District of Columbia | DC | 20024 | Multifamily | High Rise | 2017 | NAP | 148 | Units | 943,760 | 943,760 | 943,760 | ||
4.14 | Property | 1 | 580 Water (Pier 4) | Washington | District of Columbia | DC | 20024 | Office | CBD | 2018 | NAP | 28,407 | SF | 819,440 | 819,440 | 819,440 | ||
4.15 | Property | 1 | Marina | Washington | District of Columbia | DC | 20024 | Other | Marina | 2019, 2022 | NAP | NAP | NAP | 602,520 | 602,520 | 602,520 | ||
5 | Loan | 1 | The Lafayette Hotel | San Diego | San Diego | CA | 92104 | Hospitality | Full Service | 1946 | 2023 | 139 | Rooms | 258,992.81 | 36,000,000 | 36,000,000 | 32,248,846 | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | Wichita Falls | Wichita | TX | 76308 | Multifamily | Garden | Various | 2023 | 588 | Units | 50,977.89 | 29,975,000 | 29,975,000 | 29,975,000 |
6.01 | Property | 1 | Colony Park | Wichita Falls | Wichita | TX | 76308 | Multifamily | Garden | 1978 | 2023 | 272 | Units | 13,518,279 | 13,518,279 | 13,518,279 | ||
6.02 | Property | 1 | Brentwood Timberlane | Wichita Falls | Wichita | TX | 76308 | Multifamily | Garden | 1980 | 2023 | 216 | Units | 12,185,708 | 12,185,708 | 12,185,708 | ||
6.03 | Property | 1 | Park Place | Wichita Falls | Wichita | TX | 76308 | Multifamily | Garden | 1973 | 2023 | 100 | Units | 4,271,013 | 4,271,013 | 4,271,013 | ||
7 | Loan | 5, 8 | 1 | Ridgedale Center | Minnetonka | Hennepin | MN | 55305 | Retail | Super Regional Mall | 1974 | 2015, 2018 | 562,474 | SF | 213.04 | 25,000,000 | 24,964,573 | 23,729,652 |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | Montgomery | Montgomery | AL | 36117 | Hospitality | Various | Various | Various | 194 | Rooms | 124,484.54 | 24,150,000 | 24,150,000 | 24,150,000 |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | Montgomery | Montgomery | AL | 36117 | Hospitality | Limited Service | 2004 | 2020 | 102 | Rooms | 13,260,885 | 13,260,885 | 13,260,885 | ||
8.02 | Property | 1 | Homewood Suites - Montgomery | Montgomery | Montgomery | AL | 36117 | Hospitality | Extended Stay | 2008 | 2018 | 92 | Rooms | 10,889,115 | 10,889,115 | 10,889,115 | ||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | Greenville | Hunt | TX | Various | Multifamily | Garden | Various | 2024 | 240 | Units | 99,166.67 | 23,800,000 | 23,800,000 | 23,800,000 |
9.01 | Property | 1 | Summerwind | Greenville | Hunt | TX | 75402 | Multifamily | Garden | 1978 | 2024 | 120 | Units | 11,950,000 | 11,950,000 | 11,950,000 | ||
9.02 | Property | 1 | Briar Cove | Greenville | Hunt | TX | 75401 | Multifamily | Garden | 1977 | 2024 | 120 | Units | 11,850,000 | 11,850,000 | 11,850,000 | ||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | Various | Various | Various | Various | Multifamily | Low Rise | Various | Various | 381 | Units | 60,367.45 | 23,000,000 | 23,000,000 | 23,000,000 |
10.01 | Property | 1 | White River Commons | Batesville | Independence | AR | 72501 | Multifamily | Low Rise | 1985 | 2024 | 109 | Units | 7,328,000 | 7,328,000 | 7,328,000 | ||
10.02 | Property | 1 | Silo Studios | Queen City | Cass | TX | 75572 | Multifamily | Low Rise | 1980 | 2024 | 62 | Units | 3,654,000 | 3,654,000 | 3,654,000 | ||
10.03 | Property | 1 | Blossom City Studios | Magnolia | Columbia | AR | 71753 | Multifamily | Low Rise | 1976 | 2025 | 56 | Units | 3,159,000 | 3,159,000 | 3,159,000 | ||
10.04 | Property | 1 | The Orchard | Clarksville | Johnson | AR | 72830 | Multifamily | Low Rise | 2000 | 2025 | 55 | Units | 3,029,000 | 3,029,000 | 3,029,000 | ||
10.05 | Property | 1 | Spring River Commons | Mammoth Spring | Fulton | AR | 72554 | Multifamily | Low Rise | 1959 | 2023 | 48 | Units | 2,964,000 | 2,964,000 | 2,964,000 | ||
10.06 | Property | 1 | Cadron Commons | Greenbrier | Faulkner | AR | 72058 | Multifamily | Low Rise | 2006 | 2025 | 51 | Units | 2,866,000 | 2,866,000 | 2,866,000 | ||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | Fort Smith | Sebastian | AR | Various | Multifamily | Garden | Various | Various | 380 | Units | 58,947.37 | 22,400,000 | 22,400,000 | 22,400,000 |
11.01 | Property | 1 | Ramsey Square Apartments | Fort Smith | Sebastian | AR | 72901 | Multifamily | Garden | 1979 | 2022 | 128 | Units | 7,685,935 | 7,685,935 | 7,685,935 | ||
11.02 | Property | 1 | Mill Creek Apartments | Fort Smith | Sebastian | AR | 72901 | Multifamily | Garden | 1974 | 2022 | 58 | Units | 3,739,104 | 3,739,104 | 3,739,104 | ||
11.03 | Property | 1 | The View Apartment | Fort Smith | Sebastian | AR | 72901 | Multifamily | Garden | 1980 | 2022 | 54 | Units | 2,631,221 | 2,631,221 | 2,631,221 | ||
11.04 | Property | 1 | The Cottonwood Apartments | Fort Smith | Sebastian | AR | 72901 | Multifamily | Garden | 1985 | 2024 | 32 | Units | 2,042,658 | 2,042,658 | 2,042,658 | ||
11.05 | Property | 1 | Cherry Tree Apartments | Fort Smith | Sebastian | AR | 72903 | Multifamily | Garden | 1980 | 2024 | 22 | Units | 1,384,853 | 1,384,853 | 1,384,853 | ||
11.06 | Property | 1 | The Dogwood Apartments | Fort Smith | Sebastian | AR | 72901 | Multifamily | Garden | 1978 | 2023 | 20 | Units | 1,315,611 | 1,315,611 | 1,315,611 | ||
11.07 | Property | 1 | Belle Grove Apartments | Fort Smith | Sebastian | AR | 72901 | Multifamily | Garden | 1986 | 2019 | 18 | Units | 1,004,019 | 1,004,019 | 1,004,019 |
A-1-5 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | City | County | 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 ($) | Maturity/ARD Balance ($) |
11.08 | Property | 1 | The Grove Apartments | Fort Smith | Sebastian | AR | 72903 | Multifamily | Garden | 1985 | 2021 | 18 | Units | 969,397 | 969,397 | 969,397 | ||
11.09 | Property | 1 | Magnolia Place Apartments | Fort Smith | Sebastian | AR | 72901 | Multifamily | Garden | 1980 | 2022 | 12 | Units | 657,805 | 657,805 | 657,805 | ||
11.1 | Property | 1 | The Oak Apartments | Fort Smith | Sebastian | AR | 72901 | Multifamily | Garden | 1995 | 2023 | 10 | Units | 519,320 | 519,320 | 519,320 | ||
11.11 | Property | 1 | The Azalea Apartments | Fort Smith | Sebastian | AR | 72901 | Multifamily | Garden | 1995 | 2022 | 8 | Units | 450,077 | 450,077 | 450,077 | ||
12 | Loan | 18, E | 1 | Country Club Center | Aventura | Miami-Dade | FL | 33180 | Office | CBD | 2004 | NAP | 64,531 | SF | 331.62 | 21,400,000 | 21,400,000 | 21,400,000 |
13 | Loan | 1 | Louetta Central | Spring | Harris | TX | 77373 | Retail | Anchored | 2000-2002 | NAP | 179,995 | SF | 116.67 | 21,000,000 | 21,000,000 | 21,000,000 | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | New York | New York | NY | 10019 | Hospitality | Full Service | 1921 | 2022 | 83 | Rooms | 1,385,542.17 | 20,000,000 | 20,000,000 | 20,000,000 |
15 | Loan | 1 | Sierra Vista Shopping Center | Albuquerque | Bernalillo | NM | 87111 | Retail | Anchored | 1978 | 2014 | 182,450 | SF | 101.40 | 18,500,000 | 18,500,000 | 18,500,000 | |
16 | Loan | 6, G | 3 | SLL Portfolio | Various | Various | FL | Various | Multifamily | Garden | Various | NAP | 223 | Units | 80,044.84 | 17,850,000 | 17,850,000 | 17,850,000 |
16.01 | Property | 1 | Live Oak Apartments | Tampa | Hillsborough | FL | 33613 | Multifamily | Garden | 1981 | NAP | 78 | Units | 7,070,000 | 7,070,000 | 7,070,000 | ||
16.02 | Property | 1 | Lakewood Apartments | Brandon | Hillsborough | FL | 33510 | Multifamily | Garden | 1981 | NAP | 83 | Units | 6,650,000 | 6,650,000 | 6,650,000 | ||
16.03 | Property | 1 | Vintage Grove Apartments | Jacksonville | Duval | FL | 32210 | Multifamily | Garden | 1984 | NAP | 62 | Units | 4,130,000 | 4,130,000 | 4,130,000 | ||
17 | Loan | 1 | Fairfield Inn Daytona Beach | Daytona Beach | Volusia | FL | 32114 | Hospitality | Limited Service | 2017 | NAP | 105 | Rooms | 161,904.76 | 17,000,000 | 17,000,000 | 17,000,000 | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | New Orleans | Orleans Parish | LA | 70112 | Hospitality | Full Service | 1893 | 2019 | 504 | Rooms | 257,936.51 | 15,800,000 | 15,800,000 | 15,800,000 |
19 | Loan | 1 | Deer Park Manor | Sicklerville | Camden | NJ | 08081 | Multifamily | Garden | 1985 | NAP | 116 | Units | 118,965.52 | 13,800,000 | 13,800,000 | 13,800,000 | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | East Ridge | Hamilton | TN | 37412 | Hospitality | Extended Stay | 2022 | NAP | 88 | Rooms | 109,943.18 | 9,675,000 | 9,675,000 | 9,675,000 | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | New York | New York | NY | 10001 | Office | CBD | 1921 | 2012-2023 | 405,672 | SF | 126.95 | 9,000,000 | 9,000,000 | 9,000,000 |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | Brecksville | Cuyahoga | OH | 44141 | Industrial | Flex | 1989 | 2011 | 117,970 | SF | 75.02 | 8,850,000 | 8,850,000 | 8,850,000 | |
23 | Loan | 1 | Home2 Suites Lexington Park | Lexington Park | St. Mary's | MD | 20653 | Hospitality | Extended Stay | 2011 | 2023 | 100 | Rooms | 85,500.00 | 8,550,000 | 8,550,000 | 8,550,000 | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | Various | Various | OH | Various | Self Storage | Self Storage | Various | Various | 122,620 | SF | 64.43 | 7,900,000 | 7,900,000 | 7,900,000 |
24.01 | Property | 1 | Hamilton County Property | Cincinnati | Hamilton | OH | 45247 | Self Storage | Self Storage | 1977, 1978, 1982, 1992, 2023 | NAP | 66,520 | SF | 4,700,000 | 4,700,000 | 4,700,000 | ||
24.02 | Property | 1 | Butler County Property | Hamilton | Butler | OH | 45011 | Self Storage | Self Storage | 1920, 1985, 2023 | 1996 | 56,100 | SF | 3,200,000 | 3,200,000 | 3,200,000 | ||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | Roanoke | Roanoke | VA | 24018 | Hospitality | Full Service | 1982 | 2024 | 196 | Rooms | 35,689.88 | 7,000,000 | 6,995,217 | 6,615,396 | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | Various | Various | Various | Various | Manufactured Housing | Manufactured Housing | 1970 | NAP | 188 | Units | 34,500.00 | 6,486,000 | 6,486,000 | 6,486,000 |
26.01 | Property | 1 | Harmony Hills | Georgetown | Georgetown | SC | 29440 | Manufactured Housing | Manufactured Housing | 1970 | NAP | 109 | Units | 3,500,000 | 3,500,000 | 3,500,000 | ||
26.02 | Property | 1 | Bethpages Estates | Kannapolis | Cabarrus | NC | 28081 | Manufactured Housing | Manufactured Housing | 1970 | NAP | 45 | Units | 2,056,000 | 2,056,000 | 2,056,000 | ||
26.03 | Property | 1 | Howard Place | Kinston | Lenoir | NC | 28504 | Manufactured Housing | Manufactured Housing | 1970 | NAP | 34 | Units | 930,000 | 930,000 | 930,000 | ||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | Camillus | Onondaga | NY | 13219 | Self Storage | Self Storage | 2017-2024 | NAP | 68,675 | SF | 88.24 | 6,060,000 | 6,060,000 | 6,060,000 |
28 | Loan | 5 | 1 | 150 Palmetto | Boca Raton | Palm Beach | FL | 33432 | Office | Suburban | 1969 | 2023 | 110,952 | SF | 343.21 | 3,500,000 | 3,500,000 | 3,500,000 |
29 | Loan | 5 | 1 | 120 Palmetto | Boca Raton | Palm Beach | FL | 33432 | Office | Suburban | 1997 | 2023 | 66,783 | SF | 343.21 | 2,500,000 | 2,500,000 | 2,500,000 |
30 | Loan | J | 1 | Carlisle Plaza MHP | Albuquerque | Bernalillo | NM | 87110 | Manufactured Housing | Manufactured Housing | 1965 | NAP | 78 | Pads | 75,000.00 | 5,850,000 | 5,850,000 | 5,850,000 |
31 | Loan | 1 | 126-130 Union Street | Brooklyn | Kings | NY | 11231 | Multifamily | Low Rise | 1886 | 2022 | 8 | Units | 718,750.00 | 5,750,000 | 5,750,000 | 5,750,000 | |
32 | Loan | K | 1 | Platos Cave Sheffield | Sheffield | Colbert | AL | 35660 | Multifamily | Garden | 1984 | 2022 | 150 | Units | 35,833.33 | 5,375,000 | 5,375,000 | 5,375,000 |
33 | Loan | L | 1 | 424 Landfair Ave | Los Angeles | Los Angeles | CA | 90024 | Multifamily | Student Housing | 1954 | NAP | 16 | Units | 325,000.00 | 5,200,000 | 5,200,000 | 5,200,000 |
34 | Loan | 1 | Wild Rose Villas | Brownsville | Cameron | TX | 78520 | Multifamily | Garden | 2019 | NAP | 60 | Units | 74,083.33 | 4,445,000 | 4,445,000 | 4,445,000 | |
35 | Loan | 6 | 2 | A-Safe Storage | Various | Rapides Parish | LA | Various | Self Storage | Self Storage | 2003 | 2008 | 76,285 | SF | 52.43 | 4,000,000 | 4,000,000 | 3,874,651 |
35.01 | Property | 1 | Pineville | Pineville | Rapides Parish | LA | 71360 | Self Storage | Self Storage | 2003 | 2008 | 36,870 | SF | 2,155,423 | 2,155,423 | 2,087,878 | ||
35.02 | Property | 1 | Ball | Ball | Rapides Parish | LA | 71405 | Self Storage | Self Storage | 2003 | 2008 | 39,415 | SF | 1,844,577 | 1,844,577 | 1,786,773 | ||
36 | Loan | 1 | Ohio River Plaza | Gallipolis | Gallia | OH | 45631 | Retail | Shadow Anchored | 1989 | NAP | 87,373 | SF | 45.78 | 4,000,000 | 4,000,000 | 4,000,000 | |
37 | Loan | M | 1 | Fair Hope Building | South Pasadena | Los Angeles | CA | 91030 | Mixed Use | Office/Retail | 1911 | NAP | 24,723 | SF | 145.61 | 3,600,000 | 3,600,000 | 3,600,000 |
38 | Loan | 1 | Grand Blanc Storage | Grand Blanc | Genesee | MI | 48439 | Self Storage | Self Storage | 1921 | 2015 | 41,170 | SF | 86.84 | 3,575,000 | 3,575,000 | 3,575,000 | |
39 | Loan | N | 1 | 6101 18th Avenue | Brooklyn | Kings | NY | 11204 | Retail | Anchored | 1931 | NAP | 11,500 | SF | 228.26 | 2,625,000 | 2,625,000 | 2,625,000 |
40 | Loan | O | 1 | Sherwood Manor MHP | Tucson | Pima | AZ | 85705 | Manufactured Housing | Manufactured Housing | 1959 | NAP | 33 | Pads | 59,696.97 | 1,970,000 | 1,970,000 | 1,970,000 |
A-1-6 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Interest Rate % | Administrative Fee Rate %(3) | 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 | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | 5.37574% | 0.01998% | 5.35576% | NAP | 290,688.43 | NAP | 3,488,261.16 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 |
1.01 | Property | 1 | 996 Paragon Way | |||||||||||||||
1.02 | Property | 1 | 91-399 Kauhi | |||||||||||||||
1.03 | Property | 1 | 11224 Will Walker Road | |||||||||||||||
1.04 | Property | 1 | 10450 Doral Boulevard | |||||||||||||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | |||||||||||||||
1.06 | Property | 1 | 32150 Just Imagine Drive | |||||||||||||||
1.07 | Property | 1 | 6850 Weber Boulevard | |||||||||||||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | |||||||||||||||
1.09 | Property | 1 | 27200 SW 127th Avenue | |||||||||||||||
1.1 | Property | 1 | 7410 Magi Road | |||||||||||||||
1.11 | Property | 1 | 2375 East Newlands Road | |||||||||||||||
1.12 | Property | 1 | 3800 Midlink Drive | |||||||||||||||
1.13 | Property | 1 | 13509 Waterworks Street | |||||||||||||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | |||||||||||||||
1.15 | Property | 1 | 91-141 Kalaeloa | |||||||||||||||
1.16 | Property | 1 | 9860 West Buckeye Road | |||||||||||||||
1.17 | Property | 1 | 125 North Troy Hill Road | |||||||||||||||
1.18 | Property | 1 | 11900 Trolley Lane | |||||||||||||||
1.19 | Property | 1 | 11501 Wilkinson Drive | |||||||||||||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | |||||||||||||||
1.21 | Property | 1 | 5001 West Delbridge Street | |||||||||||||||
1.22 | Property | 1 | 91-238 Kauhi | |||||||||||||||
1.23 | Property | 1 | 1892 Anfield Road | |||||||||||||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | |||||||||||||||
1.25 | Property | 1 | 955 Aeroplaza Drive | |||||||||||||||
1.26 | Property | 1 | 3155 Grissom Parkway | |||||||||||||||
1.27 | Property | 1 | 3502 Enterprise Avenue | |||||||||||||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | |||||||||||||||
1.29 | Property | 1 | 700 Marine Drive | |||||||||||||||
1.3 | Property | 1 | 3245 Henry Road | |||||||||||||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | |||||||||||||||
1.32 | Property | 1 | 2482 Century Drive | |||||||||||||||
1.33 | Property | 1 | 158 West Yard Road | |||||||||||||||
1.34 | Property | 1 | 55 Commerce Avenue | |||||||||||||||
1.35 | Property | 1 | 1415 West Commerce Way | |||||||||||||||
1.36 | Property | 1 | 1095 South 4800 West | |||||||||||||||
1.37 | Property | 1 | 950 Bennett Road | |||||||||||||||
1.38 | Property | 1 | 985 Kershaw Street | |||||||||||||||
1.39 | Property | 1 | 1990 Hood Road | |||||||||||||||
1.4 | Property | 1 | 17200 Manchac Park Lane | |||||||||||||||
1.41 | Property | 1 | 7409 Magi Road | |||||||||||||||
1.42 | Property | 1 | 91-329 Kauhi | |||||||||||||||
1.43 | Property | 1 | 1985 International Way | |||||||||||||||
1.44 | Property | 1 | 200 Orange Point Drive | |||||||||||||||
1.45 | Property | 1 | 91-241 Kalaeloa | |||||||||||||||
1.46 | Property | 1 | 2311 South Park Road | |||||||||||||||
1.47 | Property | 1 | 2820 State Highway 31 | |||||||||||||||
1.48 | Property | 1 | 8000 Mid America Blvd. | |||||||||||||||
1.49 | Property | 1 | 14257 E. Easter Avenue | |||||||||||||||
1.5 | Property | 1 | 91-080 Hanua | |||||||||||||||
1.51 | Property | 1 | 3736 Salisbury Road | |||||||||||||||
1.52 | Property | 1 | 91-027 Kaomi Loop | |||||||||||||||
1.53 | Property | 1 | 150 Greenhorn Drive | |||||||||||||||
1.54 | Property | 1 | 7130 Q Street | |||||||||||||||
1.55 | Property | 1 | 235 Great Pond Road | |||||||||||||||
1.56 | Property | 1 | 510 Production Avenue | |||||||||||||||
1.57 | Property | 1 | 91-150 Kaomi Loop | |||||||||||||||
1.58 | Property | 1 | 4501 Industrial Drive | |||||||||||||||
1.59 | Property | 1 | 91-222 Olai | |||||||||||||||
1.6 | Property | 1 | 2580 Technology Drive | |||||||||||||||
1.61 | Property | 1 | 301 Commerce Drive | |||||||||||||||
1.62 | Property | 1 | 590 Assembly Court | |||||||||||||||
1.63 | Property | 1 | 7121 South Fifth Avenue | |||||||||||||||
1.64 | Property | 1 | 91-250 Komohana | |||||||||||||||
1.65 | Property | 1 | 91-220 Kalaeloa | |||||||||||||||
1.66 | Property | 1 | 91-185 Kalaeloa | |||||||||||||||
1.67 | Property | 1 | 91-300 Hanua | |||||||||||||||
1.68 | Property | 1 | 5501 Providence Hill Drive | |||||||||||||||
1.69 | Property | 1 | 91-259 Olai | |||||||||||||||
1.7 | Property | 1 | 2 Tower Drive |
A-1-7 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Interest Rate % | Administrative Fee Rate %(3) | 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 | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) |
1.71 | Property | 1 | 91-064 Kaomi Loop | |||||||||||||||
1.72 | Property | 1 | 91-202 Kalaeloa | |||||||||||||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | |||||||||||||||
1.74 | Property | 1 | 91-102 Kaomi Loop | |||||||||||||||
1.75 | Property | 1 | 1230 West 171st Street | |||||||||||||||
1.76 | Property | 1 | 91-400 Komohana | |||||||||||||||
1.77 | Property | 1 | 91-265 Hanua | |||||||||||||||
1.78 | Property | 1 | 91-255 Hanua | |||||||||||||||
1.79 | Property | 1 | 1415 Industrial Drive | |||||||||||||||
1.8 | Property | 1 | 209 South Bud Street | |||||||||||||||
1.81 | Property | 1 | 91-110 Kaomi Loop | |||||||||||||||
1.82 | Property | 1 | 3900 NE 6th Street | |||||||||||||||
1.83 | Property | 1 | 91-218 Olai | |||||||||||||||
1.84 | Property | 1 | 5795 Logistics Parkway | |||||||||||||||
1.85 | Property | 1 | 91-210 Kauhi | |||||||||||||||
1.86 | Property | 1 | 435 SE 70th Street | |||||||||||||||
1.87 | Property | 1 | 2902 Gun Club Road | |||||||||||||||
1.88 | Property | 1 | 91-210 Olai | |||||||||||||||
1.89 | Property | 1 | 91-95 Hanua | |||||||||||||||
1.9 | Property | 1 | 91-083 Hanua | |||||||||||||||
1.91 | Property | 1 | 2401 Cram Avenue SE | |||||||||||||||
1.92 | Property | 1 | 91-119 Olai | |||||||||||||||
1.93 | Property | 1 | 3425 Maple Drive | |||||||||||||||
1.94 | Property | 1 | 91-174 Olai | |||||||||||||||
1.95 | Property | 1 | 5156 American Road | |||||||||||||||
1.96 | Property | 1 | 91-252 Kauhi | |||||||||||||||
1.97 | Property | 1 | 91-349 Kauhi | |||||||||||||||
1.98 | Property | 1 | 91-175 Olai | |||||||||||||||
1.99 | Property | 1 | 91-087 Hanua | |||||||||||||||
1.100 | Property | 1 | 91-171 Olai | |||||||||||||||
1.101 | Property | 1 | 91-410 Komohana | |||||||||||||||
1.102 | Property | 1 | 91-416 Komohana | |||||||||||||||
2 | Loan | 5, B | 1 | The Motto | 5.54000% | 0.02223% | 5.51777% | NAP | 280,847.22 | NAP | 3,370,166.64 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | 5.32700% | 0.02223% | 5.30477% | NAP | 204,787.39 | NAP | 2,457,448.68 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | 5.43886% | 0.01983% | 5.41903% | NAP | 188,408.70 | NAP | 2,260,904.40 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 |
4.01 | Property | 1 | 670-680 Maine | |||||||||||||||
4.02 | Property | 1 | 1000 Maine | |||||||||||||||
4.03 | Property | 1 | Phase I Retail | |||||||||||||||
4.04 | Property | 1 | The Channel | |||||||||||||||
4.05 | Property | 1 | Garage (Ph I) | |||||||||||||||
4.06 | Property | 1 | Hyatt House | |||||||||||||||
4.07 | Property | 1 | Phase II Retail | |||||||||||||||
4.08 | Property | 1 | Garage (Ph II) | |||||||||||||||
4.09 | Property | 1 | Canopy | |||||||||||||||
4.10 | Property | 1 | The Tides | |||||||||||||||
4.11 | Property | 1 | 800 Maine | |||||||||||||||
4.12 | Property | 1 | The Anthem | |||||||||||||||
4.13 | Property | 1 | Incanto | |||||||||||||||
4.14 | Property | 1 | 580 Water (Pier 4) | |||||||||||||||
4.15 | Property | 1 | Marina | |||||||||||||||
5 | Loan | 1 | The Lafayette Hotel | 5.28000% | 0.02098% | 5.25902% | 216,366.82 | NAP | 2,596,401.84 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 | 60 | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | 6.59200% | 0.02223% | 6.56977% | NAP | 166,949.65 | NAP | 2,003,395.80 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 |
6.01 | Property | 1 | Colony Park | |||||||||||||||
6.02 | Property | 1 | Brentwood Timberlane | |||||||||||||||
6.03 | Property | 1 | Park Place | |||||||||||||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | 7.09400% | 0.02223% | 7.07177% | 167,906.86 | NAP | 2,014,882.32 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 | 58 |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | 6.88700% | 0.02098% | 6.86602% | NAP | 140,525.89 | NAP | 1,686,310.68 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | |||||||||||||||
8.02 | Property | 1 | Homewood Suites - Montgomery | |||||||||||||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | 6.09000% | 0.02223% | 6.06777% | NAP | 122,462.57 | NAP | 1,469,550.84 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 |
9.01 | Property | 1 | Summerwind | |||||||||||||||
9.02 | Property | 1 | Briar Cove | |||||||||||||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | 6.68400% | 0.02223% | 6.66177% | NAP | 129,889.31 | NAP | 1,558,671.72 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 |
10.01 | Property | 1 | White River Commons | |||||||||||||||
10.02 | Property | 1 | Silo Studios | |||||||||||||||
10.03 | Property | 1 | Blossom City Studios | |||||||||||||||
10.04 | Property | 1 | The Orchard | |||||||||||||||
10.05 | Property | 1 | Spring River Commons | |||||||||||||||
10.06 | Property | 1 | Cadron Commons | |||||||||||||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | 6.48100% | 0.02223% | 6.45877% | NAP | 122,658.93 | NAP | 1,471,907.16 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 |
11.01 | Property | 1 | Ramsey Square Apartments | |||||||||||||||
11.02 | Property | 1 | Mill Creek Apartments | |||||||||||||||
11.03 | Property | 1 | The View Apartment | |||||||||||||||
11.04 | Property | 1 | The Cottonwood Apartments | |||||||||||||||
11.05 | Property | 1 | Cherry Tree Apartments | |||||||||||||||
11.06 | Property | 1 | The Dogwood Apartments | |||||||||||||||
11.07 | Property | 1 | Belle Grove Apartments |
A-1-8 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Interest Rate % | Administrative Fee Rate %(3) | 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 | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) |
11.08 | Property | 1 | The Grove Apartments | |||||||||||||||
11.09 | Property | 1 | Magnolia Place Apartments | |||||||||||||||
11.1 | Property | 1 | The Oak Apartments | |||||||||||||||
11.11 | Property | 1 | The Azalea Apartments | |||||||||||||||
12 | Loan | 18, E | 1 | Country Club Center | 7.10300% | 0.02098% | 7.08202% | NAP | 128,429.47 | NAP | 1,541,153.64 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 |
13 | Loan | 1 | Louetta Central | 6.43600% | 0.02223% | 6.41377% | NAP | 114,194.31 | NAP | 1,370,331.72 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | 6.96000% | 0.02098% | 6.93902% | NAP | 117,611.11 | NAP | 1,411,333.32 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 |
15 | Loan | 1 | Sierra Vista Shopping Center | 6.30000% | 0.02223% | 6.27777% | NAP | 98,473.96 | NAP | 1,181,687.52 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | |
16 | Loan | 6, G | 3 | SLL Portfolio | 6.22000% | 0.02223% | 6.19777% | NAP | 93,807.53 | NAP | 1,125,690.36 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 |
16.01 | Property | 1 | Live Oak Apartments | |||||||||||||||
16.02 | Property | 1 | Lakewood Apartments | |||||||||||||||
16.03 | Property | 1 | Vintage Grove Apartments | |||||||||||||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | 7.38200% | 0.02223% | 7.35977% | NAP | 106,030.81 | NAP | 1,272,369.72 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | 6.87000% | 0.02098% | 6.84902% | NAP | 91,711.32 | NAP | 1,100,535.84 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 |
19 | Loan | 1 | Deer Park Manor | 6.55000% | 0.02223% | 6.52777% | NAP | 76,371.18 | NAP | 916,454.16 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | 7.93000% | 0.02223% | 7.90777% | NAP | 64,823.62 | NAP | 777,883.44 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | 5.87100% | 0.02098% | 5.85002% | NAP | 44,644.06 | NAP | 535,728.72 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | 6.66000% | 0.05223% | 6.60777% | NAP | 49,799.69 | NAP | 597,596.28 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | |
23 | Loan | 1 | Home2 Suites Lexington Park | 7.19900% | 0.02223% | 7.17677% | NAP | 52,005.28 | NAP | 624,063.36 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | 6.63000% | 0.02223% | 6.60777% | NAP | 44,253.72 | NAP | 531,044.64 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 |
24.01 | Property | 1 | Hamilton County Property | |||||||||||||||
24.02 | Property | 1 | Butler County Property | |||||||||||||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | 6.70000% | 0.02223% | 6.67777% | 45,169.46 | NAP | 542,033.52 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 | 59 | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | 6.97000% | 0.07973% | 6.89027% | NAP | 38,196.08 | NAP | 458,352.96 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 |
26.01 | Property | 1 | Harmony Hills | |||||||||||||||
26.02 | Property | 1 | Bethpages Estates | |||||||||||||||
26.03 | Property | 1 | Howard Place | |||||||||||||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | 6.67000% | 0.02223% | 6.64777% | NAP | 34,151.33 | NAP | 409,815.96 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 |
28 | Loan | 5 | 1 | 150 Palmetto | 7.15000% | 0.02223% | 7.12777% | NAP | 21,143.81 | NAP | 253,725.72 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 |
29 | Loan | 5 | 1 | 120 Palmetto | 7.15000% | 0.02223% | 7.12777% | NAP | 15,102.72 | NAP | 181,232.64 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 |
30 | Loan | J | 1 | Carlisle Plaza MHP | 6.04000% | 0.02223% | 6.01777% | NAP | 29,853.96 | NAP | 358,247.52 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 |
31 | Loan | 1 | 126-130 Union Street | 6.62300% | 0.07973% | 6.54327% | NAP | 32,175.98 | NAP | 386,111.76 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | |
32 | Loan | K | 1 | Platos Cave Sheffield | 6.62600% | 0.07973% | 6.54627% | NAP | 30,091.17 | NAP | 361,094.04 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 |
33 | Loan | L | 1 | 424 Landfair Ave | 6.95000% | 0.02223% | 6.92777% | NAP | 30,534.95 | NAP | 366,419.40 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 |
34 | Loan | 1 | Wild Rose Villas | 6.77100% | 0.02223% | 6.74877% | NAP | 25,429.26 | NAP | 305,151.12 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | |
35 | Loan | 6 | 2 | A-Safe Storage | 6.53500% | 0.02223% | 6.51277% | 25,374.86 | 22,085.88 | 304,498.32 | 265,030.56 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 23 | 60 | 59 |
35.01 | Property | 1 | Pineville | |||||||||||||||
35.02 | Property | 1 | Ball | |||||||||||||||
36 | Loan | 1 | Ohio River Plaza | 6.70000% | 0.02223% | 6.67777% | NAP | 22,643.52 | NAP | 271,722.24 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | |
37 | Loan | M | 1 | Fair Hope Building | 6.89600% | 0.02223% | 6.87377% | NAP | 20,975.33 | NAP | 251,703.96 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 |
38 | Loan | 1 | Grand Blanc Storage | 6.62800% | 0.02223% | 6.60577% | NAP | 20,020.17 | NAP | 240,242.04 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | |
39 | Loan | N | 1 | 6101 18th Avenue | 7.02900% | 0.02098% | 7.00802% | NAP | 15,589.49 | NAP | 187,073.88 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 |
40 | Loan | O | 1 | Sherwood Manor MHP | 6.38000% | 0.02223% | 6.35777% | NAP | 10,619.30 | NAP | 127,431.60 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 |
A-1-9 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Most Recent Expenses ($) |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | 0 | 0 | 6/26/2025 | 1 | 9 | 8/9/2025 | NAP | 7/9/2030 | NAP | 0 | 0 | YM0.5(53),O(7) | 103,218,908 | 23,277,304 |
1.01 | Property | 1 | 996 Paragon Way | 4,860,778 | 286,429 | |||||||||||||
1.02 | Property | 1 | 91-399 Kauhi | 23,454 | 659,919 | |||||||||||||
1.03 | Property | 1 | 11224 Will Walker Road | 3,745,803 | 619,914 | |||||||||||||
1.04 | Property | 1 | 10450 Doral Boulevard | 2,362,787 | 104,712 | |||||||||||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | 3,282,351 | 189,738 | |||||||||||||
1.06 | Property | 1 | 32150 Just Imagine Drive | 2,966,310 | 135,202 | |||||||||||||
1.07 | Property | 1 | 6850 Weber Boulevard | 3,566,981 | 993,435 | |||||||||||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | 3,139,400 | 926,449 | |||||||||||||
1.09 | Property | 1 | 27200 SW 127th Avenue | 2,790,192 | 520,416 | |||||||||||||
1.1 | Property | 1 | 7410 Magi Road | 2,123,341 | 15,377 | |||||||||||||
1.11 | Property | 1 | 2375 East Newlands Road | 1,778,111 | 378,359 | |||||||||||||
1.12 | Property | 1 | 3800 Midlink Drive | 2,453,356 | 109,897 | |||||||||||||
1.13 | Property | 1 | 13509 Waterworks Street | 2,725,923 | 846,625 | |||||||||||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 1,586,563 | 198,511 | |||||||||||||
1.15 | Property | 1 | 91-141 Kalaeloa | 2,244,189 | 519,696 | |||||||||||||
1.16 | Property | 1 | 9860 West Buckeye Road | 1,752,642 | 447,041 | |||||||||||||
1.17 | Property | 1 | 125 North Troy Hill Road | 2,218,583 | 488,124 | |||||||||||||
1.18 | Property | 1 | 11900 Trolley Lane | 1,762,534 | 408,126 | |||||||||||||
1.19 | Property | 1 | 11501 Wilkinson Drive | 1,852,857 | 452,869 | |||||||||||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | 1,718,477 | 96,261 | |||||||||||||
1.21 | Property | 1 | 5001 West Delbridge Street | 1,476,539 | 110,857 | |||||||||||||
1.22 | Property | 1 | 91-238 Kauhi | 1,603,139 | 345,008 | |||||||||||||
1.23 | Property | 1 | 1892 Anfield Road | 1,711,149 | 478,818 | |||||||||||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | 1,232,658 | 1,353,699 | |||||||||||||
1.25 | Property | 1 | 955 Aeroplaza Drive | 1,386,117 | 296,643 | |||||||||||||
1.26 | Property | 1 | 3155 Grissom Parkway | 1,327,652 | 236,862 | |||||||||||||
1.27 | Property | 1 | 3502 Enterprise Avenue | 1,527,866 | 295,514 | |||||||||||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | 1,577,373 | 537,899 | |||||||||||||
1.29 | Property | 1 | 700 Marine Drive | 1,089,645 | 77,661 | |||||||||||||
1.3 | Property | 1 | 3245 Henry Road | 1,550,676 | 239,719 | |||||||||||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | 1,302,000 | 316,890 | |||||||||||||
1.32 | Property | 1 | 2482 Century Drive | 1,177,435 | 424,395 | |||||||||||||
1.33 | Property | 1 | 158 West Yard Road | 1,758,992 | 585,503 | |||||||||||||
1.34 | Property | 1 | 55 Commerce Avenue | 1,480,222 | 364,572 | |||||||||||||
1.35 | Property | 1 | 1415 West Commerce Way | 1,323,546 | 273,629 | |||||||||||||
1.36 | Property | 1 | 1095 South 4800 West | (13,278) | 366,861 | |||||||||||||
1.37 | Property | 1 | 950 Bennett Road | 857,645 | 245,993 | |||||||||||||
1.38 | Property | 1 | 985 Kershaw Street | 771,816 | 49,334 | |||||||||||||
1.39 | Property | 1 | 1990 Hood Road | 1,308,500 | 345,318 | |||||||||||||
1.4 | Property | 1 | 17200 Manchac Park Lane | 1,128,456 | 150,160 | |||||||||||||
1.41 | Property | 1 | 7409 Magi Road | 1,119,029 | 324,075 | |||||||||||||
1.42 | Property | 1 | 91-329 Kauhi | 967,555 | 385,453 | |||||||||||||
1.43 | Property | 1 | 1985 International Way | 1,310,583 | 186,925 | |||||||||||||
1.44 | Property | 1 | 200 Orange Point Drive | 1,196,709 | 380,054 | |||||||||||||
1.45 | Property | 1 | 91-241 Kalaeloa | 946,328 | 226,293 | |||||||||||||
1.46 | Property | 1 | 2311 South Park Road | 892,504 | 61,886 | |||||||||||||
1.47 | Property | 1 | 2820 State Highway 31 | 833,174 | 102,115 | |||||||||||||
1.48 | Property | 1 | 8000 Mid America Blvd. | 830,579 | 89,665 | |||||||||||||
1.49 | Property | 1 | 14257 E. Easter Avenue | 861,594 | 308,896 | |||||||||||||
1.5 | Property | 1 | 91-080 Hanua | 627,449 | 207,553 | |||||||||||||
1.51 | Property | 1 | 3736 Salisbury Road | 537,693 | 46,637 | |||||||||||||
1.52 | Property | 1 | 91-027 Kaomi Loop | 133,104 | 154,570 | |||||||||||||
1.53 | Property | 1 | 150 Greenhorn Drive | 669,160 | 148,200 | |||||||||||||
1.54 | Property | 1 | 7130 Q Street | 574,723 | 47,273 | |||||||||||||
1.55 | Property | 1 | 235 Great Pond Road | 1,396,522 | 1,054,872 | |||||||||||||
1.56 | Property | 1 | 510 Production Avenue | 657,822 | 97,294 | |||||||||||||
1.57 | Property | 1 | 91-150 Kaomi Loop | 476,811 | 150,650 | |||||||||||||
1.58 | Property | 1 | 4501 Industrial Drive | 527,373 | 88,268 | |||||||||||||
1.59 | Property | 1 | 91-222 Olai | 516,528 | 134,989 | |||||||||||||
1.6 | Property | 1 | 2580 Technology Drive | 561,933 | 65,063 | |||||||||||||
1.61 | Property | 1 | 301 Commerce Drive | 594,407 | 118,086 | |||||||||||||
1.62 | Property | 1 | 590 Assembly Court | 525,602 | 57,795 | |||||||||||||
1.63 | Property | 1 | 7121 South Fifth Avenue | 481,411 | 59,339 | |||||||||||||
1.64 | Property | 1 | 91-250 Komohana | 364,635 | 96,171 | |||||||||||||
1.65 | Property | 1 | 91-220 Kalaeloa | 398,531 | 204,474 | |||||||||||||
1.66 | Property | 1 | 91-185 Kalaeloa | 355,379 | 101,118 | |||||||||||||
1.67 | Property | 1 | 91-300 Hanua | 502,739 | 125,791 | |||||||||||||
1.68 | Property | 1 | 5501 Providence Hill Drive | 533,669 | 165,947 | |||||||||||||
1.69 | Property | 1 | 91-259 Olai | 407,772 | 166,153 | |||||||||||||
1.7 | Property | 1 | 2 Tower Drive | 463,143 | 129,298 |
A-1-10 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Most Recent Expenses ($) |
1.71 | Property | 1 | 91-064 Kaomi Loop | 348,418 | 92,457 | |||||||||||||
1.72 | Property | 1 | 91-202 Kalaeloa | 459,771 | 166,571 | |||||||||||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | 335,009 | 188,936 | |||||||||||||
1.74 | Property | 1 | 91-102 Kaomi Loop | 405,078 | 88,399 | |||||||||||||
1.75 | Property | 1 | 1230 West 171st Street | 413,739 | 47,424 | |||||||||||||
1.76 | Property | 1 | 91-400 Komohana | 290,086 | 102,706 | |||||||||||||
1.77 | Property | 1 | 91-265 Hanua | 284,018 | 79,998 | |||||||||||||
1.78 | Property | 1 | 91-255 Hanua | 289,208 | 81,892 | |||||||||||||
1.79 | Property | 1 | 1415 Industrial Drive | 398,115 | 39,250 | |||||||||||||
1.8 | Property | 1 | 209 South Bud Street | 493,220 | 110,731 | |||||||||||||
1.81 | Property | 1 | 91-110 Kaomi Loop | 297,048 | 91,184 | |||||||||||||
1.82 | Property | 1 | 3900 NE 6th Street | 376,991 | 79,766 | |||||||||||||
1.83 | Property | 1 | 91-218 Olai | 254,906 | 86,415 | |||||||||||||
1.84 | Property | 1 | 5795 Logistics Parkway | 590,096 | 111,737 | |||||||||||||
1.85 | Property | 1 | 91-210 Kauhi | 291,980 | 92,112 | |||||||||||||
1.86 | Property | 1 | 435 SE 70th Street | 287,806 | 35,627 | |||||||||||||
1.87 | Property | 1 | 2902 Gun Club Road | 159,657 | 108,918 | |||||||||||||
1.88 | Property | 1 | 91-210 Olai | 225,085 | 55,069 | |||||||||||||
1.89 | Property | 1 | 91-95 Hanua | 176,657 | 51,734 | |||||||||||||
1.9 | Property | 1 | 91-083 Hanua | 174,094 | 56,891 | |||||||||||||
1.91 | Property | 1 | 2401 Cram Avenue SE | 211,638 | 34,043 | |||||||||||||
1.92 | Property | 1 | 91-119 Olai | 248,093 | 34,151 | |||||||||||||
1.93 | Property | 1 | 3425 Maple Drive | 291,071 | 109,155 | |||||||||||||
1.94 | Property | 1 | 91-174 Olai | 201,211 | 52,599 | |||||||||||||
1.95 | Property | 1 | 5156 American Road | 206,965 | 45,881 | |||||||||||||
1.96 | Property | 1 | 91-252 Kauhi | 150,693 | 50,760 | |||||||||||||
1.97 | Property | 1 | 91-349 Kauhi | 148,450 | 58,649 | |||||||||||||
1.98 | Property | 1 | 91-175 Olai | 120,024 | 38,608 | |||||||||||||
1.99 | Property | 1 | 91-087 Hanua | 73,303 | 28,726 | |||||||||||||
1.100 | Property | 1 | 91-171 Olai | 68,712 | 26,139 | |||||||||||||
1.101 | Property | 1 | 91-410 Komohana | 65,404 | 24,048 | |||||||||||||
1.102 | Property | 1 | 91-416 Komohana | 85,122 | 29,391 | |||||||||||||
2 | Loan | 5, B | 1 | The Motto | 0 | 0 | 7/29/2025 | 0 | 1 | 9/1/2025 | NAP | 8/1/2030 | NAP | 0 | 5 | L(24),YM1(29),O(7) | 6,606,205 | 1,960,287 |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | 0 | 0 | 7/18/2025 | 0 | 1 | 9/1/2025 | NAP | 8/1/2030 | NAP | 0 | 5 | L(24),D(29),O(7) | 16,951,745 | 4,075,952 |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | 0 | 0 | 6/18/2025 | 1 | 11 | 8/11/2025 | NAP | 7/11/2030 | NAP | 5 | 0 | L(25),DorYM1(28),O(7) | 177,897,628 | 92,831,824 |
4.01 | Property | 1 | 670-680 Maine | 26,547,325 | 15,016,503 | |||||||||||||
4.02 | Property | 1 | 1000 Maine | 20,374,686 | 9,262,425 | |||||||||||||
4.03 | Property | 1 | Phase I Retail | 17,876,633 | 8,289,828 | |||||||||||||
4.04 | Property | 1 | The Channel | 13,983,494 | 6,911,862 | |||||||||||||
4.05 | Property | 1 | Garage (Ph I) | 11,970,392 | 3,500,451 | |||||||||||||
4.06 | Property | 1 | Hyatt House | 19,621,169 | 12,635,862 | |||||||||||||
4.07 | Property | 1 | Phase II Retail | 7,863,025 | 2,621,501 | |||||||||||||
4.08 | Property | 1 | Garage (Ph II) | 6,709,439 | 2,109,831 | |||||||||||||
4.09 | Property | 1 | Canopy | 17,416,676 | 12,888,145 | |||||||||||||
4.10 | Property | 1 | The Tides | 5,773,605 | 3,817,707 | |||||||||||||
4.11 | Property | 1 | 800 Maine | 10,624,018 | 5,912,959 | |||||||||||||
4.12 | Property | 1 | The Anthem | 6,289,377 | 1,201,039 | |||||||||||||
4.13 | Property | 1 | Incanto | 4,314,479 | 2,961,888 | |||||||||||||
