FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-286968-03 | ||
BBCMS 2025-5C37 Disclaimer
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-286968) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-888-603-5847 (8 a.m. – 5 p.m. EST).
Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Barclays Capital Inc., Goldman Sachs & Co. LLC, Citigroup Global Markets Inc., BMO Capital Markets Corp., SG Americas Securities, LLC, UBS Securities LLC, Bancroft Capital, LLC or Drexel Hamilton, LLC, or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
The information herein is preliminary and may be supplemented or amended prior to the time of sale.
In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a "when, as and if issued" basis.
The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
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 | Mortgage Loan Seller | Related Group | Crossed Group | Address | City | County | State | Zip Code |
1 | 25 | ||||||||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | 9.98% | 100.0% | SGFC, 3650 Capital | SGFC, 3650 Capital | NAP | NAP | 2802 Frederick Douglas Boulevard | New York | New York | NY | 10039 |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | 9.4% | 100.0% | GSBI, BMO, MSBNA, JPMCB | GSMC, BMO | NAP | NAP | 11 Fan Pier Boulevard and 50 Northern Avenue | Boston | Suffolk | MA | 02210 |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | 8.4% | CREFI | CREFI | NAP | NAP | Various | New York | New York | NY | Various | |
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | 2.9% | 34.4% | 676, 790, 796, 798 9th Avenue | New York | New York | NY | 10036 | |||||
3.02 | Property | 1 | 593-597 10th Avenue | 2.5% | 29.7% | 593-597 10th Avenue | New York | New York | NY | 10036 | |||||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | 1.2% | 14.7% | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | New York | New York | NY | 10039 | |||||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | 1.1% | 12.7% | 706-708 Amsterdam Avenue | New York | New York | NY | 10025 | |||||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | 0.7% | 8.4% | 1697-1705, 1707-1717 Amsterdam Avenue | New York | New York | NY | 10031 | |||||
4 | Loan | 19 | 1 | The Daxton Hotel | 6.7% | 100.0% | CREFI | CREFI | NAP | NAP | 298 South Old Woodward Avenue | Birmingham | Oakland | MI | 48009 |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | 6.2% | 100.0% | GSBI, Barclays | GSMC, Barclays | NAP | NAP | 6500 Springfield Mall | Springfield | Fairfax | VA | 22150 |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | 4.5% | Barclays | Barclays | NAP | NAP | Various | Various | Various | PA | Various | |
6.01 | Property | 1 | Residence Inn Philadelphia Airport | 3.0% | 67.1% | 3701 Island Avenue | Philadelphia | Philadelphia | PA | 19153 | |||||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | 1.5% | 32.9% | 201 Industrial Highway | Ridley Park | Delaware | PA | 19078 | |||||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | 4.0% | Barclays | Barclays | NAP | NAP | Various | Various | Various | Various | Various | |
7.01 | Property | 1 | Regency Court | 1.6% | 40.6% | 1616 South Henderson Street | Bloomington | Monroe | IN | 47401 | |||||
7.02 | Property | 1 | River Walk | 1.4% | 35.8% | 1714 North 9th Street | Lafayette | Tippecanoe | IN | 47904 | |||||
7.03 | Property | 1 | College Towne | 0.9% | 23.6% | 4915 Belle Chase Boulevard | Lansing | Ingham | MI | 48910 | |||||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | 3.9% | 100.0% | Barclays | Barclays | NAP | NAP | 92-30 168th Street | Jamaica | Queens | NY | 11433 |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | 3.8% | 100.0% | GSBI | GSMC | NAP | NAP | 4690 Marigold Avenue | Poinciana | Osceola | FL | 34758 |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | 3.7% | 100.0% | BMO, 3650 Capital | 3650 Capital | NAP | NAP | 1 North Brentwood Boulevard | Clayton | St. Louis | MO | 63105 |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | 3.5% | 100.0% | 3650 Capital | 3650 Capital | NAP | NAP | 16542-16550 Ventura Boulevard | Encino | Los Angeles | CA | 91436 |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | 3.5% | BSPRT | BSPRT | NAP | NAP | Various | Various | Various | VA | Various | |