4.14 | Property | 1 | 580 Water (Pier 4) | 3,358,579 | 1,303,687 | |||||||||||||
4.15 | Property | 1 | Marina | 5,174,730 | 4,398,136 | |||||||||||||
5 | Loan | 1 | The Lafayette Hotel | 300 | 300 | 7/18/2025 | 0 | 5 | 9/5/2025 | 9/5/2025 | 8/5/2030 | NAP | 0 | 0 | L(24),D(30),O(6) | 35,594,472 | 21,598,615 | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | 0 | 0 | 6/26/2025 | 1 | 11 | 8/11/2025 | NAP | 7/11/2030 | NAP | 0 | 0 | L(24),D(32),O(4) | 5,435,289 | 2,555,802 |
6.01 | Property | 1 | Colony Park | 2,403,485 | 1,145,342 | |||||||||||||
6.02 | Property | 1 | Brentwood Timberlane | 2,005,850 | 884,675 | |||||||||||||
6.03 | Property | 1 | Park Place | 1,025,954 | 525,785 | |||||||||||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | 360 | 358 | 5/7/2025 | 2 | 1 | 7/1/2025 | 7/1/2025 | 6/1/2030 | NAP | 5 | 5 | L(26),D(27),O(7) | 26,218,288 | 9,747,665 |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | 0 | 0 | 7/30/2025 | 0 | 1 | 9/1/2025 | NAP | 8/1/2030 | NAP | 0 | 0 | L(24),D(33),O(3) | 10,788,748 | 6,766,066 |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | 5,711,612 | 3,511,239 | |||||||||||||
8.02 | Property | 1 | Homewood Suites - Montgomery | 5,077,136 | 3,254,827 | |||||||||||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | 0 | 0 | 7/14/2025 | 0 | 1 | 9/1/2025 | NAP | 8/1/2030 | NAP | 5 | 5 | L(24),D(29),O(7) | 3,516,468 | 1,658,907 |
9.01 | Property | 1 | Summerwind | 1,760,472 | 860,374 | |||||||||||||
9.02 | Property | 1 | Briar Cove | 1,755,996 | 798,533 | |||||||||||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | 0 | 0 | 7/3/2025 | 0 | 1 | 9/1/2025 | NAP | 8/1/2030 | NAP | 5 | 5 | L(24),D(32),O(4) | 3,202,920 | 625,506 |
10.01 | Property | 1 | White River Commons | NAV | NAV | |||||||||||||
10.02 | Property | 1 | Silo Studios | NAV | NAV | |||||||||||||
10.03 | Property | 1 | Blossom City Studios | NAV | NAV | |||||||||||||
10.04 | Property | 1 | The Orchard | NAV | NAV | |||||||||||||
10.05 | Property | 1 | Spring River Commons | NAV | NAV | |||||||||||||
10.06 | Property | 1 | Cadron Commons | NAV | NAV | |||||||||||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | 0 | 0 | 7/23/2025 | 0 | 1 | 9/1/2025 | NAP | 8/1/2030 | NAP | 5 | 0 | L(24),D(29),O(7) | 3,205,663 | 718,377 |
11.01 | Property | 1 | Ramsey Square Apartments | 1,095,499 | 268,206 | |||||||||||||
11.02 | Property | 1 | Mill Creek Apartments | 507,240 | 97,414 | |||||||||||||
11.03 | Property | 1 | The View Apartment | 427,109 | 149,176 | |||||||||||||
11.04 | Property | 1 | The Cottonwood Apartments | 270,557 | 45,667 | |||||||||||||
11.05 | Property | 1 | Cherry Tree Apartments | 179,648 | 27,834 | |||||||||||||
11.06 | Property | 1 | The Dogwood Apartments | 191,962 | 26,812 | |||||||||||||
11.07 | Property | 1 | Belle Grove Apartments | 145,716 | 24,104 |
A-1-11 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Most Recent Expenses ($) |
11.08 | Property | 1 | The Grove Apartments | 147,015 | 27,446 | |||||||||||||
11.09 | Property | 1 | Magnolia Place Apartments | 101,572 | 25,893 | |||||||||||||
11.1 | Property | 1 | The Oak Apartments | 70,981 | 15,530 | |||||||||||||
11.11 | Property | 1 | The Azalea Apartments | 68,364 | 10,295 | |||||||||||||
12 | Loan | 18, E | 1 | Country Club Center | 0 | 0 | 6/24/2025 | 1 | 1 | 8/1/2025 | NAP | 7/1/2030 | NAP | 0 | 0 | L(24),YM1(1),DorYM1(29),O(6) | 4,546,415 | 1,866,064 |
13 | Loan | 1 | Louetta Central | 0 | 0 | 7/2/2025 | 0 | 1 | 9/1/2025 | NAP | 8/1/2030 | NAP | 5 | 5 | L(24),D(29),O(7) | 3,063,237 | 719,366 | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | 0 | 0 | 7/7/2025 | 0 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 0 | L(24),DorYM1(29),O(7) | 113,844,952 | 92,914,473 |
15 | Loan | 1 | Sierra Vista Shopping Center | 0 | 0 | 7/3/2025 | 1 | 6 | 8/6/2025 | NAP | 7/6/2030 | NAP | 0 | 0 | L(25),D(28),O(7) | 2,516,856 | 608,994 | |
16 | Loan | 6, G | 3 | SLL Portfolio | 0 | 0 | 6/30/2025 | 1 | 1 | 8/1/2025 | NAP | 7/1/2030 | NAP | 0 | 0 | L(11),YM1(42),O(7) | 3,033,872 | 1,556,650 |
16.01 | Property | 1 | Live Oak Apartments | 1,132,281 | 498,663 | |||||||||||||
16.02 | Property | 1 | Lakewood Apartments | 1,130,302 | 610,778 | |||||||||||||
16.03 | Property | 1 | Vintage Grove Apartments | 771,288 | 447,209 | |||||||||||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | 0 | 0 | 7/22/2025 | 0 | 1 | 9/1/2025 | NAP | 8/1/2030 | NAP | 0 | 0 | L(24),D(32),O(4) | 5,473,707 | 3,047,375 | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | 0 | 0 | 6/30/2025 | 1 | 6 | 8/6/2025 | NAP | 7/6/2030 | NAP | 0 | 0 | L(25),D(28),O(7) | 66,737,231 | 46,506,993 |
19 | Loan | 1 | Deer Park Manor | 0 | 0 | 6/30/2025 | 1 | 1 | 8/1/2025 | NAP | 7/1/2030 | NAP | 5 | 5 | L(25),D(28),O(7) | 1,863,156 | 716,996 | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | 0 | 0 | 6/27/2025 | 1 | 1 | 8/1/2025 | NAP | 7/1/2030 | NAP | 5 | 5 | L(25),D(28),O(7) | 2,924,816 | 1,631,815 | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | 0 | 0 | 5/23/2025 | 2 | 5 | 7/5/2025 | NAP | 6/5/2030 | NAP | 0 | 0 | L(24),YM1(30),O(6) | 21,688,019 | 11,038,343 |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | 0 | 0 | 7/2/2025 | 1 | 11 | 8/11/2025 | NAP | 7/11/2030 | NAP | 0 | 0 | L(25),D(31),O(4) | 1,266,589 | 423,648 | |
23 | Loan | 1 | Home2 Suites Lexington Park | 0 | 0 | 7/1/2025 | 1 | 1 | 8/1/2025 | NAP | 7/1/2030 | NAP | 5 | 4 | L(25),D(28),O(7) | 3,222,026 | 2,058,810 | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | 0 | 0 | 7/21/2025 | 0 | 1 | 9/1/2025 | NAP | 8/1/2030 | NAP | 5 | 0 | L(24),D(32),O(4) | 1,174,264 | 221,257 |
24.01 | Property | 1 | Hamilton County Property | NAV | NAV | |||||||||||||
24.02 | Property | 1 | Butler County Property | NAV | NAV | |||||||||||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | 360 | 359 | 6/13/2025 | 1 | 1 | 8/1/2025 | 8/1/2025 | 7/1/2030 | NAP | 5 | 4 | L(25),D(28),O(7) | 3,826,852 | 2,531,501 | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | 0 | 0 | 5/21/2025 | 2 | 1 | 7/1/2025 | NAP | 6/1/2030 | NAP | 5 | 5 | L(23),YM1(30),O(7) | 869,871 | 411,809 |
26.01 | Property | 1 | Harmony Hills | 482,528 | 338,761 | |||||||||||||
26.02 | Property | 1 | Bethpages Estates | 270,863 | 52,466 | |||||||||||||
26.03 | Property | 1 | Howard Place | 116,480 | 20,582 | |||||||||||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | 0 | 0 | 6/12/2025 | 1 | 1 | 8/1/2025 | NAP | 7/1/2030 | NAP | 5 | 5 | L(25),D(31),O(4) | 965,071 | 245,174 |
28 | Loan | 5 | 1 | 150 Palmetto | 0 | 0 | 5/15/2025 | 2 | 11 | 7/11/2025 | NAP | 6/11/2030 | NAP | 0 | 0 | L(26),D(30),O(4) | 6,082,398 | 2,420,529 |
29 | Loan | 5 | 1 | 120 Palmetto | 0 | 0 | 5/15/2025 | 2 | 11 | 7/11/2025 | NAP | 6/11/2030 | NAP | 0 | 0 | L(26),D(30),O(4) | 3,280,016 | 1,447,782 |
30 | Loan | J | 1 | Carlisle Plaza MHP | 0 | 0 | 5/7/2025 | 2 | 1 | 7/1/2025 | NAP | 6/1/2030 | NAP | 0 | 5 | L(23),YM1(32),O(5) | 631,582 | 177,616 |
31 | Loan | 1 | 126-130 Union Street | 0 | 0 | 7/29/2025 | 0 | 11 | 9/11/2025 | NAP | 8/11/2030 | NAP | 0 | 0 | L(24),D(32),O(4) | 632,825 | 142,342 | |
32 | Loan | K | 1 | Platos Cave Sheffield | 0 | 0 | 6/24/2025 | 1 | 11 | 8/11/2025 | NAP | 7/11/2030 | NAP | 0 | 0 | L(4),YM1(54),O(2) | 1,253,018 | 705,779 |
33 | Loan | L | 1 | 424 Landfair Ave | 0 | 0 | 6/2/2025 | 1 | 1 | 8/1/2025 | NAP | 7/1/2030 | NAP | 5 | 5 | L(23),YM1(30),O(7) | 829,965 | 258,236 |
34 | Loan | 1 | Wild Rose Villas | 0 | 0 | 7/14/2025 | 0 | 1 | 9/1/2025 | NAP | 8/1/2030 | NAP | 5 | 4 | L(24),D(29),O(7) | 742,626 | 340,845 | |
35 | Loan | 6 | 2 | A-Safe Storage | 360 | 360 | 7/11/2025 | 1 | 11 | 8/11/2025 | 8/11/2027 | 7/11/2030 | NAP | 0 | 0 | L(25),D(31),O(4) | 980,285 | 435,417 |
35.01 | Property | 1 | Pineville | 534,605 | 233,901 | |||||||||||||
35.02 | Property | 1 | Ball | 445,679 | 201,516 | |||||||||||||
36 | Loan | 1 | Ohio River Plaza | 0 | 0 | 6/6/2025 | 1 | 5 | 8/5/2025 | NAP | 7/5/2030 | NAP | 0 | 0 | L(25),D(31),O(4) | 803,404 | 281,409 | |
37 | Loan | M | 1 | Fair Hope Building | 0 | 0 | 7/18/2025 | 0 | 1 | 9/1/2025 | NAP | 8/1/2030 | NAP | 5 | 4 | L(24),DorYM1(29),O(7) | 881,294 | 355,348 |
38 | Loan | 1 | Grand Blanc Storage | 0 | 0 | 7/1/2025 | 1 | 1 | 8/1/2025 | NAP | 7/1/2030 | NAP | 5 | 4 | L(25),D(28),O(7) | 498,259 | 115,206 | |
39 | Loan | N | 1 | 6101 18th Avenue | 0 | 0 | 6/26/2025 | 1 | 1 | 8/1/2025 | NAP | 7/1/2030 | NAP | 0 | 0 | L(25),YM1(29),O(6) | 408,775 | 160,183 |
40 | Loan | O | 1 | Sherwood Manor MHP | 0 | 0 | 7/14/2025 | 0 | 1 | 9/1/2025 | NAP | 8/1/2030 | NAP | 0 | 5 | L(23),YM1(32),O(5) | 206,265 | 61,853 |
A-1-12 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent NOI ($) | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) | 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 (%) |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | 79,941,604 | 4/30/2025 | T-12 | 104,587,817 | 24,224,960 | 80,362,857 | 12/31/2024 | T-12 | 106,146,461 | 23,492,800 | 82,653,662 | 12/31/2023 | T-12 | 82.9% |
1.01 | Property | 1 | 996 Paragon Way | 4,574,349 | 4/30/2025 | T-12 | 4,257,780 | 208,611 | 4,049,169 | 12/31/2024 | T-12 | 3,291,254 | 255,484 | 3,035,770 | 12/31/2023 | T-12 | 100.0% | |
1.02 | Property | 1 | 91-399 Kauhi | (636,465) | 4/30/2025 | T-12 | 754,153 | 653,402 | 100,751 | 12/31/2024 | T-12 | 2,905,835 | 658,666 | 2,247,170 | 12/31/2023 | T-12 | 0.5% | |
1.03 | Property | 1 | 11224 Will Walker Road | 3,125,889 | 4/30/2025 | T-12 | 3,738,157 | 650,539 | 3,087,618 | 12/31/2024 | T-12 | 3,677,395 | 630,080 | 3,047,315 | 12/31/2023 | T-12 | 100.0% | |
1.04 | Property | 1 | 10450 Doral Boulevard | 2,258,076 | 4/30/2025 | T-12 | 2,343,487 | 107,865 | 2,235,622 | 12/31/2024 | T-12 | 2,264,934 | 106,957 | 2,157,977 | 12/31/2023 | T-12 | 100.0% | |
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | 3,092,613 | 4/30/2025 | T-12 | 3,249,420 | 187,832 | 3,061,587 | 12/31/2024 | T-12 | 2,863,522 | 179,918 | 2,683,604 | 12/31/2023 | T-12 | 100.0% | |
1.06 | Property | 1 | 32150 Just Imagine Drive | 2,831,108 | 4/30/2025 | T-12 | 2,966,310 | 136,317 | 2,829,993 | 12/31/2024 | T-12 | 2,923,320 | 138,220 | 2,785,100 | 12/31/2023 | T-12 | 100.0% | |
1.07 | Property | 1 | 6850 Weber Boulevard | 2,573,545 | 4/30/2025 | T-12 | 3,559,504 | 979,419 | 2,580,086 | 12/31/2024 | T-12 | 3,530,055 | 982,667 | 2,547,388 | 12/31/2023 | T-12 | 100.0% | |
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | 2,212,951 | 4/30/2025 | T-12 | 3,161,381 | 943,421 | 2,217,960 | 12/31/2024 | T-12 | 3,037,835 | 880,636 | 2,157,199 | 12/31/2023 | T-12 | 100.0% | |
1.09 | Property | 1 | 27200 SW 127th Avenue | 2,269,777 | 4/30/2025 | T-12 | 2,808,020 | 573,936 | 2,234,084 | 12/31/2024 | T-12 | 2,785,835 | 790,646 | 1,995,188 | 12/31/2023 | T-12 | 100.0% | |
1.1 | Property | 1 | 7410 Magi Road | 2,107,964 | 4/30/2025 | T-12 | 2,908,934 | 971,543 | 1,937,391 | 12/31/2024 | T-12 | 2,617,185 | 949,341 | 1,667,844 | 12/31/2023 | T-12 | 100.0% | |
1.11 | Property | 1 | 2375 East Newlands Road | 1,399,752 | 4/30/2025 | T-12 | 1,761,080 | 374,317 | 1,386,763 | 12/31/2024 | T-12 | 1,699,095 | 356,749 | 1,342,346 | 12/31/2023 | T-12 | 100.0% | |
1.12 | Property | 1 | 3800 Midlink Drive | 2,343,460 | 4/30/2025 | T-12 | 2,377,283 | 107,465 | 2,269,818 | 12/31/2024 | T-12 | 2,282,192 | 105,332 | 2,176,860 | 12/31/2023 | T-12 | 100.0% | |
1.13 | Property | 1 | 13509 Waterworks Street | 1,879,298 | 4/30/2025 | T-12 | 2,737,466 | 856,862 | 1,880,604 | 12/31/2024 | T-12 | 2,689,568 | 815,819 | 1,873,749 | 12/31/2023 | T-12 | 100.0% | |
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 1,388,052 | 4/30/2025 | T-12 | 1,578,945 | 188,616 | 1,390,329 | 12/31/2024 | T-12 | 1,521,425 | 150,042 | 1,371,383 | 12/31/2023 | T-12 | 100.0% | |
1.15 | Property | 1 | 91-141 Kalaeloa | 1,724,493 | 4/30/2025 | T-12 | 2,225,615 | 502,152 | 1,723,463 | 12/31/2024 | T-12 | 2,157,598 | 471,823 | 1,685,775 | 12/31/2023 | T-12 | 100.0% | |
1.16 | Property | 1 | 9860 West Buckeye Road | 1,305,601 | 4/30/2025 | T-12 | 1,757,392 | 440,017 | 1,317,376 | 12/31/2024 | T-12 | 1,739,793 | 435,847 | 1,303,946 | 12/31/2023 | T-12 | 100.0% | |
1.17 | Property | 1 | 125 North Troy Hill Road | 1,730,459 | 4/30/2025 | T-12 | 2,189,193 | 458,083 | 1,731,110 | 12/31/2024 | T-12 | 2,210,158 | 485,162 | 1,724,996 | 12/31/2023 | T-12 | 100.0% | |
1.18 | Property | 1 | 11900 Trolley Lane | 1,354,408 | 4/30/2025 | T-12 | 1,762,459 | 403,248 | 1,359,210 | 12/31/2024 | T-12 | 1,793,442 | 436,265 | 1,357,177 | 12/31/2023 | T-12 | 100.0% | |
1.19 | Property | 1 | 11501 Wilkinson Drive | 1,399,988 | 4/30/2025 | T-12 | 1,991,986 | 593,684 | 1,398,303 | 12/31/2024 | T-12 | 1,784,335 | 486,828 | 1,297,508 | 12/31/2023 | T-12 | 100.0% | |
1.2 | Property | 1 | 2300 North 33rd Avenue East | 1,622,216 | 4/30/2025 | T-12 | 1,701,544 | 128,197 | 1,573,347 | 12/31/2024 | T-12 | 1,691,543 | 121,983 | 1,569,560 | 12/31/2023 | T-12 | 100.0% | |
1.21 | Property | 1 | 5001 West Delbridge Street | 1,365,682 | 4/30/2025 | T-12 | 1,465,990 | 110,881 | 1,355,109 | 12/31/2024 | T-12 | 1,435,311 | 104,155 | 1,331,156 | 12/31/2023 | T-12 | 100.0% | |
1.22 | Property | 1 | 91-238 Kauhi | 1,258,131 | 4/30/2025 | T-12 | 1,600,954 | 355,077 | 1,245,877 | 12/31/2024 | T-12 | 1,551,520 | 330,806 | 1,220,714 | 12/31/2023 | T-12 | 100.0% | |
1.23 | Property | 1 | 1892 Anfield Road | 1,232,331 | 4/30/2025 | T-12 | 1,713,827 | 482,214 | 1,231,612 | 12/31/2024 | T-12 | 1,697,438 | 491,223 | 1,206,215 | 12/31/2023 | T-12 | 100.0% | |
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | (121,041) | 4/30/2025 | T-12 | 2,553,527 | 1,077,406 | 1,476,121 | 12/31/2024 | T-12 | 4,123,674 | 954,762 | 3,168,913 | 12/31/2023 | T-12 | 0.0% | |
1.25 | Property | 1 | 955 Aeroplaza Drive | 1,089,474 | 4/30/2025 | T-12 | 1,400,238 | 289,259 | 1,110,979 | 12/31/2024 | T-12 | 1,031,667 | 225,073 | 806,594 | 12/31/2023 | T-12 | 100.0% | |
1.26 | Property | 1 | 3155 Grissom Parkway | 1,090,790 | 4/30/2025 | T-12 | 1,287,048 | 225,664 | 1,061,385 | 12/31/2024 | T-12 | 1,266,453 | 203,312 | 1,063,141 | 12/31/2023 | T-12 | 100.0% | |
1.27 | Property | 1 | 3502 Enterprise Avenue | 1,232,352 | 4/30/2025 | T-12 | 1,429,959 | 291,807 | 1,138,152 | 12/31/2024 | T-12 | 1,361,072 | 252,933 | 1,108,139 | 12/31/2023 | T-12 | 100.0% | |
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | 1,039,474 | 4/30/2025 | T-12 | 1,520,250 | 565,154 | 955,096 | 12/31/2024 | T-12 | 1,458,083 | 488,595 | 969,488 | 12/31/2023 | T-12 | 100.0% | |
1.29 | Property | 1 | 700 Marine Drive | 1,011,984 | 4/30/2025 | T-12 | 992,153 | 75,615 | 916,538 | 12/31/2024 | T-12 | 842,547 | 71,497 | 771,050 | 12/31/2023 | T-12 | 100.0% | |
1.3 | Property | 1 | 3245 Henry Road | 1,310,957 | 4/30/2025 | T-12 | 1,593,897 | 221,056 | 1,372,841 | 12/31/2024 | T-12 | 1,894,953 | 251,645 | 1,643,308 | 12/31/2023 | T-12 | 100.0% | |
1.31 | Property | 1 | 2701 S.W. 18TH Street | 985,110 | 4/30/2025 | T-12 | 1,294,458 | 314,900 | 979,558 | 12/31/2024 | T-12 | 1,272,418 | 293,067 | 979,351 | 12/31/2023 | T-12 | 100.0% | |
1.32 | Property | 1 | 2482 Century Drive | 753,040 | 4/30/2025 | T-12 | 1,249,216 | 438,693 | 810,523 | 12/31/2024 | T-12 | 1,222,255 | 418,599 | 803,656 | 12/31/2023 | T-12 | 100.0% | |
1.33 | Property | 1 | 158 West Yard Road | 1,173,489 | 4/30/2025 | T-12 | 1,699,022 | 557,680 | 1,141,341 | 12/31/2024 | T-12 | 1,673,892 | 595,805 | 1,078,087 | 12/31/2023 | T-12 | 100.0% | |
1.34 | Property | 1 | 55 Commerce Avenue | 1,115,650 | 4/30/2025 | T-12 | 1,499,171 | 383,696 | 1,115,475 | 12/31/2024 | T-12 | 1,356,463 | 397,716 | 958,747 | 12/31/2023 | T-12 | 100.0% | |
1.35 | Property | 1 | 1415 West Commerce Way | 1,049,918 | 4/30/2025 | T-12 | 1,360,568 | 291,904 | 1,068,664 | 12/31/2024 | T-12 | 1,308,384 | 263,059 | 1,045,325 | 12/31/2023 | T-12 | 100.0% | |
1.36 | Property | 1 | 1095 South 4800 West | (380,140) | 4/30/2025 | T-12 | (13,278) | 407,520 | (420,798) | 12/31/2024 | T-12 | 1,106,860 | 306,814 | 800,046 | 12/31/2023 | T-12 | 0.0% | |
1.37 | Property | 1 | 950 Bennett Road | 611,651 | 4/30/2025 | T-12 | 856,634 | 244,129 | 612,505 | 12/31/2024 | T-12 | 852,711 | 292,443 | 560,267 | 12/31/2023 | T-12 | 100.0% | |
1.38 | Property | 1 | 985 Kershaw Street | 722,482 | 4/30/2025 | T-12 | 771,816 | 50,606 | 721,210 | 12/31/2024 | T-12 | 771,765 | 52,821 | 718,945 | 12/31/2023 | T-12 | 100.0% | |
1.39 | Property | 1 | 1990 Hood Road | 963,182 | 4/30/2025 | T-12 | 1,303,278 | 344,161 | 959,117 | 12/31/2024 | T-12 | 1,285,197 | 344,311 | 940,886 | 12/31/2023 | T-12 | 100.0% | |
1.4 | Property | 1 | 17200 Manchac Park Lane | 978,296 | 4/30/2025 | T-12 | 1,071,165 | 148,336 | 922,829 | 12/31/2024 | T-12 | 964,995 | 142,145 | 822,851 | 12/31/2023 | T-12 | 100.0% | |
1.41 | Property | 1 | 7409 Magi Road | 794,954 | 4/30/2025 | T-12 | 1,088,748 | 374,664 | 714,085 | 12/31/2024 | T-12 | 1,093,392 | 365,490 | 727,902 | 12/31/2023 | T-12 | 100.0% | |
1.42 | Property | 1 | 91-329 Kauhi | 582,101 | 4/30/2025 | T-12 | 930,603 | 378,026 | 552,577 | 12/31/2024 | T-12 | 983,331 | 365,109 | 618,221 | 12/31/2023 | T-12 | 87.9% | |
1.43 | Property | 1 | 1985 International Way | 1,123,658 | 4/30/2025 | T-12 | 919,515 | 188,370 | 731,146 | 12/31/2024 | T-12 | 927,174 | 200,854 | 726,320 | 12/31/2023 | T-12 | 100.0% | |
1.44 | Property | 1 | 200 Orange Point Drive | 816,655 | 4/30/2025 | T-12 | 1,198,016 | 407,888 | 790,128 | 12/31/2024 | T-12 | 1,119,470 | 354,129 | 765,341 | 12/31/2023 | T-12 | 100.0% | |
1.45 | Property | 1 | 91-241 Kalaeloa | 720,035 | 4/30/2025 | T-12 | 951,595 | 229,019 | 722,576 | 12/31/2024 | T-12 | 932,662 | 218,476 | 714,186 | 12/31/2023 | T-12 | 100.0% | |
1.46 | Property | 1 | 2311 South Park Road | 830,619 | 4/30/2025 | T-12 | 886,661 | 60,743 | 825,918 | 12/31/2024 | T-12 | 867,483 | 63,120 | 804,364 | 12/31/2023 | T-12 | 100.0% | |
1.47 | Property | 1 | 2820 State Highway 31 | 731,059 | 4/30/2025 | T-12 | 814,290 | 102,341 | 711,950 | 12/31/2024 | T-12 | 824,317 | 92,578 | 731,739 | 12/31/2023 | T-12 | 100.0% | |
1.48 | Property | 1 | 8000 Mid America Blvd. | 740,913 | 4/30/2025 | T-12 | 807,586 | 84,013 | 723,573 | 12/31/2024 | T-12 | 774,934 | 63,939 | 710,995 | 12/31/2023 | T-12 | 100.0% | |
1.49 | Property | 1 | 14257 E. Easter Avenue | 552,699 | 4/30/2025 | T-12 | 835,255 | 277,721 | 557,534 | 12/31/2024 | T-12 | 826,674 | 275,571 | 551,103 | 12/31/2023 | T-12 | 100.0% | |
1.5 | Property | 1 | 91-080 Hanua | 419,897 | 4/30/2025 | T-12 | 633,903 | 207,247 | 426,656 | 12/31/2024 | T-12 | 581,888 | 414,411 | 167,477 | 12/31/2023 | T-12 | 100.0% | |
1.51 | Property | 1 | 3736 Salisbury Road | 491,056 | 4/30/2025 | T-12 | 538,173 | 47,924 | 490,249 | 12/31/2024 | T-12 | 755,235 | 284,517 | 470,718 | 12/31/2023 | T-12 | 100.0% | |
1.52 | Property | 1 | 91-027 Kaomi Loop | (21,466) | 4/30/2025 | T-12 | 129,025 | 149,641 | (20,616) | 12/31/2024 | T-12 | 84,049 | 231,898 | (147,849) | 12/31/2023 | T-12 | 100.0% | |
1.53 | Property | 1 | 150 Greenhorn Drive | 520,960 | 4/30/2025 | T-12 | 669,497 | 157,771 | 511,726 | 12/31/2024 | T-12 | 603,081 | 123,886 | 479,195 | 12/31/2023 | T-12 | 100.0% | |
1.54 | Property | 1 | 7130 Q Street | 527,450 | 4/30/2025 | T-12 | 586,622 | 49,883 | 536,738 | 12/31/2024 | T-12 | 541,460 | 122,197 | 419,263 | 12/31/2023 | T-12 | 100.0% | |
1.55 | Property | 1 | 235 Great Pond Road | 341,650 | 4/30/2025 | T-12 | 1,531,718 | 1,023,658 | 508,060 | 12/31/2024 | T-12 | 1,301,312 | 91,292 | 1,210,020 | 12/31/2023 | T-12 | 100.0% | |
1.56 | Property | 1 | 510 Production Avenue | 560,527 | 4/30/2025 | T-12 | 657,822 | 98,223 | 559,599 | 12/31/2024 | T-12 | 657,822 | 102,264 | 555,558 | 12/31/2023 | T-12 | 100.0% | |
1.57 | Property | 1 | 91-150 Kaomi Loop | 326,161 | 4/30/2025 | T-12 | 478,746 | 149,977 | 328,769 | 12/31/2024 | T-12 | 470,508 | 149,881 | 320,627 | 12/31/2023 | T-12 | 100.0% | |
1.58 | Property | 1 | 4501 Industrial Drive | 439,104 | 4/30/2025 | T-12 | 529,440 | 91,219 | 438,221 | 12/31/2024 | T-12 | 501,923 | 95,434 | 406,489 | 12/31/2023 | T-12 | 100.0% | |
1.59 | Property | 1 | 91-222 Olai | 381,539 | 4/30/2025 | T-12 | 515,572 | 137,540 | 378,032 | 12/31/2024 | T-12 | 496,692 | 141,402 | 355,290 | 12/31/2023 | T-12 | 100.0% | |
1.6 | Property | 1 | 2580 Technology Drive | 496,870 | 4/30/2025 | T-12 | 558,145 | 66,046 | 492,099 | 12/31/2024 | T-12 | 545,188 | 63,445 | 481,743 | 12/31/2023 | T-12 | 100.0% | |
1.61 | Property | 1 | 301 Commerce Drive | 476,322 | 4/30/2025 | T-12 | 585,379 | 112,696 | 472,682 | 12/31/2024 | T-12 | 571,834 | 109,807 | 462,027 | 12/31/2023 | T-12 | 100.0% | |
1.62 | Property | 1 | 590 Assembly Court | 467,806 | 4/30/2025 | T-12 | 523,050 | 83,619 | 439,431 | 12/31/2024 | T-12 | 507,816 | 60,836 | 446,980 | 12/31/2023 | T-12 | 0.0% | |
1.63 | Property | 1 | 7121 South Fifth Avenue | 422,072 | 4/30/2025 | T-12 | 480,959 | 61,247 | 419,712 | 12/31/2024 | T-12 | 479,612 | 73,219 | 406,393 | 12/31/2023 | T-12 | 100.0% | |
1.64 | Property | 1 | 91-250 Komohana | 268,464 | 4/30/2025 | T-12 | 360,820 | 94,093 | 266,727 | 12/31/2024 | T-12 | 345,504 | 95,470 | 250,034 | 12/31/2023 | T-12 | 100.0% | |
1.65 | Property | 1 | 91-220 Kalaeloa | 194,056 | 4/30/2025 | T-12 | 390,493 | 206,261 | 184,232 | 12/31/2024 | T-12 | 422,762 | 184,276 | 238,487 | 12/31/2023 | T-12 | 100.0% | |
1.66 | Property | 1 | 91-185 Kalaeloa | 254,261 | 4/30/2025 | T-12 | 350,899 | 97,777 | 253,121 | 12/31/2024 | T-12 | 338,159 | 98,807 | 239,351 | 12/31/2023 | T-12 | 100.0% | |
1.67 | Property | 1 | 91-300 Hanua | 376,948 | 4/30/2025 | T-12 | 492,591 | 131,494 | 361,097 | 12/31/2024 | T-12 | 480,299 | 124,265 | 356,034 | 12/31/2023 | T-12 | 100.0% | |
1.68 | Property | 1 | 5501 Providence Hill Drive | 367,722 | 4/30/2025 | T-12 | 498,729 | 163,161 | 335,568 | 12/31/2024 | T-12 | 480,766 | 166,408 | 314,358 | 12/31/2023 | T-12 | 100.0% | |
1.69 | Property | 1 | 91-259 Olai | 241,619 | 4/30/2025 | T-12 | 380,182 | 164,921 | 215,261 | 12/31/2024 | T-12 | 371,867 | 160,974 | 210,893 | 12/31/2023 | T-12 | 100.0% | |
1.7 | Property | 1 | 2 Tower Drive | 333,845 | 4/30/2025 | T-12 | 461,484 | 130,850 | 330,635 | 12/31/2024 | T-12 | 442,396 | 137,619 | 304,776 | 12/31/2023 | T-12 | 100.0% |
A-1-13 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent NOI ($) | 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 (%) |
1.71 | Property | 1 | 91-064 Kaomi Loop | 255,961 | 4/30/2025 | T-12 | 348,278 | 92,976 | 255,302 | 12/31/2024 | T-12 | 335,807 | 94,717 | 241,090 | 12/31/2023 | T-12 | 100.0% | |
1.72 | Property | 1 | 91-202 Kalaeloa | 293,200 | 4/30/2025 | T-12 | 452,752 | 165,798 | 286,954 | 12/31/2024 | T-12 | 501,342 | 174,375 | 326,967 | 12/31/2023 | T-12 | 100.0% | |
1.73 | Property | 1 | 2100 NW 82nd Avenue | 146,073 | 4/30/2025 | T-12 | 331,791 | 190,987 | 140,804 | 12/31/2024 | T-12 | 323,340 | 192,329 | 131,012 | 12/31/2023 | T-12 | 100.0% | |
1.74 | Property | 1 | 91-102 Kaomi Loop | 316,679 | 4/30/2025 | T-12 | 399,988 | 86,148 | 313,840 | 12/31/2024 | T-12 | 387,540 | 89,557 | 297,982 | 12/31/2023 | T-12 | 100.0% | |
1.75 | Property | 1 | 1230 West 171st Street | 366,316 | 4/30/2025 | T-12 | 453,257 | 126,010 | 327,248 | 12/31/2024 | T-12 | 556,497 | 213,507 | 342,991 | 12/31/2023 | T-12 | 100.0% | |
1.76 | Property | 1 | 91-400 Komohana | 187,380 | 4/30/2025 | T-12 | 285,368 | 99,600 | 185,768 | 12/31/2024 | T-12 | 272,834 | 102,048 | 170,786 | 12/31/2023 | T-12 | 100.0% | |
1.77 | Property | 1 | 91-265 Hanua | 204,021 | 4/30/2025 | T-12 | 281,493 | 81,420 | 200,074 | 12/31/2024 | T-12 | 299,938 | 85,369 | 214,569 | 12/31/2023 | T-12 | 100.0% | |
1.78 | Property | 1 | 91-255 Hanua | 207,316 | 4/30/2025 | T-12 | 284,565 | 78,688 | 205,877 | 12/31/2024 | T-12 | 273,866 | 80,497 | 193,369 | 12/31/2023 | T-12 | 100.0% | |
1.79 | Property | 1 | 1415 Industrial Drive | 358,865 | 4/30/2025 | T-12 | 398,115 | 40,140 | 357,976 | 12/31/2024 | T-12 | 398,115 | 50,481 | 347,634 | 12/31/2023 | T-12 | 100.0% | |
1.8 | Property | 1 | 209 South Bud Street | 382,489 | 4/30/2025 | T-12 | 491,753 | 110,277 | 381,476 | 12/31/2024 | T-12 | 479,971 | 108,286 | 371,684 | 12/31/2023 | T-12 | 100.0% | |
1.81 | Property | 1 | 91-110 Kaomi Loop | 205,864 | 4/30/2025 | T-12 | 295,917 | 90,280 | 205,637 | 12/31/2024 | T-12 | 290,785 | 93,103 | 197,683 | 12/31/2023 | T-12 | 100.0% | |
1.82 | Property | 1 | 3900 NE 6th Street | 297,225 | 4/30/2025 | T-12 | 376,306 | 79,012 | 297,294 | 12/31/2024 | T-12 | 366,235 | 83,109 | 283,126 | 12/31/2023 | T-12 | 100.0% | |
1.83 | Property | 1 | 91-218 Olai | 168,492 | 4/30/2025 | T-12 | 250,248 | 82,552 | 167,696 | 12/31/2024 | T-12 | 239,566 | 83,246 | 156,320 | 12/31/2023 | T-12 | 100.0% | |
1.84 | Property | 1 | 5795 Logistics Parkway | 478,359 | 4/30/2025 | T-12 | 433,542 | 109,391 | 324,151 | 12/31/2024 | T-12 | 436,861 | 110,350 | 326,511 | 12/31/2023 | T-12 | 100.0% | |
1.85 | Property | 1 | 91-210 Kauhi | 199,868 | 4/30/2025 | T-12 | 292,176 | 92,161 | 200,015 | 12/31/2024 | T-12 | 282,168 | 91,658 | 190,511 | 12/31/2023 | T-12 | 100.0% | |
1.86 | Property | 1 | 435 SE 70th Street | 252,178 | 4/30/2025 | T-12 | 285,442 | 38,652 | 246,789 | 12/31/2024 | T-12 | 278,480 | 41,168 | 237,311 | 12/31/2023 | T-12 | 100.0% | |
1.87 | Property | 1 | 2902 Gun Club Road | 50,739 | 4/30/2025 | T-12 | 243,878 | 89,521 | 154,356 | 12/31/2024 | T-12 | 836,989 | 113,436 | 723,553 | 12/31/2023 | T-12 | 0.0% | |
1.88 | Property | 1 | 91-210 Olai | 170,016 | 4/30/2025 | T-12 | 222,460 | 55,246 | 167,214 | 12/31/2024 | T-12 | 212,813 | 60,562 | 152,251 | 12/31/2023 | T-12 | 100.0% | |
1.89 | Property | 1 | 91-95 Hanua | 124,922 | 4/30/2025 | T-12 | 174,793 | 52,180 | 122,613 | 12/31/2024 | T-12 | 166,726 | 57,023 | 109,703 | 12/31/2023 | T-12 | 100.0% | |
1.9 | Property | 1 | 91-083 Hanua | 117,203 | 4/30/2025 | T-12 | 172,568 | 57,171 | 115,397 | 12/31/2024 | T-12 | 165,847 | 60,953 | 104,894 | 12/31/2023 | T-12 | 100.0% | |
1.91 | Property | 1 | 2401 Cram Avenue SE | 177,595 | 4/30/2025 | T-12 | 211,638 | 37,119 | 174,519 | 12/31/2024 | T-12 | 199,735 | 37,978 | 161,758 | 12/31/2023 | T-12 | 100.0% | |
1.92 | Property | 1 | 91-119 Olai | 213,942 | 4/30/2025 | T-12 | 247,960 | 34,348 | 213,612 | 12/31/2024 | T-12 | 247,377 | 39,787 | 207,590 | 12/31/2023 | T-12 | 100.0% | |
1.93 | Property | 1 | 3425 Maple Drive | 181,916 | 4/30/2025 | T-12 | 279,112 | 110,698 | 168,414 | 12/31/2024 | T-12 | 268,090 | 101,143 | 166,946 | 12/31/2023 | T-12 | 100.0% | |
1.94 | Property | 1 | 91-174 Olai | 148,612 | 4/30/2025 | T-12 | 197,974 | 53,079 | 144,895 | 12/31/2024 | T-12 | 188,162 | 57,375 | 130,788 | 12/31/2023 | T-12 | 91.4% | |
1.95 | Property | 1 | 5156 American Road | 161,084 | 4/30/2025 | T-12 | 204,951 | 43,421 | 161,530 | 12/31/2024 | T-12 | 187,215 | 32,288 | 154,927 | 12/31/2023 | T-12 | 100.0% | |
1.96 | Property | 1 | 91-252 Kauhi | 99,932 | 4/30/2025 | T-12 | 149,100 | 51,079 | 98,021 | 12/31/2024 | T-12 | 142,171 | 54,850 | 87,321 | 12/31/2023 | T-12 | 100.0% | |
1.97 | Property | 1 | 91-349 Kauhi | 89,801 | 4/30/2025 | T-12 | 147,443 | 59,305 | 88,138 | 12/31/2024 | T-12 | 141,811 | 62,254 | 79,557 | 12/31/2023 | T-12 | 100.0% | |
1.98 | Property | 1 | 91-175 Olai | 81,416 | 4/30/2025 | T-12 | 119,022 | 38,983 | 80,039 | 12/31/2024 | T-12 | 114,305 | 42,364 | 71,941 | 12/31/2023 | T-12 | 100.0% | |
1.99 | Property | 1 | 91-087 Hanua | 44,576 | 4/30/2025 | T-12 | 72,876 | 28,968 | 43,908 | 12/31/2024 | T-12 | 69,308 | 33,675 | 35,633 | 12/31/2023 | T-12 | 100.0% | |
1.100 | Property | 1 | 91-171 Olai | 42,573 | 4/30/2025 | T-12 | 68,194 | 26,434 | 41,760 | 12/31/2024 | T-12 | 65,471 | 31,042 | 34,429 | 12/31/2023 | T-12 | 100.0% | |
1.101 | Property | 1 | 91-410 Komohana | 41,356 | 4/30/2025 | T-12 | 64,890 | 24,320 | 40,570 | 12/31/2024 | T-12 | 62,359 | 29,222 | 33,137 | 12/31/2023 | T-12 | 100.0% | |
1.102 | Property | 1 | 91-416 Komohana | 55,731 | 4/30/2025 | T-12 | 84,446 | 29,679 | 54,766 | 12/31/2024 | T-12 | 81,147 | 34,228 | 46,919 | 12/31/2023 | T-12 | 100.0% | |
2 | Loan | 5, B | 1 | The Motto | 4,645,918 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 91.3% |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | 12,875,793 | 12/31/2024 | T-12 | 16,763,045 | 4,163,284 | 12,599,761 | 12/31/2023 | T-12 | 16,507,115 | 3,965,278 | 12,541,837 | 12/31/2022 | T-12 | 96.5% |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | 85,065,804 | 3/31/2025 | T-12 | 177,037,288 | 91,133,015 | 85,904,273 | 12/31/2024 | T-12 | 169,459,101 | 88,666,801 | 80,792,301 | 12/31/2023 | T-12 | 91.9% |
4.01 | Property | 1 | 670-680 Maine | 11,530,822 | 3/31/2025 | T-12 | 26,064,701 | 14,599,219 | 11,465,482 | 12/31/2024 | T-12 | 25,046,927 | 12,502,090 | 12,544,837 | 12/31/2023 | T-12 | 91.8% | |
4.02 | Property | 1 | 1000 Maine | 11,112,261 | 3/31/2025 | T-12 | 20,515,868 | 9,075,507 | 11,440,361 | 12/31/2024 | T-12 | 20,413,581 | 8,270,699 | 12,142,882 | 12/31/2023 | T-12 | 94.8% | |
4.03 | Property | 1 | Phase I Retail | 9,586,805 | 3/31/2025 | T-12 | 18,111,046 | 8,259,562 | 9,851,484 | 12/31/2024 | T-12 | 18,284,489 | 7,737,431 | 10,547,058 | 12/31/2023 | T-12 | 89.1% | |
4.04 | Property | 1 | The Channel | 7,071,632 | 3/31/2025 | T-12 | 13,998,573 | 6,860,813 | 7,137,760 | 12/31/2024 | T-12 | 13,960,725 | 6,836,895 | 7,123,830 | 12/31/2023 | T-12 | 90.9% | |
4.05 | Property | 1 | Garage (Ph I) | 8,469,941 | 3/31/2025 | T-12 | 12,031,430 | 3,677,779 | 8,353,651 | 12/31/2024 | T-12 | 12,124,614 | 4,146,770 | 7,977,844 | 12/31/2023 | T-12 | 100.0% | |
4.06 | Property | 1 | Hyatt House | 6,985,307 | 3/31/2025 | T-12 | 19,307,578 | 12,506,062 | 6,801,516 | 12/31/2024 | T-12 | 18,040,705 | 11,997,729 | 6,042,976 | 12/31/2023 | T-12 | 79.8% | |
4.07 | Property | 1 | Phase II Retail | 5,241,524 | 3/31/2025 | T-12 | 7,693,145 | 2,531,528 | 5,161,617 | 12/31/2024 | T-12 | 6,095,942 | 2,076,312 | 4,019,630 | 12/31/2023 | T-12 | 98.0% | |
4.08 | Property | 1 | Garage (Ph II) | 4,599,608 | 3/31/2025 | T-12 | 6,605,376 | 2,046,817 | 4,558,559 | 12/31/2024 | T-12 | 6,029,688 | 3,252,265 | 2,777,423 | 12/31/2023 | T-12 | 100.0% | |
4.09 | Property | 1 | Canopy | 4,528,531 | 3/31/2025 | T-12 | 17,279,138 | 12,647,839 | 4,631,299 | 12/31/2024 | T-12 | 17,093,197 | 12,837,205 | 4,255,992 | 12/31/2023 | T-12 | 78.5% | |
4.10 | Property | 1 | The Tides | 1,955,899 | 3/31/2025 | T-12 | 5,818,564 | 3,653,387 | 2,165,177 | 12/31/2024 | T-12 | 4,620,594 | 3,766,924 | 853,669 | 12/31/2023 | T-12 | 82.1% | |
4.11 | Property | 1 | 800 Maine | 4,711,059 | 3/31/2025 | T-12 | 10,900,772 | 5,815,173 | 5,085,599 | 12/31/2024 | T-12 | 10,200,265 | 5,777,310 | 4,422,955 | 12/31/2023 | T-12 | 100.0% | |
4.12 | Property | 1 | The Anthem | 5,088,338 | 3/31/2025 | T-12 | 6,072,631 | 1,206,007 | 4,866,624 | 12/31/2024 | T-12 | 5,631,616 | 1,486,525 | 4,145,091 | 12/31/2023 | T-12 | 100.0% | |
4.13 | Property | 1 | Incanto | 1,352,591 | 3/31/2025 | T-12 | 4,297,199 | 2,972,636 | 1,324,563 | 12/31/2024 | T-12 | 4,363,617 | 3,037,234 | 1,326,383 | 12/31/2023 | T-12 | 90.6% | |
4.14 | Property | 1 | 580 Water (Pier 4) | 2,054,892 | 3/31/2025 | T-12 | 3,315,256 | 1,268,317 | 2,046,939 | 12/31/2024 | T-12 | 3,077,751 | 1,299,635 | 1,778,116 | 12/31/2023 | T-12 | 82.1% | |
4.15 | Property | 1 | Marina | 776,594 | 3/31/2025 | T-12 | 5,026,011 | 4,012,369 | 1,013,642 | 12/31/2024 | T-12 | 4,475,391 | 3,641,777 | 833,614 | 12/31/2023 | T-12 | 100.0% | |
5 | Loan | 1 | The Lafayette Hotel | 13,995,857 | 6/30/2025 | T-12 | 33,420,647 | 20,825,929 | 12,594,718 | 12/31/2024 | T-12 | NAV | NAV | NAV | NAV | NAV | 63.6% | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | 2,879,487 | 4/30/2025 | T-12 | 5,022,852 | 2,526,920 | 2,495,931 | 12/31/2024 | T-12 | 3,444,059 | 2,671,475 | 772,584 | 12/31/2023 | T-12 | 91.2% |
6.01 | Property | 1 | Colony Park | 1,258,143 | 4/30/2025 | T-12 | 2,141,747 | 1,111,338 | 1,030,409 | 12/31/2024 | T-12 | 1,216,166 | 1,082,814 | 133,352 | 12/31/2023 | T-12 | 92.0% | |
6.02 | Property | 1 | Brentwood Timberlane | 1,121,174 | 4/30/2025 | T-12 | 1,905,424 | 910,478 | 994,946 | 12/31/2024 | T-12 | 1,425,962 | 955,439 | 470,522 | 12/31/2023 | T-12 | 94.4% | |
6.03 | Property | 1 | Park Place | 500,170 | 4/30/2025 | T-12 | 975,680 | 505,104 | 470,577 | 12/31/2024 | T-12 | 801,932 | 633,222 | 168,710 | 12/31/2023 | T-12 | 83.2% | |
7 | Loan | 5, 8 | 1 | Ridgedale Center | 16,470,623 | 12/31/2024 | T-12 | 25,369,559 | 10,080,201 | 15,289,358 | 12/31/2023 | T-12 | 23,845,534 | 9,679,621 | 14,165,913 | 12/31/2022 | T-12 | 95.2% |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | 4,022,683 | 5/31/2025 | T-12 | 10,771,379 | 6,834,104 | 3,937,276 | 12/31/2024 | T-12 | 10,305,062 | 6,482,548 | 3,822,515 | 12/31/2023 | T-12 | 90.2% |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | 2,200,374 | 5/31/2025 | T-12 | 5,693,602 | 3,526,175 | 2,167,428 | 12/31/2024 | T-12 | 5,470,195 | 3,367,478 | 2,102,717 | 12/31/2023 | T-12 | 87.3% | |
8.02 | Property | 1 | Homewood Suites - Montgomery | 1,822,309 | 5/31/2025 | T-12 | 5,077,777 | 3,307,929 | 1,769,848 | 12/31/2024 | T-12 | 4,834,868 | 3,115,070 | 1,719,798 | 12/31/2023 | T-12 | 93.4% | |
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | 1,857,561 | 4/30/2025 | T-12 | 3,428,113 | 1,602,558 | 1,825,555 | 12/31/2024 | T-12 | 3,081,397 | 1,603,561 | 1,477,836 | 12/31/2023 | T-12 | 94.4% |
9.01 | Property | 1 | Summerwind | 900,098 | 4/30/2025 | T-12 | 1,720,301 | 831,627 | 888,674 | 12/31/2024 | T-12 | 1,475,522 | 815,845 | 659,677 | 12/31/2023 | T-12 | 93.8% | |
9.02 | Property | 1 | Briar Cove | 957,463 | 4/30/2025 | T-12 | 1,707,812 | 770,931 | 936,881 | 12/31/2024 | T-12 | 1,605,876 | 787,716 | 818,159 | 12/31/2023 | T-12 | 95.0% | |
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | 2,577,414 | 5/31/2025 | T-1 Annualized | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% |
10.01 | Property | 1 | White River Commons | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
10.02 | Property | 1 | Silo Studios | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
10.03 | Property | 1 | Blossom City Studios | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
10.04 | Property | 1 | The Orchard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
10.05 | Property | 1 | Spring River Commons | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
10.06 | Property | 1 | Cadron Commons | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | 2,487,286 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.6% |
11.01 | Property | 1 | Ramsey Square Apartments | 827,293 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.6% | |
11.02 | Property | 1 | Mill Creek Apartments | 409,826 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.6% | |
11.03 | Property | 1 | The View Apartment | 277,933 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.6% | |
11.04 | Property | 1 | The Cottonwood Apartments | 224,890 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.6% | |
11.05 | Property | 1 | Cherry Tree Apartments | 151,814 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.6% | |
11.06 | Property | 1 | The Dogwood Apartments | 165,150 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.6% | |
11.07 | Property | 1 | Belle Grove Apartments | 121,612 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.6% |
A-1-14 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent NOI ($) | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) | 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 (%) |
11.08 | Property | 1 | The Grove Apartments | 119,569 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.6% | |
11.09 | Property | 1 | Magnolia Place Apartments | 75,679 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.6% | |
11.1 | Property | 1 | The Oak Apartments | 55,451 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.6% | |
11.11 | Property | 1 | The Azalea Apartments | 58,069 | 5/31/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 92.6% | |
12 | Loan | 18, E | 1 | Country Club Center | 2,680,351 | 4/30/2025 | T-12 | 4,517,740 | 1,874,349 | 2,643,391 | 12/31/2024 | T-12 | 4,225,436 | 1,609,133 | 2,616,303 | 12/31/2023 | T-12 | 94.7% |
13 | Loan | 1 | Louetta Central | 2,343,872 | 3/31/2025 | T-12 | 3,037,630 | 718,699 | 2,318,931 | 12/31/2024 | T-12 | 3,060,767 | 765,593 | 2,295,174 | 12/31/2023 | T-12 | 93.3% | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | 20,930,479 | 4/30/2025 | T-12 | 112,251,161 | 92,505,492 | 19,745,669 | 12/31/2024 | T-12 | 85,917,636 | 78,560,601 | 7,357,035 | 12/31/2023 | T-12 | 72.2% |
15 | Loan | 1 | Sierra Vista Shopping Center | 1,907,862 | 5/31/2025 | T-12 | 2,456,339 | 580,447 | 1,875,893 | 12/31/2024 | T-12 | 2,432,300 | 576,945 | 1,855,355 | 12/31/2023 | T-12 | 86.6% | |
16 | Loan | 6, G | 3 | SLL Portfolio | 1,477,222 | 4/30/2025 | T-12 | 2,990,014 | 1,548,994 | 1,441,020 | 12/31/2024 | T-12 | 2,851,075 | 1,400,939 | 1,450,136 | 12/31/2023 | T-12 | 93.5% |
16.01 | Property | 1 | Live Oak Apartments | 633,618 | 4/30/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 93.7% | |
16.02 | Property | 1 | Lakewood Apartments | 519,525 | 4/30/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | |
16.03 | Property | 1 | Vintage Grove Apartments | 324,079 | 4/30/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 91.3% | |
17 | Loan | 1 | Fairfield Inn Daytona Beach | 2,426,332 | 5/31/2025 | T-12 | 5,434,384 | 3,095,468 | 2,338,916 | 12/31/2024 | T-12 | 5,229,069 | 2,988,848 | 2,240,221 | 12/31/2023 | T-12 | 77.8% | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | 20,230,238 | 3/31/2025 | T-12 | 63,171,481 | 45,530,930 | 17,640,551 | 12/31/2024 | T-12 | 62,442,563 | 43,408,039 | 19,034,524 | 12/31/2023 | T-12 | 70.2% |
19 | Loan | 1 | Deer Park Manor | 1,146,160 | 4/30/2025 | T-12 | 1,860,621 | 715,835 | 1,144,786 | 12/31/2024 | T-12 | 1,706,422 | 667,887 | 1,038,536 | 12/31/2023 | T-12 | 95.0% | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | 1,293,001 | 4/30/2025 | T-12 | 2,785,520 | 1,657,327 | 1,128,193 | 12/31/2024 | T-12 | 2,326,950 | 1,263,001 | 1,063,949 | 12/31/2023 | T-12 | 72.5% | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | 10,649,676 | 3/31/2025 | T-12 | 22,264,272 | 10,988,767 | 11,275,505 | 12/31/2024 | T-12 | 23,802,175 | 10,961,449 | 12,840,726 | 12/31/2023 | T-12 | 72.3% |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | 842,941 | 4/30/2025 | T-12 | 1,178,338 | 485,765 | 692,573 | 12/31/2024 | T-12 | 919,573 | 458,155 | 461,418 | 12/31/2023 | T-12 | 89.6% | |
23 | Loan | 1 | Home2 Suites Lexington Park | 1,163,216 | 6/30/2025 | T-12 | 3,140,961 | 1,955,339 | 1,185,622 | 12/31/2024 | T-12 | 3,469,881 | 2,081,410 | 1,388,471 | 12/31/2023 | T-12 | 66.6% | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | 953,007 | 5/31/2025 | T-12 | 1,150,982 | 232,715 | 918,267 | 12/31/2024 | T-12 | 1,113,063 | 278,818 | 834,245 | 12/31/2023 | T-12 | 88.4% |
24.01 | Property | 1 | Hamilton County Property | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
24.02 | Property | 1 | Butler County Property | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | 1,295,352 | 4/30/2025 | T-12 | 3,564,195 | 2,473,917 | 1,090,278 | 12/31/2024 | T-12 | 3,572,021 | 2,437,384 | 1,134,637 | 12/31/2023 | T-12 | 51.7% | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | 458,062 | 5/31/2025 | T-3 Annualized | 790,006 | 284,284 | 505,722 | 5/31/2025 | T-12 | 742,373 | 233,814 | 508,559 | 12/31/2024 | T-12 | 91.8% |
26.01 | Property | 1 | Harmony Hills | 143,767 | 5/31/2025 | T-3 Annualized | 425,523 | 187,882 | 237,642 | 5/31/2025 | T-12 | 390,117 | 132,205 | 257,912 | 12/31/2024 | T-12 | 88.4% | |
26.02 | Property | 1 | Bethpages Estates | 218,397 | 5/31/2025 | T-3 Annualized | 260,320 | 75,347 | 184,972 | 5/31/2025 | T-12 | 250,281 | 81,960 | 168,321 | 12/31/2024 | T-12 | 97.7% | |
26.03 | Property | 1 | Howard Place | 95,898 | 5/31/2025 | T-3 Annualized | 104,163 | 21,055 | 83,108 | 5/31/2025 | T-12 | 101,975 | 19,649 | 82,326 | 12/31/2024 | T-12 | 93.7% | |
27 | Loan | 21 | 1 | BC Storage - Camillus NY | 719,897 | 5/31/2025 | T-3 Annualized | 892,636 | 210,832 | 681,804 | 5/31/2025 | T-12 | 835,396 | 196,317 | 639,079 | 12/31/2024 | T-12 | 93.4% |
28 | Loan | 5 | 1 | 150 Palmetto | 3,661,868 | 2/28/2025 | T-12 | 6,002,444 | 2,439,094 | 3,563,350 | 12/31/2024 | T-12 | 4,839,372 | 2,310,071 | 2,529,301 | 12/31/2023 | T-12 | 92.5% |
29 | Loan | 5 | 1 | 120 Palmetto | 1,832,234 | 2/28/2025 | T-12 | 3,119,862 | 1,406,054 | 1,713,808 | 12/31/2024 | T-12 | 1,559,777 | 1,275,419 | 284,358 | 12/31/2023 | T-12 | 83.6% |
30 | Loan | J | 1 | Carlisle Plaza MHP | 453,966 | 5/31/2025 | T-3 Annualized | 601,012 | 164,392 | 436,620 | 5/31/2025 | T-12 | 597,993 | 161,258 | 436,735 | 12/31/2024 | T-12 | 89.4% |
31 | Loan | 1 | 126-130 Union Street | 490,483 | 5/31/2025 | T-12 | 620,494 | 137,572 | 482,922 | 12/31/2024 | T-12 | 628,423 | 120,560 | 507,863 | 12/31/2023 | T-12 | 93.4% | |
32 | Loan | K | 1 | Platos Cave Sheffield | 547,239 | 4/30/2025 | T-12 | 1,196,223 | 668,440 | 527,783 | 12/31/2024 | T-12 | 1,168,936 | 638,529 | 530,407 | 12/31/2023 | T-12 | 94.7% |
33 | Loan | L | 1 | 424 Landfair Ave | 571,728 | 3/31/2025 | T-12 | 823,107 | 261,287 | 561,820 | 12/31/2024 | T-12 | 796,899 | 227,697 | 569,202 | 12/31/2023 | T-12 | 95.6% |
34 | Loan | 1 | Wild Rose Villas | 401,781 | 4/30/2025 | T-12 | 721,011 | 322,347 | 398,664 | 12/31/2024 | T-12 | NAP | NAP | NAP | NAP | NAP | 89.8% | |
35 | Loan | 6 | 2 | A-Safe Storage | 544,868 | 5/31/2025 | T-12 | 974,837 | 425,779 | 549,058 | 12/31/2024 | T-12 | 940,608 | 406,486 | 534,122 | 12/31/2023 | T-12 | 87.8% |
35.01 | Property | 1 | Pineville | 300,704 | 5/31/2025 | T-12 | 539,249 | 232,056 | 307,193 | 12/31/2024 | T-12 | 511,717 | 224,456 | 287,261 | 12/31/2023 | T-12 | 88.4% | |
35.02 | Property | 1 | Ball | 244,163 | 5/31/2025 | T-12 | 435,588 | 193,723 | 241,865 | 12/31/2024 | T-12 | 428,891 | 182,029 | 246,861 | 12/31/2023 | T-12 | 87.2% | |
36 | Loan | 1 | Ohio River Plaza | 521,995 | 3/31/2025 | T-12 | 784,356 | 269,689 | 514,667 | 12/31/2024 | T-12 | 794,073 | 246,356 | 547,717 | 12/31/2023 | T-12 | 74.8% | |
37 | Loan | M | 1 | Fair Hope Building | 525,946 | 5/31/2025 | T-12 | 870,912 | 346,688 | 524,224 | 12/31/2024 | T-12 | 763,933 | 320,027 | 443,907 | 12/31/2023 | T-12 | 90.1% |
38 | Loan | 1 | Grand Blanc Storage | 383,053 | 4/30/2025 | T-12 | 504,286 | 139,667 | 364,619 | 12/31/2024 | T-12 | 515,096 | 140,278 | 374,818 | 12/31/2023 | T-12 | 89.4% | |
39 | Loan | N | 1 | 6101 18th Avenue | 248,592 | 4/30/2025 | T-12 | 401,867 | 176,068 | 225,799 | 12/31/2024 | T-12 | 395,211 | 170,090 | 225,121 | 12/31/2023 | T-12 | 95.0% |
40 | Loan | O | 1 | Sherwood Manor MHP | 144,411 | 4/30/2025 | T-3 Annualized | 188,287 | 71,368 | 116,919 | 4/30/2025 | T-12 | 195,415 | 80,436 | 114,979 | 12/31/2024 | T-12 | 94.0% |
A-1-15 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | 109,122,615 | 24,773,246 | 84,349,369 | 2,541,179 | 1,905,885 | 79,902,305 | 2.07 | 1.96 | 11.3% | 10.7% | 1,706,541,600 | As Portfolio |
1.01 | Property | 1 | 996 Paragon Way | 5,869,214 | 344,439 | 5,524,775 | 189,005 | 141,753 | 5,194,017 | 91,500,000 | As Is | |||||
1.02 | Property | 1 | 91-399 Kauhi | 20,532 | 666,448 | (645,916) | 0 | 0 | (645,916) | 80,740,000 | As Is | |||||
1.03 | Property | 1 | 11224 Will Walker Road | 3,954,274 | 613,308 | 3,340,965 | 105,914 | 79,435 | 3,155,617 | 54,100,000 | As Is | |||||
1.04 | Property | 1 | 10450 Doral Boulevard | 2,438,872 | 102,706 | 2,336,166 | 48,057 | 36,042 | 2,252,067 | 70,600,000 | As Is | |||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | 3,463,099 | 177,615 | 3,285,484 | 151,990 | 113,993 | 3,019,502 | 47,900,000 | As Is | |||||
1.06 | Property | 1 | 32150 Just Imagine Drive | 3,030,795 | 128,555 | 2,902,240 | 128,970 | 96,728 | 2,676,543 | 47,600,000 | As Is | |||||
1.07 | Property | 1 | 6850 Weber Boulevard | 3,581,948 | 977,856 | 2,604,092 | 53,064 | 39,798 | 2,511,230 | 44,800,000 | As Is | |||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | 3,188,164 | 889,027 | 2,299,137 | 79,888 | 59,916 | 2,159,333 | 45,100,000 | As Is | |||||
1.09 | Property | 1 | 27200 SW 127th Avenue | 2,773,877 | 762,963 | 2,010,913 | 47,551 | 35,663 | 1,927,699 | 43,800,000 | As Is | |||||
1.1 | Property | 1 | 7410 Magi Road | 2,517,764 | 253,922 | 2,263,842 | 60,480 | 45,360 | 2,158,002 | 42,700,000 | As Is | |||||
1.11 | Property | 1 | 2375 East Newlands Road | 2,415,904 | 392,307 | 2,023,597 | 67,500 | 50,625 | 1,905,472 | 41,500,000 | As Is | |||||
1.12 | Property | 1 | 3800 Midlink Drive | 2,510,592 | 110,897 | 2,399,696 | 31,699 | 23,775 | 2,344,222 | 37,800,000 | As Is | |||||
1.13 | Property | 1 | 13509 Waterworks Street | 2,691,349 | 813,412 | 1,877,937 | 60,972 | 45,729 | 1,771,236 | 37,200,000 | As Is | |||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 2,814,543 | 231,358 | 2,583,185 | 78,794 | 59,096 | 2,445,295 | 37,100,000 | As Is | |||||
1.15 | Property | 1 | 91-141 Kalaeloa | 2,384,076 | 579,987 | 1,804,089 | 0 | 0 | 1,804,089 | 36,500,000 | As Is | |||||
1.16 | Property | 1 | 9860 West Buckeye Road | 1,925,372 | 491,060 | 1,434,312 | 57,609 | 43,207 | 1,333,496 | 41,800,000 | As Is | |||||
1.17 | Property | 1 | 125 North Troy Hill Road | 2,465,056 | 496,502 | 1,968,554 | 45,040 | 33,780 | 1,889,735 | 32,900,000 | As Is | |||||
1.18 | Property | 1 | 11900 Trolley Lane | 1,801,638 | 401,120 | 1,400,518 | 29,776 | 22,332 | 1,348,410 | 25,300,000 | As Is | |||||
1.19 | Property | 1 | 11501 Wilkinson Drive | 2,032,496 | 634,058 | 1,398,438 | 28,840 | 21,630 | 1,347,968 | 25,000,000 | As Is | |||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | 1,808,086 | 106,693 | 1,701,393 | 67,592 | 50,694 | 1,583,107 | 24,230,000 | As Is | |||||
1.21 | Property | 1 | 5001 West Delbridge Street | 1,517,778 | 107,988 | 1,409,790 | 33,434 | 25,076 | 1,351,280 | 23,020,000 | As Is | |||||
1.22 | Property | 1 | 91-238 Kauhi | 1,665,010 | 354,752 | 1,310,258 | 17,063 | 12,798 | 1,280,397 | 22,950,000 | As Is | |||||
1.23 | Property | 1 | 1892 Anfield Road | 1,715,916 | 476,992 | 1,238,924 | 24,337 | 18,252 | 1,196,335 | 21,500,000 | As Is | |||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | 0 | 1,230,119 | (1,230,119) | 106,954 | 80,215 | (1,417,288) | 25,200,000 | As Is | |||||
1.25 | Property | 1 | 955 Aeroplaza Drive | 1,417,930 | 274,899 | 1,143,031 | 25,012 | 18,759 | 1,099,260 | 20,500,000 | As Is | |||||
1.26 | Property | 1 | 3155 Grissom Parkway | 1,390,856 | 208,850 | 1,182,006 | 28,828 | 21,621 | 1,131,558 | 19,800,000 | As Is | |||||
1.27 | Property | 1 | 3502 Enterprise Avenue | 1,466,281 | 257,694 | 1,208,587 | 46,270 | 34,703 | 1,127,614 | 19,700,000 | As Is | |||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | 1,554,429 | 533,346 | 1,021,084 | 19,437 | 14,578 | 987,068 | 18,500,000 | As Is | |||||
1.29 | Property | 1 | 700 Marine Drive | 1,204,613 | 81,108 | 1,123,505 | 40,196 | 30,147 | 1,053,162 | 17,960,000 | As Is | |||||
1.3 | Property | 1 | 3245 Henry Road | 1,460,632 | 239,921 | 1,220,711 | 26,230 | 19,673 | 1,174,808 | 17,750,000 | As Is | |||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | 1,406,998 | 317,077 | 1,089,921 | 31,668 | 23,751 | 1,034,502 | 17,000,000 | As Is | |||||
1.32 | Property | 1 | 2482 Century Drive | 1,779,223 | 485,100 | 1,294,123 | 50,000 | 37,500 | 1,206,623 | 15,700,000 | As Is | |||||
1.33 | Property | 1 | 158 West Yard Road | 1,738,587 | 558,993 | 1,179,595 | 70,800 | 53,100 | 1,055,695 | 15,500,000 | As Is | |||||
1.34 | Property | 1 | 55 Commerce Avenue | 1,576,348 | 407,388 | 1,168,960 | 25,000 | 18,750 | 1,125,210 | 15,400,000 | As Is | |||||
1.35 | Property | 1 | 1415 West Commerce Way | 1,330,665 | 276,453 | 1,054,212 | 44,400 | 33,300 | 976,512 | 15,670,000 | As Is | |||||
1.36 | Property | 1 | 1095 South 4800 West | 0 | 414,083 | (414,083) | 30,060 | 22,545 | (466,688) | 18,500,000 | As Is | |||||
1.37 | Property | 1 | 950 Bennett Road | 893,514 | 254,381 | 639,133 | 22,124 | 16,593 | 600,416 | 15,900,000 | As Is | |||||
1.38 | Property | 1 | 985 Kershaw Street | 771,955 | 44,761 | 727,195 | 13,947 | 10,460 | 702,788 | 14,700,000 | As Is | |||||
1.39 | Property | 1 | 1990 Hood Road | 1,348,863 | 348,927 | 999,936 | 38,000 | 28,500 | 933,436 | 14,000,000 | As Is | |||||
1.4 | Property | 1 | 17200 Manchac Park Lane | 1,141,925 | 139,966 | 1,001,959 | 25,029 | 18,772 | 958,158 | 13,980,000 | As Is | |||||
1.41 | Property | 1 | 7409 Magi Road | 1,232,228 | 385,054 | 847,174 | 18,355 | 13,766 | 815,052 | 13,800,000 | As Is | |||||
1.42 | Property | 1 | 91-329 Kauhi | 991,014 | 384,760 | 606,254 | 9,554 | 7,165 | 589,534 | 13,300,000 | As Is | |||||
1.43 | Property | 1 | 1985 International Way | 944,739 | 192,195 | 752,544 | 37,880 | 28,410 | 686,254 | 13,200,000 | As Is | |||||
1.44 | Property | 1 | 200 Orange Point Drive | 1,300,769 | 396,840 | 903,929 | 25,012 | 18,759 | 860,158 | 12,950,000 | As Is | |||||
1.45 | Property | 1 | 91-241 Kalaeloa | 945,967 | 233,734 | 712,233 | 9,000 | 6,750 | 696,483 | 12,400,000 | As Is | |||||
1.46 | Property | 1 | 2311 South Park Road | 911,625 | 57,355 | 854,270 | 27,500 | 20,625 | 806,145 | 11,900,000 | As Is | |||||
1.47 | Property | 1 | 2820 State Highway 31 | 855,007 | 101,942 | 753,065 | 11,856 | 8,892 | 732,316 | 11,700,000 | As Is | |||||
1.48 | Property | 1 | 8000 Mid America Blvd. | 966,125 | 95,115 | 871,010 | 22,072 | 16,554 | 832,384 | 11,000,000 | As Is | |||||
1.49 | Property | 1 | 14257 E. Easter Avenue | 878,903 | 276,485 | 602,418 | 13,973 | 10,480 | 577,965 | 10,900,000 | As Is | |||||
1.5 | Property | 1 | 91-080 Hanua | 696,385 | 236,432 | 459,954 | 0 | 0 | 459,954 | 10,720,000 | As Is | |||||
1.51 | Property | 1 | 3736 Salisbury Road | 535,986 | 43,752 | 492,234 | 19,177 | 14,382 | 458,675 | 10,500,000 | As Is | |||||
1.52 | Property | 1 | 91-027 Kaomi Loop | 180,994 | 186,424 | (5,430) | 0 | 0 | (5,430) | 11,950,000 | As Is | |||||
1.53 | Property | 1 | 150 Greenhorn Drive | 685,272 | 142,702 | 542,569 | 10,840 | 8,130 | 523,600 | 9,600,000 | As Is | |||||
1.54 | Property | 1 | 7130 Q Street | 647,420 | 42,021 | 605,400 | 17,823 | 13,367 | 574,210 | 9,460,000 | As Is | |||||
1.55 | Property | 1 | 235 Great Pond Road | 1,715,189 | 1,317,519 | 397,670 | 22,751 | 17,063 | 357,857 | 13,180,000 | As Is | |||||
1.56 | Property | 1 | 510 Production Avenue | 681,228 | 97,213 | 584,015 | 17,778 | 13,334 | 552,904 | 9,300,000 | As Is | |||||
1.57 | Property | 1 | 91-150 Kaomi Loop | 548,697 | 210,480 | 338,217 | 0 | 0 | 338,217 | 8,940,000 | As Is | |||||
1.58 | Property | 1 | 4501 Industrial Drive | 557,490 | 95,846 | 461,645 | 12,842 | 9,632 | 439,171 | 7,700,000 | As Is | |||||
1.59 | Property | 1 | 91-222 Olai | 596,191 | 169,996 | 426,195 | 0 | 0 | 426,195 | 7,670,000 | As Is | |||||
1.6 | Property | 1 | 2580 Technology Drive | 587,427 | 58,769 | 528,658 | 17,825 | 13,368 | 497,465 | 7,600,000 | As Is | |||||
1.61 | Property | 1 | 301 Commerce Drive | 626,100 | 126,328 | 499,772 | 15,052 | 11,289 | 473,430 | 6,900,000 | As Is | |||||
1.62 | Property | 1 | 590 Assembly Court | 0 | 36,439 | (36,439) | 29,600 | 22,200 | (88,239) | 8,050,000 | As Is | |||||
1.63 | Property | 1 | 7121 South Fifth Avenue | 508,270 | 61,679 | 446,591 | 6,679 | 5,009 | 434,903 | 6,800,000 | As Is | |||||
1.64 | Property | 1 | 91-250 Komohana | 402,387 | 111,907 | 290,481 | 0 | 0 | 290,481 | 6,425,000 | As Is | |||||
1.65 | Property | 1 | 91-220 Kalaeloa | 556,966 | 189,137 | 367,829 | 4,608 | 3,456 | 359,765 | 6,350,000 | As Is | |||||
1.66 | Property | 1 | 91-185 Kalaeloa | 397,288 | 120,659 | 276,629 | 0 | 0 | 276,629 | 6,265,000 | As Is | |||||
1.67 | Property | 1 | 91-300 Hanua | 529,629 | 135,159 | 394,470 | 5,664 | 4,248 | 384,558 | 6,225,000 | As Is | |||||
1.68 | Property | 1 | 5501 Providence Hill Drive | 549,893 | 155,567 | 394,326 | 13,338 | 10,004 | 370,984 | 6,500,000 | As Is | |||||
1.69 | Property | 1 | 91-259 Olai | 411,617 | 150,755 | 260,862 | 0 | 0 | 260,862 | 6,435,000 | As Is | |||||
1.7 | Property | 1 | 2 Tower Drive | 465,086 | 131,662 | 333,424 | 12,478 | 9,359 | 311,588 | 5,690,000 | As Is |
A-1-16 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type |
1.71 | Property | 1 | 91-064 Kaomi Loop | 401,069 | 121,915 | 279,154 | 0 | 0 | 279,154 | 5,345,000 | As Is | |||||
1.72 | Property | 1 | 91-202 Kalaeloa | 550,133 | 187,950 | 362,183 | 16,782 | 12,586 | 332,815 | 5,250,000 | As Is | |||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | 422,186 | 201,109 | 221,077 | 7,400 | 5,550 | 208,126 | 7,200,000 | As Is | |||||
1.74 | Property | 1 | 91-102 Kaomi Loop | 472,417 | 105,054 | 367,364 | 0 | 0 | 367,364 | 5,175,000 | As Is | |||||
1.75 | Property | 1 | 1230 West 171st Street | 631,667 | 231,456 | 400,211 | 8,082 | 6,062 | 386,068 | 4,900,000 | As Is | |||||
1.76 | Property | 1 | 91-400 Komohana | 344,732 | 123,349 | 221,383 | 0 | 0 | 221,383 | 5,135,000 | As Is | |||||
1.77 | Property | 1 | 91-265 Hanua | 317,815 | 85,700 | 232,115 | 0 | 0 | 232,115 | 5,055,000 | As Is | |||||
1.78 | Property | 1 | 91-255 Hanua | 369,758 | 101,652 | 268,106 | 0 | 0 | 268,106 | 5,000,000 | As Is | |||||
1.79 | Property | 1 | 1415 Industrial Drive | 397,922 | 35,772 | 362,150 | 8,765 | 6,574 | 346,812 | 4,700,000 | As Is | |||||
1.8 | Property | 1 | 209 South Bud Street | 526,800 | 108,864 | 417,936 | 14,059 | 10,544 | 393,333 | 4,540,000 | As Is | |||||
1.81 | Property | 1 | 91-110 Kaomi Loop | 317,127 | 101,589 | 215,538 | 0 | 0 | 215,538 | 4,730,000 | As Is | |||||
1.82 | Property | 1 | 3900 NE 6th Street | 413,000 | 84,078 | 328,922 | 4,862 | 3,647 | 320,414 | 4,300,000 | As Is | |||||
1.83 | Property | 1 | 91-218 Olai | 293,241 | 108,201 | 185,040 | 0 | 0 | 185,040 | 4,855,000 | As Is | |||||
1.84 | Property | 1 | 5795 Logistics Parkway | 443,083 | 109,224 | 333,858 | 7,767 | 5,825 | 320,267 | 3,900,000 | As Is | |||||
1.85 | Property | 1 | 91-210 Kauhi | 349,732 | 94,446 | 255,286 | 3,322 | 2,492 | 249,473 | 3,600,000 | As Is | |||||
1.86 | Property | 1 | 435 SE 70th Street | 298,000 | 29,836 | 268,164 | 8,000 | 6,000 | 254,164 | 3,550,000 | As Is | |||||
1.87 | Property | 1 | 2902 Gun Club Road | 0 | 110,923 | (110,923) | 11,872 | 8,904 | (131,698) | 4,100,000 | As Is | |||||
1.88 | Property | 1 | 91-210 Olai | 246,211 | 57,350 | 188,861 | 0 | 0 | 188,861 | 3,310,000 | As Is | |||||
1.89 | Property | 1 | 91-95 Hanua | 196,108 | 54,335 | 141,773 | 0 | 0 | 141,773 | 3,130,000 | As Is | |||||
1.9 | Property | 1 | 91-083 Hanua | 191,858 | 59,352 | 132,506 | 0 | 0 | 132,506 | 3,160,000 | As Is | |||||
1.91 | Property | 1 | 2401 Cram Avenue SE | 211,638 | 27,453 | 184,185 | 4,332 | 3,249 | 176,603 | 3,100,000 | As Is | |||||
1.92 | Property | 1 | 91-119 Olai | 265,250 | 36,233 | 229,016 | 0 | 0 | 229,016 | 3,085,000 | As Is | |||||
1.93 | Property | 1 | 3425 Maple Drive | 291,132 | 107,104 | 184,028 | 5,080 | 3,810 | 175,138 | 2,940,000 | As Is | |||||
1.94 | Property | 1 | 91-174 Olai | 210,019 | 54,790 | 155,229 | 0 | 0 | 155,229 | 2,700,000 | As Is | |||||
1.95 | Property | 1 | 5156 American Road | 223,447 | 36,772 | 186,675 | 7,672 | 5,754 | 173,249 | 2,600,000 | As Is | |||||
1.96 | Property | 1 | 91-252 Kauhi | 158,251 | 52,894 | 105,357 | 0 | 0 | 105,357 | 3,205,000 | As Is | |||||
1.97 | Property | 1 | 91-349 Kauhi | 159,688 | 61,075 | 98,613 | 0 | 0 | 98,613 | 2,585,000 | As Is | |||||
1.98 | Property | 1 | 91-175 Olai | 134,075 | 40,828 | 93,247 | 0 | 0 | 93,247 | 2,205,000 | As Is | |||||
1.99 | Property | 1 | 91-087 Hanua | 83,049 | 29,997 | 53,052 | 0 | 0 | 53,052 | 1,195,000 | As Is | |||||
1.100 | Property | 1 | 91-171 Olai | 80,602 | 27,540 | 53,062 | 0 | 0 | 53,062 | 1,190,000 | As Is | |||||
1.101 | Property | 1 | 91-410 Komohana | 77,460 | 25,346 | 52,115 | 0 | 0 | 52,115 | 1,040,000 | As Is | |||||
1.102 | Property | 1 | 91-416 Komohana | 70,075 | 30,104 | 39,970 | 0 | 0 | 39,970 | 1,490,000 | As Is | |||||
2 | Loan | 5, B | 1 | The Motto | 9,030,914 | 1,759,233 | 7,271,681 | 66,000 | 0 | 7,205,681 | 1.35 | 1.34 | 7.6% | 7.5% | 155,000,000 | As Is |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | 18,626,342 | 4,124,583 | 14,501,759 | 65,773 | 0 | 14,435,985 | 3.84 | 3.82 | 20.7% | 20.6% | 224,600,000 | As Is |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | 202,966,635 | 94,863,741 | 108,102,894 | 1,937,297 | 2,469,376 | 103,696,220 | 2.73 | 2.62 | 15.0% | 14.4% | 1,730,000,000 | As Portfolio |
4.01 | Property | 1 | 670-680 Maine | 44,590,549 | 15,917,619 | 28,672,930 | 100,196 | 1,001,962 | 27,570,772 | 396,000,000 | As Is | |||||
4.02 | Property | 1 | 1000 Maine | 23,904,488 | 9,389,036 | 14,515,453 | 49,850 | 498,502 | 13,967,100 | 197,000,000 | As Is | |||||
4.03 | Property | 1 | Phase I Retail | 18,187,614 | 8,316,769 | 9,870,844 | 43,080 | 430,796 | 9,396,969 | 171,000,000 | As Is | |||||
4.04 | Property | 1 | The Channel | 14,466,864 | 6,667,424 | 7,799,440 | 100,200 | 0 | 7,699,240 | 151,400,000 | As Is | |||||
4.05 | Property | 1 | Garage (Ph I) | 12,214,948 | 3,670,839 | 8,544,110 | 0 | 0 | 8,544,110 | 115,400,000 | As Is | |||||
4.06 | Property | 1 | Hyatt House | 19,621,169 | 12,728,876 | 6,892,293 | 784,847 | 0 | 6,107,446 | 103,000,000 | As Is | |||||
4.07 | Property | 1 | Phase II Retail | 9,111,104 | 2,945,084 | 6,166,020 | 18,227 | 182,272 | 5,965,521 | 89,500,000 | As Is | |||||
4.08 | Property | 1 | Garage (Ph II) | 6,690,104 | 2,784,410 | 3,905,694 | 0 | 0 | 3,905,694 | 80,400,000 | As Is | |||||
4.09 | Property | 1 | Canopy | 17,416,676 | 12,862,149 | 4,554,527 | 696,667 | 0 | 3,857,860 | 77,800,000 | As Is | |||||
4.10 | Property | 1 | The Tides | 6,752,961 | 3,930,953 | 2,822,008 | 51,000 | 0 | 2,771,008 | 77,700,000 | As Is | |||||
4.11 | Property | 1 | 800 Maine | 10,825,614 | 6,071,365 | 4,754,249 | 29,903 | 299,030 | 4,425,316 | 75,100,000 | As Is | |||||
4.12 | Property | 1 | The Anthem | 6,538,560 | 1,915,634 | 4,622,926 | 28,046 | 0 | 4,594,880 | 63,800,000 | As Is | |||||
4.13 | Property | 1 | Incanto | 4,504,665 | 2,997,522 | 1,507,143 | 29,600 | 0 | 1,477,543 | 40,800,000 | As Is | |||||
4.14 | Property | 1 | 580 Water (Pier 4) | 3,669,678 | 1,315,456 | 2,354,222 | 5,681 | 56,814 | 2,291,727 | 34,100,000 | As Is | |||||
4.15 | Property | 1 | Marina | 4,471,639 | 3,350,604 | 1,121,035 | 0 | 0 | 1,121,035 | 27,400,000 | As Is | |||||
5 | Loan | 1 | The Lafayette Hotel | 38,049,321 | 23,467,899 | 14,581,422 | 1,521,973 | 0 | 13,059,449 | 5.62 | 5.03 | 40.5% | 36.3% | 110,700,000 | As Is | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | 5,631,723 | 2,584,974 | 3,046,749 | 147,000 | 0 | 2,899,749 | 1.52 | 1.45 | 10.2% | 9.7% | 44,500,000 | As Is |
6.01 | Property | 1 | Colony Park | 2,562,613 | 1,181,465 | 1,381,147 | 68,000 | 0 | 1,313,147 | 20,000,000 | As Is | |||||
6.02 | Property | 1 | Brentwood Timberlane | 2,072,385 | 843,495 | 1,228,890 | 54,000 | 0 | 1,174,890 | 15,800,000 | As Is | |||||
6.03 | Property | 1 | Park Place | 996,725 | 560,013 | 436,711 | 25,000 | 0 | 411,711 | 8,700,000 | As Is | |||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | 27,832,696 | 10,522,662 | 17,310,034 | 112,495 | 1,085,575 | 16,111,964 | 1.79 | 1.67 | 14.4% | 13.4% | 226,000,000 | As Is |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | 10,788,747 | 6,610,507 | 4,178,240 | 431,550 | 0 | 3,746,690 | 2.48 | 2.22 | 17.3% | 15.5% | 38,985,000 | As is with PIP Funded |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | 5,711,611 | 3,436,722 | 2,274,889 | 228,464 | 0 | 2,046,424 | 21,145,000 | As is with PIP Funded | |||||
8.02 | Property | 1 | Homewood Suites - Montgomery | 5,077,136 | 3,173,785 | 1,903,351 | 203,085 | 0 | 1,700,265 | 17,840,000 | As is with PIP Funded | |||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | 3,571,932 | 1,608,304 | 1,963,628 | 60,000 | 0 | 1,903,628 | 1.34 | 1.30 | 8.3% | 8.0% | 32,350,000 | As Is |
9.01 | Property | 1 | Summerwind | 1,788,630 | 811,975 | 976,655 | 30,000 | 0 | 946,655 | 16,350,000 | As Is | |||||
9.02 | Property | 1 | Briar Cove | 1,783,302 | 796,329 | 986,973 | 30,000 | 0 | 956,973 | 16,000,000 | As Is | |||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | 3,235,177 | 966,305 | 2,268,872 | 95,250 | 0 | 2,173,622 | 1.46 | 1.39 | 9.9% | 9.5% | 35,310,000 | As Is |
10.01 | Property | 1 | White River Commons | NAV | NAV | NAV | NAV | NAV | NAV | 11,250,000 | As Is | |||||
10.02 | Property | 1 | Silo Studios | NAV | NAV | NAV | NAV | NAV | NAV | 5,610,000 | As Is | |||||
10.03 | Property | 1 | Blossom City Studios | NAV | NAV | NAV | NAV | NAV | NAV | 4,850,000 | As Is | |||||
10.04 | Property | 1 | The Orchard | NAV | NAV | NAV | NAV | NAV | NAV | 4,650,000 | As Is | |||||
10.05 | Property | 1 | Spring River Commons | NAV | NAV | NAV | NAV | NAV | NAV | 4,550,000 | As Is | |||||
10.06 | Property | 1 | Cadron Commons | NAV | NAV | NAV | NAV | NAV | NAV | 4,400,000 | As Is | |||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | 3,353,322 | 1,122,625 | 2,230,697 | 114,000 | 0 | 2,116,697 | 1.52 | 1.44 | 10.0% | 9.4% | 32,350,000 | As Is |
11.01 | Property | 1 | Ramsey Square Apartments | 1,154,998 | 472,625 | 682,373 | 38,400 | 0 | 643,973 | 11,100,000 | As Is | |||||
11.02 | Property | 1 | Mill Creek Apartments | 511,312 | 142,582 | 368,730 | 17,400 | 0 | 351,330 | 5,400,000 | As Is | |||||
11.03 | Property | 1 | The View Apartment | 447,366 | 193,661 | 253,705 | 16,200 | 0 | 237,505 | 3,800,000 | As Is | |||||
11.04 | Property | 1 | The Cottonwood Apartments | 283,347 | 69,685 | 213,662 | 9,600 | 0 | 204,062 | 2,950,000 | As Is | |||||
11.05 | Property | 1 | Cherry Tree Apartments | 203,056 | 41,211 | 161,844 | 6,600 | 0 | 155,244 | 2,000,000 | As Is | |||||
11.06 | Property | 1 | The Dogwood Apartments | 194,229 | 44,170 | 150,059 | 6,000 | 0 | 144,059 | 1,900,000 | As Is | |||||
11.07 | Property | 1 | Belle Grove Apartments | 144,921 | 37,952 | 106,969 | 5,400 | 0 | 101,569 | 1,450,000 | As Is |
A-1-17 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type |
11.08 | Property | 1 | The Grove Apartments | 152,933 | 41,346 | 111,586 | 5,400 | 0 | 106,186 | 1,400,000 | As Is | |||||
11.09 | Property | 1 | Magnolia Place Apartments | 112,937 | 36,460 | 76,476 | 3,600 | 0 | 72,876 | 950,000 | As Is | |||||
11.1 | Property | 1 | The Oak Apartments | 76,653 | 23,412 | 53,241 | 3,000 | 0 | 50,241 | 750,000 | As Is | |||||
11.11 | Property | 1 | The Azalea Apartments | 71,571 | 19,521 | 52,050 | 2,400 | 0 | 49,650 | 650,000 | As Is | |||||
12 | Loan | 18, E | 1 | Country Club Center | 4,352,723 | 1,790,128 | 2,562,595 | 12,906 | 32,266 | 2,517,423 | 1.66 | 1.63 | 12.0% | 11.8% | 30,600,000 | As-Is - Owner-Affiliated Leases in Place |
13 | Loan | 1 | Louetta Central | 3,289,384 | 1,083,999 | 2,205,385 | 26,999 | 84,996 | 2,093,390 | 1.61 | 1.53 | 10.5% | 10.0% | 31,600,000 | As Is | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | 113,844,952 | 93,013,223 | 20,831,730 | 4,050,105 | 0 | 16,781,625 | 2.57 | 2.07 | 18.1% | 14.6% | 402,000,000 | As Is |
15 | Loan | 1 | Sierra Vista Shopping Center | 2,537,791 | 613,111 | 1,924,680 | 27,368 | 55,223 | 1,842,090 | 1.63 | 1.56 | 10.4% | 10.0% | 26,500,000 | As Is | |
16 | Loan | 6, G | 3 | SLL Portfolio | 3,012,033 | 1,433,858 | 1,578,175 | 55,961 | 0 | 1,522,214 | 1.40 | 1.35 | 8.8% | 8.5% | 25,500,000 | As Is |
16.01 | Property | 1 | Live Oak Apartments | 1,129,290 | 488,154 | 641,136 | 19,711 | 0 | 621,425 | 10,100,000 | As Is | |||||
16.02 | Property | 1 | Lakewood Apartments | 1,105,952 | 514,909 | 591,043 | 20,750 | 0 | 570,293 | 9,500,000 | As Is | |||||
16.03 | Property | 1 | Vintage Grove Apartments | 776,791 | 430,795 | 345,996 | 15,500 | 0 | 330,496 | 5,900,000 | As Is | |||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | 5,473,707 | 3,153,126 | 2,320,581 | 218,948 | 0 | 2,101,633 | 1.82 | 1.65 | 13.7% | 12.4% | 26,700,000 | As Is | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | 66,737,231 | 46,433,563 | 20,303,668 | 3,336,862 | 0 | 16,966,806 | 2.24 | 1.87 | 15.6% | 13.1% | 243,000,000 | As Is |
19 | Loan | 1 | Deer Park Manor | 1,939,679 | 719,230 | 1,220,450 | 29,000 | 0 | 1,191,450 | 1.33 | 1.30 | 8.8% | 8.6% | 20,110,000 | As Is | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | 2,924,816 | 1,656,069 | 1,268,747 | 116,993 | 0 | 1,151,754 | 1.63 | 1.48 | 13.1% | 11.9% | 16,000,000 | As Is | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | 20,833,081 | 10,584,248 | 10,248,833 | 81,134 | 405,672 | 9,762,026 | 3.34 | 3.18 | 19.9% | 19.0% | 136,400,000 | As Is |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | 1,399,992 | 470,491 | 929,501 | 37,750 | 33,985 | 857,766 | 1.56 | 1.44 | 10.5% | 9.7% | 13,500,000 | As Is | |
23 | Loan | 1 | Home2 Suites Lexington Park | 3,222,026 | 2,055,035 | 1,166,991 | 128,881 | 0 | 1,038,110 | 1.87 | 1.66 | 13.6% | 12.1% | 17,100,000 | As Is | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | 1,174,264 | 359,583 | 814,681 | 18,393 | 0 | 796,288 | 1.53 | 1.50 | 10.3% | 10.1% | 11,340,000 | As Is |
24.01 | Property | 1 | Hamilton County Property | NAV | NAV | NAV | NAV | NAV | NAV | 6,740,000 | As Is | |||||
24.02 | Property | 1 | Butler County Property | NAV | NAV | NAV | NAV | NAV | NAV | 4,600,000 | As Is | |||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | 3,826,853 | 2,539,739 | 1,287,114 | 153,074 | 0 | 1,134,039 | 2.37 | 2.09 | 18.4% | 16.2% | 17,200,000 | As Is | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | 866,168 | 254,401 | 611,767 | 9,400 | 0 | 602,367 | 1.33 | 1.31 | 9.4% | 9.3% | 10,200,000 | As Is |
26.01 | Property | 1 | Harmony Hills | 474,597 | 156,680 | 317,917 | 5,450 | 0 | 312,467 | 5,500,000 | As Is | |||||
26.02 | Property | 1 | Bethpages Estates | 276,119 | 74,072 | 202,047 | 2,250 | 0 | 199,797 | 3,300,000 | As Is | |||||
26.03 | Property | 1 | Howard Place | 115,452 | 23,649 | 91,803 | 1,700 | 0 | 90,103 | 1,400,000 | As Is | |||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | 916,727 | 327,137 | 589,590 | 10,301 | 6,436 | 572,853 | 1.44 | 1.40 | 9.7% | 9.5% | 9,640,000 | As Is |
28 | Loan | 5 | 1 | 150 Palmetto | 6,473,294 | 2,369,452 | 4,103,842 | 22,190 | 60,952 | 4,020,700 | 1.52 | 1.50 | 11.1% | 10.9% | 57,300,000 | As Is |
29 | Loan | 5 | 1 | 120 Palmetto | 4,179,342 | 1,541,342 | 2,637,999 | 18,536 | 16,783 | 2,602,680 | 1.52 | 1.50 | 11.1% | 10.9% | 42,000,000 | As Is |
30 | Loan | J | 1 | Carlisle Plaza MHP | 637,413 | 168,146 | 469,267 | 3,900 | 0 | 465,367 | 1.31 | 1.30 | 8.0% | 8.0% | 9,500,000 | As Is |
31 | Loan | 1 | 126-130 Union Street | 644,809 | 150,824 | 493,985 | 3,221 | 0 | 490,764 | 1.28 | 1.27 | 8.6% | 8.5% | 8,600,000 | As Is | |
32 | Loan | K | 1 | Platos Cave Sheffield | 1,273,857 | 669,308 | 604,549 | 37,500 | 0 | 567,049 | 1.67 | 1.57 | 11.2% | 10.5% | 8,450,000 | As Is |
33 | Loan | L | 1 | 424 Landfair Ave | 829,965 | 256,587 | 573,378 | 4,000 | 0 | 569,378 | 1.56 | 1.55 | 11.0% | 10.9% | 9,250,000 | As Is |
34 | Loan | 1 | Wild Rose Villas | 804,019 | 364,503 | 439,516 | 15,000 | 0 | 424,516 | 1.44 | 1.39 | 9.9% | 9.6% | 6,350,000 | As Is | |
35 | Loan | 6 | 2 | A-Safe Storage | 996,015 | 436,460 | 559,554 | 7,759 | 0 | 551,796 | 1.84 | 1.81 | 14.0% | 13.8% | 9,700,000 | As Is |
35.01 | Property | 1 | Pineville | 535,286 | 234,171 | 301,115 | 3,777 | 0 | 297,338 | 5,400,000 | As Is | |||||
35.02 | Property | 1 | Ball | 460,728 | 202,289 | 258,439 | 3,982 | 0 | 254,457 | 4,300,000 | As Is | |||||
36 | Loan | 1 | Ohio River Plaza | 778,673 | 250,193 | 528,481 | 13,106 | 51,299 | 464,076 | 1.94 | 1.71 | 13.2% | 11.6% | 7,010,000 | As Is | |
37 | Loan | M | 1 | Fair Hope Building | 962,926 | 325,301 | 637,625 | 6,125 | 30,477 | 601,023 | 2.53 | 2.39 | 17.7% | 16.7% | 8,700,000 | As Is |
38 | Loan | 1 | Grand Blanc Storage | 522,796 | 173,671 | 349,124 | 4,117 | 0 | 345,007 | 1.45 | 1.44 | 9.8% | 9.7% | 5,110,000 | As Is | |
39 | Loan | N | 1 | 6101 18th Avenue | 419,410 | 166,821 | 252,589 | 1,725 | 4,923 | 245,941 | 1.35 | 1.31 | 9.6% | 9.4% | 4,200,000 | As Is |
40 | Loan | O | 1 | Sherwood Manor MHP | 246,326 | 76,485 | 169,841 | 1,650 | 0 | 168,191 | 1.33 | 1.32 | 8.6% | 8.5% | 3,050,000 | As Is |
A-1-18 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%)(2) | Occupancy Date | Single Tenant (Y/N)(2) | Largest Tenant(2) | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date(4) |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | 4/10/2025 | 43.8% | 43.8% | 82.9% | Various | |||||
1.01 | Property | 1 | 996 Paragon Way | 4/4/2025 | 100.0% | 8/1/2025 | Yes | Exel Inc. | 945,023 | 100.00% | 8/31/2029 | |||
1.02 | Property | 1 | 91-399 Kauhi | 4/7/2025 | 0.5% | 5/1/2025 | No | Board of Water Supply, City and County of Honolulu | 10,800 | 0.50% | 3/31/2026 | |||
1.03 | Property | 1 | 11224 Will Walker Road | 4/8/2025 | 100.0% | 8/1/2025 | Yes | Mercedes Benz US International, Inc. | 529,568 | 100.00% | 11/30/2031 | |||
1.04 | Property | 1 | 10450 Doral Boulevard | 4/8/2025 | 100.0% | 8/1/2025 | Yes | Hellmann Worldwide Logistics Inc. | 240,283 | 100.00% | 6/30/2028 | |||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | 4/10/2025 | 100.0% | 8/1/2025 | Yes | ODW Logistics, Inc. | 759,950 | 100.00% | 5/31/2026 | |||
1.06 | Property | 1 | 32150 Just Imagine Drive | 4/8/2025 | 100.0% | 8/1/2025 | Yes | Shurtape Technologies, LLC | 644,850 | 100.00% | 5/31/2031 | |||
1.07 | Property | 1 | 6850 Weber Boulevard | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 265,318 | 100.00% | 6/30/2033 | |||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | 4/7/2025 | 100.0% | 8/1/2025 | Yes | B Braun Melsungen Aktiengesellschaft | 399,440 | 100.00% | 2/28/2033 | |||
1.09 | Property | 1 | 27200 SW 127th Avenue | 4/8/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 237,756 | 100.00% | 3/31/2032 | |||
1.1 | Property | 1 | 7410 Magi Road | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Science Applications International Corporation | 302,400 | 100.00% | 6/30/2031 | |||
1.11 | Property | 1 | 2375 East Newlands Road | 4/4/2025 | 100.0% | 8/1/2025 | Yes | Trex Company, Inc. | 337,500 | 100.00% | 5/31/2035 | |||
1.12 | Property | 1 | 3800 Midlink Drive | 4/7/2025 | 100.0% | 8/1/2025 | Yes | General Mills Operations, LLC | 158,497 | 100.00% | 7/31/2029 | |||
1.13 | Property | 1 | 13509 Waterworks Street | 4/4/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 304,859 | 100.00% | 12/31/2029 | |||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 4/4/2025 | 100.0% | 8/1/2025 | Yes | Packaging Corp of America | 393,971 | 100.00% | 7/31/2035 | |||
1.15 | Property | 1 | 91-141 Kalaeloa | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Par Hawaii Refining, LLC | 910,491 | 100.00% | 12/31/2029 | |||
1.16 | Property | 1 | 9860 West Buckeye Road | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Western Container Corporation | 288,045 | 100.00% | 4/30/2027 | |||
1.17 | Property | 1 | 125 North Troy Hill Road | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 225,198 | 100.00% | 1/31/2031 | |||
1.18 | Property | 1 | 11900 Trolley Lane | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 148,881 | 100.00% | 7/31/2028 | |||
1.19 | Property | 1 | 11501 Wilkinson Drive | 4/3/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 144,199 | 100.00% | 9/30/2028 | |||
1.2 | Property | 1 | 2300 North 33rd Avenue East | 4/9/2025 | 100.0% | 8/1/2025 | Yes | TPI Iowa, LLC | 337,960 | 100.00% | 1/31/2033 | |||
1.21 | Property | 1 | 5001 West Delbridge Street | 4/8/2025 | 100.0% | 8/1/2025 | Yes | Amesbury Truth | 167,171 | 100.00% | 2/28/2037 | |||
1.22 | Property | 1 | 91-238 Kauhi | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Fileminders of Hawaii, LLC | 85,317 | 100.00% | 10/31/2027 | |||
1.23 | Property | 1 | 1892 Anfield Road | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 121,683 | 100.00% | 8/31/2032 | |||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | 4/7/2025 | 0.0% | 5/1/2025 | No | NAP | NAP | NAP | NAP | |||
1.25 | Property | 1 | 955 Aeroplaza Drive | 4/7/2025 | 100.0% | 8/1/2025 | Yes | American Tire Distributors, Inc. | 125,060 | 100.00% | 9/30/2033 | |||
1.26 | Property | 1 | 3155 Grissom Parkway | 4/4/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 144,138 | 100.00% | 9/30/2029 | |||
1.27 | Property | 1 | 3502 Enterprise Avenue | 4/4/2025 | 100.0% | 8/1/2025 | Yes | Refresco Beverages US Inc. | 231,350 | 100.00% | 12/31/2029 | |||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 97,187 | 100.00% | 8/31/2029 | |||
1.29 | Property | 1 | 700 Marine Drive | 4/4/2025 | 100.0% | 8/1/2025 | Yes | 3D Systems, Inc. | 200,978 | 100.00% | 6/30/2029 | |||
1.3 | Property | 1 | 3245 Henry Road | 4/8/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 131,152 | 100.00% | 9/30/2029 | |||
1.31 | Property | 1 | 2701 S.W. 18TH Street | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 158,340 | 100.00% | 7/31/2030 | |||
1.32 | Property | 1 | 2482 Century Drive | 4/4/2025 | 100.0% | 8/1/2025 | Yes | Brinkley RV | 250,000 | 100.00% | 3/31/2030 | |||
1.33 | Property | 1 | 158 West Yard Road | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Owens Corning Insulating Systems, LLC | 354,000 | 100.00% | 7/31/2029 | |||
1.34 | Property | 1 | 55 Commerce Avenue | 4/7/2025 | 100.0% | 8/1/2025 | Yes | American Tire Distributors, Inc. | 125,000 | 100.00% | 6/30/2033 | |||
1.35 | Property | 1 | 1415 West Commerce Way | 4/9/2025 | 100.0% | 8/1/2025 | Yes | American Tire Distributors, Inc. | 222,000 | 100.00% | 6/30/2030 | |||
1.36 | Property | 1 | 1095 South 4800 West | 4/3/2025 | 0.0% | 5/1/2025 | No | NAP | NAP | NAP | NAP | |||
1.37 | Property | 1 | 950 Bennett Road | 4/3/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 110,621 | 100.00% | 11/30/2027 | |||
1.38 | Property | 1 | 985 Kershaw Street | 4/3/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 69,734 | 100.00% | 3/31/2035 | |||
1.39 | Property | 1 | 1990 Hood Road | 4/3/2025 | 100.0% | 8/1/2025 | Yes | Refresco Beverages US Inc. | 190,000 | 100.00% | 6/30/2030 | |||
1.4 | Property | 1 | 17200 Manchac Park Lane | 4/7/2025 | 100.0% | 8/1/2025 | Yes | American Tire Distributors, Inc. | 125,147 | 100.00% | 2/28/2034 | |||
1.41 | Property | 1 | 7409 Magi Road | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Amazon.com, Inc. | 91,776 | 100.00% | 6/30/2029 | |||
1.42 | Property | 1 | 91-329 Kauhi | 4/7/2025 | 87.9% | 5/1/2025 | No | GSA - Animal and Plant Health Inspection Services (GS-09B-02288) | 12,300 | 25.70% | 9/29/2028 | |||
1.43 | Property | 1 | 1985 International Way | 4/9/2025 | 100.0% | 8/1/2025 | Yes | Verst Group Logistics, Inc. | 189,400 | 100.00% | 8/31/2025 | |||
1.44 | Property | 1 | 200 Orange Point Drive | 4/10/2025 | 100.0% | 8/1/2025 | Yes | American Tire Distributors, Inc. | 125,060 | 100.00% | 12/31/2029 | |||
1.45 | Property | 1 | 91-241 Kalaeloa | 4/7/2025 | 100.0% | 5/1/2025 | No | The Kelleher Corporation | 24,000 | 53.30% | 4/30/2029 | |||
1.46 | Property | 1 | 2311 South Park Road | 4/8/2025 | 100.0% | 8/1/2025 | Yes | Challenger Lifts, Inc. | 137,500 | 100.00% | 6/7/2026 | |||
1.47 | Property | 1 | 2820 State Highway 31 | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 59,281 | 100.00% | 8/31/2027 | |||
1.48 | Property | 1 | 8000 Mid America Blvd. | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Bunzl | 110,361 | 100.00% | 9/30/2029 | |||
1.49 | Property | 1 | 14257 E. Easter Avenue | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 69,865 | 100.00% | 10/31/2028 | |||
1.5 | Property | 1 | 91-080 Hanua | 4/7/2025 | 100.0% | 8/1/2025 | Yes | National Industrial Tire of Hawaii Inc. | 216,537 | 100.00% | 6/30/2034 | |||
1.51 | Property | 1 | 3736 Salisbury Road | 4/4/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 95883 | 100.00% | 5/31/2029 | |||
1.52 | Property | 1 | 91-027 Kaomi Loop | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Simonpietri Enterprises | 213575 | 100.00% | 12/31/2025 | |||
1.53 | Property | 1 | 150 Greenhorn Drive | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 54,199 | 100.00% | 5/31/2030 | |||
1.54 | Property | 1 | 7130 Q Street | 4/8/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 89,115 | 100.00% | 10/31/2028 | |||
1.55 | Property | 1 | 235 Great Pond Road | 4/3/2025 | 100.0% | 8/1/2025 | Yes | Central National Gottesman | 113,753 | 100.00% | 9/30/2028 | |||
1.56 | Property | 1 | 510 Production Avenue | 4/8/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 88,890 | 100.00% | 7/31/2026 | |||
1.57 | Property | 1 | 91-150 Kaomi Loop | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Phoenix V LLC | 249,773 | 100.00% | 8/31/2042 | |||
1.58 | Property | 1 | 4501 Industrial Drive | 4/4/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 64,211 | 100.00% | 7/31/2030 | |||
1.59 | Property | 1 | 91-222 Olai | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Discount Auto Parts | 158,036 | 100.00% | 12/31/2029 | |||
1.6 | Property | 1 | 2580 Technology Drive | 4/8/2025 | 100.0% | 8/1/2025 | Yes | Joseph T. Ryerson and Son, Inc. | 89,123 | 100.00% | 1/31/2028 | |||
1.61 | Property | 1 | 301 Commerce Drive | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 75,262 | 100.00% | 2/28/2027 | |||
1.62 | Property | 1 | 590 Assembly Court | 4/7/2025 | 0.0% | 5/1/2025 | No | NAP | NAP | NAP | NAP | |||