12.01 | Property | 1 | Residence Inn Chesapeake | 2.2% | 64.0% | 1500 Crossways Boulevard | Chesapeake | Chesapeake City | VA | 23320 | |||||
12.02 | Property | 1 | Springhill Suites Norfolk | 1.3% | 36.0% | 6350 Newtown Road | Norfolk | Norfolk | VA | 23502 | |||||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | 3.3% | 100.0% | Barclays, WFBNA | Barclays | NAP | NAP | 130 Roosevelt Way | New Orleans | Orleans | LA | 70112 |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | 2.8% | Barclays | Barclays | Group A | NAP | Various | Various | Various | Various | Various | |
14.01 | Property | 1 | Conway | 0.9% | 32.9% | 2505 Salem Road | Conway | Faulkner | AR | 72032 | |||||
14.02 | Property | 1 | Billings | 0.8% | 28.6% | 4740 Underpass Avenue | Billings | Yellowstone | MT | 59101 | |||||
14.03 | Property | 1 | Laramie | 0.7% | 23.4% | 1161 Evans Street | Laramie | Albany | WY | 82070 | |||||
14.04 | Property | 1 | Bennett | 0.4% | 15.0% | 915 Sharis Court | Bennett | Adams | CO | 80102 | |||||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | 2.6% | 100.0% | SGFC | SGFC | NAP | NAP | 14019-14033 Southwest Freeway | Sugar Land | Fort Bend | TX | 77478 |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | 2.5% | 100.0% | 3650 Capital | 3650 Capital | NAP | NAP | 4949 and 5151 Sunbeam Road and 5121 Bowden Road | Jacksonville | Duval | FL | 32257, 32216 |
17 | Loan | 19 | 1 | Suburban Square | 2.5% | 100.0% | 3650 Capital | 3650 Capital | NAP | NAP | 25 Scotch Road | Ewing | Mercer | NJ | 08628 |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | 2.4% | 100.0% | 3650 Capital | 3650 Capital | NAP | NAP | 16260 Ventura Boulevard | Encino | Los Angeles | CA | 91436 |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | 2.2% | 100.0% | BSPRT | BSPRT | NAP | NAP | 4675 and 4775 West Teco Avenue | Las Vegas | Clark | NV | 89118 |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | 1.9% | 100.0% | 3650 Capital | BMO | NAP | NAP | 600 Van Asche Drive | Fayetteville | Washington | AR | 72703 |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | 1.9% | 100.0% | Barclays | Barclays | NAP | NAP | 6635 Gateway Boulevard West | El Paso | El Paso | TX | 79925 |
22 | Loan | 19 | 1 | Hannaford Plaza | 1.4% | 100.0% | UBS AG | UBS AG | NAP | NAP | 598 Columbia Turnpike | East Greenbush | Rensselaer | NY | 12061 |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | 1.4% | CREFI, BANA, MSMCH, BMO, RBC, UBS AG | BMO, UBS AG | NAP | NAP | Various | Various | Various | Various | Various | |
23.001 | Property | 1 | 996 Paragon Way | 0.1% | 5.6% | 996 Paragon Way | Rock Hill | York | SC | 29730 | |||||
23.002 | Property | 1 | 91-399 Kauhi | 0.1% | 4.2% | 91-399 Kauhi Street | Kapolei | Honolulu | HI | 96707 | |||||
23.003 | Property | 1 | 11224 Will Walker Road | 0.0% | 3.5% | 11224 Will Walker Road | Vance | Tuscaloosa | AL | 35490 | |||||
23.004 | Property | 1 | 10450 Doral Boulevard | 0.0% | 3.4% | 10450 Doral Boulevard | Doral | Miami-Dade | FL | 33178 | |||||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | 0.0% | 3.1% | 1580, 1590 and 1600 Williams Road | Columbus | Franklin | OH | 43207 | |||||
23.006 | Property | 1 | 32150 Just Imagine Drive | 0.0% | 3.1% | 32150 Just Imagine Drive | Avon | Lorain | OH | 44011 | |||||