1.63 | Property | 1 | 7121 South Fifth Avenue | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 33,394 | 100.00% | 9/30/2026 | |||
1.64 | Property | 1 | 91-250 Komohana | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Mendocino Forest Products Company LLC | 107,288 | 100.00% | 11/30/2028 | |||
1.65 | Property | 1 | 91-220 Kalaeloa | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Clean Harbors Environmental Services,Inc. | 23,040 | 100.00% | 4/30/2032 | |||
1.66 | Property | 1 | 91-185 Kalaeloa | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Lenox Metals, LLC | 121,750 | 100.00% | 2/29/2040 | |||
1.67 | Property | 1 | 91-300 Hanua | 4/7/2025 | 100.0% | 8/1/2025 | Yes | HPM Building Supply | 28,320 | 100.00% | 12/31/2039 | |||
1.68 | Property | 1 | 5501 Providence Hill Drive | 4/4/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 66,692 | 100.00% | 4/30/2029 | |||
1.69 | Property | 1 | 91-259 Olai | 4/7/2025 | 100.0% | 5/1/2025 | No | Energetic Construction, LLC | 91,758 | 70.20% | 12/31/2027 | |||
1.7 | Property | 1 | 2 Tower Drive | 4/4/2025 | 100.0% | 8/1/2025 | Yes | Specialty Cable Corporation | 62,390 | 100.00% | 1/31/2034 |
A-1-19 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%)(2) | Occupancy Date | Single Tenant (Y/N)(2) | Largest Tenant(2) | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date(4) |
1.71 | Property | 1 | 91-064 Kaomi Loop | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Kila Construction, Inc. | 98,707 | 100.00% | 10/31/2033 | |||
1.72 | Property | 1 | 91-202 Kalaeloa | 4/7/2025 | 100.0% | 5/1/2025 | No | Confluence Corporation | 35,752 | 42.60% | 4/30/2027 | |||
1.73 | Property | 1 | 2100 NW 82nd Avenue | 4/8/2025 | 100.0% | 8/1/2025 | Yes | V.A. Leasing Corporation | 37,002 | 100.00% | 7/31/2032 | |||
1.74 | Property | 1 | 91-102 Kaomi Loop | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Airgas USA, LLC | 98,707 | 100.00% | 8/31/2034 | |||
1.75 | Property | 1 | 1230 West 171st Street | 4/3/2025 | 100.0% | 8/1/2025 | Yes | The American Bottling Company | 40,410 | 100.00% | 3/31/2029 | |||
1.76 | Property | 1 | 91-400 Komohana | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Bomat Holding Company, Inc. | 95,745 | 100.00% | 12/31/2038 | |||
1.77 | Property | 1 | 91-265 Hanua | 4/7/2025 | 100.0% | 5/1/2025 | No | Mira Image Construction | 52,316 | 55.00% | 8/31/2028 | |||
1.78 | Property | 1 | 91-255 Hanua | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Sunbelt Rentals, Inc. | 95,095 | 100.00% | 1/31/2037 | |||
1.79 | Property | 1 | 1415 Industrial Drive | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 43,824 | 100.00% | 9/30/2027 | |||
1.8 | Property | 1 | 209 South Bud Street | 4/7/2025 | 100.0% | 8/1/2025 | Yes | VRC Companies, LLC | 70,293 | 100.00% | 12/31/2032 | |||
1.81 | Property | 1 | 91-110 Kaomi Loop | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Pacific Allied Products, Ltd. | 98,707 | 100.00% | 2/28/2031 | |||
1.82 | Property | 1 | 3900 NE 6th Street | 4/4/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 24,310 | 100.00% | 5/31/2026 | |||
1.83 | Property | 1 | 91-218 Olai | 4/7/2025 | 100.0% | 8/1/2025 | Yes | McClone Construction | 106,504 | 100.00% | 1/31/2028 | |||
1.84 | Property | 1 | 5795 Logistics Parkway | 4/8/2025 | 100.0% | 8/1/2025 | Yes | BE Aerospace, Inc. | 38,833 | 100.00% | 6/30/2027 | |||
1.85 | Property | 1 | 91-210 Kauhi | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Sunbelt Rentals, Inc. | 16,610 | 100.00% | 1/31/2037 | |||
1.86 | Property | 1 | 435 SE 70th Street | 4/4/2025 | 100.0% | 8/1/2025 | Yes | Heartland Coca-Cola Bottling Company, LLC | 40,000 | 100.00% | 9/30/2026 | |||
1.87 | Property | 1 | 2902 Gun Club Road | 4/4/2025 | 0.0% | 5/1/2025 | No | NAP | NAP | NAP | NAP | |||
1.88 | Property | 1 | 91-210 Olai | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Michael Joseph Signaigo and Alicia Maria Signaigo | 54,362 | 100.00% | 8/31/2039 | |||
1.89 | Property | 1 | 91-95 Hanua | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Michael Joseph Signaigo and Alicia Maria Signaigo | 40,902 | 100.00% | 8/31/2039 | |||
1.9 | Property | 1 | 91-083 Hanua | 4/7/2025 | 100.0% | 8/1/2025 | Yes | ACA Services, Inc. | 47,350 | 100.00% | 12/31/2027 | |||
1.91 | Property | 1 | 2401 Cram Avenue SE | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 21,662 | 100.00% | 5/31/2027 | |||
1.92 | Property | 1 | 91-119 Olai | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Robert's Hawaii, Inc | 97,923 | 100.00% | 9/30/2030 | |||
1.93 | Property | 1 | 3425 Maple Drive | 4/7/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 25,398 | 100.00% | 5/31/2029 | |||
1.94 | Property | 1 | 91-174 Olai | 4/7/2025 | 91.4% | 5/1/2025 | No | Kainoa J. Ahsing | 46,067 | 79.30% | 12/31/2025 | |||
1.95 | Property | 1 | 5156 American Road | 4/8/2025 | 100.0% | 8/1/2025 | Yes | FedEx | 38,360 | 100.00% | 6/30/2028 | |||
1.96 | Property | 1 | 91-252 Kauhi | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Kila Construction, Inc. | 43,473 | 100.00% | 9/30/2045 | |||
1.97 | Property | 1 | 91-349 Kauhi | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Bomat Holding Company, Inc. | 47,872 | 100.00% | 12/31/2038 | |||
1.98 | Property | 1 | 91-175 Olai | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Doc Bailey Cranes & Equipment of Hawaii, Inc. | 47,916 | 100.00% | 6/30/2031 | |||
1.99 | Property | 1 | 91-087 Hanua | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Specialty Surfacing Company, Hawaii, Inc. | 22,041 | 100.00% | 7/31/2039 | |||
1.100 | Property | 1 | 91-171 Olai | 4/7/2025 | 100.0% | 8/1/2025 | Yes | Windward Moving and Storage Company Inc. | 23,914 | 100.00% | 4/30/2030 | |||
1.101 | Property | 1 | 91-410 Komohana | 4/7/2025 | 100.0% | 8/1/2025 | Yes | CPH, LLC | 20,778 | 100.00% | 10/31/2027 | |||
1.102 | Property | 1 | 91-416 Komohana | 4/7/2025 | 100.0% | 8/1/2025 | Yes | CPH, LLC | 26,746 | 100.00% | 10/31/2027 | |||
2 | Loan | 5, B | 1 | The Motto | 3/20/2025 | 61.9% | 61.9% | 97.3% | 7/23/2025 | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | 2/14/2025 | 31.2% | 31.2% | 100.0% | 8/1/2025 | Yes | ServiceNow | 328,867 | 100.00% | 2/28/2035 |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | Various | 41.5% | 41.5% | 93.0% | Various | |||||
4.01 | Property | 1 | 670-680 Maine | 2/27/2025 | 92.2% | 2/1/2025 | No | Williams & Connolly LLP | 313,485 | 62.60% | 10/31/2038 | |||
4.02 | Property | 1 | 1000 Maine | 2/27/2025 | 95.2% | 2/1/2025 | No | Washington Gas Light Company | 70,056 | 28.10% | 10/31/2034 | |||
4.03 | Property | 1 | Phase I Retail | 2/21/2025 | 84.4% | 2/1/2025 | No | Jessie Taylor Seafood | 17,060 | 7.90% | 2/28/2033 | |||
4.04 | Property | 1 | The Channel | 2/27/2025 | 92.0% | 3/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
4.05 | Property | 1 | Garage (Ph I) | 3/4/2025 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
4.06 | Property | 1 | Hyatt House | 3/4/2025 | 79.8% | 3/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
4.07 | Property | 1 | Phase II Retail | 2/21/2025 | 98.0% | 2/1/2025 | No | Limani | 15,348 | 16.80% | 8/31/2033 | |||
4.08 | Property | 1 | Garage (Ph II) | 3/4/2025 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
4.09 | Property | 1 | Canopy | 3/4/2025 | 78.5% | 3/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
4.10 | Property | 1 | The Tides | 2/27/2025 | 87.5% | 3/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
4.11 | Property | 1 | 800 Maine | 2/27/2025 | 100.0% | 2/1/2025 | No | Cornerstone Gov Affairs Inc. | 49,630 | 33.20% | 10/31/2036 | |||
4.12 | Property | 1 | The Anthem | 2/21/2025 | 100.0% | 2/1/2025 | Yes | Anthem | 140,230 | 100.00% | 9/29/2037 | |||
4.13 | Property | 1 | Incanto | 2/27/2025 | 92.6% | 3/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
4.14 | Property | 1 | 580 Water (Pier 4) | 2/27/2025 | 63.6% | 2/1/2025 | No | Hornblower Cruises and Events, LLC | 11,675 | 41.10% | 5/31/2033 | |||
4.15 | Property | 1 | Marina | 3/4/2025 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
5 | Loan | 1 | The Lafayette Hotel | 6/13/2025 | 32.5% | 29.1% | 63.6% | 6/30/2025 | NAP | NAP | NAP | NAP | NAP | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | Various | 67.4% | 67.4% | 92.0% | 6/6/2025 | |||||
6.01 | Property | 1 | Colony Park | 4/14/2025 | 92.3% | 6/6/2025 | NAP | NAP | NAP | NAP | NAP | |||
6.02 | Property | 1 | Brentwood Timberlane | 4/23/2025 | 94.9% | 6/6/2025 | NAP | NAP | NAP | NAP | NAP | |||
6.03 | Property | 1 | Park Place | 4/23/2025 | 85.0% | 6/6/2025 | NAP | NAP | NAP | NAP | NAP | |||
7 | Loan | 5, 8 | 1 | Ridgedale Center | 2/10/2025 | 53.0% | 50.4% | 90.1% | 3/31/2025 | No | DICK'S SPORTING GOODS | 115,262 | 20.50% | 1/31/2033 |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | 7/31/2025 | 61.9% | 61.9% | 90.2% | 5/31/2025 | |||||
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | 7/31/2025 | 87.3% | 5/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
8.02 | Property | 1 | Homewood Suites - Montgomery | 7/31/2025 | 93.4% | 5/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | 5/20/2025 | 73.6% | 73.6% | 92.1% | Various | |||||
9.01 | Property | 1 | Summerwind | 5/20/2025 | 90.8% | 6/20/2025 | NAP | NAP | NAP | NAP | NAP | |||
9.02 | Property | 1 | Briar Cove | 5/20/2025 | 93.3% | 6/13/2025 | NAP | NAP | NAP | NAP | NAP | |||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | 5/20/2025 | 65.1% | 65.1% | 98.2% | 6/16/2025 | |||||
10.01 | Property | 1 | White River Commons | 5/20/2025 | 100.0% | 6/16/2025 | NAP | NAP | NAP | NAP | NAP | |||
10.02 | Property | 1 | Silo Studios | 5/20/2025 | 98.4% | 6/16/2025 | NAP | NAP | NAP | NAP | NAP | |||
10.03 | Property | 1 | Blossom City Studios | 5/20/2025 | 100.0% | 6/16/2025 | NAP | NAP | NAP | NAP | NAP | |||
10.04 | Property | 1 | The Orchard | 5/20/2025 | 98.2% | 6/16/2025 | NAP | NAP | NAP | NAP | NAP | |||
10.05 | Property | 1 | Spring River Commons | 5/20/2025 | 95.8% | 6/16/2025 | NAP | NAP | NAP | NAP | NAP | |||
10.06 | Property | 1 | Cadron Commons | 5/20/2025 | 94.1% | 6/16/2025 | NAP | NAP | NAP | NAP | NAP | |||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | 6/5/2025 | 69.2% | 69.2% | 98.7% | 6/5/2025 | |||||
11.01 | Property | 1 | Ramsey Square Apartments | 6/5/2025 | 98.4% | 6/5/2025 | NAP | NAP | NAP | NAP | NAP | |||
11.02 | Property | 1 | Mill Creek Apartments | 6/5/2025 | 98.3% | 6/5/2025 | NAP | NAP | NAP | NAP | NAP | |||
11.03 | Property | 1 | The View Apartment | 6/5/2025 | 98.1% | 6/5/2025 | NAP | NAP | NAP | NAP | NAP | |||
11.04 | Property | 1 | The Cottonwood Apartments | 6/5/2025 | 96.9% | 6/5/2025 | NAP | NAP | NAP | NAP | NAP | |||
11.05 | Property | 1 | Cherry Tree Apartments | 6/5/2025 | 100.0% | 6/5/2025 | NAP | NAP | NAP | NAP | NAP | |||
11.06 | Property | 1 | The Dogwood Apartments | 6/5/2025 | 100.0% | 6/5/2025 | NAP | NAP | NAP | NAP | NAP | |||
11.07 | Property | 1 | Belle Grove Apartments | 6/5/2025 | 100.0% | 6/5/2025 | NAP | NAP | NAP | NAP | NAP |
A-1-20 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%)(2) | Occupancy Date | Single Tenant (Y/N)(2) | Largest Tenant(2) | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date(4) |
11.08 | Property | 1 | The Grove Apartments | 6/5/2025 | 100.0% | 6/5/2025 | NAP | NAP | NAP | NAP | NAP | |||
11.09 | Property | 1 | Magnolia Place Apartments | 6/5/2025 | 100.0% | 6/5/2025 | NAP | NAP | NAP | NAP | NAP | |||
11.1 | Property | 1 | The Oak Apartments | 6/5/2025 | 100.0% | 6/5/2025 | NAP | NAP | NAP | NAP | NAP | |||
11.11 | Property | 1 | The Azalea Apartments | 6/5/2025 | 100.0% | 6/5/2025 | NAP | NAP | NAP | NAP | NAP | |||
12 | Loan | 18, E | 1 | Country Club Center | 5/13/2025 | 69.9% | 69.9% | 91.6% | 7/1/2025 | No | Fontainebleau Development LLC. | 22,127 | 34.30% | 6/28/2033 |
13 | Loan | 1 | Louetta Central | 5/19/2025 | 66.5% | 66.5% | 99.4% | 5/23/2025 | No | Kohl's | 86,584 | 48.10% | 1/31/2028 | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | 12/18/2024 | 28.6% | 28.6% | 72.2% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP |
15 | Loan | 1 | Sierra Vista Shopping Center | 5/18/2025 | 69.8% | 69.8% | 92.3% | 5/14/2025 | No | Hobby Lobby | 60,050 | 32.90% | 9/30/2029 | |
16 | Loan | 6, G | 3 | SLL Portfolio | Various | 70.0% | 70.0% | 96.0% | 5/30/2025 | |||||
16.01 | Property | 1 | Live Oak Apartments | 4/25/2025 | 96.2% | 5/30/2025 | NAP | NAP | NAP | NAP | NAP | |||
16.02 | Property | 1 | Lakewood Apartments | 4/25/2025 | 98.8% | 5/30/2025 | NAP | NAP | NAP | NAP | NAP | |||
16.03 | Property | 1 | Vintage Grove Apartments | 4/29/2025 | 91.9% | 5/30/2025 | NAP | NAP | NAP | NAP | NAP | |||
17 | Loan | 1 | Fairfield Inn Daytona Beach | 4/29/2025 | 63.7% | 63.7% | 77.8% | 5/31/2025 | NAP | NAP | NAP | NAP | NAP | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | 1/31/2025 | 53.5% | 53.5% | 70.2% | 3/31/2025 | NAP | NAP | NAP | NAP | NAP |
19 | Loan | 1 | Deer Park Manor | 4/9/2025 | 68.6% | 68.6% | 100.0% | 6/10/2025 | NAP | NAP | NAP | NAP | NAP | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | 4/1/2025 | 60.5% | 60.5% | 72.0% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | 4/1/2025 | 37.8% | 37.8% | 67.7% | 5/23/2025 | No | Comscore Inc. | 39,005 | 9.60% | 8/31/2027 |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | 4/16/2025 | 65.6% | 65.6% | 90.2% | 6/1/2025 | No | Johnson Controls | 19,355 | 16.40% | 2/28/2030 | |
23 | Loan | 1 | Home2 Suites Lexington Park | 6/3/2025 | 50.0% | 50.0% | 71.9% | 6/30/2025 | NAP | NAP | NAP | NAP | NAP | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | 6/3/2025 | 69.7% | 69.7% | 87.3% | 5/31/2025 | |||||
24.01 | Property | 1 | Hamilton County Property | 6/3/2025 | 89.4% | 5/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
24.02 | Property | 1 | Butler County Property | 6/3/2025 | 84.8% | 5/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | 4/24/2025 | 40.7% | 38.5% | 51.7% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | Various | 63.6% | 63.6% | 92.0% | 5/2/2025 | |||||
26.01 | Property | 1 | Harmony Hills | 3/19/2025 | 89.0% | 5/2/2025 | NAP | NAP | NAP | NAP | NAP | |||
26.02 | Property | 1 | Bethpages Estates | 3/20/2025 | 97.8% | 5/2/2025 | NAP | NAP | NAP | NAP | NAP | |||
26.03 | Property | 1 | Howard Place | 3/26/2025 | 94.1% | 5/2/2025 | NAP | NAP | NAP | NAP | NAP | |||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | 4/14/2025 | 62.9% | 62.9% | 93.1% | 5/17/2025 | NAP | NAP | NAP | NAP | NAP |
28 | Loan | 5 | 1 | 150 Palmetto | 4/17/2025 | 61.4% | 61.4% | 93.5% | 4/2/2025 | No | Waypoint Residential Services | 14,677 | 13.20% | 7/31/2033 |
29 | Loan | 5 | 1 | 120 Palmetto | 4/17/2025 | 61.4% | 61.4% | 87.3% | 4/2/2025 | No | BB&T/Truist/CRC | 14,196 | 21.30% | 8/31/2028 |
30 | Loan | J | 1 | Carlisle Plaza MHP | 12/2/2024 | 61.6% | 61.6% | 89.7% | 4/1/2025 | NAP | NAP | NAP | NAP | NAP |
31 | Loan | 1 | 126-130 Union Street | 5/12/2025 | 66.9% | 66.9% | 100.0% | 7/1/2025 | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | K | 1 | Platos Cave Sheffield | 5/27/2025 | 63.6% | 63.6% | 94.7% | 5/30/2025 | NAP | NAP | NAP | NAP | NAP |
33 | Loan | L | 1 | 424 Landfair Ave | 4/8/2025 | 56.2% | 56.2% | 100.0% | 4/23/2025 | NAP | NAP | NAP | NAP | NAP |
34 | Loan | 1 | Wild Rose Villas | 3/24/2025 | 70.0% | 70.0% | 91.7% | 5/15/2025 | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 6 | 2 | A-Safe Storage | 5/6/2025 | 41.2% | 39.9% | 89.0% | 5/31/2025 | |||||
35.01 | Property | 1 | Pineville | 5/6/2025 | 88.7% | 5/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
35.02 | Property | 1 | Ball | 5/6/2025 | 89.2% | 5/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
36 | Loan | 1 | Ohio River Plaza | 4/8/2025 | 57.1% | 57.1% | 84.7% | 12/1/2024 | No | Big Sandy Furniture, Inc. | 17,863 | 20.40% | 11/30/2031 | |
37 | Loan | M | 1 | Fair Hope Building | 6/9/2025 | 41.4% | 41.4% | 86.6% | 7/1/2025 | No | Soultenders, Inc. | 2,792 | 11.30% | 1/31/2028 |
38 | Loan | 1 | Grand Blanc Storage | 5/15/2025 | 70.0% | 70.0% | 98.0% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP | |
39 | Loan | N | 1 | 6101 18th Avenue | 4/21/2025 | 62.5% | 62.5% | 100.0% | 6/9/2025 | No | Dollar Tree | 9,100 | 79.10% | 6/30/2033 |
40 | Loan | O | 1 | Sherwood Manor MHP | 6/19/2025 | 64.6% | 64.6% | 97.0% | 7/9/2025 | NAP | NAP | NAP | NAP | NAP |
A-1-21 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Largest Tenant(2) | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date(4) | Third Largest Tenant(2) | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date(4) | Fourth Largest Tenant(2) |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | |||||||||
1.01 | Property | 1 | 996 Paragon Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.02 | Property | 1 | 91-399 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.03 | Property | 1 | 11224 Will Walker Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.04 | Property | 1 | 10450 Doral Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.06 | Property | 1 | 32150 Just Imagine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.07 | Property | 1 | 6850 Weber Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.09 | Property | 1 | 27200 SW 127th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.1 | Property | 1 | 7410 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.11 | Property | 1 | 2375 East Newlands Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.12 | Property | 1 | 3800 Midlink Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.13 | Property | 1 | 13509 Waterworks Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.15 | Property | 1 | 91-141 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.16 | Property | 1 | 9860 West Buckeye Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.17 | Property | 1 | 125 North Troy Hill Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.18 | Property | 1 | 11900 Trolley Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.19 | Property | 1 | 11501 Wilkinson Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.2 | Property | 1 | 2300 North 33rd Avenue East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.21 | Property | 1 | 5001 West Delbridge Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.22 | Property | 1 | 91-238 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.23 | Property | 1 | 1892 Anfield Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.25 | Property | 1 | 955 Aeroplaza Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.26 | Property | 1 | 3155 Grissom Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.27 | Property | 1 | 3502 Enterprise Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.29 | Property | 1 | 700 Marine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.3 | Property | 1 | 3245 Henry Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.31 | Property | 1 | 2701 S.W. 18TH Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.32 | Property | 1 | 2482 Century Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.33 | Property | 1 | 158 West Yard Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.34 | Property | 1 | 55 Commerce Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.35 | Property | 1 | 1415 West Commerce Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.36 | Property | 1 | 1095 South 4800 West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.37 | Property | 1 | 950 Bennett Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.38 | Property | 1 | 985 Kershaw Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.39 | Property | 1 | 1990 Hood Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.4 | Property | 1 | 17200 Manchac Park Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.41 | Property | 1 | 7409 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.42 | Property | 1 | 91-329 Kauhi | Upright Fencing Hawaii LLC | 7,500 | 15.7% | 12/31/2026 | The True Vine | 5,400 | 11.3% | MTM | Price Enterprises, Inc. | |
1.43 | Property | 1 | 1985 International Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.44 | Property | 1 | 200 Orange Point Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.45 | Property | 1 | 91-241 Kalaeloa | Strategic Building Products Hawaii, LLC | 21,000 | 46.7% | 7/31/2027 | NAP | NAP | NAP | NAP | NAP | |
1.46 | Property | 1 | 2311 South Park Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.47 | Property | 1 | 2820 State Highway 31 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.48 | Property | 1 | 8000 Mid America Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.49 | Property | 1 | 14257 E. Easter Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.5 | Property | 1 | 91-080 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.51 | Property | 1 | 3736 Salisbury Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.52 | Property | 1 | 91-027 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.53 | Property | 1 | 150 Greenhorn Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.54 | Property | 1 | 7130 Q Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.55 | Property | 1 | 235 Great Pond Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.56 | Property | 1 | 510 Production Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.57 | Property | 1 | 91-150 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.58 | Property | 1 | 4501 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.59 | Property | 1 | 91-222 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.6 | Property | 1 | 2580 Technology Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.61 | Property | 1 | 301 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.62 | Property | 1 | 590 Assembly Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.63 | Property | 1 | 7121 South Fifth Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.64 | Property | 1 | 91-250 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.65 | Property | 1 | 91-220 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.66 | Property | 1 | 91-185 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.67 | Property | 1 | 91-300 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.68 | Property | 1 | 5501 Providence Hill Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.69 | Property | 1 | 91-259 Olai | J&M Blasting and Painting, Inc. | 38,921 | 29.8% | 10/31/2026 | NAP | NAP | NAP | NAP | NAP | |
1.7 | Property | 1 | 2 Tower Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-22 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Largest Tenant(2) | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date(4) | Third Largest Tenant(2) | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date(4) | Fourth Largest Tenant(2) |
1.71 | Property | 1 | 91-064 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.72 | Property | 1 | 91-202 Kalaeloa | IG Steel LLC | 22,726 | 27.1% | 12/31/2028 | Surecan LLC | 16,770 | 20.0% | 1/8/2029 | RD's Welding & Repair LLC | |
1.73 | Property | 1 | 2100 NW 82nd Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.74 | Property | 1 | 91-102 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.75 | Property | 1 | 1230 West 171st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.76 | Property | 1 | 91-400 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.77 | Property | 1 | 91-265 Hanua | Cornerstone Construction Material, LLC | 42,779 | 45.0% | 3/31/2030 | NAP | NAP | NAP | NAP | NAP | |
1.78 | Property | 1 | 91-255 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.79 | Property | 1 | 1415 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.8 | Property | 1 | 209 South Bud Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.81 | Property | 1 | 91-110 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.82 | Property | 1 | 3900 NE 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.83 | Property | 1 | 91-218 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.84 | Property | 1 | 5795 Logistics Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.85 | Property | 1 | 91-210 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.86 | Property | 1 | 435 SE 70th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.87 | Property | 1 | 2902 Gun Club Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.88 | Property | 1 | 91-210 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.89 | Property | 1 | 91-95 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.9 | Property | 1 | 91-083 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.91 | Property | 1 | 2401 Cram Avenue SE | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.92 | Property | 1 | 91-119 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.93 | Property | 1 | 3425 Maple Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.94 | Property | 1 | 91-174 Olai | New Cingular Wireless PCS, LLC | 7,057 | 12.1% | 6/30/2027 | NAP | NAP | NAP | NAP | NAP | |
1.95 | Property | 1 | 5156 American Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.96 | Property | 1 | 91-252 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.97 | Property | 1 | 91-349 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.98 | Property | 1 | 91-175 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.99 | Property | 1 | 91-087 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.100 | Property | 1 | 91-171 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.101 | Property | 1 | 91-410 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
1.102 | Property | 1 | 91-416 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
2 | Loan | 5, B | 1 | The Motto | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | |||||||||
4.01 | Property | 1 | 670-680 Maine | PhRMA | 76,470 | 15.3% | 7/31/2041 | Kelley Drye & Warren LLP | 65,308 | 13.0% | 8/31/2042 | Takeda Pharmaceuticals USA | |
4.02 | Property | 1 | 1000 Maine | Fish & Richardson, P.C. | 49,801 | 20.0% | 4/30/2034 | Business Round Table | 44,724 | 17.9% | 7/31/2039 | Michael Best & Friedrich LLP | |
4.03 | Property | 1 | Phase I Retail | Del Mar da Fabio Trabocchi | 12,964 | 6.0% | 10/31/2032 | Officina | 12,711 | 5.9% | 9/30/2028 | La Vie | |
4.04 | Property | 1 | The Channel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4.05 | Property | 1 | Garage (Ph I) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4.06 | Property | 1 | Hyatt House | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4.07 | Property | 1 | Phase II Retail | Gordon Ramsay Hell's Kitchen | 14,802 | 16.2% | 10/31/2032 | The Goddard School | 8,772 | 9.6% | 2/28/2034 | Fogo de Chao | |
4.08 | Property | 1 | Garage (Ph II) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4.09 | Property | 1 | Canopy | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4.10 | Property | 1 | The Tides | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4.11 | Property | 1 | 800 Maine | Regus | 43,880 | 29.3% | 3/31/2031 | Media Matters for America | 31,820 | 21.3% | 5/31/2032 | Van Scoyoc Associates Inc | |
4.12 | Property | 1 | The Anthem | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4.13 | Property | 1 | Incanto | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4.14 | Property | 1 | 580 Water (Pier 4) | OTJ Architects, Inc. | 6,405 | 22.5% | 4/30/2034 | NAP | NAP | NAP | NAP | NAP | |
4.15 | Property | 1 | Marina | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
5 | Loan | 1 | The Lafayette Hotel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | |||||||||
6.01 | Property | 1 | Colony Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.02 | Property | 1 | Brentwood Timberlane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.03 | Property | 1 | Park Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7 | Loan | 5, 8 | 1 | Ridgedale Center | PLANET FITNESS | 22,316 | 4.0% | 11/30/2032 | H&M | 17,198 | 3.1% | 1/31/2026 | VICTORIA'S SECRET |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | |||||||||
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8.02 | Property | 1 | Homewood Suites - Montgomery | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | |||||||||
9.01 | Property | 1 | Summerwind | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
9.02 | Property | 1 | Briar Cove | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | |||||||||
10.01 | Property | 1 | White River Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10.02 | Property | 1 | Silo Studios | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10.03 | Property | 1 | Blossom City Studios | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10.04 | Property | 1 | The Orchard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10.05 | Property | 1 | Spring River Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
10.06 | Property | 1 | Cadron Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | |||||||||
11.01 | Property | 1 | Ramsey Square Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.02 | Property | 1 | Mill Creek Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.03 | Property | 1 | The View Apartment | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.04 | Property | 1 | The Cottonwood Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.05 | Property | 1 | Cherry Tree Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.06 | Property | 1 | The Dogwood Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.07 | Property | 1 | Belle Grove Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-23 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Largest Tenant(2) | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date(4) | Third Largest Tenant(2) | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date(4) | Fourth Largest Tenant(2) |
11.08 | Property | 1 | The Grove Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.09 | Property | 1 | Magnolia Place Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.1 | Property | 1 | The Oak Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
11.11 | Property | 1 | The Azalea Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12 | Loan | 18, E | 1 | Country Club Center | IPD Analytics | 15,460 | 24.0% | 9/30/2027 | Wells Fargo Clearing Services LLC. | 8,685 | 13.5% | 12/9/2030 | The South Florida Group |
13 | Loan | 1 | Louetta Central | Ross Dress For Less | 30,187 | 16.8% | 1/31/2028 | Michaels | 23,753 | 13.2% | 2/28/2029 | Famous Footwear | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
15 | Loan | 1 | Sierra Vista Shopping Center | Burlington | 33,969 | 18.6% | 1/31/2033 | Marshalls | 30,000 | 16.4% | 4/30/2029 | Albuquerque Speech Language | |
16 | Loan | 6, G | 3 | SLL Portfolio | |||||||||
16.01 | Property | 1 | Live Oak Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.02 | Property | 1 | Lakewood Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16.03 | Property | 1 | Vintage Grove Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
17 | Loan | 1 | Fairfield Inn Daytona Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
19 | Loan | 1 | Deer Park Manor | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | Mulligan Security | 25,254 | 6.2% | 6/30/2036 | Broadwall Management Corp. | 25,075 | 6.2% | 3/31/2027 (24,151 SF), 12/31/2030 (924 SF) | Sosv NY LLC. |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | Howmedica Osteonics Corp. (Stryker) | 12,627 | 10.7% | 9/30/2029 | Kone, Inc. | 12,025 | 10.2% | 7/31/2030 | Ekso Bionics, Inc. | |
23 | Loan | 1 | Home2 Suites Lexington Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | |||||||||
24.01 | Property | 1 | Hamilton County Property | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24.02 | Property | 1 | Butler County Property | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | |||||||||
26.01 | Property | 1 | Harmony Hills | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
26.02 | Property | 1 | Bethpages Estates | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
26.03 | Property | 1 | Howard Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
27 | Loan | 21 | 1 | BC Storage - Camillus NY | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
28 | Loan | 5 | 1 | 150 Palmetto | Bank of America, N.A | 14,299 | 12.9% | 4/30/2031 | Zen Offices, LLC | 12,171 | 11.0% | 8/31/2030 | Charles Schwab & Co, Inc. |
29 | Loan | 5 | 1 | 120 Palmetto | Fifth Third Bank | 9,890 | 14.8% | 12/31/2030 | Foundry Commercial | 7,182 | 10.8% | 8/31/2030 | Glazer (Relocation Space) |
30 | Loan | J | 1 | Carlisle Plaza MHP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
31 | Loan | 1 | 126-130 Union Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | K | 1 | Platos Cave Sheffield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
33 | Loan | L | 1 | 424 Landfair Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
34 | Loan | 1 | Wild Rose Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 6 | 2 | A-Safe Storage | |||||||||
35.01 | Property | 1 | Pineville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35.02 | Property | 1 | Ball | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
36 | Loan | 1 | Ohio River Plaza | Beall's Outlet Stores, Inc. | 16,379 | 18.7% | 1/31/2032 | Dollar Tree | 10,000 | 11.4% | 1/31/2027 | Hibbett Sporting Goods, Inc. | |
37 | Loan | M | 1 | Fair Hope Building | Sang Moon Lee & Won Hee Lee | 2,469 | 10.0% | 11/30/2027 | Dominant Creative | 2,034 | 8.2% | 8/31/2026 | Half Moon Bay Capital |
38 | Loan | 1 | Grand Blanc Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39 | Loan | N | 1 | 6101 18th Avenue | Sensei Ruskin Karate School, Inc. | 1,200 | 10.4% | 3/31/2026 | BK Wigs International | 1,200 | 10.4% | 3/30/2029 | NAP |
40 | Loan | O | 1 | Sherwood Manor MHP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-24 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date(4) | Fifth Largest Tenant(2) | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date(4) | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | |||||||||||||
1.01 | Property | 1 | 996 Paragon Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.02 | Property | 1 | 91-399 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.03 | Property | 1 | 11224 Will Walker Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/22/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.04 | Property | 1 | 10450 Doral Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/17/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.06 | Property | 1 | 32150 Just Imagine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.07 | Property | 1 | 6850 Weber Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/16/2025 | NAP | 4/14/2025 | NAP | NAP | No | |
1.09 | Property | 1 | 27200 SW 127th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 4/22/2025 | NAP | NAP | No | |
1.1 | Property | 1 | 7410 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.11 | Property | 1 | 2375 East Newlands Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | 4/18/2025 | 7% | No | |
1.12 | Property | 1 | 3800 Midlink Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.13 | Property | 1 | 13509 Waterworks Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/16/2025 | NAP | 4/18/2025 | NAP | NAP | No | |
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.15 | Property | 1 | 91-141 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.16 | Property | 1 | 9860 West Buckeye Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.17 | Property | 1 | 125 North Troy Hill Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/22/2025 | NAP | 4/21/2025 | NAP | NAP | No | |
1.18 | Property | 1 | 11900 Trolley Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.19 | Property | 1 | 11501 Wilkinson Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.2 | Property | 1 | 2300 North 33rd Avenue East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.21 | Property | 1 | 5001 West Delbridge Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.22 | Property | 1 | 91-238 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.23 | Property | 1 | 1892 Anfield Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.25 | Property | 1 | 955 Aeroplaza Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.26 | Property | 1 | 3155 Grissom Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2025 | NAP | 4/14/2025 | NAP | NAP | No | |
1.27 | Property | 1 | 3502 Enterprise Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/17/2025 | NAP | 4/18/2025 | NAP | NAP | No | |
1.29 | Property | 1 | 700 Marine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.3 | Property | 1 | 3245 Henry Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.31 | Property | 1 | 2701 S.W. 18TH Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.32 | Property | 1 | 2482 Century Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.33 | Property | 1 | 158 West Yard Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/17/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.34 | Property | 1 | 55 Commerce Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.35 | Property | 1 | 1415 West Commerce Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.36 | Property | 1 | 1095 South 4800 West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | 4/18/2025 | 7% | No | |
1.37 | Property | 1 | 950 Bennett Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 4/14/2025 | NAP | NAP | No | |
1.38 | Property | 1 | 985 Kershaw Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | 4/18/2025 | 7% | No | |
1.39 | Property | 1 | 1990 Hood Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.4 | Property | 1 | 17200 Manchac Park Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.41 | Property | 1 | 7409 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.42 | Property | 1 | 91-329 Kauhi | 4,200 | 8.8% | 8/31/2026 | Foundations Hawaii, Inc. | 4,200 | 8.8% | 5/31/2027 | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.43 | Property | 1 | 1985 International Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/22/2025 | NAP | NAP | No | |
1.44 | Property | 1 | 200 Orange Point Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.45 | Property | 1 | 91-241 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.46 | Property | 1 | 2311 South Park Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.47 | Property | 1 | 2820 State Highway 31 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.48 | Property | 1 | 8000 Mid America Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.49 | Property | 1 | 14257 E. Easter Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/16/2025 | NAP | 4/18/2025 | NAP | NAP | No | |
1.5 | Property | 1 | 91-080 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.51 | Property | 1 | 3736 Salisbury Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/15/2025 | NAP | 4/18/2025 | NAP | NAP | No | |
1.52 | Property | 1 | 91-027 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.53 | Property | 1 | 150 Greenhorn Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/22/2025 | NAP | 4/18/2025 | NAP | NAP | No | |
1.54 | Property | 1 | 7130 Q Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | Yes - AE | |
1.55 | Property | 1 | 235 Great Pond Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.56 | Property | 1 | 510 Production Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.57 | Property | 1 | 91-150 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.58 | Property | 1 | 4501 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.59 | Property | 1 | 91-222 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.6 | Property | 1 | 2580 Technology Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.61 | Property | 1 | 301 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.62 | Property | 1 | 590 Assembly Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.63 | Property | 1 | 7121 South Fifth Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.64 | Property | 1 | 91-250 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.65 | Property | 1 | 91-220 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.66 | Property | 1 | 91-185 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.67 | Property | 1 | 91-300 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.68 | Property | 1 | 5501 Providence Hill Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.69 | Property | 1 | 91-259 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.7 | Property | 1 | 2 Tower Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 4/24/2025 | NAP | NAP | No |
A-1-25 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date(4) | Fifth Largest Tenant(2) | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date(4) | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone |
1.71 | Property | 1 | 91-064 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.72 | Property | 1 | 91-202 Kalaeloa | 8,660 | 10.3% | 12/31/2027 | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.73 | Property | 1 | 2100 NW 82nd Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/18/2025 | NAP | 4/22/2025 | NAP | NAP | Yes - AH | |
1.74 | Property | 1 | 91-102 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.75 | Property | 1 | 1230 West 171st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.76 | Property | 1 | 91-400 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.77 | Property | 1 | 91-265 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.78 | Property | 1 | 91-255 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.79 | Property | 1 | 1415 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.8 | Property | 1 | 209 South Bud Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | Yes - AH | |
1.81 | Property | 1 | 91-110 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.82 | Property | 1 | 3900 NE 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.83 | Property | 1 | 91-218 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.84 | Property | 1 | 5795 Logistics Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/14/2025 | NAP | NAP | No | |
1.85 | Property | 1 | 91-210 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.86 | Property | 1 | 435 SE 70th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.87 | Property | 1 | 2902 Gun Club Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/16/2025 | NAP | NAP | No | |
1.88 | Property | 1 | 91-210 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.89 | Property | 1 | 91-95 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.9 | Property | 1 | 91-083 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.91 | Property | 1 | 2401 Cram Avenue SE | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | No | |
1.92 | Property | 1 | 91-119 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.93 | Property | 1 | 3425 Maple Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
1.94 | Property | 1 | 91-174 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.95 | Property | 1 | 5156 American Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/22/2025 | NAP | NAP | No | |
1.96 | Property | 1 | 91-252 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.97 | Property | 1 | 91-349 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.98 | Property | 1 | 91-175 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.99 | Property | 1 | 91-087 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.100 | Property | 1 | 91-171 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.101 | Property | 1 | 91-410 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
1.102 | Property | 1 | 91-416 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | No | |
2 | Loan | 5, B | 1 | The Motto | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/28/2025 | NAP | 3/28/2025 | NAP | NAP | Yes - AE |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/21/2025 | NAP | 2/21/2025 | 2/20/2025 | 10% | No |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | |||||||||||||
4.01 | Property | 1 | 670-680 Maine | 6,461 | 1.3% | 10/31/2033 | NAP | NAP | NAP | NAP | 9/11/2024 | NAP | 9/10/2024 | NAP | NAP | No | |
4.02 | Property | 1 | 1000 Maine | 30,404 | 12.2% | 10/31/2035 | Madison Marquette Retail Services LLC | 13,172 | 5.3% | 7/31/2029 | 9/12/2024 | NAP | 9/10/2024 | NAP | NAP | No | |
4.03 | Property | 1 | Phase I Retail | 9,800 | 4.5% | 10/31/2032 | CVS | 9,040 | 4.2% | 1/31/2038 | Various | NAP | Various | NAP | NAP | Yes - AE | |
4.04 | Property | 1 | The Channel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/11/2024 | NAP | 9/25/2024 | NAP | NAP | No | |
4.05 | Property | 1 | Garage (Ph I) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/12/2024 | NAP | 9/10/2024 | NAP | NAP | No | |
4.06 | Property | 1 | Hyatt House | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/12/2024 | NAP | 9/23/2024 | NAP | NAP | No | |
4.07 | Property | 1 | Phase II Retail | 7,500 | 8.2% | 11/30/2034 | Philippe | 7,373 | 8.1% | 3/31/2038 | 9/11/2024 | NAP | 9/10/2024 | NAP | NAP | No | |
4.08 | Property | 1 | Garage (Ph II) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/11/2024 | NAP | 9/17/2024 | NAP | NAP | No | |
4.09 | Property | 1 | Canopy | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/11/2024 | NAP | 9/10/2024 | NAP | NAP | No | |
4.10 | Property | 1 | The Tides | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/11/2024 | NAP | 9/23/2024 | NAP | NAP | No | |
4.11 | Property | 1 | 800 Maine | 20,932 | 14.0% | 4/30/2028 | BAE Systems, Inc | 3,253 | 2.2% | 7/31/2031 | 9/12/2024 | NAP | 9/10/2024 | NAP | NAP | No | |
4.12 | Property | 1 | The Anthem | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/11/2024 | NAP | 9/25/2024 | NAP | NAP | No | |
4.13 | Property | 1 | Incanto | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/11/2024 | NAP | 9/10/2024 | NAP | NAP | No | |
4.14 | Property | 1 | 580 Water (Pier 4) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/11/2024 | NAP | 9/10/2024 | NAP | NAP | No | |
4.15 | Property | 1 | Marina | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 9/4/2024 | NAP | 9/9/2024 | NAP | NAP | No | |
5 | Loan | 1 | The Lafayette Hotel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/9/2025 | NAP | 6/5/2025 | 6/5/2025 | 12% | No | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | |||||||||||||
6.01 | Property | 1 | Colony Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/1/2025 | NAP | 4/24/2025 | NAP | NAP | No | |
6.02 | Property | 1 | Brentwood Timberlane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/1/2025 | NAP | 4/24/2025 | NAP | NAP | Yes - AE | |
6.03 | Property | 1 | Park Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/28/2025 | NAP | 4/24/2025 | NAP | NAP | Yes - AE | |
7 | Loan | 5, 8 | 1 | Ridgedale Center | 15,540 | 2.8% | 1/31/2027 | GAP/GAPKIDS/BABYGAP | 13,765 | 2.4% | 6/30/2026 | 2/19/2025 | NAP | 2/26/2025 | NAP | NAP | No |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | |||||||||||||
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/9/2025 | NAP | 4/9/2025 | NAP | NAP | No | |
8.02 | Property | 1 | Homewood Suites - Montgomery | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/9/2025 | NAP | 4/9/2025 | NAP | NAP | No | |
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | |||||||||||||
9.01 | Property | 1 | Summerwind | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/10/2025 | NAP | 6/10/2025 | NAP | NAP | No | |
9.02 | Property | 1 | Briar Cove | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/10/2025 | NAP | 6/10/2025 | NAP | NAP | No | |
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | |||||||||||||
10.01 | Property | 1 | White River Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/25/2025 | NAP | 4/25/2025 | NAP | NAP | No | |
10.02 | Property | 1 | Silo Studios | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/25/2025 | NAP | 4/25/2025 | NAP | NAP | No | |
10.03 | Property | 1 | Blossom City Studios | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/25/2025 | NAP | 4/25/2025 | NAP | NAP | No | |
10.04 | Property | 1 | The Orchard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/25/2025 | NAP | 4/25/2025 | NAP | NAP | No | |
10.05 | Property | 1 | Spring River Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/25/2025 | NAP | 4/25/2025 | NAP | NAP | No | |
10.06 | Property | 1 | Cadron Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/25/2025 | NAP | 4/25/2025 | NAP | NAP | No | |
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | |||||||||||||
11.01 | Property | 1 | Ramsey Square Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/12/2025 | NAP | 6/12/2025 | NAP | NAP | No | |
11.02 | Property | 1 | Mill Creek Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/13/2025 | NAP | 6/13/2025 | NAP | NAP | No | |
11.03 | Property | 1 | The View Apartment | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/12/2025 | NAP | 6/12/2025 | NAP | NAP | No | |
11.04 | Property | 1 | The Cottonwood Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/13/2025 | NAP | 6/13/2025 | NAP | NAP | No | |
11.05 | Property | 1 | Cherry Tree Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/13/2025 | NAP | 6/12/2025 | NAP | NAP | No | |
11.06 | Property | 1 | The Dogwood Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/13/2025 | NAP | 6/13/2025 | NAP | NAP | No | |
11.07 | Property | 1 | Belle Grove Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/11/2025 | NAP | 6/11/2025 | NAP | NAP | No |
A-1-26 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date(4) | Fifth Largest Tenant(2) | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date(4) | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone |
11.08 | Property | 1 | The Grove Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/12/2025 | NAP | 6/12/2025 | NAP | NAP | No | |
11.09 | Property | 1 | Magnolia Place Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/1/2025 | NAP | 6/1/2025 | NAP | NAP | No | |
11.1 | Property | 1 | The Oak Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/12/2025 | NAP | 6/12/2025 | NAP | NAP | No | |
11.11 | Property | 1 | The Azalea Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/11/2025 | NAP | 6/1/2025 | NAP | NAP | No | |
12 | Loan | 18, E | 1 | Country Club Center | 7,004 | 10.9% | 9/30/2031 | ESJ Capital Partners LLC. | 5,845 | 9.1% | 3/31/2027 | 5/16/2025 | NAP | 5/19/2025 | NAP | NAP | No |
13 | Loan | 1 | Louetta Central | 8,400 | 4.7% | 10/31/2028 | Dollar Tree | 8,000 | 4.4% | 1/31/2033 | 6/4/2025 | NAP | 6/4/2025 | NAP | NAP | No | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 1/2/2025 | NAP | 1/3/2025 | NAP | NAP | No |
15 | Loan | 1 | Sierra Vista Shopping Center | 8,022 | 4.4% | 9/30/2026 | Samurai Grill | 6,506 | 3.6% | 4/30/2033 | 6/3/2025 | NAP | 6/3/2025 | NAP | NAP | No | |
16 | Loan | 6, G | 3 | SLL Portfolio | |||||||||||||
16.01 | Property | 1 | Live Oak Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/8/2025 | NAP | 5/8/2025 | NAP | NAP | No | |
16.02 | Property | 1 | Lakewood Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/8/2025 | NAP | 5/8/2025 | NAP | NAP | No | |
16.03 | Property | 1 | Vintage Grove Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/8/2025 | NAP | 5/8/2025 | NAP | NAP | No | |
17 | Loan | 1 | Fairfield Inn Daytona Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/30/2025 | NAP | 4/30/2025 | NAP | NAP | Yes - AH | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/13/2025 | NAP | 2/13/2025 | NAP | NAP | No |
19 | Loan | 1 | Deer Park Manor | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/1/2025 | NAP | 4/23/2025 | NAP | NAP | No | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/9/2025 | NAP | 4/9/2025 | NAP | NAP | No | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | 24,813 | 6.1% | 3/31/2033 | RWDSU | 23,241 | 5.7% | 2/28/2031 | 3/31/2025 | NAP | 3/31/2025 | NAP | NAP | No |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | 7,775 | 6.6% | 7/31/2027 | Physicians Ambulance | 7,775 | 6.6% | 12/31/2025 | 4/11/2025 | NAP | 4/10/2025 | NAP | NAP | No | |
23 | Loan | 1 | Home2 Suites Lexington Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/17/2025 | NAP | 6/17/2025 | NAP | NAP | No | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | |||||||||||||
24.01 | Property | 1 | Hamilton County Property | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/18/2025 | NAP | 6/18/2025 | NAP | NAP | No | |
24.02 | Property | 1 | Butler County Property | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/18/2025 | NAP | 6/18/2025 | NAP | NAP | No | |
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/1/2025 | NAP | 5/1/2025 | NAP | NAP | No | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | |||||||||||||
26.01 | Property | 1 | Harmony Hills | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/24/2025 | NAP | 3/25/2025 | NAP | NAP | No | |
26.02 | Property | 1 | Bethpages Estates | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/24/2025 | NAP | 3/25/2025 | NAP | NAP | Yes - AE | |
26.03 | Property | 1 | Howard Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/24/2025 | NAP | 3/24/2025 | NAP | NAP | No | |
27 | Loan | 21 | 1 | BC Storage - Camillus NY | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | 4/23/2025 | NAP | NAP | No |
28 | Loan | 5 | 1 | 150 Palmetto | 7,951 | 7.2% | 10/31/2026 | Medify Air, Inc. | 7,555 | 6.8% | 12/31/2028 | 4/22/2025 | NAP | 4/22/2025 | NAP | NAP | No |
29 | Loan | 5 | 1 | 120 Palmetto | 5,309 | 7.9% | 7/31/2032 | Gen II Fund Services | 4,279 | 6.4% | 4/30/2030 | 4/22/2025 | NAP | 4/22/2025 | NAP | NAP | No |
30 | Loan | J | 1 | Carlisle Plaza MHP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 12/3/2024 | NAP | 12/2/2024 | NAP | NAP | No |
31 | Loan | 1 | 126-130 Union Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/20/2025 | NAP | NAP | No | |
32 | Loan | K | 1 | Platos Cave Sheffield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/1/2025 | NAP | 5/1/2025 | NAP | NAP | No |
33 | Loan | L | 1 | 424 Landfair Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/15/2025 | NAP | 4/15/2025 | 4/15/2025 | 15% | No |
34 | Loan | 1 | Wild Rose Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/2/2025 | NAP | 4/2/2025 | NAP | NAP | No | |
35 | Loan | 6 | 2 | A-Safe Storage | |||||||||||||
35.01 | Property | 1 | Pineville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 5/19/2025 | NAP | NAP | No | |
35.02 | Property | 1 | Ball | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 5/19/2025 | NAP | NAP | No | |
36 | Loan | 1 | Ohio River Plaza | 7,000 | 8.0% | 1/31/2026 | O'Reilly Auto Parts | 6,000 | 6.9% | 8/31/2028 | 4/14/2025 | NAP | 4/14/2025 | NAP | NAP | Yes - AE | |
37 | Loan | M | 1 | Fair Hope Building | 2,020 | 8.2% | 2/28/2033 | Formation Environmental LLC | 1,552 | 6.3% | 2/28/2030 | 7/3/2025 | NAP | 6/23/2025 | 6/12/2025 | 18% | No |
38 | Loan | 1 | Grand Blanc Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/21/2025 | NAP | 5/14/2025 | NAP | NAP | No | |
39 | Loan | N | 1 | 6101 18th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/1/2025 | NAP | 5/1/2025 | NAP | NAP | No |
40 | Loan | O | 1 | Sherwood Manor MHP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/17/2025 | NAP | 10/28/2024 | NAP | NAP | No |
A-1-27 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | 0 | Springing | 0 | Springing | 0 | |||||
1.01 | Property | 1 | 996 Paragon Way | Fee | NAP | NAP | NAP | NAP | ||||||
1.02 | Property | 1 | 91-399 Kauhi | Fee | NAP | NAP | NAP | NAP | ||||||
1.03 | Property | 1 | 11224 Will Walker Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.04 | Property | 1 | 10450 Doral Boulevard | Fee | NAP | NAP | NAP | NAP | ||||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.06 | Property | 1 | 32150 Just Imagine Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.07 | Property | 1 | 6850 Weber Boulevard | Fee | NAP | NAP | NAP | NAP | ||||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | Fee | NAP | NAP | NAP | NAP | ||||||
1.09 | Property | 1 | 27200 SW 127th Avenue | Fee | NAP | NAP | NAP | NAP | ||||||
1.1 | Property | 1 | 7410 Magi Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.11 | Property | 1 | 2375 East Newlands Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.12 | Property | 1 | 3800 Midlink Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.13 | Property | 1 | 13509 Waterworks Street | Fee | NAP | NAP | NAP | NAP | ||||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | Fee | NAP | NAP | NAP | NAP | ||||||
1.15 | Property | 1 | 91-141 Kalaeloa | Fee | NAP | NAP | NAP | NAP | ||||||
1.16 | Property | 1 | 9860 West Buckeye Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.17 | Property | 1 | 125 North Troy Hill Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.18 | Property | 1 | 11900 Trolley Lane | Fee | NAP | NAP | NAP | NAP | ||||||
1.19 | Property | 1 | 11501 Wilkinson Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | Fee | NAP | NAP | NAP | NAP | ||||||
1.21 | Property | 1 | 5001 West Delbridge Street | Fee | NAP | NAP | NAP | NAP | ||||||
1.22 | Property | 1 | 91-238 Kauhi | Fee | NAP | NAP | NAP | NAP | ||||||
1.23 | Property | 1 | 1892 Anfield Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | Fee | NAP | NAP | NAP | NAP | ||||||
1.25 | Property | 1 | 955 Aeroplaza Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.26 | Property | 1 | 3155 Grissom Parkway | Fee | NAP | NAP | NAP | NAP | ||||||
1.27 | Property | 1 | 3502 Enterprise Avenue | Fee | NAP | NAP | NAP | NAP | ||||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | Fee | NAP | NAP | NAP | NAP | ||||||
1.29 | Property | 1 | 700 Marine Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.3 | Property | 1 | 3245 Henry Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | Fee | NAP | NAP | NAP | NAP | ||||||
1.32 | Property | 1 | 2482 Century Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.33 | Property | 1 | 158 West Yard Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.34 | Property | 1 | 55 Commerce Avenue | Fee | NAP | NAP | NAP | NAP | ||||||
1.35 | Property | 1 | 1415 West Commerce Way | Fee | NAP | NAP | NAP | NAP | ||||||
1.36 | Property | 1 | 1095 South 4800 West | Fee | NAP | NAP | NAP | NAP | ||||||
1.37 | Property | 1 | 950 Bennett Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.38 | Property | 1 | 985 Kershaw Street | Fee | NAP | NAP | NAP | NAP | ||||||
1.39 | Property | 1 | 1990 Hood Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.4 | Property | 1 | 17200 Manchac Park Lane | Fee | NAP | NAP | NAP | NAP | ||||||
1.41 | Property | 1 | 7409 Magi Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.42 | Property | 1 | 91-329 Kauhi | Fee | NAP | NAP | NAP | NAP | ||||||
1.43 | Property | 1 | 1985 International Way | Fee | NAP | NAP | NAP | NAP | ||||||
1.44 | Property | 1 | 200 Orange Point Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.45 | Property | 1 | 91-241 Kalaeloa | Fee | NAP | NAP | NAP | NAP | ||||||
1.46 | Property | 1 | 2311 South Park Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.47 | Property | 1 | 2820 State Highway 31 | Fee | NAP | NAP | NAP | NAP | ||||||
1.48 | Property | 1 | 8000 Mid America Blvd. | Fee | NAP | NAP | NAP | NAP | ||||||
1.49 | Property | 1 | 14257 E. Easter Avenue | Fee | NAP | NAP | NAP | NAP | ||||||
1.5 | Property | 1 | 91-080 Hanua | Fee | NAP | NAP | NAP | NAP | ||||||
1.51 | Property | 1 | 3736 Salisbury Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.52 | Property | 1 | 91-027 Kaomi Loop | Fee | NAP | NAP | NAP | NAP | ||||||
1.53 | Property | 1 | 150 Greenhorn Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.54 | Property | 1 | 7130 Q Street | Fee | NAP | NAP | NAP | NAP | ||||||
1.55 | Property | 1 | 235 Great Pond Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.56 | Property | 1 | 510 Production Avenue | Fee | NAP | NAP | NAP | NAP | ||||||
1.57 | Property | 1 | 91-150 Kaomi Loop | Fee | NAP | NAP | NAP | NAP | ||||||
1.58 | Property | 1 | 4501 Industrial Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.59 | Property | 1 | 91-222 Olai | Fee | NAP | NAP | NAP | NAP | ||||||
1.6 | Property | 1 | 2580 Technology Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.61 | Property | 1 | 301 Commerce Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.62 | Property | 1 | 590 Assembly Court | Fee | NAP | NAP | NAP | NAP | ||||||
1.63 | Property | 1 | 7121 South Fifth Avenue | Fee | NAP | NAP | NAP | NAP | ||||||
1.64 | Property | 1 | 91-250 Komohana | Fee | NAP | NAP | NAP | NAP | ||||||
1.65 | Property | 1 | 91-220 Kalaeloa | Fee | NAP | NAP | NAP | NAP | ||||||
1.66 | Property | 1 | 91-185 Kalaeloa | Fee | NAP | NAP | NAP | NAP | ||||||
1.67 | Property | 1 | 91-300 Hanua | Fee | NAP | NAP | NAP | NAP | ||||||
1.68 | Property | 1 | 5501 Providence Hill Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.69 | Property | 1 | 91-259 Olai | Fee | NAP | NAP | NAP | NAP | ||||||
1.7 | Property | 1 | 2 Tower Drive | Fee | NAP | NAP | NAP | NAP |
A-1-28 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) |
1.71 | Property | 1 | 91-064 Kaomi Loop | Fee | NAP | NAP | NAP | NAP | ||||||
1.72 | Property | 1 | 91-202 Kalaeloa | Fee | NAP | NAP | NAP | NAP | ||||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | Fee | NAP | NAP | NAP | NAP | ||||||
1.74 | Property | 1 | 91-102 Kaomi Loop | Fee | NAP | NAP | NAP | NAP | ||||||
1.75 | Property | 1 | 1230 West 171st Street | Fee | NAP | NAP | NAP | NAP | ||||||
1.76 | Property | 1 | 91-400 Komohana | Fee | NAP | NAP | NAP | NAP | ||||||
1.77 | Property | 1 | 91-265 Hanua | Fee | NAP | NAP | NAP | NAP | ||||||
1.78 | Property | 1 | 91-255 Hanua | Fee | NAP | NAP | NAP | NAP | ||||||
1.79 | Property | 1 | 1415 Industrial Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.8 | Property | 1 | 209 South Bud Street | Fee | NAP | NAP | NAP | NAP | ||||||
1.81 | Property | 1 | 91-110 Kaomi Loop | Fee | NAP | NAP | NAP | NAP | ||||||
1.82 | Property | 1 | 3900 NE 6th Street | Fee | NAP | NAP | NAP | NAP | ||||||
1.83 | Property | 1 | 91-218 Olai | Fee | NAP | NAP | NAP | NAP | ||||||
1.84 | Property | 1 | 5795 Logistics Parkway | Fee | NAP | NAP | NAP | NAP | ||||||
1.85 | Property | 1 | 91-210 Kauhi | Fee | NAP | NAP | NAP | NAP | ||||||
1.86 | Property | 1 | 435 SE 70th Street | Leasehold | 9/30/2027 | 8, 5-year options and 1, 1-year option | 30,205 | Yes | ||||||
1.87 | Property | 1 | 2902 Gun Club Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.88 | Property | 1 | 91-210 Olai | Fee | NAP | NAP | NAP | NAP | ||||||
1.89 | Property | 1 | 91-95 Hanua | Fee | NAP | NAP | NAP | NAP | ||||||
1.9 | Property | 1 | 91-083 Hanua | Fee | NAP | NAP | NAP | NAP | ||||||
1.91 | Property | 1 | 2401 Cram Avenue SE | Fee | NAP | NAP | NAP | NAP | ||||||
1.92 | Property | 1 | 91-119 Olai | Fee | NAP | NAP | NAP | NAP | ||||||
1.93 | Property | 1 | 3425 Maple Drive | Fee | NAP | NAP | NAP | NAP | ||||||
1.94 | Property | 1 | 91-174 Olai | Fee | NAP | NAP | NAP | NAP | ||||||
1.95 | Property | 1 | 5156 American Road | Fee | NAP | NAP | NAP | NAP | ||||||
1.96 | Property | 1 | 91-252 Kauhi | Fee | NAP | NAP | NAP | NAP | ||||||
1.97 | Property | 1 | 91-349 Kauhi | Fee | NAP | NAP | NAP | NAP | ||||||
1.98 | Property | 1 | 91-175 Olai | Fee | NAP | NAP | NAP | NAP | ||||||
1.99 | Property | 1 | 91-087 Hanua | Fee | NAP | NAP | NAP | NAP | ||||||
1.100 | Property | 1 | 91-171 Olai | Fee | NAP | NAP | NAP | NAP | ||||||
1.101 | Property | 1 | 91-410 Komohana | Fee | NAP | NAP | NAP | NAP | ||||||
1.102 | Property | 1 | 91-416 Komohana | Fee | NAP | NAP | NAP | NAP | ||||||
2 | Loan | 5, B | 1 | The Motto | Fee | NAP | NAP | NAP | NAP | 13,544 | 6,772 | 257,035 | 28,560 | 0 |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | Fee | NAP | NAP | NAP | NAP | 0 | Springing | 0 | Springing | 0 |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | 0 | Springing | 0 | Springing | 0 | |||||
4.01 | Property | 1 | 670-680 Maine | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.02 | Property | 1 | 1000 Maine | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.03 | Property | 1 | Phase I Retail | Leasehold | 4/23/2064 (Fish Market); 4/24/2113 | 1, 49-year (Fish Market) | 1 | N | ||||||
4.04 | Property | 1 | The Channel | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.05 | Property | 1 | Garage (Ph I) | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.06 | Property | 1 | Hyatt House | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.07 | Property | 1 | Phase II Retail | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.08 | Property | 1 | Garage (Ph II) | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.09 | Property | 1 | Canopy | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.10 | Property | 1 | The Tides | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.11 | Property | 1 | 800 Maine | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.12 | Property | 1 | The Anthem | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.13 | Property | 1 | Incanto | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.14 | Property | 1 | 580 Water (Pier 4) | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
4.15 | Property | 1 | Marina | Leasehold | 4/24/2113 | NAP | 1 | N | ||||||
5 | Loan | 1 | The Lafayette Hotel | Fee | NAP | NAP | NAP | NAP | 74,523 | 27,623 | 0 | Springing | 0 | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | 270,740 | 38,678 | 0 | Springing | 0 | |||||
6.01 | Property | 1 | Colony Park | Fee | NAP | NAP | NAP | NAP | ||||||
6.02 | Property | 1 | Brentwood Timberlane | Fee | NAP | NAP | NAP | NAP | ||||||
6.03 | Property | 1 | Park Place | Fee | NAP | NAP | NAP | NAP | ||||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | Fee | NAP | NAP | NAP | NAP | 0 | 307,619 | 0 | Springing | 0 |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | 262,496 | 23,834 | 36,111 | Springing | 11,970 | |||||
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | Fee | NAP | NAP | NAP | NAP | ||||||
8.02 | Property | 1 | Homewood Suites - Montgomery | Fee | NAP | NAP | NAP | NAP | ||||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | 256,728 | 32,091 | 0 | Springing | 0 | |||||
9.01 | Property | 1 | Summerwind | Fee | NAP | NAP | NAP | NAP | ||||||
9.02 | Property | 1 | Briar Cove | Fee | NAP | NAP | NAP | NAP | ||||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | 55,298 | 8,617 | 20,336 | 20,336 | 0 | |||||
10.01 | Property | 1 | White River Commons | Fee | NAP | NAP | NAP | NAP | ||||||
10.02 | Property | 1 | Silo Studios | Fee | NAP | NAP | NAP | NAP | ||||||
10.03 | Property | 1 | Blossom City Studios | Fee | NAP | NAP | NAP | NAP | ||||||
10.04 | Property | 1 | The Orchard | Fee | NAP | NAP | NAP | NAP | ||||||
10.05 | Property | 1 | Spring River Commons | Fee | NAP | NAP | NAP | NAP | ||||||
10.06 | Property | 1 | Cadron Commons | Fee | NAP | NAP | NAP | NAP | ||||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | 0 | 10,169 | 36,575 | 18,288 | 70,000 | |||||
11.01 | Property | 1 | Ramsey Square Apartments | Fee | NAP | NAP | NAP | NAP | ||||||
11.02 | Property | 1 | Mill Creek Apartments | Fee | NAP | NAP | NAP | NAP | ||||||
11.03 | Property | 1 | The View Apartment | Fee | NAP | NAP | NAP | NAP | ||||||
11.04 | Property | 1 | The Cottonwood Apartments | Fee | NAP | NAP | NAP | NAP | ||||||
11.05 | Property | 1 | Cherry Tree Apartments | Fee | NAP | NAP | NAP | NAP | ||||||
11.06 | Property | 1 | The Dogwood Apartments | Fee | NAP | NAP | NAP | NAP | ||||||
11.07 | Property | 1 | Belle Grove Apartments | Fee | NAP | NAP | NAP | NAP |
A-1-29 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) |
11.08 | Property | 1 | The Grove Apartments | Fee | NAP | NAP | NAP | NAP | ||||||
11.09 | Property | 1 | Magnolia Place Apartments | Fee | NAP | NAP | NAP | NAP | ||||||
11.1 | Property | 1 | The Oak Apartments | Fee | NAP | NAP | NAP | NAP | ||||||
11.11 | Property | 1 | The Azalea Apartments | Fee | NAP | NAP | NAP | NAP | ||||||
12 | Loan | 18, E | 1 | Country Club Center | Fee | NAP | NAP | NAP | NAP | 83,512 | 27,837 | 0 | Springing | 12,906 |
13 | Loan | 1 | Louetta Central | Fee | NAP | NAP | NAP | NAP | 214,360 | 26,795 | 0 | Springing | 200,000 | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | Fee | NAP | NAP | NAP | NAP | 0 | 544,368 | 0 | Springing | 172,283 |
15 | Loan | 1 | Sierra Vista Shopping Center | Fee | NAP | NAP | NAP | NAP | 65,835 | 16,459 | 0 | Springing | 58,458 | |
16 | Loan | 6, G | 3 | SLL Portfolio | 72,925 | 18,231 | 0 | Springing | 275,000 | |||||
16.01 | Property | 1 | Live Oak Apartments | Fee | NAP | NAP | NAP | NAP | ||||||
16.02 | Property | 1 | Lakewood Apartments | Fee | NAP | NAP | NAP | NAP | ||||||
16.03 | Property | 1 | Vintage Grove Apartments | Fee | NAP | NAP | NAP | NAP | ||||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | Fee | NAP | NAP | NAP | NAP | 166,044 | 18,449 | 0 | Springing | 0 | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | Fee/Leasehold | 9/30/2049 | None | 322,055 | No | 0 | Springing | 0 | Springing | 0 |
19 | Loan | 1 | Deer Park Manor | Fee | NAP | NAP | NAP | NAP | 46,187 | 15,395 | 52,630 | 4,785 | 0 | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | Fee | NAP | NAP | NAP | NAP | 71,814 | 11,969 | 27,750 | 5,550 | 0 | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | Fee | NAP | NAP | NAP | NAP | 0 | Springing | 0 | Springing | 6,761 |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | Fee | NAP | NAP | NAP | NAP | 17,317 | 17,317 | 0 | Springing | 0 | |
23 | Loan | 1 | Home2 Suites Lexington Park | Fee | NAP | NAP | NAP | NAP | 66,003 | 7,148 | 0 | Springing | 0 | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | 6,027 | 6,027 | 10,935 | 1,562 | 0 | |||||
24.01 | Property | 1 | Hamilton County Property | Fee | NAP | NAP | NAP | NAP | ||||||
24.02 | Property | 1 | Butler County Property | Fee | NAP | NAP | NAP | NAP | ||||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | Fee | NAP | NAP | NAP | NAP | 8,445 | 8,445 | 63,814 | 5,318 | 0 | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | 30,947 | 4,421 | 12,131 | 4,044 | 0 | |||||
26.01 | Property | 1 | Harmony Hills | Fee | NAP | NAP | NAP | NAP | ||||||
26.02 | Property | 1 | Bethpages Estates | Fee | NAP | NAP | NAP | NAP | ||||||
26.03 | Property | 1 | Howard Place | Fee | NAP | NAP | NAP | NAP | ||||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | Fee | NAP | NAP | NAP | NAP | 116,547 | 14,568 | 0 | Springing | 0 |
28 | Loan | 5 | 1 | 150 Palmetto | Fee | NAP | NAP | NAP | NAP | 177,162 | 59,054 | 179,244 | 29,874 | 0 |
29 | Loan | 5 | 1 | 120 Palmetto | Fee | NAP | NAP | NAP | NAP | 97,653 | 32,551 | 154,812 | 25,802 | 0 |
30 | Loan | J | 1 | Carlisle Plaza MHP | Fee | NAP | NAP | NAP | NAP | 5,481 | 1,827 | 10,401 | 1,156 | 0 |
31 | Loan | 1 | 126-130 Union Street | Fee | NAP | NAP | NAP | NAP | 11,052 | 5,526 | 6,750 | 2,250 | 0 | |
32 | Loan | K | 1 | Platos Cave Sheffield | Fee | NAP | NAP | NAP | NAP | 31,030 | 3,103 | 32,409 | 3,601 | 0 |
33 | Loan | L | 1 | 424 Landfair Ave | Fee | NAP | NAP | NAP | NAP | 38,015 | 7,603 | 43,637 | 3,967 | 0 |
34 | Loan | 1 | Wild Rose Villas | Fee | NAP | NAP | NAP | NAP | 83,782 | 8,378 | 44,733 | 5,592 | 0 | |
35 | Loan | 6 | 2 | A-Safe Storage | 40,726 | 5,818 | 4,732 | 2,366 | 0 | |||||
35.01 | Property | 1 | Pineville | Fee | NAP | NAP | NAP | NAP | ||||||
35.02 | Property | 1 | Ball | Fee | NAP | NAP | NAP | NAP | ||||||
36 | Loan | 1 | Ohio River Plaza | Fee | NAP | NAP | NAP | NAP | 5,827 | 5,827 | 0 | Springing | 0 | |
37 | Loan | M | 1 | Fair Hope Building | Fee | NAP | NAP | NAP | NAP | 35,722 | 5,954 | 0 | Springing | 62,750 |
38 | Loan | 1 | Grand Blanc Storage | Fee | NAP | NAP | NAP | NAP | 33,996 | 2,972 | 2,257 | 1,128 | 50,000 | |
39 | Loan | N | 1 | 6101 18th Avenue | Fee | NAP | NAP | NAP | NAP | 9,738 | 9,738 | 0 | Springing | 144 |
40 | Loan | O | 1 | Sherwood Manor MHP | Fee | NAP | NAP | NAP | NAP | 4,102 | 684 | 2,442 | 488 | 3,325 |
A-1-30 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | 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 ($) |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 2,476,942 | Springing |
1.01 | Property | 1 | 996 Paragon Way | ||||||||||||
1.02 | Property | 1 | 91-399 Kauhi | ||||||||||||
1.03 | Property | 1 | 11224 Will Walker Road | ||||||||||||
1.04 | Property | 1 | 10450 Doral Boulevard | ||||||||||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | ||||||||||||
1.06 | Property | 1 | 32150 Just Imagine Drive | ||||||||||||
1.07 | Property | 1 | 6850 Weber Boulevard | ||||||||||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | ||||||||||||
1.09 | Property | 1 | 27200 SW 127th Avenue | ||||||||||||
1.1 | Property | 1 | 7410 Magi Road | ||||||||||||
1.11 | Property | 1 | 2375 East Newlands Road | ||||||||||||
1.12 | Property | 1 | 3800 Midlink Drive | ||||||||||||
1.13 | Property | 1 | 13509 Waterworks Street | ||||||||||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | ||||||||||||
1.15 | Property | 1 | 91-141 Kalaeloa | ||||||||||||
1.16 | Property | 1 | 9860 West Buckeye Road | ||||||||||||
1.17 | Property | 1 | 125 North Troy Hill Road | ||||||||||||
1.18 | Property | 1 | 11900 Trolley Lane | ||||||||||||
1.19 | Property | 1 | 11501 Wilkinson Drive | ||||||||||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | ||||||||||||
1.21 | Property | 1 | 5001 West Delbridge Street | ||||||||||||
1.22 | Property | 1 | 91-238 Kauhi | ||||||||||||
1.23 | Property | 1 | 1892 Anfield Road | ||||||||||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | ||||||||||||
1.25 | Property | 1 | 955 Aeroplaza Drive | ||||||||||||
1.26 | Property | 1 | 3155 Grissom Parkway | ||||||||||||
1.27 | Property | 1 | 3502 Enterprise Avenue | ||||||||||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | ||||||||||||
1.29 | Property | 1 | 700 Marine Drive | ||||||||||||
1.3 | Property | 1 | 3245 Henry Road | ||||||||||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | ||||||||||||
1.32 | Property | 1 | 2482 Century Drive | ||||||||||||
1.33 | Property | 1 | 158 West Yard Road | ||||||||||||
1.34 | Property | 1 | 55 Commerce Avenue | ||||||||||||
1.35 | Property | 1 | 1415 West Commerce Way | ||||||||||||
1.36 | Property | 1 | 1095 South 4800 West | ||||||||||||
1.37 | Property | 1 | 950 Bennett Road | ||||||||||||
1.38 | Property | 1 | 985 Kershaw Street | ||||||||||||
1.39 | Property | 1 | 1990 Hood Road | ||||||||||||
1.4 | Property | 1 | 17200 Manchac Park Lane | ||||||||||||
1.41 | Property | 1 | 7409 Magi Road | ||||||||||||
1.42 | Property | 1 | 91-329 Kauhi | ||||||||||||
1.43 | Property | 1 | 1985 International Way | ||||||||||||
1.44 | Property | 1 | 200 Orange Point Drive | ||||||||||||
1.45 | Property | 1 | 91-241 Kalaeloa | ||||||||||||
1.46 | Property | 1 | 2311 South Park Road | ||||||||||||
1.47 | Property | 1 | 2820 State Highway 31 | ||||||||||||
1.48 | Property | 1 | 8000 Mid America Blvd. | ||||||||||||
1.49 | Property | 1 | 14257 E. Easter Avenue | ||||||||||||
1.5 | Property | 1 | 91-080 Hanua | ||||||||||||
1.51 | Property | 1 | 3736 Salisbury Road | ||||||||||||
1.52 | Property | 1 | 91-027 Kaomi Loop | ||||||||||||
1.53 | Property | 1 | 150 Greenhorn Drive | ||||||||||||
1.54 | Property | 1 | 7130 Q Street | ||||||||||||
1.55 | Property | 1 | 235 Great Pond Road | ||||||||||||
1.56 | Property | 1 | 510 Production Avenue | ||||||||||||
1.57 | Property | 1 | 91-150 Kaomi Loop | ||||||||||||
1.58 | Property | 1 | 4501 Industrial Drive | ||||||||||||
1.59 | Property | 1 | 91-222 Olai | ||||||||||||
1.6 | Property | 1 | 2580 Technology Drive | ||||||||||||
1.61 | Property | 1 | 301 Commerce Drive | ||||||||||||
1.62 | Property | 1 | 590 Assembly Court | ||||||||||||
1.63 | Property | 1 | 7121 South Fifth Avenue | ||||||||||||
1.64 | Property | 1 | 91-250 Komohana | ||||||||||||
1.65 | Property | 1 | 91-220 Kalaeloa | ||||||||||||
1.66 | Property | 1 | 91-185 Kalaeloa | ||||||||||||
1.67 | Property | 1 | 91-300 Hanua | ||||||||||||
1.68 | Property | 1 | 5501 Providence Hill Drive | ||||||||||||
1.69 | Property | 1 | 91-259 Olai | ||||||||||||
1.7 | Property | 1 | 2 Tower Drive |
A-1-31 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
1.71 | Property | 1 | 91-064 Kaomi Loop | ||||||||||||
1.72 | Property | 1 | 91-202 Kalaeloa | ||||||||||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | ||||||||||||
1.74 | Property | 1 | 91-102 Kaomi Loop | ||||||||||||
1.75 | Property | 1 | 1230 West 171st Street | ||||||||||||
1.76 | Property | 1 | 91-400 Komohana | ||||||||||||
1.77 | Property | 1 | 91-265 Hanua | ||||||||||||
1.78 | Property | 1 | 91-255 Hanua | ||||||||||||
1.79 | Property | 1 | 1415 Industrial Drive | ||||||||||||
1.8 | Property | 1 | 209 South Bud Street | ||||||||||||
1.81 | Property | 1 | 91-110 Kaomi Loop | ||||||||||||
1.82 | Property | 1 | 3900 NE 6th Street | ||||||||||||
1.83 | Property | 1 | 91-218 Olai | ||||||||||||
1.84 | Property | 1 | 5795 Logistics Parkway | ||||||||||||
1.85 | Property | 1 | 91-210 Kauhi | ||||||||||||
1.86 | Property | 1 | 435 SE 70th Street | ||||||||||||
1.87 | Property | 1 | 2902 Gun Club Road | ||||||||||||
1.88 | Property | 1 | 91-210 Olai | ||||||||||||
1.89 | Property | 1 | 91-95 Hanua | ||||||||||||
1.9 | Property | 1 | 91-083 Hanua | ||||||||||||
1.91 | Property | 1 | 2401 Cram Avenue SE | ||||||||||||
1.92 | Property | 1 | 91-119 Olai | ||||||||||||
1.93 | Property | 1 | 3425 Maple Drive | ||||||||||||
1.94 | Property | 1 | 91-174 Olai | ||||||||||||
1.95 | Property | 1 | 5156 American Road | ||||||||||||
1.96 | Property | 1 | 91-252 Kauhi | ||||||||||||
1.97 | Property | 1 | 91-349 Kauhi | ||||||||||||
1.98 | Property | 1 | 91-175 Olai | ||||||||||||
1.99 | Property | 1 | 91-087 Hanua | ||||||||||||
1.100 | Property | 1 | 91-171 Olai | ||||||||||||
1.101 | Property | 1 | 91-410 Komohana | ||||||||||||
1.102 | Property | 1 | 91-416 Komohana | ||||||||||||
2 | Loan | 5, B | 1 | The Motto | 5,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 349,509 | 0 |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | Springing | 131,547 | 0 | Springing | 986,601 | 0 | 0 | 0 | 0 | 0 | 0 |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | Springing | 0 | 18,758,819 | Springing | 0 | 0 | 0 | 0 | 0 | 26,973,955 | Springing |
4.01 | Property | 1 | 670-680 Maine | ||||||||||||
4.02 | Property | 1 | 1000 Maine | ||||||||||||
4.03 | Property | 1 | Phase I Retail | ||||||||||||
4.04 | Property | 1 | The Channel | ||||||||||||
4.05 | Property | 1 | Garage (Ph I) | ||||||||||||
4.06 | Property | 1 | Hyatt House | ||||||||||||
4.07 | Property | 1 | Phase II Retail | ||||||||||||
4.08 | Property | 1 | Garage (Ph II) | ||||||||||||
4.09 | Property | 1 | Canopy | ||||||||||||
4.10 | Property | 1 | The Tides | ||||||||||||
4.11 | Property | 1 | 800 Maine | ||||||||||||
4.12 | Property | 1 | The Anthem | ||||||||||||
4.13 | Property | 1 | Incanto | ||||||||||||
4.14 | Property | 1 | 580 Water (Pier 4) | ||||||||||||
4.15 | Property | 1 | Marina | ||||||||||||
5 | Loan | 1 | The Lafayette Hotel | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | 12,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 610,063 | 0 | 0 |
6.01 | Property | 1 | Colony Park | ||||||||||||
6.02 | Property | 1 | Brentwood Timberlane | ||||||||||||
6.03 | Property | 1 | Park Place | ||||||||||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | 11,718 | 281,237 | 2,782,540 | 46,873 | 1,124,948 | 0 | 0 | 0 | 0 | 527,683 | Springing |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | 4.0% of Gross Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,300,000 | 60,000 |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | ||||||||||||
8.02 | Property | 1 | Homewood Suites - Montgomery | ||||||||||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | 5,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 162,000 | 0 |
9.01 | Property | 1 | Summerwind | ||||||||||||
9.02 | Property | 1 | Briar Cove | ||||||||||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | 7,938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49,063 | 0 | 0 |
10.01 | Property | 1 | White River Commons | ||||||||||||
10.02 | Property | 1 | Silo Studios | ||||||||||||
10.03 | Property | 1 | Blossom City Studios | ||||||||||||
10.04 | Property | 1 | The Orchard | ||||||||||||
10.05 | Property | 1 | Spring River Commons | ||||||||||||
10.06 | Property | 1 | Cadron Commons | ||||||||||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | 9,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92,656 | 0 | 0 |
11.01 | Property | 1 | Ramsey Square Apartments | ||||||||||||
11.02 | Property | 1 | Mill Creek Apartments | ||||||||||||
11.03 | Property | 1 | The View Apartment | ||||||||||||
11.04 | Property | 1 | The Cottonwood Apartments | ||||||||||||
11.05 | Property | 1 | Cherry Tree Apartments | ||||||||||||
11.06 | Property | 1 | The Dogwood Apartments | ||||||||||||
11.07 | Property | 1 | Belle Grove Apartments |
A-1-32 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | 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 ($) |
11.08 | Property | 1 | The Grove Apartments | ||||||||||||
11.09 | Property | 1 | Magnolia Place Apartments | ||||||||||||
11.1 | Property | 1 | The Oak Apartments | ||||||||||||
11.11 | Property | 1 | The Azalea Apartments | ||||||||||||
12 | Loan | 18, E | 1 | Country Club Center | 1,076 | 0 | 8,066 | 8,066 | 0 | 0 | 0 | 0 | 0 | 30,000 | 0 |
13 | Loan | 1 | Louetta Central | 2,150 | 0 | 500,000 | Springing | 500,000 | 0 | 0 | 0 | 3,750 | 0 | 0 | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | 2.0% of Gross Rents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,582,531 | Springing |
15 | Loan | 1 | Sierra Vista Shopping Center | 2,281 | 0 | 1,000,000 | Springing | 500,000 | 0 | 0 | 0 | 0 | 13,311 | 0 | |
16 | Loan | 6, G | 3 | SLL Portfolio | 4,664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94,250 | 0 | 0 |
16.01 | Property | 1 | Live Oak Apartments | ||||||||||||
16.02 | Property | 1 | Lakewood Apartments | ||||||||||||
16.03 | Property | 1 | Vintage Grove Apartments | ||||||||||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | 18,306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 322,055 | Springing |
19 | Loan | 1 | Deer Park Manor | 2,417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,782 | 0 | 0 | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | 9,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Springing | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | 6,761 | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 1,568,551 | 0 |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | 3,146 | 0 | 250,000 | 4,916 | 0 | 0 | 0 | 0 | 0 | 615,000 | 0 | |
23 | Loan | 1 | Home2 Suites Lexington Park | 10,556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,025 | 0 | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | 1,533 | 36,786 | 0 | 0 | 0 | 0 | 0 | 0 | 70,438 | 0 | 0 |
24.01 | Property | 1 | Hamilton County Property | ||||||||||||
24.02 | Property | 1 | Butler County Property | ||||||||||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | 12,756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,000 | 0 | 0 | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | 783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54,300 | 0 | 0 |
26.01 | Property | 1 | Harmony Hills | ||||||||||||
26.02 | Property | 1 | Bethpages Estates | ||||||||||||
26.03 | Property | 1 | Howard Place | ||||||||||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | 833 | 20,003 | 0 | 0 | 0 | 0 | 0 | 0 | 1,063 | 0 | 0 |
28 | Loan | 5 | 1 | 150 Palmetto | 1,850 | 0 | 650,000 | 9,246 | 0 | 0 | 0 | 0 | 0 | 125,844 | 0 |
29 | Loan | 5 | 1 | 120 Palmetto | 1,545 | 0 | 350,000 | 5,566 | 0 | 0 | 0 | 0 | 0 | 1,493,055 | 0 |
30 | Loan | J | 1 | Carlisle Plaza MHP | 325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,840 | 0 | 0 |
31 | Loan | 1 | 126-130 Union Street | 269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,125 | 4,688 | 0 | |
32 | Loan | K | 1 | Platos Cave Sheffield | 3,125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,500 | 5,300 | 0 |
33 | Loan | L | 1 | 424 Landfair Ave | 333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38,938 | 0 | 0 |
34 | Loan | 1 | Wild Rose Villas | 1,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
35 | Loan | 6 | 2 | A-Safe Storage | 647 | 23,276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
35.01 | Property | 1 | Pineville | ||||||||||||
35.02 | Property | 1 | Ball | ||||||||||||
36 | Loan | 1 | Ohio River Plaza | 1,092 | 13,106 | 100,000 | 10,922 | 100,000 | 0 | 0 | 0 | 105,500 | 125,000 | Springing | |
37 | Loan | M | 1 | Fair Hope Building | 510 | 0 | 0 | 2,100 | 0 | 0 | 0 | 0 | 0 | 18,764 | 0 |
38 | Loan | 1 | Grand Blanc Storage | 343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
39 | Loan | N | 1 | 6101 18th Avenue | 144 | 5,175 | 958 | 958 | 34,500 | 0 | 0 | 0 | 0 | 0 | 0 |
40 | Loan | O | 1 | Sherwood Manor MHP | 142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,915 | 0 | 0 |
A-1-33 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | Ground Lease Reserve (Monthly: Springing), Unfunded Obligations Reserve (Upfront: 2,476,941.61) | 0 | 0 | NAP |
1.01 | Property | 1 | 996 Paragon Way | |||||
1.02 | Property | 1 | 91-399 Kauhi | |||||
1.03 | Property | 1 | 11224 Will Walker Road | |||||
1.04 | Property | 1 | 10450 Doral Boulevard | |||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | |||||
1.06 | Property | 1 | 32150 Just Imagine Drive | |||||
1.07 | Property | 1 | 6850 Weber Boulevard | |||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | |||||
1.09 | Property | 1 | 27200 SW 127th Avenue | |||||
1.1 | Property | 1 | 7410 Magi Road | |||||
1.11 | Property | 1 | 2375 East Newlands Road | |||||
1.12 | Property | 1 | 3800 Midlink Drive | |||||
1.13 | Property | 1 | 13509 Waterworks Street | |||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | |||||
1.15 | Property | 1 | 91-141 Kalaeloa | |||||
1.16 | Property | 1 | 9860 West Buckeye Road | |||||
1.17 | Property | 1 | 125 North Troy Hill Road | |||||
1.18 | Property | 1 | 11900 Trolley Lane | |||||
1.19 | Property | 1 | 11501 Wilkinson Drive | |||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | |||||
1.21 | Property | 1 | 5001 West Delbridge Street | |||||
1.22 | Property | 1 | 91-238 Kauhi | |||||
1.23 | Property | 1 | 1892 Anfield Road | |||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | |||||
1.25 | Property | 1 | 955 Aeroplaza Drive | |||||
1.26 | Property | 1 | 3155 Grissom Parkway | |||||
1.27 | Property | 1 | 3502 Enterprise Avenue | |||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | |||||
1.29 | Property | 1 | 700 Marine Drive | |||||
1.3 | Property | 1 | 3245 Henry Road | |||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | |||||
1.32 | Property | 1 | 2482 Century Drive | |||||
1.33 | Property | 1 | 158 West Yard Road | |||||
1.34 | Property | 1 | 55 Commerce Avenue | |||||
1.35 | Property | 1 | 1415 West Commerce Way | |||||
1.36 | Property | 1 | 1095 South 4800 West | |||||
1.37 | Property | 1 | 950 Bennett Road | |||||
1.38 | Property | 1 | 985 Kershaw Street | |||||
1.39 | Property | 1 | 1990 Hood Road | |||||
1.4 | Property | 1 | 17200 Manchac Park Lane | |||||
1.41 | Property | 1 | 7409 Magi Road | |||||
1.42 | Property | 1 | 91-329 Kauhi | |||||
1.43 | Property | 1 | 1985 International Way | |||||
1.44 | Property | 1 | 200 Orange Point Drive | |||||
1.45 | Property | 1 | 91-241 Kalaeloa | |||||
1.46 | Property | 1 | 2311 South Park Road | |||||
1.47 | Property | 1 | 2820 State Highway 31 | |||||
1.48 | Property | 1 | 8000 Mid America Blvd. | |||||
1.49 | Property | 1 | 14257 E. Easter Avenue | |||||
1.5 | Property | 1 | 91-080 Hanua | |||||
1.51 | Property | 1 | 3736 Salisbury Road | |||||
1.52 | Property | 1 | 91-027 Kaomi Loop | |||||
1.53 | Property | 1 | 150 Greenhorn Drive | |||||
1.54 | Property | 1 | 7130 Q Street | |||||
1.55 | Property | 1 | 235 Great Pond Road | |||||
1.56 | Property | 1 | 510 Production Avenue | |||||
1.57 | Property | 1 | 91-150 Kaomi Loop | |||||
1.58 | Property | 1 | 4501 Industrial Drive | |||||
1.59 | Property | 1 | 91-222 Olai | |||||
1.6 | Property | 1 | 2580 Technology Drive | |||||
1.61 | Property | 1 | 301 Commerce Drive | |||||
1.62 | Property | 1 | 590 Assembly Court | |||||
1.63 | Property | 1 | 7121 South Fifth Avenue | |||||
1.64 | Property | 1 | 91-250 Komohana | |||||
1.65 | Property | 1 | 91-220 Kalaeloa | |||||
1.66 | Property | 1 | 91-185 Kalaeloa | |||||
1.67 | Property | 1 | 91-300 Hanua | |||||
1.68 | Property | 1 | 5501 Providence Hill Drive | |||||
1.69 | Property | 1 | 91-259 Olai | |||||
1.7 | Property | 1 | 2 Tower Drive |
A-1-34 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description |
1.71 | Property | 1 | 91-064 Kaomi Loop | |||||
1.72 | Property | 1 | 91-202 Kalaeloa | |||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | |||||
1.74 | Property | 1 | 91-102 Kaomi Loop | |||||
1.75 | Property | 1 | 1230 West 171st Street | |||||
1.76 | Property | 1 | 91-400 Komohana | |||||
1.77 | Property | 1 | 91-265 Hanua | |||||
1.78 | Property | 1 | 91-255 Hanua | |||||
1.79 | Property | 1 | 1415 Industrial Drive | |||||
1.8 | Property | 1 | 209 South Bud Street | |||||
1.81 | Property | 1 | 91-110 Kaomi Loop | |||||
1.82 | Property | 1 | 3900 NE 6th Street | |||||
1.83 | Property | 1 | 91-218 Olai | |||||
1.84 | Property | 1 | 5795 Logistics Parkway | |||||
1.85 | Property | 1 | 91-210 Kauhi | |||||
1.86 | Property | 1 | 435 SE 70th Street | |||||
1.87 | Property | 1 | 2902 Gun Club Road | |||||
1.88 | Property | 1 | 91-210 Olai | |||||
1.89 | Property | 1 | 91-95 Hanua | |||||
1.9 | Property | 1 | 91-083 Hanua | |||||
1.91 | Property | 1 | 2401 Cram Avenue SE | |||||
1.92 | Property | 1 | 91-119 Olai | |||||
1.93 | Property | 1 | 3425 Maple Drive | |||||
1.94 | Property | 1 | 91-174 Olai | |||||
1.95 | Property | 1 | 5156 American Road | |||||
1.96 | Property | 1 | 91-252 Kauhi | |||||
1.97 | Property | 1 | 91-349 Kauhi | |||||
1.98 | Property | 1 | 91-175 Olai | |||||
1.99 | Property | 1 | 91-087 Hanua | |||||
1.100 | Property | 1 | 91-171 Olai | |||||
1.101 | Property | 1 | 91-410 Komohana | |||||
1.102 | Property | 1 | 91-416 Komohana | |||||
2 | Loan | 5, B | 1 | The Motto | Parking Escrow ($62,500); Rent Concession Funds ($287,008.50) | 0 | 0 | NAP |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | NAP | 0 | 0 | NAP |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | Rent Concession Reserve (Upfront:$26,973,955); FF&E Reserve (Monthly: Springing) | 0 | 0 | NAP |
4.01 | Property | 1 | 670-680 Maine | |||||
4.02 | Property | 1 | 1000 Maine | |||||
4.03 | Property | 1 | Phase I Retail | |||||
4.04 | Property | 1 | The Channel | |||||
4.05 | Property | 1 | Garage (Ph I) | |||||
4.06 | Property | 1 | Hyatt House | |||||
4.07 | Property | 1 | Phase II Retail | |||||
4.08 | Property | 1 | Garage (Ph II) | |||||
4.09 | Property | 1 | Canopy | |||||
4.10 | Property | 1 | The Tides | |||||
4.11 | Property | 1 | 800 Maine | |||||
4.12 | Property | 1 | The Anthem | |||||
4.13 | Property | 1 | Incanto | |||||
4.14 | Property | 1 | 580 Water (Pier 4) | |||||
4.15 | Property | 1 | Marina | |||||
5 | Loan | 1 | The Lafayette Hotel | NAP | 0 | 0 | NAP | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | 0 | 0 | NAP | |
6.01 | Property | 1 | Colony Park | |||||
6.02 | Property | 1 | Brentwood Timberlane | |||||
6.03 | Property | 1 | Park Place | |||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | Gap Rent Reserve ($527,683.22); Anchor Tenant Reserve Funds (Monthly: Springing) | 0 | 0 | NAP |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | PIP Reserve | 0 | 0 | NAP |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | |||||
8.02 | Property | 1 | Homewood Suites - Montgomery | |||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | Parking Lot Funds | 0 | 0 | NAP |
9.01 | Property | 1 | Summerwind | |||||
9.02 | Property | 1 | Briar Cove | |||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | NAP | 0 | 0 | NAP |
10.01 | Property | 1 | White River Commons | |||||
10.02 | Property | 1 | Silo Studios | |||||
10.03 | Property | 1 | Blossom City Studios | |||||
10.04 | Property | 1 | The Orchard | |||||
10.05 | Property | 1 | Spring River Commons | |||||
10.06 | Property | 1 | Cadron Commons | |||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | NAP | 0 | 0 | NAP |
11.01 | Property | 1 | Ramsey Square Apartments | |||||
11.02 | Property | 1 | Mill Creek Apartments | |||||
11.03 | Property | 1 | The View Apartment | |||||
11.04 | Property | 1 | The Cottonwood Apartments | |||||
11.05 | Property | 1 | Cherry Tree Apartments | |||||
11.06 | Property | 1 | The Dogwood Apartments | |||||
11.07 | Property | 1 | Belle Grove Apartments |
A-1-35 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description |
11.08 | Property | 1 | The Grove Apartments | |||||
11.09 | Property | 1 | Magnolia Place Apartments | |||||
11.1 | Property | 1 | The Oak Apartments | |||||
11.11 | Property | 1 | The Azalea Apartments | |||||
12 | Loan | 18, E | 1 | Country Club Center | Outstanding TI Reserve | 0 | 0 | NAP |
13 | Loan | 1 | Louetta Central | NAP | 0 | 0 | NAP | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | Condominium
Reserve (Upfront: $330,773.76; Monthly: Springing); Remaining ICAP Items Reserve (Upfront: $422,978.00); ICAP Reserve (Upfront: $6,675,006.00);
RE Tax Installment Reserve (Upfront: $11,153,772.92) |
0 | 0 | NAP |
15 | Loan | 1 | Sierra Vista Shopping Center | Unfunded Obligations Reserve | 0 | 0 | NAP | |
16 | Loan | 6, G | 3 | SLL Portfolio | NAP | 0 | 0 | NAP |
16.01 | Property | 1 | Live Oak Apartments | |||||
16.02 | Property | 1 | Lakewood Apartments | |||||
16.03 | Property | 1 | Vintage Grove Apartments | |||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | NAP | 0 | 0 | NAP | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | Ground Subleases Reserve (Upfront: $322,055); PIP Reserve Funds (Springing) | 0 | 0 | NAP |
19 | Loan | 1 | Deer Park Manor | NAP | 0 | 0 | NAP | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | PIP Funds | 0 | 0 | NAP | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | Free Rent Reserve (Upfront: $1,214,675.76), Outstanding TI Reserve (Upfront: $353,875) | 0 | 0 | NAP |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | Roof Replacement Reserve Funds | 0 | 0 | NAP | |
23 | Loan | 1 | Home2 Suites Lexington Park | PIP Reserve | 0 | 0 | NAP | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | NAP | 0 | 0 | NAP |
24.01 | Property | 1 | Hamilton County Property | |||||
24.02 | Property | 1 | Butler County Property | |||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | NAP | 0 | 0 | NAP | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | NAP | 0 | 0 | NAP |
26.01 | Property | 1 | Harmony Hills | |||||
26.02 | Property | 1 | Bethpages Estates | |||||
26.03 | Property | 1 | Howard Place | |||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | NAP | 0 | 0 | NAP |
28 | Loan | 5 | 1 | 150 Palmetto | Existing TI/LC Reserve Funds ($59,853.00), Rent Concession Reserve Funds ($65,991.00) | 0 | 0 | NAP |
29 | Loan | 5 | 1 | 120 Palmetto | Existing TI/LC Reserve Funds ($1,005,941), Rent Concession Reserve Funds ($487,114) | 0 | 0 | NAP |
30 | Loan | J | 1 | Carlisle Plaza MHP | NAP | 0 | 0 | NAP |
31 | Loan | 1 | 126-130 Union Street | Code Violation Reserve Funds | 0 | 0 | NAP | |
32 | Loan | K | 1 | Platos Cave Sheffield | Radon Mitigation | 0 | 0 | NAP |
33 | Loan | L | 1 | 424 Landfair Ave | NAP | 0 | 0 | NAP |
34 | Loan | 1 | Wild Rose Villas | NAP | 0 | 0 | NAP | |
35 | Loan | 6 | 2 | A-Safe Storage | NAP | 0 | 0 | NAP |
35.01 | Property | 1 | Pineville | |||||
35.02 | Property | 1 | Ball | |||||
36 | Loan | 1 | Ohio River Plaza | Environmental Reserve ($125,000); Bealls Rollover Reserve (Springing) | 0 | 0 | NAP | |
37 | Loan | M | 1 | Fair Hope Building | Free Rent Reserve | 0 | 0 | NAP |
38 | Loan | 1 | Grand Blanc Storage | NAP | 0 | 0 | NAP | |
39 | Loan | N | 1 | 6101 18th Avenue | NAP | 0 | 0 | NAP |
40 | Loan | O | 1 | Sherwood Manor MHP | NAP | 0 | 0 | NAP |
A-1-36 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | Hard | Springing | Yes | No | Yes | No | 64,000,000 | 683,200,000 | 3,103,098.94 |
1.01 | Property | 1 | 996 Paragon Way | ||||||||||
1.02 | Property | 1 | 91-399 Kauhi | ||||||||||
1.03 | Property | 1 | 11224 Will Walker Road | ||||||||||
1.04 | Property | 1 | 10450 Doral Boulevard | ||||||||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | ||||||||||
1.06 | Property | 1 | 32150 Just Imagine Drive | ||||||||||
1.07 | Property | 1 | 6850 Weber Boulevard | ||||||||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | ||||||||||
1.09 | Property | 1 | 27200 SW 127th Avenue | ||||||||||
1.1 | Property | 1 | 7410 Magi Road | ||||||||||
1.11 | Property | 1 | 2375 East Newlands Road | ||||||||||
1.12 | Property | 1 | 3800 Midlink Drive | ||||||||||
1.13 | Property | 1 | 13509 Waterworks Street | ||||||||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | ||||||||||
1.15 | Property | 1 | 91-141 Kalaeloa | ||||||||||
1.16 | Property | 1 | 9860 West Buckeye Road | ||||||||||
1.17 | Property | 1 | 125 North Troy Hill Road | ||||||||||
1.18 | Property | 1 | 11900 Trolley Lane | ||||||||||
1.19 | Property | 1 | 11501 Wilkinson Drive | ||||||||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | ||||||||||
1.21 | Property | 1 | 5001 West Delbridge Street | ||||||||||
1.22 | Property | 1 | 91-238 Kauhi | ||||||||||
1.23 | Property | 1 | 1892 Anfield Road | ||||||||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | ||||||||||
1.25 | Property | 1 | 955 Aeroplaza Drive | ||||||||||
1.26 | Property | 1 | 3155 Grissom Parkway | ||||||||||
1.27 | Property | 1 | 3502 Enterprise Avenue | ||||||||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | ||||||||||
1.29 | Property | 1 | 700 Marine Drive | ||||||||||
1.3 | Property | 1 | 3245 Henry Road | ||||||||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | ||||||||||
1.32 | Property | 1 | 2482 Century Drive | ||||||||||
1.33 | Property | 1 | 158 West Yard Road | ||||||||||
1.34 | Property | 1 | 55 Commerce Avenue | ||||||||||
1.35 | Property | 1 | 1415 West Commerce Way | ||||||||||
1.36 | Property | 1 | 1095 South 4800 West | ||||||||||
1.37 | Property | 1 | 950 Bennett Road | ||||||||||
1.38 | Property | 1 | 985 Kershaw Street | ||||||||||
1.39 | Property | 1 | 1990 Hood Road | ||||||||||
1.4 | Property | 1 | 17200 Manchac Park Lane | ||||||||||
1.41 | Property | 1 | 7409 Magi Road | ||||||||||
1.42 | Property | 1 | 91-329 Kauhi | ||||||||||
1.43 | Property | 1 | 1985 International Way | ||||||||||
1.44 | Property | 1 | 200 Orange Point Drive | ||||||||||
1.45 | Property | 1 | 91-241 Kalaeloa | ||||||||||
1.46 | Property | 1 | 2311 South Park Road | ||||||||||
1.47 | Property | 1 | 2820 State Highway 31 | ||||||||||
1.48 | Property | 1 | 8000 Mid America Blvd. | ||||||||||
1.49 | Property | 1 | 14257 E. Easter Avenue | ||||||||||
1.5 | Property | 1 | 91-080 Hanua | ||||||||||
1.51 | Property | 1 | 3736 Salisbury Road | ||||||||||
1.52 | Property | 1 | 91-027 Kaomi Loop | ||||||||||
1.53 | Property | 1 | 150 Greenhorn Drive | ||||||||||
1.54 | Property | 1 | 7130 Q Street | ||||||||||
1.55 | Property | 1 | 235 Great Pond Road | ||||||||||
1.56 | Property | 1 | 510 Production Avenue | ||||||||||
1.57 | Property | 1 | 91-150 Kaomi Loop | ||||||||||
1.58 | Property | 1 | 4501 Industrial Drive | ||||||||||
1.59 | Property | 1 | 91-222 Olai | ||||||||||
1.6 | Property | 1 | 2580 Technology Drive | ||||||||||
1.61 | Property | 1 | 301 Commerce Drive | ||||||||||
1.62 | Property | 1 | 590 Assembly Court | ||||||||||
1.63 | Property | 1 | 7121 South Fifth Avenue | ||||||||||
1.64 | Property | 1 | 91-250 Komohana | ||||||||||
1.65 | Property | 1 | 91-220 Kalaeloa | ||||||||||
1.66 | Property | 1 | 91-185 Kalaeloa | ||||||||||
1.67 | Property | 1 | 91-300 Hanua | ||||||||||
1.68 | Property | 1 | 5501 Providence Hill Drive | ||||||||||
1.69 | Property | 1 | 91-259 Olai | ||||||||||
1.7 | Property | 1 | 2 Tower Drive |
A-1-37 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Lockbox Type | 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 ($) |
1.71 | Property | 1 | 91-064 Kaomi Loop | ||||||||||
1.72 | Property | 1 | 91-202 Kalaeloa | ||||||||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | ||||||||||
1.74 | Property | 1 | 91-102 Kaomi Loop | ||||||||||
1.75 | Property | 1 | 1230 West 171st Street | ||||||||||
1.76 | Property | 1 | 91-400 Komohana | ||||||||||
1.77 | Property | 1 | 91-265 Hanua | ||||||||||
1.78 | Property | 1 | 91-255 Hanua | ||||||||||
1.79 | Property | 1 | 1415 Industrial Drive | ||||||||||
1.8 | Property | 1 | 209 South Bud Street | ||||||||||
1.81 | Property | 1 | 91-110 Kaomi Loop | ||||||||||
1.82 | Property | 1 | 3900 NE 6th Street | ||||||||||
1.83 | Property | 1 | 91-218 Olai | ||||||||||
1.84 | Property | 1 | 5795 Logistics Parkway | ||||||||||
1.85 | Property | 1 | 91-210 Kauhi | ||||||||||
1.86 | Property | 1 | 435 SE 70th Street | ||||||||||
1.87 | Property | 1 | 2902 Gun Club Road | ||||||||||
1.88 | Property | 1 | 91-210 Olai | ||||||||||
1.89 | Property | 1 | 91-95 Hanua | ||||||||||
1.9 | Property | 1 | 91-083 Hanua | ||||||||||
1.91 | Property | 1 | 2401 Cram Avenue SE | ||||||||||
1.92 | Property | 1 | 91-119 Olai | ||||||||||
1.93 | Property | 1 | 3425 Maple Drive | ||||||||||
1.94 | Property | 1 | 91-174 Olai | ||||||||||
1.95 | Property | 1 | 5156 American Road | ||||||||||
1.96 | Property | 1 | 91-252 Kauhi | ||||||||||
1.97 | Property | 1 | 91-349 Kauhi | ||||||||||
1.98 | Property | 1 | 91-175 Olai | ||||||||||
1.99 | Property | 1 | 91-087 Hanua | ||||||||||
1.100 | Property | 1 | 91-171 Olai | ||||||||||
1.101 | Property | 1 | 91-410 Komohana | ||||||||||
1.102 | Property | 1 | 91-416 Komohana | ||||||||||
2 | Loan | 5, B | 1 | The Motto | Soft | Springing | Yes | No | Yes | Yes | 60,000,000 | 36,000,000 | 168,508.34 |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | Hard | Springing | Yes | Yes | Yes | No | 45,500,000 | 24,500,000 | 110,270.13 |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | Hard (Office and Retail); Soft (Remaining Collateral) | Springing | Yes | Yes | Yes | No | 41,000,000 | 677,600,000 | 3,113,798.43 |
4.01 | Property | 1 | 670-680 Maine | ||||||||||
4.02 | Property | 1 | 1000 Maine | ||||||||||
4.03 | Property | 1 | Phase I Retail | ||||||||||
4.04 | Property | 1 | The Channel | ||||||||||
4.05 | Property | 1 | Garage (Ph I) | ||||||||||
4.06 | Property | 1 | Hyatt House | ||||||||||
4.07 | Property | 1 | Phase II Retail | ||||||||||
4.08 | Property | 1 | Garage (Ph II) | ||||||||||
4.09 | Property | 1 | Canopy | ||||||||||
4.10 | Property | 1 | The Tides | ||||||||||
4.11 | Property | 1 | 800 Maine | ||||||||||
4.12 | Property | 1 | The Anthem | ||||||||||
4.13 | Property | 1 | Incanto | ||||||||||
4.14 | Property | 1 | 580 Water (Pier 4) | ||||||||||
4.15 | Property | 1 | Marina | ||||||||||
5 | Loan | 1 | The Lafayette Hotel | Hard | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | Soft | Springing | Yes | No | No | No | NAP | NAP | NAP |
6.01 | Property | 1 | Colony Park | ||||||||||
6.02 | Property | 1 | Brentwood Timberlane | ||||||||||
6.03 | Property | 1 | Park Place | ||||||||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | Hard | In Place | Yes | Yes | Yes | No | 24,964,573 | 94,865,378 | 638,046.06 |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | Hard | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | ||||||||||
8.02 | Property | 1 | Homewood Suites - Montgomery | ||||||||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
9.01 | Property | 1 | Summerwind | ||||||||||
9.02 | Property | 1 | Briar Cove | ||||||||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
10.01 | Property | 1 | White River Commons | ||||||||||
10.02 | Property | 1 | Silo Studios | ||||||||||
10.03 | Property | 1 | Blossom City Studios | ||||||||||
10.04 | Property | 1 | The Orchard | ||||||||||
10.05 | Property | 1 | Spring River Commons | ||||||||||
10.06 | Property | 1 | Cadron Commons | ||||||||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
11.01 | Property | 1 | Ramsey Square Apartments | ||||||||||
11.02 | Property | 1 | Mill Creek Apartments | ||||||||||
11.03 | Property | 1 | The View Apartment | ||||||||||
11.04 | Property | 1 | The Cottonwood Apartments | ||||||||||
11.05 | Property | 1 | Cherry Tree Apartments | ||||||||||
11.06 | Property | 1 | The Dogwood Apartments | ||||||||||
11.07 | Property | 1 | Belle Grove Apartments |
A-1-38 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Lockbox Type | 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 ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) |
11.08 | Property | 1 | The Grove Apartments | ||||||||||
11.09 | Property | 1 | Magnolia Place Apartments | ||||||||||
11.1 | Property | 1 | The Oak Apartments | ||||||||||
11.11 | Property | 1 | The Azalea Apartments | ||||||||||
12 | Loan | 18, E | 1 | Country Club Center | Hard | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
13 | Loan | 1 | Louetta Central | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | Soft | Springing | Yes | No | Yes | No | 20,000,000 | 95,000,000 | 558,652.78 |
15 | Loan | 1 | Sierra Vista Shopping Center | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
16 | Loan | 6, G | 3 | SLL Portfolio | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
16.01 | Property | 1 | Live Oak Apartments | ||||||||||
16.02 | Property | 1 | Lakewood Apartments | ||||||||||
16.03 | Property | 1 | Vintage Grove Apartments | ||||||||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | Soft | Springing | Yes | No | Yes | No | 15,800,000 | 114,200,000 | 662,875.49 |
19 | Loan | 1 | Deer Park Manor | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | Hard | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | Hard | Springing | Yes | No | Yes | No | 9,000,000 | 42,500,000 | 210,819.18 |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | Springing | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
23 | Loan | 1 | Home2 Suites Lexington Park | Hard | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
24.01 | Property | 1 | Hamilton County Property | ||||||||||
24.02 | Property | 1 | Butler County Property | ||||||||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
26.01 | Property | 1 | Harmony Hills | ||||||||||
26.02 | Property | 1 | Bethpages Estates | ||||||||||
26.03 | Property | 1 | Howard Place | ||||||||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
28 | Loan | 5 | 1 | 150 Palmetto | Hard | Springing | Yes | Yes | Yes | No | 3,500,000 | 32,000,000 | 193,314.81 |
29 | Loan | 5 | 1 | 120 Palmetto | Hard | Springing | Yes | No | Yes | No | 2,500,000 | 23,000,000 | 138,945.02 |
30 | Loan | J | 1 | Carlisle Plaza MHP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
31 | Loan | 1 | 126-130 Union Street | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
32 | Loan | K | 1 | Platos Cave Sheffield | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
33 | Loan | L | 1 | 424 Landfair Ave | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
34 | Loan | 1 | Wild Rose Villas | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
35 | Loan | 6 | 2 | A-Safe Storage | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
35.01 | Property | 1 | Pineville | ||||||||||
35.02 | Property | 1 | Ball | ||||||||||
36 | Loan | 1 | Ohio River Plaza | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
37 | Loan | M | 1 | Fair Hope Building | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
38 | Loan | 1 | Grand Blanc Storage | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
39 | Loan | N | 1 | 6101 18th Avenue | Hard | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
40 | Loan | O | 1 | Sherwood Manor MHP | Springing | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
A-1-39 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 (%) | 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 (%) |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | 3,393,787.37 | 412,800,000 | 8.25105097298450% | 1,160,000,000 | 6,271,570.59 | 68.0% | 1.06 | 7.3% | NAP | NAP | NAP | NAP | NAP |
1.01 | Property | 1 | 996 Paragon Way | ||||||||||||||
1.02 | Property | 1 | 91-399 Kauhi | ||||||||||||||
1.03 | Property | 1 | 11224 Will Walker Road | ||||||||||||||
1.04 | Property | 1 | 10450 Doral Boulevard | ||||||||||||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | ||||||||||||||
1.06 | Property | 1 | 32150 Just Imagine Drive | ||||||||||||||
1.07 | Property | 1 | 6850 Weber Boulevard | ||||||||||||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | ||||||||||||||
1.09 | Property | 1 | 27200 SW 127th Avenue | ||||||||||||||
1.1 | Property | 1 | 7410 Magi Road | ||||||||||||||
1.11 | Property | 1 | 2375 East Newlands Road | ||||||||||||||
1.12 | Property | 1 | 3800 Midlink Drive | ||||||||||||||
1.13 | Property | 1 | 13509 Waterworks Street | ||||||||||||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | ||||||||||||||
1.15 | Property | 1 | 91-141 Kalaeloa | ||||||||||||||
1.16 | Property | 1 | 9860 West Buckeye Road | ||||||||||||||
1.17 | Property | 1 | 125 North Troy Hill Road | ||||||||||||||
1.18 | Property | 1 | 11900 Trolley Lane | ||||||||||||||
1.19 | Property | 1 | 11501 Wilkinson Drive | ||||||||||||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | ||||||||||||||
1.21 | Property | 1 | 5001 West Delbridge Street | ||||||||||||||
1.22 | Property | 1 | 91-238 Kauhi | ||||||||||||||
1.23 | Property | 1 | 1892 Anfield Road | ||||||||||||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | ||||||||||||||
1.25 | Property | 1 | 955 Aeroplaza Drive | ||||||||||||||
1.26 | Property | 1 | 3155 Grissom Parkway | ||||||||||||||
1.27 | Property | 1 | 3502 Enterprise Avenue | ||||||||||||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | ||||||||||||||
1.29 | Property | 1 | 700 Marine Drive | ||||||||||||||
1.3 | Property | 1 | 3245 Henry Road | ||||||||||||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | ||||||||||||||
1.32 | Property | 1 | 2482 Century Drive | ||||||||||||||
1.33 | Property | 1 | 158 West Yard Road | ||||||||||||||
1.34 | Property | 1 | 55 Commerce Avenue | ||||||||||||||
1.35 | Property | 1 | 1415 West Commerce Way | ||||||||||||||
1.36 | Property | 1 | 1095 South 4800 West | ||||||||||||||
1.37 | Property | 1 | 950 Bennett Road | ||||||||||||||
1.38 | Property | 1 | 985 Kershaw Street | ||||||||||||||
1.39 | Property | 1 | 1990 Hood Road | ||||||||||||||
1.4 | Property | 1 | 17200 Manchac Park Lane | ||||||||||||||
1.41 | Property | 1 | 7409 Magi Road | ||||||||||||||
1.42 | Property | 1 | 91-329 Kauhi | ||||||||||||||
1.43 | Property | 1 | 1985 International Way | ||||||||||||||
1.44 | Property | 1 | 200 Orange Point Drive | ||||||||||||||
1.45 | Property | 1 | 91-241 Kalaeloa | ||||||||||||||
1.46 | Property | 1 | 2311 South Park Road | ||||||||||||||
1.47 | Property | 1 | 2820 State Highway 31 | ||||||||||||||
1.48 | Property | 1 | 8000 Mid America Blvd. | ||||||||||||||
1.49 | Property | 1 | 14257 E. Easter Avenue | ||||||||||||||
1.5 | Property | 1 | 91-080 Hanua | ||||||||||||||
1.51 | Property | 1 | 3736 Salisbury Road | ||||||||||||||
1.52 | Property | 1 | 91-027 Kaomi Loop | ||||||||||||||
1.53 | Property | 1 | 150 Greenhorn Drive | ||||||||||||||
1.54 | Property | 1 | 7130 Q Street | ||||||||||||||
1.55 | Property | 1 | 235 Great Pond Road | ||||||||||||||
1.56 | Property | 1 | 510 Production Avenue | ||||||||||||||
1.57 | Property | 1 | 91-150 Kaomi Loop | ||||||||||||||
1.58 | Property | 1 | 4501 Industrial Drive | ||||||||||||||
1.59 | Property | 1 | 91-222 Olai | ||||||||||||||
1.6 | Property | 1 | 2580 Technology Drive | ||||||||||||||
1.61 | Property | 1 | 301 Commerce Drive | ||||||||||||||
1.62 | Property | 1 | 590 Assembly Court | ||||||||||||||
1.63 | Property | 1 | 7121 South Fifth Avenue | ||||||||||||||
1.64 | Property | 1 | 91-250 Komohana | ||||||||||||||
1.65 | Property | 1 | 91-220 Kalaeloa | ||||||||||||||
1.66 | Property | 1 | 91-185 Kalaeloa | ||||||||||||||
1.67 | Property | 1 | 91-300 Hanua | ||||||||||||||
1.68 | Property | 1 | 5501 Providence Hill Drive | ||||||||||||||
1.69 | Property | 1 | 91-259 Olai | ||||||||||||||
1.7 | Property | 1 | 2 Tower Drive |
A-1-40 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) |
1.71 | Property | 1 | 91-064 Kaomi Loop | ||||||||||||||
1.72 | Property | 1 | 91-202 Kalaeloa | ||||||||||||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | ||||||||||||||
1.74 | Property | 1 | 91-102 Kaomi Loop | ||||||||||||||
1.75 | Property | 1 | 1230 West 171st Street | ||||||||||||||
1.76 | Property | 1 | 91-400 Komohana | ||||||||||||||
1.77 | Property | 1 | 91-265 Hanua | ||||||||||||||
1.78 | Property | 1 | 91-255 Hanua | ||||||||||||||
1.79 | Property | 1 | 1415 Industrial Drive | ||||||||||||||
1.8 | Property | 1 | 209 South Bud Street | ||||||||||||||
1.81 | Property | 1 | 91-110 Kaomi Loop | ||||||||||||||
1.82 | Property | 1 | 3900 NE 6th Street | ||||||||||||||
1.83 | Property | 1 | 91-218 Olai | ||||||||||||||
1.84 | Property | 1 | 5795 Logistics Parkway | ||||||||||||||
1.85 | Property | 1 | 91-210 Kauhi | ||||||||||||||
1.86 | Property | 1 | 435 SE 70th Street | ||||||||||||||
1.87 | Property | 1 | 2902 Gun Club Road | ||||||||||||||
1.88 | Property | 1 | 91-210 Olai | ||||||||||||||
1.89 | Property | 1 | 91-95 Hanua | ||||||||||||||
1.9 | Property | 1 | 91-083 Hanua | ||||||||||||||
1.91 | Property | 1 | 2401 Cram Avenue SE | ||||||||||||||
1.92 | Property | 1 | 91-119 Olai | ||||||||||||||
1.93 | Property | 1 | 3425 Maple Drive | ||||||||||||||
1.94 | Property | 1 | 91-174 Olai | ||||||||||||||
1.95 | Property | 1 | 5156 American Road | ||||||||||||||
1.96 | Property | 1 | 91-252 Kauhi | ||||||||||||||
1.97 | Property | 1 | 91-349 Kauhi | ||||||||||||||
1.98 | Property | 1 | 91-175 Olai | ||||||||||||||
1.99 | Property | 1 | 91-087 Hanua | ||||||||||||||
1.100 | Property | 1 | 91-171 Olai | ||||||||||||||
1.101 | Property | 1 | 91-410 Komohana | ||||||||||||||
1.102 | Property | 1 | 91-416 Komohana | ||||||||||||||
2 | Loan | 5, B | 1 | The Motto | 449,355.56 | NAP | NAP | 96,000,000 | 449,355.56 | 61.9% | 1.34 | 7.6% | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | 315,057.52 | 70,000,000 | 8.75000% | 140,000,000 | 832,563.31 | 62.3% | 1.44x | 10.4% | NAP | NAP | NAP | NAP | NAP |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | 3,302,207.13 | 306,400,000 | 7.444159390% | 1,025,000,000 | 5,229,348.36 | 59.2% | 1.65 | 10.5% | 125,000,000 | 10.00000% | ########### | 6,285,482.62 | 66.5% |
4.01 | Property | 1 | 670-680 Maine | ||||||||||||||
4.02 | Property | 1 | 1000 Maine | ||||||||||||||
4.03 | Property | 1 | Phase I Retail | ||||||||||||||
4.04 | Property | 1 | The Channel | ||||||||||||||
4.05 | Property | 1 | Garage (Ph I) | ||||||||||||||
4.06 | Property | 1 | Hyatt House | ||||||||||||||
4.07 | Property | 1 | Phase II Retail | ||||||||||||||
4.08 | Property | 1 | Garage (Ph II) | ||||||||||||||
4.09 | Property | 1 | Canopy | ||||||||||||||
4.10 | Property | 1 | The Tides | ||||||||||||||
4.11 | Property | 1 | 800 Maine | ||||||||||||||
4.12 | Property | 1 | The Anthem | ||||||||||||||
4.13 | Property | 1 | Incanto | ||||||||||||||
4.14 | Property | 1 | 580 Water (Pier 4) | ||||||||||||||
4.15 | Property | 1 | Marina | ||||||||||||||
5 | Loan | 1 | The Lafayette Hotel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
6.01 | Property | 1 | Colony Park | ||||||||||||||
6.02 | Property | 1 | Brentwood Timberlane | ||||||||||||||
6.03 | Property | 1 | Park Place | ||||||||||||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | 805,952.92 | NAP | NAP | 119,829,951 | 805,952.92 | 53.0% | 1.67 | 14.4% | NAP | NAP | NAP | NAP | NAP |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | ||||||||||||||
8.02 | Property | 1 | Homewood Suites - Montgomery | ||||||||||||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9.01 | Property | 1 | Summerwind | ||||||||||||||
9.02 | Property | 1 | Briar Cove | ||||||||||||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
10.01 | Property | 1 | White River Commons | ||||||||||||||
10.02 | Property | 1 | Silo Studios | ||||||||||||||
10.03 | Property | 1 | Blossom City Studios | ||||||||||||||
10.04 | Property | 1 | The Orchard | ||||||||||||||
10.05 | Property | 1 | Spring River Commons | ||||||||||||||
10.06 | Property | 1 | Cadron Commons | ||||||||||||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
11.01 | Property | 1 | Ramsey Square Apartments | ||||||||||||||
11.02 | Property | 1 | Mill Creek Apartments | ||||||||||||||
11.03 | Property | 1 | The View Apartment | ||||||||||||||
11.04 | Property | 1 | The Cottonwood Apartments | ||||||||||||||
11.05 | Property | 1 | Cherry Tree Apartments | ||||||||||||||
11.06 | Property | 1 | The Dogwood Apartments | ||||||||||||||
11.07 | Property | 1 | Belle Grove Apartments |
A-1-41 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 (%) | 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 (%) |
11.08 | Property | 1 | The Grove Apartments | ||||||||||||||
11.09 | Property | 1 | Magnolia Place Apartments | ||||||||||||||
11.1 | Property | 1 | The Oak Apartments | ||||||||||||||
11.11 | Property | 1 | The Azalea Apartments | ||||||||||||||
12 | Loan | 18, E | 1 | Country Club Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
13 | Loan | 1 | Louetta Central | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | 676,263.89 | NAP | NAP | 115,000,000 | 676,263.89 | 28.6% | 2.07 | 18.1% | NAP | NAP | NAP | NAP | NAP |
15 | Loan | 1 | Sierra Vista Shopping Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 6, G | 3 | SLL Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
16.01 | Property | 1 | Live Oak Apartments | ||||||||||||||
16.02 | Property | 1 | Lakewood Apartments | ||||||||||||||
16.03 | Property | 1 | Vintage Grove Apartments | ||||||||||||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | 754,586.81 | NAP | NAP | 130,000,000 | 754,586.81 | 53.5% | 1.87 | 15.6% | NAP | NAP | NAP | NAP | NAP |
19 | Loan | 1 | Deer Park Manor | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | 255,463.25 | NAP | NAP | 51,500,000 | 255,463.25 | 37.8% | 3.18 | 19.9% | NAP | NAP | NAP | NAP | NAP |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23 | Loan | 1 | Home2 Suites Lexington Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
24.01 | Property | 1 | Hamilton County Property | ||||||||||||||
24.02 | Property | 1 | Butler County Property | ||||||||||||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
26.01 | Property | 1 | Harmony Hills | ||||||||||||||
26.02 | Property | 1 | Bethpages Estates | ||||||||||||||
26.03 | Property | 1 | Howard Place | ||||||||||||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
28 | Loan | 5 | 1 | 150 Palmetto | 214,458.62 | NAP | NAP | 35,500,000 | 214,458.62 | 61.4% | 1.50 | 11.1% | NAP | NAP | NAP | NAP | NAP |
29 | Loan | 5 | 1 | 120 Palmetto | 154,047.74 | NAP | NAP | 25,500,000 | 154,047.74 | 61.4% | 1.50 | 11.1% | NAP | NAP | NAP | NAP | NAP |
30 | Loan | J | 1 | Carlisle Plaza MHP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
31 | Loan | 1 | 126-130 Union Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
32 | Loan | K | 1 | Platos Cave Sheffield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
33 | Loan | L | 1 | 424 Landfair Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
34 | Loan | 1 | Wild Rose Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
35 | Loan | 6 | 2 | A-Safe Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
35.01 | Property | 1 | Pineville | ||||||||||||||
35.02 | Property | 1 | Ball | ||||||||||||||
36 | Loan | 1 | Ohio River Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
37 | Loan | M | 1 | Fair Hope Building | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
38 | Loan | 1 | Grand Blanc Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
39 | Loan | N | 1 | 6101 18th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
40 | Loan | O | 1 | Sherwood Manor MHP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-42 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type | Sponsor |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | NAP | NAP | No | NAP | Industrial Logistics Properties Trust |
1.01 | Property | 1 | 996 Paragon Way | ||||||
1.02 | Property | 1 | 91-399 Kauhi | ||||||
1.03 | Property | 1 | 11224 Will Walker Road | ||||||
1.04 | Property | 1 | 10450 Doral Boulevard | ||||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | ||||||
1.06 | Property | 1 | 32150 Just Imagine Drive | ||||||
1.07 | Property | 1 | 6850 Weber Boulevard | ||||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | ||||||
1.09 | Property | 1 | 27200 SW 127th Avenue | ||||||
1.1 | Property | 1 | 7410 Magi Road | ||||||
1.11 | Property | 1 | 2375 East Newlands Road | ||||||
1.12 | Property | 1 | 3800 Midlink Drive | ||||||
1.13 | Property | 1 | 13509 Waterworks Street | ||||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | ||||||
1.15 | Property | 1 | 91-141 Kalaeloa | ||||||
1.16 | Property | 1 | 9860 West Buckeye Road | ||||||
1.17 | Property | 1 | 125 North Troy Hill Road | ||||||
1.18 | Property | 1 | 11900 Trolley Lane | ||||||
1.19 | Property | 1 | 11501 Wilkinson Drive | ||||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | ||||||
1.21 | Property | 1 | 5001 West Delbridge Street | ||||||
1.22 | Property | 1 | 91-238 Kauhi | ||||||
1.23 | Property | 1 | 1892 Anfield Road | ||||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | ||||||
1.25 | Property | 1 | 955 Aeroplaza Drive | ||||||
1.26 | Property | 1 | 3155 Grissom Parkway | ||||||
1.27 | Property | 1 | 3502 Enterprise Avenue | ||||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | ||||||
1.29 | Property | 1 | 700 Marine Drive | ||||||
1.3 | Property | 1 | 3245 Henry Road | ||||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | ||||||
1.32 | Property | 1 | 2482 Century Drive | ||||||
1.33 | Property | 1 | 158 West Yard Road | ||||||
1.34 | Property | 1 | 55 Commerce Avenue | ||||||
1.35 | Property | 1 | 1415 West Commerce Way | ||||||
1.36 | Property | 1 | 1095 South 4800 West | ||||||
1.37 | Property | 1 | 950 Bennett Road | ||||||
1.38 | Property | 1 | 985 Kershaw Street | ||||||
1.39 | Property | 1 | 1990 Hood Road | ||||||
1.4 | Property | 1 | 17200 Manchac Park Lane | ||||||
1.41 | Property | 1 | 7409 Magi Road | ||||||
1.42 | Property | 1 | 91-329 Kauhi | ||||||
1.43 | Property | 1 | 1985 International Way | ||||||
1.44 | Property | 1 | 200 Orange Point Drive | ||||||
1.45 | Property | 1 | 91-241 Kalaeloa | ||||||
1.46 | Property | 1 | 2311 South Park Road | ||||||
1.47 | Property | 1 | 2820 State Highway 31 | ||||||
1.48 | Property | 1 | 8000 Mid America Blvd. | ||||||
1.49 | Property | 1 | 14257 E. Easter Avenue | ||||||
1.5 | Property | 1 | 91-080 Hanua | ||||||
1.51 | Property | 1 | 3736 Salisbury Road | ||||||
1.52 | Property | 1 | 91-027 Kaomi Loop | ||||||
1.53 | Property | 1 | 150 Greenhorn Drive | ||||||
1.54 | Property | 1 | 7130 Q Street | ||||||
1.55 | Property | 1 | 235 Great Pond Road | ||||||
1.56 | Property | 1 | 510 Production Avenue | ||||||
1.57 | Property | 1 | 91-150 Kaomi Loop | ||||||
1.58 | Property | 1 | 4501 Industrial Drive | ||||||
1.59 | Property | 1 | 91-222 Olai | ||||||
1.6 | Property | 1 | 2580 Technology Drive | ||||||
1.61 | Property | 1 | 301 Commerce Drive | ||||||
1.62 | Property | 1 | 590 Assembly Court | ||||||
1.63 | Property | 1 | 7121 South Fifth Avenue | ||||||
1.64 | Property | 1 | 91-250 Komohana | ||||||
1.65 | Property | 1 | 91-220 Kalaeloa | ||||||
1.66 | Property | 1 | 91-185 Kalaeloa | ||||||
1.67 | Property | 1 | 91-300 Hanua | ||||||
1.68 | Property | 1 | 5501 Providence Hill Drive | ||||||
1.69 | Property | 1 | 91-259 Olai | ||||||
1.7 | Property | 1 | 2 Tower Drive |
A-1-43 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type | Sponsor |
1.71 | Property | 1 | 91-064 Kaomi Loop | ||||||
1.72 | Property | 1 | 91-202 Kalaeloa | ||||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | ||||||
1.74 | Property | 1 | 91-102 Kaomi Loop | ||||||
1.75 | Property | 1 | 1230 West 171st Street | ||||||
1.76 | Property | 1 | 91-400 Komohana | ||||||
1.77 | Property | 1 | 91-265 Hanua | ||||||
1.78 | Property | 1 | 91-255 Hanua | ||||||
1.79 | Property | 1 | 1415 Industrial Drive | ||||||
1.8 | Property | 1 | 209 South Bud Street | ||||||
1.81 | Property | 1 | 91-110 Kaomi Loop | ||||||
1.82 | Property | 1 | 3900 NE 6th Street | ||||||
1.83 | Property | 1 | 91-218 Olai | ||||||
1.84 | Property | 1 | 5795 Logistics Parkway | ||||||
1.85 | Property | 1 | 91-210 Kauhi | ||||||
1.86 | Property | 1 | 435 SE 70th Street | ||||||
1.87 | Property | 1 | 2902 Gun Club Road | ||||||
1.88 | Property | 1 | 91-210 Olai | ||||||
1.89 | Property | 1 | 91-95 Hanua | ||||||
1.9 | Property | 1 | 91-083 Hanua | ||||||
1.91 | Property | 1 | 2401 Cram Avenue SE | ||||||
1.92 | Property | 1 | 91-119 Olai | ||||||
1.93 | Property | 1 | 3425 Maple Drive | ||||||
1.94 | Property | 1 | 91-174 Olai | ||||||
1.95 | Property | 1 | 5156 American Road | ||||||
1.96 | Property | 1 | 91-252 Kauhi | ||||||
1.97 | Property | 1 | 91-349 Kauhi | ||||||
1.98 | Property | 1 | 91-175 Olai | ||||||
1.99 | Property | 1 | 91-087 Hanua | ||||||
1.100 | Property | 1 | 91-171 Olai | ||||||
1.101 | Property | 1 | 91-410 Komohana | ||||||
1.102 | Property | 1 | 91-416 Komohana | ||||||
2 | Loan | 5, B | 1 | The Motto | NAP | NAP | No | NAP | Altmark Realty Trust, Aileen Altmark F/B/O Moshe Altmark 2020 Trust and Altmark Capital LLC |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | NAP | NAP | No | NAP | Northridge Capital, LLC and Kamco Investment Company, K.S.C. |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | 1.37 | 9.4% | No | NAP | Public Sector Pension Investment Board |
4.01 | Property | 1 | 670-680 Maine | ||||||
4.02 | Property | 1 | 1000 Maine | ||||||
4.03 | Property | 1 | Phase I Retail | ||||||
4.04 | Property | 1 | The Channel | ||||||
4.05 | Property | 1 | Garage (Ph I) | ||||||
4.06 | Property | 1 | Hyatt House | ||||||
4.07 | Property | 1 | Phase II Retail | ||||||
4.08 | Property | 1 | Garage (Ph II) | ||||||
4.09 | Property | 1 | Canopy | ||||||
4.10 | Property | 1 | The Tides | ||||||
4.11 | Property | 1 | 800 Maine | ||||||
4.12 | Property | 1 | The Anthem | ||||||
4.13 | Property | 1 | Incanto | ||||||
4.14 | Property | 1 | 580 Water (Pier 4) | ||||||
4.15 | Property | 1 | Marina | ||||||
5 | Loan | 1 | The Lafayette Hotel | NAP | NAP | Yes | Mezzanine | CH Projects, Inc. | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | NAP | NAP | No | NAP | Vinod K. Gupta and Chanresh Gupta |
6.01 | Property | 1 | Colony Park | ||||||
6.02 | Property | 1 | Brentwood Timberlane | ||||||
6.03 | Property | 1 | Park Place | ||||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | NAP | NAP | No | NAP | Brookfield Properties Retail Holding LLC and CBRE |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | NAP | NAP | No | NAP | Thomas O'Malley, Jr. |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | ||||||
8.02 | Property | 1 | Homewood Suites - Montgomery | ||||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | NAP | NAP | No | NAP | Godrej Khambatta, Edward Sittler, Christopher Sasso, Danielle Albro and Jeffrey Klonoski |
9.01 | Property | 1 | Summerwind | ||||||
9.02 | Property | 1 | Briar Cove | ||||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | NAP | NAP | No | NAP | Mark J. Bertel, Jr. |
10.01 | Property | 1 | White River Commons | ||||||
10.02 | Property | 1 | Silo Studios | ||||||
10.03 | Property | 1 | Blossom City Studios | ||||||
10.04 | Property | 1 | The Orchard | ||||||
10.05 | Property | 1 | Spring River Commons | ||||||
10.06 | Property | 1 | Cadron Commons | ||||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | NAP | NAP | No | NAP | Collective Capital Partners, LLC |
11.01 | Property | 1 | Ramsey Square Apartments | ||||||
11.02 | Property | 1 | Mill Creek Apartments | ||||||
11.03 | Property | 1 | The View Apartment | ||||||
11.04 | Property | 1 | The Cottonwood Apartments | ||||||
11.05 | Property | 1 | Cherry Tree Apartments | ||||||
11.06 | Property | 1 | The Dogwood Apartments | ||||||
11.07 | Property | 1 | Belle Grove Apartments |
A-1-44 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type | Sponsor |
11.08 | Property | 1 | The Grove Apartments | ||||||
11.09 | Property | 1 | Magnolia Place Apartments | ||||||
11.1 | Property | 1 | The Oak Apartments | ||||||
11.11 | Property | 1 | The Azalea Apartments | ||||||
12 | Loan | 18, E | 1 | Country Club Center | NAP | NAP | No | NAP | Fontainebleau Development LLC and Cabi Corporation |
13 | Loan | 1 | Louetta Central | NAP | NAP | No | NAP | Property Commerce Dividend Fund, LP | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | NAP | NAP | No | NAP | OKO Group |
15 | Loan | 1 | Sierra Vista Shopping Center | NAP | NAP | No | NAP | Richard A. Margolis and Brian A. Shirken | |
16 | Loan | 6, G | 3 | SLL Portfolio | NAP | NAP | No | NAP | The Styles Group |
16.01 | Property | 1 | Live Oak Apartments | ||||||
16.02 | Property | 1 | Lakewood Apartments | ||||||
16.03 | Property | 1 | Vintage Grove Apartments | ||||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | NAP | NAP | No | NAP | Prime Group | |
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | NAP | NAP | No | NAP | AVR Enterprises LLC |
19 | Loan | 1 | Deer Park Manor | NAP | NAP | No | NAP | Hillel Hertz and Moishe Hirsch | |
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | NAP | NAP | No | NAP | Dynamic Group | |
21 | Loan | 5, H | 1 | 7 Penn Plaza | NAP | NAP | No | NAP | The Feil Organization |
22 | Loan | 1 | Snowville Flex Industrial Portfolio | NAP | NAP | No | NAP | Yaron Kandelker | |
23 | Loan | 1 | Home2 Suites Lexington Park | NAP | NAP | No | NAP | KBC Investors, LLC and Cherry Cove Group, LLC | |
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | NAP | NAP | No | NAP | Zhiyong Zhao |
24.01 | Property | 1 | Hamilton County Property | ||||||
24.02 | Property | 1 | Butler County Property | ||||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | NAP | NAP | No | NAP | Tanglewood Hospitality | |
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | NAP | NAP | No | NAP | Six Rock Properties |
26.01 | Property | 1 | Harmony Hills | ||||||
26.02 | Property | 1 | Bethpages Estates | ||||||
26.03 | Property | 1 | Howard Place | ||||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | NAP | NAP | No | NAP | Bruce T. Pollock |
28 | Loan | 5 | 1 | 150 Palmetto | NAP | NAP | No | NAP | Anuj Grover and Mark Corlew |
29 | Loan | 5 | 1 | 120 Palmetto | NAP | NAP | No | NAP | Anuj Grover and Mark Corlew |
30 | Loan | J | 1 | Carlisle Plaza MHP | NAP | NAP | No | NAP | COARE Communities |
31 | Loan | 1 | 126-130 Union Street | NAP | NAP | No | NAP | Davud Sjauw and Mark Gold | |
32 | Loan | K | 1 | Platos Cave Sheffield | NAP | NAP | No | NAP | PK Companies, LLC |
33 | Loan | L | 1 | 424 Landfair Ave | NAP | NAP | No | NAP | Melissa Appelbaum Schwartz and Steven J. Schwartz |
34 | Loan | 1 | Wild Rose Villas | NAP | NAP | No | NAP | Juan Benito Garcia | |
35 | Loan | 6 | 2 | A-Safe Storage | NAP | NAP | No | NAP | Mathew Preston Drennan and Karen Criswell Drennan |
35.01 | Property | 1 | Pineville | ||||||
35.02 | Property | 1 | Ball | ||||||
36 | Loan | 1 | Ohio River Plaza | NAP | NAP | No | NAP | Time Equities | |
37 | Loan | M | 1 | Fair Hope Building | NAP | NAP | No | NAP | John S. Kutzer |
38 | Loan | 1 | Grand Blanc Storage | NAP | NAP | No | NAP | Citizen Storage | |
39 | Loan | N | 1 | 6101 18th Avenue | NAP | NAP | No | NAP | Rockfeld Group |
40 | Loan | O | 1 | Sherwood Manor MHP | NAP | NAP | No | NAP | COARE Communities |
A-1-45 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor | Delaware
Statutory Trust (Y/N) |
Tenants-in-common
(Y/N) |
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 ($) |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | Industrial Logistics Properties Trust | No | No | Refinance | 747,200,000 | 90,355,934 | 412,800,000 | 0 | |
1.01 | Property | 1 | 996 Paragon Way | ||||||||||
1.02 | Property | 1 | 91-399 Kauhi | ||||||||||
1.03 | Property | 1 | 11224 Will Walker Road | ||||||||||
1.04 | Property | 1 | 10450 Doral Boulevard | ||||||||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | ||||||||||
1.06 | Property | 1 | 32150 Just Imagine Drive | ||||||||||
1.07 | Property | 1 | 6850 Weber Boulevard | ||||||||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | ||||||||||
1.09 | Property | 1 | 27200 SW 127th Avenue | ||||||||||
1.1 | Property | 1 | 7410 Magi Road | ||||||||||
1.11 | Property | 1 | 2375 East Newlands Road | ||||||||||
1.12 | Property | 1 | 3800 Midlink Drive | ||||||||||
1.13 | Property | 1 | 13509 Waterworks Street | ||||||||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | ||||||||||
1.15 | Property | 1 | 91-141 Kalaeloa | ||||||||||
1.16 | Property | 1 | 9860 West Buckeye Road | ||||||||||
1.17 | Property | 1 | 125 North Troy Hill Road | ||||||||||
1.18 | Property | 1 | 11900 Trolley Lane | ||||||||||
1.19 | Property | 1 | 11501 Wilkinson Drive | ||||||||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | ||||||||||
1.21 | Property | 1 | 5001 West Delbridge Street | ||||||||||
1.22 | Property | 1 | 91-238 Kauhi | ||||||||||
1.23 | Property | 1 | 1892 Anfield Road | ||||||||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | ||||||||||
1.25 | Property | 1 | 955 Aeroplaza Drive | ||||||||||
1.26 | Property | 1 | 3155 Grissom Parkway | ||||||||||
1.27 | Property | 1 | 3502 Enterprise Avenue | ||||||||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | ||||||||||
1.29 | Property | 1 | 700 Marine Drive | ||||||||||
1.3 | Property | 1 | 3245 Henry Road | ||||||||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | ||||||||||
1.32 | Property | 1 | 2482 Century Drive | ||||||||||
1.33 | Property | 1 | 158 West Yard Road | ||||||||||
1.34 | Property | 1 | 55 Commerce Avenue | ||||||||||
1.35 | Property | 1 | 1415 West Commerce Way | ||||||||||
1.36 | Property | 1 | 1095 South 4800 West | ||||||||||
1.37 | Property | 1 | 950 Bennett Road | ||||||||||
1.38 | Property | 1 | 985 Kershaw Street | ||||||||||
1.39 | Property | 1 | 1990 Hood Road | ||||||||||
1.4 | Property | 1 | 17200 Manchac Park Lane | ||||||||||
1.41 | Property | 1 | 7409 Magi Road | ||||||||||
1.42 | Property | 1 | 91-329 Kauhi | ||||||||||
1.43 | Property | 1 | 1985 International Way | ||||||||||
1.44 | Property | 1 | 200 Orange Point Drive | ||||||||||
1.45 | Property | 1 | 91-241 Kalaeloa | ||||||||||
1.46 | Property | 1 | 2311 South Park Road | ||||||||||
1.47 | Property | 1 | 2820 State Highway 31 | ||||||||||
1.48 | Property | 1 | 8000 Mid America Blvd. | ||||||||||
1.49 | Property | 1 | 14257 E. Easter Avenue | ||||||||||
1.5 | Property | 1 | 91-080 Hanua | ||||||||||
1.51 | Property | 1 | 3736 Salisbury Road | ||||||||||
1.52 | Property | 1 | 91-027 Kaomi Loop | ||||||||||
1.53 | Property | 1 | 150 Greenhorn Drive | ||||||||||
1.54 | Property | 1 | 7130 Q Street | ||||||||||
1.55 | Property | 1 | 235 Great Pond Road | ||||||||||
1.56 | Property | 1 | 510 Production Avenue | ||||||||||
1.57 | Property | 1 | 91-150 Kaomi Loop | ||||||||||
1.58 | Property | 1 | 4501 Industrial Drive | ||||||||||
1.59 | Property | 1 | 91-222 Olai | ||||||||||
1.6 | Property | 1 | 2580 Technology Drive | ||||||||||
1.61 | Property | 1 | 301 Commerce Drive | ||||||||||
1.62 | Property | 1 | 590 Assembly Court | ||||||||||
1.63 | Property | 1 | 7121 South Fifth Avenue | ||||||||||
1.64 | Property | 1 | 91-250 Komohana | ||||||||||
1.65 | Property | 1 | 91-220 Kalaeloa | ||||||||||
1.66 | Property | 1 | 91-185 Kalaeloa | ||||||||||
1.67 | Property | 1 | 91-300 Hanua | ||||||||||
1.68 | Property | 1 | 5501 Providence Hill Drive | ||||||||||
1.69 | Property | 1 | 91-259 Olai | ||||||||||
1.7 | Property | 1 | 2 Tower Drive |
A-1-46 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor | Delaware
Statutory Trust (Y/N) |
Tenants-in-common
(Y/N) |
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 ($) |
1.71 | Property | 1 | 91-064 Kaomi Loop | ||||||||||
1.72 | Property | 1 | 91-202 Kalaeloa | ||||||||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | ||||||||||
1.74 | Property | 1 | 91-102 Kaomi Loop | ||||||||||
1.75 | Property | 1 | 1230 West 171st Street | ||||||||||
1.76 | Property | 1 | 91-400 Komohana | ||||||||||
1.77 | Property | 1 | 91-265 Hanua | ||||||||||
1.78 | Property | 1 | 91-255 Hanua | ||||||||||
1.79 | Property | 1 | 1415 Industrial Drive | ||||||||||
1.8 | Property | 1 | 209 South Bud Street | ||||||||||
1.81 | Property | 1 | 91-110 Kaomi Loop | ||||||||||
1.82 | Property | 1 | 3900 NE 6th Street | ||||||||||
1.83 | Property | 1 | 91-218 Olai | ||||||||||
1.84 | Property | 1 | 5795 Logistics Parkway | ||||||||||
1.85 | Property | 1 | 91-210 Kauhi | ||||||||||
1.86 | Property | 1 | 435 SE 70th Street | ||||||||||
1.87 | Property | 1 | 2902 Gun Club Road | ||||||||||
1.88 | Property | 1 | 91-210 Olai | ||||||||||
1.89 | Property | 1 | 91-95 Hanua | ||||||||||
1.9 | Property | 1 | 91-083 Hanua | ||||||||||
1.91 | Property | 1 | 2401 Cram Avenue SE | ||||||||||
1.92 | Property | 1 | 91-119 Olai | ||||||||||
1.93 | Property | 1 | 3425 Maple Drive | ||||||||||
1.94 | Property | 1 | 91-174 Olai | ||||||||||
1.95 | Property | 1 | 5156 American Road | ||||||||||
1.96 | Property | 1 | 91-252 Kauhi | ||||||||||
1.97 | Property | 1 | 91-349 Kauhi | ||||||||||
1.98 | Property | 1 | 91-175 Olai | ||||||||||
1.99 | Property | 1 | 91-087 Hanua | ||||||||||
1.100 | Property | 1 | 91-171 Olai | ||||||||||
1.101 | Property | 1 | 91-410 Komohana | ||||||||||
1.102 | Property | 1 | 91-416 Komohana | ||||||||||
2 | Loan | 5, B | 1 | The Motto | Altmark Realty Trust, Aileen Altmark F/B/O Moshe Altmark 2020 Trust and Altmark Capital LLC | No | No | Refinance | 96,000,000 | 0 | 0 | 0 | |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | Northridge Capital, LLC and NCA Holdings, LLC | No | No | Refinance | 70,000,000 | 33,322,906 | 70,000,000 | 0 | |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | PSPIB-RE Finance II Inc. | No | No | Refinance | 718,600,000 | 63,891,594 | 306,400,000 | 125,000,000 | |
4.01 | Property | 1 | 670-680 Maine | ||||||||||
4.02 | Property | 1 | 1000 Maine | ||||||||||
4.03 | Property | 1 | Phase I Retail | ||||||||||
4.04 | Property | 1 | The Channel | ||||||||||
4.05 | Property | 1 | Garage (Ph I) | ||||||||||
4.06 | Property | 1 | Hyatt House | ||||||||||
4.07 | Property | 1 | Phase II Retail | ||||||||||
4.08 | Property | 1 | Garage (Ph II) | ||||||||||
4.09 | Property | 1 | Canopy | ||||||||||
4.10 | Property | 1 | The Tides | ||||||||||
4.11 | Property | 1 | 800 Maine | ||||||||||
4.12 | Property | 1 | The Anthem | ||||||||||
4.13 | Property | 1 | Incanto | ||||||||||
4.14 | Property | 1 | 580 Water (Pier 4) | ||||||||||
4.15 | Property | 1 | Marina | ||||||||||
5 | Loan | 1 | The Lafayette Hotel | Arsalun Tafazoli and Boris Shekhter | No | No | Refinance | 36,000,000 | 0 | 0 | 0 | ||
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | The Vinod and Chanresh Gupta Trust, dated as of July 8, 1994, Vinod K. Gupta and Chanresh Gupta | No | No | Refinance | 29,975,000 | 0 | 0 | 0 | |
6.01 | Property | 1 | Colony Park | ||||||||||
6.02 | Property | 1 | Brentwood Timberlane | ||||||||||
6.03 | Property | 1 | Park Place | ||||||||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | BPR Nimbus LLC | No | No | Refinance | 120,000,000 | 32,125,969 | 0 | 0 | |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | Horse Island Partners, LLC | No | No | Acquisition | 24,150,000 | 13,708,750 | 0 | 0 | |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | ||||||||||
8.02 | Property | 1 | Homewood Suites - Montgomery | ||||||||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | Godrej Khambatta, Edward Sittler, Christopher Sasso, Danielle Albro and Jeffrey Klonoski | No | Yes | Refinance | 23,800,000 | 2,384,414 | 0 | 0 | |
9.01 | Property | 1 | Summerwind | ||||||||||
9.02 | Property | 1 | Briar Cove | ||||||||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | Mark J. Bertel, Jr. | No | No | Refinance | 23,000,000 | 0 | 0 | 0 | |
10.01 | Property | 1 | White River Commons | ||||||||||
10.02 | Property | 1 | Silo Studios | ||||||||||
10.03 | Property | 1 | Blossom City Studios | ||||||||||
10.04 | Property | 1 | The Orchard | ||||||||||
10.05 | Property | 1 | Spring River Commons | ||||||||||
10.06 | Property | 1 | Cadron Commons | ||||||||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | Aaron D. Dale and Benjamin H. Shipley, IV | No | No | Refinance | 22,400,000 | 0 | 0 | 0 | |
11.01 | Property | 1 | Ramsey Square Apartments | ||||||||||
11.02 | Property | 1 | Mill Creek Apartments | ||||||||||
11.03 | Property | 1 | The View Apartment | ||||||||||
11.04 | Property | 1 | The Cottonwood Apartments | ||||||||||
11.05 | Property | 1 | Cherry Tree Apartments | ||||||||||
11.06 | Property | 1 | The Dogwood Apartments | ||||||||||
11.07 | Property | 1 | Belle Grove Apartments |
A-1-47 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor | Delaware
Statutory Trust (Y/N) |
Tenants-in-common
(Y/N) |
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 ($) |
11.08 | Property | 1 | The Grove Apartments | ||||||||||
11.09 | Property | 1 | Magnolia Place Apartments | ||||||||||
11.1 | Property | 1 | The Oak Apartments | ||||||||||
11.11 | Property | 1 | The Azalea Apartments | ||||||||||
12 | Loan | 18, E | 1 | Country Club Center | Jeffrey Soffer | No | No | Refinance | 21,400,000 | 1,217,633 | 0 | 0 | |
13 | Loan | 1 | Louetta Central | Stanley Jay Williams, Jr., Property Commerce Dividend Fund, LP and Kevin Robins | No | No | Refinance | 21,000,000 | 582,230 | 0 | 0 | ||
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | Rock Investment U.S. Realty Holdings LLC | No | No | Refinance | 115,000,000 | 18,163,993 | 0 | 0 | |
15 | Loan | 1 | Sierra Vista Shopping Center | Richard A. Margolis, Brian A. Shirken, and Brian A. Shirken, as Trustee of the Shirken Family Trust U/T/D dated December 4, 1997 | No | No | Refinance | 18,500,000 | 458,656 | 0 | 0 | ||
16 | Loan | 6, G | 3 | SLL Portfolio | Paul R. Steinfurth and Marcia Fordyce | No | No | Refinance | |||||
16.01 | Property | 1 | Live Oak Apartments | ||||||||||
16.02 | Property | 1 | Lakewood Apartments | ||||||||||
16.03 | Property | 1 | Vintage Grove Apartments | ||||||||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | Prime Hospitality Group, LLC, Lance T. Shaner and Lance T. Shaner, as Trustee of the Lance T. Shaner Revocable Trust | No | No | Refinance | ||||||
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | AVR Enterprises LLC | No | No | Refinance | |||||
19 | Loan | 1 | Deer Park Manor | Hillel Hertz and Moishe Hirsch | No | No | Refinance | ||||||
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | Bhupendra Bhagat and Roshan Amin | No | No | Refinance | ||||||
21 | Loan | 5, H | 1 | 7 Penn Plaza | Jeffrey J. Feil | No | No | Refinance | |||||
22 | Loan | 1 | Snowville Flex Industrial Portfolio | Yaron Kandelker | No | No | Refinance | ||||||
23 | Loan | 1 | Home2 Suites Lexington Park | KBC Investors, LLC and Cherry Cove Group, LLC | No | No | Refinance | ||||||
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | Zhiyong Zhao and Jie Lin | No | No | Refinance | |||||
24.01 | Property | 1 | Hamilton County Property | ||||||||||
24.02 | Property | 1 | Butler County Property | ||||||||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | Prashant Patel, Raj Patel and Rohan Patel | No | No | Refinance | ||||||
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | Christopher K. Ebert and Christopher K. Ebert, as Trustee of the Chrisopher K. Ebert Revocable Living Trust Dated June 5, 2023 | No | No | Refinance | |||||
26.01 | Property | 1 | Harmony Hills | ||||||||||
26.02 | Property | 1 | Bethpages Estates | ||||||||||
26.03 | Property | 1 | Howard Place | ||||||||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | Bruce T. Pollock, Chad Keehfus and Todd Keehfus | No | No | Refinance | |||||
28 | Loan | 5 | 1 | 150 Palmetto | Anuj Grover and Mark Corlew | No | No | Refinance | |||||
29 | Loan | 5 | 1 | 120 Palmetto | Anuj Grover and Mark Corlew | No | No | Refinance | |||||
30 | Loan | J | 1 | Carlisle Plaza MHP | Hansel Rodriguez | No | No | Refinance | |||||
31 | Loan | 1 | 126-130 Union Street | Mark Gold | No | No | Refinance | ||||||
32 | Loan | K | 1 | Platos Cave Sheffield | PK Companies, LLC | No | No | Refinance | |||||
33 | Loan | L | 1 | 424 Landfair Ave | Melissa Appelbaum Schwartz and Steven J. Schwartz | No | No | Refinance | |||||
34 | Loan | 1 | Wild Rose Villas | Juan Benito Garcia | No | No | Refinance | ||||||
35 | Loan | 6 | 2 | A-Safe Storage | Mathew Preston Drennan and Karen Criswell Drennan | No | No | Refinance | |||||
35.01 | Property | 1 | Pineville | ||||||||||
35.02 | Property | 1 | Ball | ||||||||||
36 | Loan | 1 | Ohio River Plaza | TEI LLC | No | No | Refinance | ||||||
37 | Loan | M | 1 | Fair Hope Building | John S. Kutzer | No | No | Refinance | |||||
38 | Loan | 1 | Grand Blanc Storage | Peter Spickenagel and Jeff Addison | No | No | Acquisition | ||||||
39 | Loan | N | 1 | 6101 18th Avenue | Steven Feldman, Gary Feldman, and Irving Feldman | No | No | Refinance | |||||
40 | Loan | O | 1 | Sherwood Manor MHP | Hansel Rodriguez | No | No | Refinance |
A-1-48 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) |
1 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | 1,250,355,934 | 1,224,370,000 | 0 | 23,508,992 | 2,476,942 | 0 | 0 | 1,250,355,934 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
1.01 | Property | 1 | 996 Paragon Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.02 | Property | 1 | 91-399 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.03 | Property | 1 | 11224 Will Walker Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.04 | Property | 1 | 10450 Doral Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.06 | Property | 1 | 32150 Just Imagine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.07 | Property | 1 | 6850 Weber Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.09 | Property | 1 | 27200 SW 127th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.1 | Property | 1 | 7410 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.11 | Property | 1 | 2375 East Newlands Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.12 | Property | 1 | 3800 Midlink Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.13 | Property | 1 | 13509 Waterworks Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.15 | Property | 1 | 91-141 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.16 | Property | 1 | 9860 West Buckeye Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.17 | Property | 1 | 125 North Troy Hill Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.18 | Property | 1 | 11900 Trolley Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.19 | Property | 1 | 11501 Wilkinson Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.21 | Property | 1 | 5001 West Delbridge Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.22 | Property | 1 | 91-238 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.23 | Property | 1 | 1892 Anfield Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.25 | Property | 1 | 955 Aeroplaza Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.26 | Property | 1 | 3155 Grissom Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.27 | Property | 1 | 3502 Enterprise Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.29 | Property | 1 | 700 Marine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.3 | Property | 1 | 3245 Henry Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.32 | Property | 1 | 2482 Century Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.33 | Property | 1 | 158 West Yard Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.34 | Property | 1 | 55 Commerce Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.35 | Property | 1 | 1415 West Commerce Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.36 | Property | 1 | 1095 South 4800 West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.37 | Property | 1 | 950 Bennett Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.38 | Property | 1 | 985 Kershaw Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.39 | Property | 1 | 1990 Hood Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.4 | Property | 1 | 17200 Manchac Park Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.41 | Property | 1 | 7409 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.42 | Property | 1 | 91-329 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.43 | Property | 1 | 1985 International Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.44 | Property | 1 | 200 Orange Point Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.45 | Property | 1 | 91-241 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.46 | Property | 1 | 2311 South Park Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.47 | Property | 1 | 2820 State Highway 31 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.48 | Property | 1 | 8000 Mid America Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.49 | Property | 1 | 14257 E. Easter Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.5 | Property | 1 | 91-080 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.51 | Property | 1 | 3736 Salisbury Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.52 | Property | 1 | 91-027 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.53 | Property | 1 | 150 Greenhorn Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.54 | Property | 1 | 7130 Q Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.55 | Property | 1 | 235 Great Pond Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.56 | Property | 1 | 510 Production Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.57 | Property | 1 | 91-150 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.58 | Property | 1 | 4501 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.59 | Property | 1 | 91-222 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.6 | Property | 1 | 2580 Technology Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.61 | Property | 1 | 301 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.62 | Property | 1 | 590 Assembly Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.63 | Property | 1 | 7121 South Fifth Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.64 | Property | 1 | 91-250 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.65 | Property | 1 | 91-220 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.66 | Property | 1 | 91-185 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.67 | Property | 1 | 91-300 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.68 | Property | 1 | 5501 Providence Hill Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.69 | Property | 1 | 91-259 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.7 | Property | 1 | 2 Tower Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-49 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) |
1.71 | Property | 1 | 91-064 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.72 | Property | 1 | 91-202 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.74 | Property | 1 | 91-102 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.75 | Property | 1 | 1230 West 171st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.76 | Property | 1 | 91-400 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.77 | Property | 1 | 91-265 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.78 | Property | 1 | 91-255 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.79 | Property | 1 | 1415 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.8 | Property | 1 | 209 South Bud Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.81 | Property | 1 | 91-110 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.82 | Property | 1 | 3900 NE 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.83 | Property | 1 | 91-218 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.84 | Property | 1 | 5795 Logistics Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.85 | Property | 1 | 91-210 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.86 | Property | 1 | 435 SE 70th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.87 | Property | 1 | 2902 Gun Club Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.88 | Property | 1 | 91-210 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.89 | Property | 1 | 91-95 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.9 | Property | 1 | 91-083 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.91 | Property | 1 | 2401 Cram Avenue SE | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.92 | Property | 1 | 91-119 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.93 | Property | 1 | 3425 Maple Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.94 | Property | 1 | 91-174 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.95 | Property | 1 | 5156 American Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.96 | Property | 1 | 91-252 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.97 | Property | 1 | 91-349 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.98 | Property | 1 | 91-175 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.99 | Property | 1 | 91-087 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.100 | Property | 1 | 91-171 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.101 | Property | 1 | 91-410 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
1.102 | Property | 1 | 91-416 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
2 | Loan | 5, B | 1 | The Motto | 96,000,000 | 90,477,169 | 0 | 4,215,857 | 620,088 | 686,886 | 0 | 96,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 5 | 1 | The Campus at Lawson Lane | 173,322,906 | 171,241,494 | 0 | 2,081,412 | 0 | 0 | 0 | 173,322,906 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | 1,213,891,594 | 1,150,975,365 | 0 | 17,183,454 | 45,732,775 | 0 | 0 | 1,213,891,594 | Various | 275.98 | 218.81 | 79.3% | 275.98 | 218.81 | 79.3% | 271.03 | 214.68 |
4.01 | Property | 1 | 670-680 Maine | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
4.02 | Property | 1 | 1000 Maine | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
4.03 | Property | 1 | Phase I Retail | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
4.04 | Property | 1 | The Channel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
4.05 | Property | 1 | Garage (Ph I) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
4.06 | Property | 1 | Hyatt House | 10/31/2042 | 272.75 | 217.75 | 79.8% | 272.75 | 217.75 | 79.8% | 269.99 | 213.75 | |||||||||
4.07 | Property | 1 | Phase II Retail | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
4.08 | Property | 1 | Garage (Ph II) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
4.09 | Property | 1 | Canopy | 10/31/2037 | 280.43 | 220.24 | 78.5% | 280.43 | 220.24 | 78.5% | 272.44 | 215.96 | |||||||||
4.10 | Property | 1 | The Tides | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
4.11 | Property | 1 | 800 Maine | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
4.12 | Property | 1 | The Anthem | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
4.13 | Property | 1 | Incanto | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
4.14 | Property | 1 | 580 Water (Pier 4) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
4.15 | Property | 1 | Marina | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
5 | Loan | 1 | The Lafayette Hotel | 36,000,000 | 35,000,000 | 0 | 905,437 | 74,523 | 20,040 | 0 | 36,000,000 | NAP | 325.84 | 207.13 | 63.6% | 325.84 | 207.13 | 63.6% | 323.24 | 180.46 | |
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | 29,975,000 | 18,633,229 | 0 | 757,163 | 880,803 | 9,703,805 | 0 | 29,975,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
6.01 | Property | 1 | Colony Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
6.02 | Property | 1 | Brentwood Timberlane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
6.03 | Property | 1 | Park Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | 152,125,969 | 147,380,257 | 0 | 1,435,489 | 3,310,223 | 0 | 0 | 152,125,969 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | 37,858,750 | 0 | 34,500,000 | 748,173 | 2,610,577 | 0 | 0 | 37,858,750 | 7/31/2040 | 164.79 | 148.61 | 90.2% | 164.79 | 148.61 | 90.2% | 163.71 | 148.06 |
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | 7/31/2040 | 171.10 | 149.30 | 87.3% | 171.10 | 149.30 | 87.3% | 168.33 | 148.60 | |||||||||
8.02 | Property | 1 | Homewood Suites - Montgomery | 7/31/2040 | 158.25 | 147.86 | 93.4% | 158.25 | 147.86 | 93.4% | 158.84 | 147.46 | |||||||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | 26,184,414 | 24,641,420 | 0 | 1,124,266 | 418,728 | 0 | 0 | 26,184,414 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9.01 | Property | 1 | Summerwind | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
9.02 | Property | 1 | Briar Cove | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | 23,000,000 | 14,690,672 | 0 | 2,917,404 | 124,697 | 5,267,228 | 0 | 23,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
10.01 | Property | 1 | White River Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
10.02 | Property | 1 | Silo Studios | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
10.03 | Property | 1 | Blossom City Studios | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
10.04 | Property | 1 | The Orchard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
10.05 | Property | 1 | Spring River Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
10.06 | Property | 1 | Cadron Commons | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | 22,400,000 | 21,294,566 | 0 | 838,112 | 199,231 | 68,091 | 0 | 22,400,000 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
11.01 | Property | 1 | Ramsey Square Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
11.02 | Property | 1 | Mill Creek Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
11.03 | Property | 1 | The View Apartment | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
11.04 | Property | 1 | The Cottonwood Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
11.05 | Property | 1 | Cherry Tree Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
11.06 | Property | 1 | The Dogwood Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
11.07 | Property | 1 | Belle Grove Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-50 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) |
11.08 | Property | 1 | The Grove Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
11.09 | Property | 1 | Magnolia Place Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
11.1 | Property | 1 | The Oak Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
11.11 | Property | 1 | The Azalea Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
12 | Loan | 18, E | 1 | Country Club Center | 22,617,633 | 21,960,420 | 0 | 522,729 | 134,484 | 0 | 0 | 22,617,633 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
13 | Loan | 1 | Louetta Central | 21,582,230 | 20,275,832 | 0 | 388,288 | 918,110 | 0 | 0 | 21,582,230 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | 133,163,993 | 108,243,157 | 0 | 6,166,022 | 18,754,814 | 0 | 0 | 133,163,993 | 12/31/2052 | 3056.12 | 2206.21 | 72.2% | 3056.12 | 2206.21 | 72.2% | 3057.58 | 2148.40 |
15 | Loan | 1 | Sierra Vista Shopping Center | 18,958,656 | 16,952,436 | 0 | 868,615 | 1,137,604 | 0 | 0 | 18,958,656 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
16 | Loan | 6, G | 3 | SLL Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
16.01 | Property | 1 | Live Oak Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
16.02 | Property | 1 | Lakewood Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
16.03 | Property | 1 | Vintage Grove Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | 12/7/2047 | 171.56 | 133.47 | 77.8% | 171.56 | 133.47 | 77.8% | 165.60 | 132.31 | |||||||||
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | NAP | 313.68 | 220.14 | 70.2% | 313.68 | 220.14 | 70.2% | 297.26 | 206.00 | ||||||||
19 | Loan | 1 | Deer Park Manor | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | 9/7/2042 | 120.98 | 87.77 | 72.5% | 119.96 | 86.38 | 72.0% | 119.52 | 83.04 | |||||||||
21 | Loan | 5, H | 1 | 7 Penn Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
22 | Loan | 1 | Snowville Flex Industrial Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
23 | Loan | 1 | Home2 Suites Lexington Park | 6/30/2040 | 131.31 | 87.40 | 66.6% | 131.31 | 94.41 | 71.9% | 128.27 | 92.89 | |||||||||
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
24.01 | Property | 1 | Hamilton County Property | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
24.02 | Property | 1 | Butler County Property | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | 2/28/2037 | 97.88 | 50.57 | 51.7% | 97.88 | 50.57 | 51.7% | 97.15 | 46.86 | |||||||||
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
26.01 | Property | 1 | Harmony Hills | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
26.02 | Property | 1 | Bethpages Estates | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
26.03 | Property | 1 | Howard Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
28 | Loan | 5 | 1 | 150 Palmetto | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
29 | Loan | 5 | 1 | 120 Palmetto | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
30 | Loan | J | 1 | Carlisle Plaza MHP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
31 | Loan | 1 | 126-130 Union Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
32 | Loan | K | 1 | Platos Cave Sheffield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
33 | Loan | L | 1 | 424 Landfair Ave | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
34 | Loan | 1 | Wild Rose Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
35 | Loan | 6 | 2 | A-Safe Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
35.01 | Property | 1 | Pineville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
35.02 | Property | 1 | Ball | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
36 | Loan | 1 | Ohio River Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
37 | Loan | M | 1 | Fair Hope Building | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
38 | Loan | 1 | Grand Blanc Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||
39 | Loan | N | 1 | 6101 18th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
40 | Loan | O | 1 | Sherwood Manor MHP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-51 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 | Loan | 5, 6, 7, 9, 10, A | 102 | ILPT 2025 Portfolio | NAP | NAP | NAP | NAP | ||||||||
1.01 | Property | 1 | 996 Paragon Way | NAP | NAP | NAP | NAP | |||||||||
1.02 | Property | 1 | 91-399 Kauhi | NAP | NAP | NAP | NAP | |||||||||
1.03 | Property | 1 | 11224 Will Walker Road | NAP | NAP | NAP | NAP | |||||||||
1.04 | Property | 1 | 10450 Doral Boulevard | NAP | NAP | NAP | NAP | |||||||||
1.05 | Property | 1 | 1580, 1590 & 1600 Williams Road | NAP | NAP | NAP | NAP | |||||||||
1.06 | Property | 1 | 32150 Just Imagine Drive | NAP | NAP | NAP | NAP | |||||||||
1.07 | Property | 1 | 6850 Weber Boulevard | NAP | NAP | NAP | NAP | |||||||||
1.08 | Property | 1 | 1341 N. Clyde Morris Blvd. | NAP | NAP | NAP | NAP | |||||||||
1.09 | Property | 1 | 27200 SW 127th Avenue | NAP | NAP | NAP | NAP | |||||||||
1.1 | Property | 1 | 7410 Magi Road | NAP | NAP | NAP | NAP | |||||||||
1.11 | Property | 1 | 2375 East Newlands Road | NAP | NAP | NAP | NAP | |||||||||
1.12 | Property | 1 | 3800 Midlink Drive | NAP | NAP | NAP | NAP | |||||||||
1.13 | Property | 1 | 13509 Waterworks Street | NAP | NAP | NAP | NAP | |||||||||
1.14 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | NAP | NAP | NAP | NAP | |||||||||
1.15 | Property | 1 | 91-141 Kalaeloa | NAP | NAP | NAP | NAP | |||||||||
1.16 | Property | 1 | 9860 West Buckeye Road | NAP | NAP | NAP | NAP | |||||||||
1.17 | Property | 1 | 125 North Troy Hill Road | NAP | NAP | NAP | NAP | |||||||||
1.18 | Property | 1 | 11900 Trolley Lane | NAP | NAP | NAP | NAP | |||||||||
1.19 | Property | 1 | 11501 Wilkinson Drive | NAP | NAP | NAP | NAP | |||||||||
1.2 | Property | 1 | 2300 North 33rd Avenue East | NAP | NAP | NAP | NAP | |||||||||
1.21 | Property | 1 | 5001 West Delbridge Street | NAP | NAP | NAP | NAP | |||||||||
1.22 | Property | 1 | 91-238 Kauhi | NAP | NAP | NAP | NAP | |||||||||
1.23 | Property | 1 | 1892 Anfield Road | NAP | NAP | NAP | NAP | |||||||||
1.24 | Property | 1 | 9215-9347 E Pendleton Pike | NAP | NAP | NAP | NAP | |||||||||
1.25 | Property | 1 | 955 Aeroplaza Drive | NAP | NAP | NAP | NAP | |||||||||
1.26 | Property | 1 | 3155 Grissom Parkway | NAP | NAP | NAP | NAP | |||||||||
1.27 | Property | 1 | 3502 Enterprise Avenue | NAP | NAP | NAP | NAP | |||||||||
1.28 | Property | 1 | 3870 Ronald Reagan Boulevard | NAP | NAP | NAP | NAP | |||||||||
1.29 | Property | 1 | 700 Marine Drive | NAP | NAP | NAP | NAP | |||||||||
1.3 | Property | 1 | 3245 Henry Road | NAP | NAP | NAP | NAP | |||||||||
1.31 | Property | 1 | 2701 S.W. 18TH Street | NAP | NAP | NAP | NAP | |||||||||
1.32 | Property | 1 | 2482 Century Drive | NAP | NAP | NAP | NAP | |||||||||
1.33 | Property | 1 | 158 West Yard Road | NAP | NAP | NAP | NAP | |||||||||
1.34 | Property | 1 | 55 Commerce Avenue | NAP | NAP | NAP | NAP | |||||||||
1.35 | Property | 1 | 1415 West Commerce Way | NAP | NAP | NAP | NAP | |||||||||
1.36 | Property | 1 | 1095 South 4800 West | NAP | NAP | NAP | NAP | |||||||||
1.37 | Property | 1 | 950 Bennett Road | NAP | NAP | NAP | NAP | |||||||||
1.38 | Property | 1 | 985 Kershaw Street | NAP | NAP | NAP | NAP | |||||||||
1.39 | Property | 1 | 1990 Hood Road | NAP | NAP | NAP | NAP | |||||||||
1.4 | Property | 1 | 17200 Manchac Park Lane | NAP | NAP | NAP | NAP | |||||||||
1.41 | Property | 1 | 7409 Magi Road | NAP | NAP | NAP | NAP | |||||||||
1.42 | Property | 1 | 91-329 Kauhi | NAP | NAP | NAP | NAP | |||||||||
1.43 | Property | 1 | 1985 International Way | NAP | NAP | NAP | NAP | |||||||||
1.44 | Property | 1 | 200 Orange Point Drive | NAP | NAP | NAP | NAP | |||||||||
1.45 | Property | 1 | 91-241 Kalaeloa | NAP | NAP | NAP | NAP | |||||||||
1.46 | Property | 1 | 2311 South Park Road | NAP | NAP | NAP | NAP | |||||||||
1.47 | Property | 1 | 2820 State Highway 31 | NAP | NAP | NAP | NAP | |||||||||
1.48 | Property | 1 | 8000 Mid America Blvd. | NAP | NAP | NAP | NAP | |||||||||
1.49 | Property | 1 | 14257 E. Easter Avenue | NAP | NAP | NAP | NAP | |||||||||
1.5 | Property | 1 | 91-080 Hanua | NAP | NAP | NAP | NAP | |||||||||
1.51 | Property | 1 | 3736 Salisbury Road | NAP | NAP | NAP | NAP | |||||||||
1.52 | Property | 1 | 91-027 Kaomi Loop | NAP | NAP | NAP | NAP | |||||||||
1.53 | Property | 1 | 150 Greenhorn Drive | NAP | NAP | NAP | NAP | |||||||||
1.54 | Property | 1 | 7130 Q Street | NAP | NAP | NAP | NAP | |||||||||
1.55 | Property | 1 | 235 Great Pond Road | NAP | NAP | NAP | NAP | |||||||||
1.56 | Property | 1 | 510 Production Avenue | NAP | NAP | NAP | NAP | |||||||||
1.57 | Property | 1 | 91-150 Kaomi Loop | NAP | NAP | NAP | NAP | |||||||||
1.58 | Property | 1 | 4501 Industrial Drive | NAP | NAP | NAP | NAP | |||||||||
1.59 | Property | 1 | 91-222 Olai | NAP | NAP | NAP | NAP | |||||||||
1.6 | Property | 1 | 2580 Technology Drive | NAP | NAP | NAP | NAP | |||||||||
1.61 | Property | 1 | 301 Commerce Drive | NAP | NAP | NAP | NAP | |||||||||
1.62 | Property | 1 | 590 Assembly Court | NAP | NAP | NAP | NAP | |||||||||
1.63 | Property | 1 | 7121 South Fifth Avenue | NAP | NAP | NAP | NAP | |||||||||
1.64 | Property | 1 | 91-250 Komohana | NAP | NAP | NAP | NAP | |||||||||
1.65 | Property | 1 | 91-220 Kalaeloa | NAP | NAP | NAP | NAP | |||||||||
1.66 | Property | 1 | 91-185 Kalaeloa | NAP | NAP | NAP | NAP | |||||||||
1.67 | Property | 1 | 91-300 Hanua | NAP | NAP | NAP | NAP | |||||||||
1.68 | Property | 1 | 5501 Providence Hill Drive | NAP | NAP | NAP | NAP | |||||||||
1.69 | Property | 1 | 91-259 Olai | NAP | NAP | NAP | NAP | |||||||||
1.7 | Property | 1 | 2 Tower Drive | NAP | NAP | NAP | NAP |
A-1-52 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 |
1.71 | Property | 1 | 91-064 Kaomi Loop | NAP | NAP | NAP | NAP | |||||||||
1.72 | Property | 1 | 91-202 Kalaeloa | NAP | NAP | NAP | NAP | |||||||||
1.73 | Property | 1 | 2100 NW 82nd Avenue | NAP | NAP | NAP | NAP | |||||||||
1.74 | Property | 1 | 91-102 Kaomi Loop | NAP | NAP | NAP | NAP | |||||||||
1.75 | Property | 1 | 1230 West 171st Street | NAP | NAP | NAP | NAP | |||||||||
1.76 | Property | 1 | 91-400 Komohana | NAP | NAP | NAP | NAP | |||||||||
1.77 | Property | 1 | 91-265 Hanua | NAP | NAP | NAP | NAP | |||||||||
1.78 | Property | 1 | 91-255 Hanua | NAP | NAP | NAP | NAP | |||||||||
1.79 | Property | 1 | 1415 Industrial Drive | NAP | NAP | NAP | NAP | |||||||||
1.8 | Property | 1 | 209 South Bud Street | NAP | NAP | NAP | NAP | |||||||||
1.81 | Property | 1 | 91-110 Kaomi Loop | NAP | NAP | NAP | NAP | |||||||||
1.82 | Property | 1 | 3900 NE 6th Street | NAP | NAP | NAP | NAP | |||||||||
1.83 | Property | 1 | 91-218 Olai | NAP | NAP | NAP | NAP | |||||||||
1.84 | Property | 1 | 5795 Logistics Parkway | NAP | NAP | NAP | NAP | |||||||||
1.85 | Property | 1 | 91-210 Kauhi | NAP | NAP | NAP | NAP | |||||||||
1.86 | Property | 1 | 435 SE 70th Street | NAP | NAP | NAP | NAP | |||||||||
1.87 | Property | 1 | 2902 Gun Club Road | NAP | NAP | NAP | NAP | |||||||||
1.88 | Property | 1 | 91-210 Olai | NAP | NAP | NAP | NAP | |||||||||
1.89 | Property | 1 | 91-95 Hanua | NAP | NAP | NAP | NAP | |||||||||
1.9 | Property | 1 | 91-083 Hanua | NAP | NAP | NAP | NAP | |||||||||
1.91 | Property | 1 | 2401 Cram Avenue SE | NAP | NAP | NAP | NAP | |||||||||
1.92 | Property | 1 | 91-119 Olai | NAP | NAP | NAP | NAP | |||||||||
1.93 | Property | 1 | 3425 Maple Drive | NAP | NAP | NAP | NAP | |||||||||
1.94 | Property | 1 | 91-174 Olai | NAP | NAP | NAP | NAP | |||||||||
1.95 | Property | 1 | 5156 American Road | NAP | NAP | NAP | NAP | |||||||||
1.96 | Property | 1 | 91-252 Kauhi | NAP | NAP | NAP | NAP | |||||||||
1.97 | Property | 1 | 91-349 Kauhi | NAP | NAP | NAP | NAP | |||||||||
1.98 | Property | 1 | 91-175 Olai | NAP | NAP | NAP | NAP | |||||||||
1.99 | Property | 1 | 91-087 Hanua | NAP | NAP | NAP | NAP | |||||||||
1.100 | Property | 1 | 91-171 Olai | NAP | NAP | NAP | NAP | |||||||||
1.101 | Property | 1 | 91-410 Komohana | NAP | NAP | NAP | NAP | |||||||||
1.102 | Property | 1 | 91-416 Komohana | NAP | NAP | NAP | NAP | |||||||||
2 | Loan | 5, B | 1 | The Motto | NAP | NAP | NAP | NAP | ||||||||
3 | Loan | 5 | 1 | The Campus at Lawson Lane | NAP | NAP | NAP | NAP | ||||||||
4 | Loan | 5, 6, 7, 11, 12, 13, 14, 15, C | 15 | The Wharf | 79.2% | 269.05 | 205.55 | 76.4% | ||||||||
4.01 | Property | 1 | 670-680 Maine | NAP | NAP | NAP | NAP | |||||||||
4.02 | Property | 1 | 1000 Maine | NAP | NAP | NAP | NAP | |||||||||
4.03 | Property | 1 | Phase I Retail | NAP | NAP | NAP | NAP | |||||||||
4.04 | Property | 1 | The Channel | NAP | NAP | NAP | NAP | |||||||||
4.05 | Property | 1 | Garage (Ph I) | NAP | NAP | NAP | NAP | |||||||||
4.06 | Property | 1 | Hyatt House | 79.2% | 263.18 | 201.25 | 76.5% | |||||||||
4.07 | Property | 1 | Phase II Retail | NAP | NAP | NAP | NAP | |||||||||
4.08 | Property | 1 | Garage (Ph II) | NAP | NAP | NAP | NAP | |||||||||
4.09 | Property | 1 | Canopy | 79.3% | 277.02 | 211.37 | 76.3% | |||||||||
4.10 | Property | 1 | The Tides | NAP | NAP | NAP | NAP | |||||||||
4.11 | Property | 1 | 800 Maine | NAP | NAP | NAP | NAP | |||||||||
4.12 | Property | 1 | The Anthem | NAP | NAP | NAP | NAP | |||||||||
4.13 | Property | 1 | Incanto | NAP | NAP | NAP | NAP | |||||||||
4.14 | Property | 1 | 580 Water (Pier 4) | NAP | NAP | NAP | NAP | |||||||||
4.15 | Property | 1 | Marina | NAP | NAP | NAP | NAP | |||||||||
5 | Loan | 1 | The Lafayette Hotel | 55.8% | NAP | NAP | NAP | |||||||||
6 | Loan | 6 | 3 | Wichita Falls Multifamily Portfolio | NAP | NAP | NAP | NAP | ||||||||
6.01 | Property | 1 | Colony Park | NAP | NAP | NAP | NAP | |||||||||
6.02 | Property | 1 | Brentwood Timberlane | NAP | NAP | NAP | NAP | |||||||||
6.03 | Property | 1 | Park Place | NAP | NAP | NAP | NAP | |||||||||
7 | Loan | 5, 8 | 1 | Ridgedale Center | NAP | NAP | NAP | NAP | ||||||||
8 | Loan | 6, 16, 17, D | 2 | Alabama Hotel 2 Pack Portfolio | 90.4% | 155.51 | 142.46 | 91.6% | ||||||||
8.01 | Property | 1 | Hampton Inn & Suites - Montgomery | 88.3% | 160.81 | 143.84 | 89.4% | |||||||||
8.02 | Property | 1 | Homewood Suites - Montgomery | 92.8% | 149.91 | 140.93 | 94.0% | |||||||||
9 | Loan | 6, 7 | 2 | Briar Cove and Summerwind | NAP | NAP | NAP | NAP | ||||||||
9.01 | Property | 1 | Summerwind | NAP | NAP | NAP | NAP | |||||||||
9.02 | Property | 1 | Briar Cove | NAP | NAP | NAP | NAP | |||||||||
10 | Loan | 6 | 6 | Dels Multifamily Portfolio 3.0 | NAP | NAP | NAP | NAP | ||||||||
10.01 | Property | 1 | White River Commons | NAP | NAP | NAP | NAP | |||||||||
10.02 | Property | 1 | Silo Studios | NAP | NAP | NAP | NAP | |||||||||
10.03 | Property | 1 | Blossom City Studios | NAP | NAP | NAP | NAP | |||||||||
10.04 | Property | 1 | The Orchard | NAP | NAP | NAP | NAP | |||||||||
10.05 | Property | 1 | Spring River Commons | NAP | NAP | NAP | NAP | |||||||||
10.06 | Property | 1 | Cadron Commons | NAP | NAP | NAP | NAP | |||||||||
11 | Loan | 6 | 11 | Fort Smith Multi Portfolio | NAP | NAP | NAP | NAP | ||||||||
11.01 | Property | 1 | Ramsey Square Apartments | NAP | NAP | NAP | NAP | |||||||||
11.02 | Property | 1 | Mill Creek Apartments | NAP | NAP | NAP | NAP | |||||||||
11.03 | Property | 1 | The View Apartment | NAP | NAP | NAP | NAP | |||||||||
11.04 | Property | 1 | The Cottonwood Apartments | NAP | NAP | NAP | NAP | |||||||||
11.05 | Property | 1 | Cherry Tree Apartments | NAP | NAP | NAP | NAP | |||||||||
11.06 | Property | 1 | The Dogwood Apartments | NAP | NAP | NAP | NAP | |||||||||
11.07 | Property | 1 | Belle Grove Apartments | NAP | NAP | NAP | NAP |
A-1-53 |
Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 |
11.08 | Property | 1 | The Grove Apartments | NAP | NAP | NAP | NAP | |||||||||
11.09 | Property | 1 | Magnolia Place Apartments | NAP | NAP | NAP | NAP | |||||||||
11.1 | Property | 1 | The Oak Apartments | NAP | NAP | NAP | NAP | |||||||||
11.11 | Property | 1 | The Azalea Apartments | NAP | NAP | NAP | NAP | |||||||||
12 | Loan | 18, E | 1 | Country Club Center | NAP | NAP | NAP | NAP | ||||||||
13 | Loan | 1 | Louetta Central | NAP | NAP | NAP | NAP | |||||||||
14 | Loan | 5, 19, 20, F | 1 | Aman Hotel New York | 70.3% | 3060.21 | 1625.36 | 53.1% | ||||||||
15 | Loan | 1 | Sierra Vista Shopping Center | NAP | NAP | NAP | NAP | |||||||||
16 | Loan | 6, G | 3 | SLL Portfolio | NAP | NAP | NAP | NAP | ||||||||
16.01 | Property | 1 | Live Oak Apartments | NAP | NAP | NAP | NAP | |||||||||
16.02 | Property | 1 | Lakewood Apartments | NAP | NAP | NAP | NAP | |||||||||
16.03 | Property | 1 | Vintage Grove Apartments | NAP | NAP | NAP | NAP | |||||||||
17 | Loan | 1 | Fairfield Inn Daytona Beach | 79.9% | 164.82 | 128.23 | 77.8% | |||||||||
18 | Loan | 5 | 1 | The Roosevelt Hotel New Orleans | 69.3% | 282.75 | 193.85 | 68.6% | ||||||||
19 | Loan | 1 | Deer Park Manor | NAP | NAP | NAP | NAP | |||||||||
20 | Loan | 1 | TownePlace Suites Chattanooga South / East Ridge TN | 69.5% | 108.27 | 68.21 | 63.0% | |||||||||
21 | Loan | 5, H | 1 | 7 Penn Plaza | NAP | NAP | NAP | NAP | ||||||||
22 | Loan | 1 | Snowville Flex Industrial Portfolio | NAP | NAP | NAP | NAP | |||||||||
23 | Loan | 1 | Home2 Suites Lexington Park | 72.4% | 118.91 | 94.01 | 79.1% | |||||||||
24 | Loan | 6 | 2 | Cincinnati Self Storage Portfolio | NAP | NAP | NAP | NAP | ||||||||
24.01 | Property | 1 | Hamilton County Property | NAP | NAP | NAP | NAP | |||||||||
24.02 | Property | 1 | Butler County Property | NAP | NAP | NAP | NAP | |||||||||
25 | Loan | 1 | Holiday Inn Roanoke Tanglewood | 48.2% | 94.86 | 46.70 | 49.2% | |||||||||
26 | Loan | 6, I | 3 | North and South Carolina 3 Pack | NAP | NAP | NAP | NAP | ||||||||
26.01 | Property | 1 | Harmony Hills | NAP | NAP | NAP | NAP | |||||||||
26.02 | Property | 1 | Bethpages Estates | NAP | NAP | NAP | NAP | |||||||||
26.03 | Property | 1 | Howard Place | NAP | NAP | NAP | NAP | |||||||||
27 | Loan | 21 | 1 | BC Storage - Camillus NY | NAP | NAP | NAP | NAP | ||||||||
28 | Loan | 5 | 1 | 150 Palmetto | NAP | NAP | NAP | NAP | ||||||||
29 | Loan | 5 | 1 | 120 Palmetto | NAP | NAP | NAP | NAP | ||||||||
30 | Loan | J | 1 | Carlisle Plaza MHP | NAP | NAP | NAP | NAP | ||||||||
31 | Loan | 1 | 126-130 Union Street | NAP | NAP | NAP | NAP | |||||||||
32 | Loan | K | 1 | Platos Cave Sheffield | NAP | NAP | NAP | NAP | ||||||||
33 | Loan | L | 1 | 424 Landfair Ave | NAP | NAP | NAP | NAP | ||||||||
34 | Loan | 1 | Wild Rose Villas | NAP | NAP | NAP | NAP | |||||||||
35 | Loan | 6 | 2 | A-Safe Storage | NAP | NAP | NAP | NAP | ||||||||
35.01 | Property | 1 | Pineville | NAP | NAP | NAP | NAP | |||||||||
35.02 | Property | 1 | Ball | NAP | NAP | NAP | NAP | |||||||||
36 | Loan | 1 | Ohio River Plaza | NAP | NAP | NAP | NAP | |||||||||
37 | Loan | M | 1 | Fair Hope Building | NAP | NAP | NAP | NAP | ||||||||
38 | Loan | 1 | Grand Blanc Storage | NAP | NAP | NAP | NAP | |||||||||
39 | Loan | N | 1 | 6101 18th Avenue | NAP | NAP | NAP | NAP | ||||||||
40 | Loan | O | 1 | Sherwood Manor MHP | NAP | NAP | NAP | NAP |
A-1-54 |
BANK5 2025-5YR16
Footnotes to Annex A-1
(1) | BANA—Bank of America, N.A.; WFB—Wells Fargo Bank, National Association; MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; JPMCB—JPMorgan Chase Bank, National Association. |
(2) | Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding (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 individually or together with their affiliates occupy 50% or more of the net rentable area of related mortgaged properties, which, in each case, are not in occupancy, are in free rent periods or have subleased their space. |
(3) | The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
(4) | Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting (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 occupy 50% or more of the net rentable area of the related mortgaged properties. |
(5) | With respect to Mortgage Loan No. 1, ILPT 2025 Portfolio, Mortgage Loan No. 2, The Motto, Mortgage Loan No. 3, The Campus at Lawson Lane, Mortgage Loan No. 4, The Wharf, Mortgage Loan No. 7, Ridgedale Center, Mortgage Loan No. 14, Aman Hotel New York, Mortgage Loan No. 18, The Roosevelt Hotel New Orleans, Mortgage Loan No. 21, 7 Penn Plaza, Mortgage Loan No. 28, 150 Palmetto, and Mortgage Loan No. 29, 120 Palmetto, each such Mortgage Loan is part of a whole loan related to the Issuing Entity. For further information, with respect to each serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “Pooling and Servicing Agreement” “Description of the Mortgage Pool—The Whole Loans— The ILPT 2025 Pari Passu-A/B Whole Loan”, “— The Campus at Lawson Lane Pari Passu-A/B Whole Loan” and “— The Wharf Pari Passu-A/B Whole Loan” and with respect to each non-serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, “—Servicing of the Servicing Shift Mortgage Loans and Other Specified Mortgage Loans” and “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu A/B Whole Loans”, in this prospectus. |
(6) | With respect to Mortgage Loan No. 1, ILPT 2025 Portfolio, Mortgage Loan No. 4, The Wharf, Mortgage Loan No. 6, Wichita Falls Multifamily Portfolio, Mortgage Loan No. 8, Alabama Hotel 2 Pack Portfolio, Mortgage Loan No. 9, Briar Cove and Summerwind, Mortgage Loan No. 10, Dels Multifamily Portfolio 3.0, Mortgage Loan No. 11, Fort Smith Multi Portfolio, Mortgage Loan No. 16, SLL Portfolio, Mortgage Loan No. 24, Cincinnati Self Storage Portfolio, Mortgage Loan No. 26, North and South Carolina 3 Pack, and Mortgage Loan No. 35, A-Safe Storage, such Mortgage Loans are secured by multiple mortgaged properties. For purposes of the statistical information set forth in this prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads/Spaces calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods. |
(7) | With respect to Mortgage Loan No. 1, ILPT 2025 Portfolio, Mortgage Loan No. 4, The Wharf, and Mortgage Loan No. 9, Briar Cove and Summerwind, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this prospectus. |
(8) | With respect to Mortgage Loan No. 7, Ridgedale Center, the related loan documents permit one or more outparcel or other releases without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus. |
(9) | With respect to Mortgage Loan No. 1, ILPT 2025 Portfolio, the portfolio appraised value of $1,706,541,600 as of April 10, 2025, is inclusive of an approximately 2.0% portfolio premium and reflects the “as-is” value of the mortgaged properties as a whole if sold in their entirety to a single buyer. Based on the aggregate “as-is” appraised values of the individual mortgaged properties (exclusive of the portfolio premium) of $1,673,080,000, the Cut-off Date LTV and the Maturity Date LTV for the ILPT 2025 Portfolio Senior Loan are both equal to 44.7% and for the ILPT 2025 Portfolio Whole Loan are both equal to 69.3%. |
(10) | With respect Mortgage Loan No. 1, ILPT 2025 Portfolio, certain improvements at the 3502 Enterprise Avenue Property (the “PILOT Improvements”) were not pledged as collateral for the ILPT 2025 Portfolio Whole Loan as they are owned by the municipality in which the 3502 Enterprise Avenue Property is located and leased to the tenant at the 3502 Enterprise Avenue Property pursuant to a PILOT lease pursuant to which the tenant, which contractually assumed a portion of the related borrower’s tax liability, is entitled to certain tax abatements. The (x) underlying fee simple interest in the 3502 Enterprise Avenue Property |
A-1-55 |
which is owned by the applicable borrower, (y) improvements on the 3502 Enterprise Avenue Property that are owned by the applicable borrower (which excludes the PILOT Improvements), and (z) the reversionary interest in the PILOT Improvements were each pledged by the related borrower as collateral for the ILPT 2025 Portfolio Whole Loan. Certain rights of the tenant in the borrower’s reversionary interest were assigned by the tenant to the related borrower, and collaterally assigned by the related borrower to the lender, which collateral assignment was consented to by the applicable municipality that is the lessor under the PILOT lease. | |
(11) | With respect to Mortgage Loan No. 4, The Wharf, the total Units/SF totaling 2,241,794 includes 928,154 SF of office space, 446,764 SF of retail space, 603,232 SF of multifamily space (904 units), and 263,644 SF of hospitality space (412 keys). The collateral also includes two parking garages totaling 1,175 spaces and a marina totaling 220 docks, neither of which are included in the square footage. |
(12) | With respect to Mortgage Loan No. 4, The Wharf, the Phase I Retail property includes seven parcels and the Phase II Retail includes five parcels. |
(13) | With respect to Mortgage Loan No. 4, The Wharf, the total Percent Leased represents the weighted average of the square footage for the office and retail component. The Percent Leased is calculated based on square footage for retail and office properties, number of units for multifamily properties, and TTM March 2025 occupancy for hotel properties. |
(14) | With respect to Mortgage Loan No. 4, The Wharf, the appraised value represents the “As Portfolio” Appraised Value for The Wharf Properties of $1,730,000,000, which reflects a portfolio premium of 1.7%, as of dates ranging from February 21, 2025 to March 4, 2025. The sum of the individual appraised values is $1,700,400,000, which equates to a Cut-off Date LTV Ratio and LTV Ratio at Maturity of 42.3% and 42.3%, respectively. |
(15) | With respect to Mortgage Loan No. 4, The Wharf, the loan is structured with a hard lockbox for office and retail tenants, a soft lockbox for the remaining collateral, and springing cash management. The borrower is required to direct tenants to pay rent directly into such lockbox account; however, the borrower is permitted to collect rents received from any of the Hotel Component, Multifamily Component, Parking Garage and Wharf Marina subject to certain conditions. |
(16) | With respect to Mortgage Loan No. 8, Alabama Hotel 2 Pack Portfolio, the related Mortgage Loan documents permit Debt Service Grace Period to Call a Default of five days one time during any 12-month period. |
(17) | With respect to Mortgage Loan No. 8, Alabama Hotel 2 Pack Portfolio, the aggregate Appraised Value of $38,985,000 represents the “As is with PIP Funded” appraised value based on the hypothetical assumption that the required change of control PIP is fully funded and that such funds would transfer with title to a potential future buyer. The borrower (a) deposited at loan origination $2,300,000 and (b) is required to make a monthly deposit of $60,000 on each month from February through November of the first 24 months of the loan term into a PIP reserve to fund a franchise required change of control PIP. Based on the “As-Is” appraised value of $35,500,000, the Mortgage Loan results in a Cut-Off Date LTV Ratio and Maturity Date LTV Ratio of 68.0%. |
(18) | With respect to Mortgage Loan No. 12, Country Club Center, the Appraised Value of $30,600,000 represents the appraisal’s concluded “As Is – Owner Affiliated Leases in Place” value as of May 13, 2025, which results in the Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 69.9%. The appraisal’s concluded “As Is” value as of May 13, 2025 for the Country Club Center Property is $30,200,000, which results in a Cut-off Date LTV ratio and Maturity Date LTV ratio of 70.9%. |
(19) | With respect to Mortgage Loan No. 14, Aman Hotel New York, the “As-is” Appraised Value includes the Industrial and Commercial Abatement Program (“ICAP”), for which the borrower sponsor has submitted an application but has yet to obtain approval, accounting for approximately $33.3 million added to the Appraised Value. Excluding any value attributed to the ICAP, the Aman Hotel New York Whole Loan would result in a 31.2% Cut-off Date LTV Ratio and Maturity Date LTV Ratio. |
(20) | With respect to Mortgage Loan No. 14, Aman Hotel New York, to the extent the Hotel Manager CM Conditions are satisfied, the borrower is required to, cause the hotel manager to (i) first collect all revenue derived from the Mortgaged Property and hold the same in hotel manager’s operating account established at loan origination and pledged to the lender as additional security for the Whole Loan (each such account, a “Hotel Operating Account”), (ii) apply such revenue solely to the payment of management fees and reimbursement of expenses relating to the operation of the hotel as expressly contemplated by the related hotel management agreement, and (iii) deposit any excess revenue after the payment of the costs contemplated by the foregoing clause (ii) into the lockbox account (the foregoing clauses (i), (ii) and (iii), collectively, the “Hotel Management Cash Flow Provision”). To the extent the Hotel Manager CM Conditions at any time fail to be satisfied, the borrower is required to cause all revenue from the Mortgaged Property to be deposited directly into the lockbox account. As used herein, “Hotel Manager CM Conditions” means that either (x) the hotel management agreement in place as of the loan origination date remains unmodified and in full force and effect and all revenue from the Mortgaged Property is being collected and applied by the hotel manager in all material respects with the Hotel Management Cash Flow Provision or (y) (i) a replacement hotel management agreement with a qualified hotel manager is in full force and effect, (ii) such replacement hotel management agreement includes a Hotel Management Cash Flow Provision, and (iii) all revenue from the Mortgaged Property is being collected by such qualified hotel manager and applied in all material respects with the applicable Hotel Management Cash Flow Provision. |
A-1-56 |
(21) | With respect to Mortgage Loan No. 27, BC Storage - Camillus NY, Percent Leased represents the occupancy pertaining to the self-storage component of the BC Storage - Camillus NY Property which totals 55,675 SF. There is an additional 13,000 square feet of industrial, warehouse, and office space which was 100.0% occupied as of April 1, 2025. |
A. | “Yield Maintenance Premium” shall mean, with respect to any Component, an amount equal to the greater of (a) an amount equal to 0.5% of the amount of such Component being prepaid; or (b) an amount equal to the present value as of the date on which the prepayment is made of the Calculated Payments (as defined below) from the date on which the prepayment is made through the Open Prepayment Date determined by discounting such payments at the Discount Rate (as defined below). As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Component being prepaid on the date on which prepayment is made and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate for the related Component and (z) the Yield Maintenance Treasury Rate (as defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. Government Securities/Treasury Constant Maturities” for the week ending prior to the date on which prepayment is made, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Open Prepayment Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. Lender shall notify Borrower of the amount and the basis of determination of the required prepayment consideration. Lender’s calculation of the Yield Maintenance Premium shall be conclusive absent manifest error. All Yield Maintenance Premium payable with respect to Component A, Component B and Component C shall be allocated to the Notes comprising Note A on a pro rata and pari passu basis, and all Yield Maintenance Premium payable with respect to Component D, Component E, Component F and Component HRR shall be allocated to the Notes comprising Note B on a pro rata and pari passu basis. |
B. | “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. |
C. | "Yield Maintenance Premium" shall mean, with respect to each Component, an amount equal to the greater of the following two amounts: (a) an amount equal to one percent (1%) of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder with respect to the applicable Component, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of such Component is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield, exceeds the outstanding principal balance of the Component being prepaid as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of such Component as of the prepayment date. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error. |
D. | “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any shortterm interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. |
E. | “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are |
A-1-57 |
made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. | |
F. | “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any shortterm interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. |
G. | “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. |
H. | “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any shortterm interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. |
I. | "Yield Maintenance Premium" shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term "Prepayment Date" shall mean the date on which prepayment is made. As used in this definition, the term "Calculated Payments" shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term "Discount Rate" shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term "Yield Maintenance Treasury Rate" shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. |
J. | “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve |
A-1-58 |
Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. | |
K. | "Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) an amount equal to 1.0% of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Maturity Date (assuming the outstanding principal balance of the Loan is due on the Maturity Date), from the Maturity Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Maturity Date (or if two or more such securities have maturity dates equally close to the Maturity Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error. |
L. | “Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semiannually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. |
M. | “Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error. |
N. | "Yield Maintenance Premium" shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. |
O. | “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the |
A-1-59 |
principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. |
A-1-60 |