23.007 | Property | 1 | 6850 Weber Boulevard | 0.0% | 2.9% | 6850 Weber Boulevard | Charleston | Charleston | SC | 29456 | |||||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | 0.0% | 2.8% | 1341 North Clyde Morris Boulevard | Daytona Beach | Volusia | FL | 32117 | |||||
23.009 | Property | 1 | 27200 SW 127th Avenue | 0.0% | 2.7% | 27200 Southwest 127th Avenue | Homestead | Miami-Dade | FL | 33032 | |||||
23.010 | Property | 1 | 7410 Magi Road | 0.0% | 2.6% | 7410 Magi Road | Hanahan | Berkeley | SC | 29410 | |||||
23.011 | Property | 1 | 2375 East Newlands Road | 0.0% | 2.5% | 2375 East Newlands Road | Fernley | Lyon | NV | 89408 | |||||
23.012 | Property | 1 | 3800 Midlink Drive | 0.0% | 2.4% | 3800 Midlink Drive | Kalamazoo | Kalamazoo | MI | 49048 | |||||
23.013 | Property | 1 | 13509 Waterworks Street | 0.0% | 2.3% | 13509 Waterworks Street | Jacksonville | Duval | FL | 32221 | |||||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 0.0% | 2.3% | 13400 East 39th Avenue and 3800 Wheeling Street | Denver | Denver | CO | 80239 | |||||
23.015 | Property | 1 | 91-141 Kalaeloa | 0.0% | 2.2% | 91-141 Kalaeloa Boulevard | Kapolei | Honolulu | HI | 96707 | |||||
23.016 | Property | 1 | 9860 West Buckeye Road | 0.0% | 2.1% | 9860 West Buckeye Road | Tolleson | Maricopa | AZ | 85353 | |||||
23.017 | Property | 1 | 125 North Troy Hill Road | 0.0% | 2.0% | 125 North Troy Hill Road | Colorado Springs | El Paso | CO | 80916 | |||||
23.018 | Property | 1 | 11900 Trolley Lane | 0.0% | 1.5% | 11900 Trolley Lane | Beltsville | Prince George's | MD | 20705 | |||||
23.019 | Property | 1 | 11501 Wilkinson Drive | 0.0% | 1.5% | 11501 Wilkinson Drive | El Paso | El Paso | TX | 79936 | |||||
23.020 | Property | 1 | 2300 North 33rd Avenue East | 0.0% | 1.5% | 2300 North 33rd Avenue East | Newton | Jasper | IA | 50208 | |||||
23.021 | Property | 1 | 5001 West Delbridge Street | 0.0% | 1.4% | 5001 West Delbridge Street | Sioux Falls | Minnehaha | SD | 57107 | |||||
23.022 | Property | 1 | 91-238 Kauhi | 0.0% | 1.4% | 91-238 Kauhi Street | Kapolei | Honolulu | HI | 96707 | |||||
23.023 | Property | 1 | 1892 Anfield Road | 0.0% | 1.3% | 1892 Anfield Road | North Charleston | Charleston | SC | 29406 | |||||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | 0.0% | 1.3% | 9215-9347 East Pendleton Pike | Lawrence | Marion | IN | 46236 | |||||
23.025 | Property | 1 | 955 Aeroplaza Drive | 0.0% | 1.3% | 955 Aeroplaza Drive | Colorado Springs | El Paso | CO | 80916 | |||||
23.026 | Property | 1 | 3155 Grissom Parkway | 0.0% | 1.2% | 3155 Grissom Parkway | Cocoa | Brevard | FL | 32926 | |||||
23.027 | Property | 1 | 3502 Enterprise Avenue | 0.0% | 1.2% | 3502 Enterprise Avenue | Joplin | Jasper | MO | 64801 | |||||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | 0.0% | 1.1% | 3870 Ronald Reagan Boulevard | Johnstown | Larimer | CO | 80534 | |||||
23.029 | Property | 1 | 700 Marine Drive | 0.0% | 1.1% | 700 Marine Drive | Rock Hill | York | SC | 29730 | |||||
23.030 | Property | 1 | 3245 Henry Road | 0.0% | 1.1% | 3245 Henry Road and 3185 Columbia Road | Richfield | Summit | OH | 44286 | |||||
23.031 | Property | 1 | 2701 S.W. 18th Street | 0.0% | 1.0% | 2701 Southwest 18th Street | Oklahoma City | Oklahoma | OK | 73108 | |||||
23.032 | Property | 1 | 2482 Century Drive | 0.0% | 1.0% | 2482 Century Drive | Goshen | Elkhart | IN | 46528 | |||||
23.033 | Property | 1 | 158 West Yard Road | 0.0% | 1.0% | 158 West Yard Road | Feura Bush | Albany | NY | 12067 | |||||
23.034 | Property | 1 | 55 Commerce Avenue | 0.0% | 1.0% | 55 Commerce Avenue | Albany | Albany | NY | 12206 | |||||
23.035 | Property | 1 | 1415 West Commerce Way | 0.0% | 1.0% | 1415 West Commerce Way | Lincoln | Lancaster | NE | 68521 | |||||
23.036 | Property | 1 | 1095 South 4800 West | 0.0% | 1.0% | 1095 South 4800 West | Salt Lake City | Salt Lake | UT | 84104 | |||||
23.037 | Property | 1 | 950 Bennett Road | 0.0% | 0.9% | 950 Bennett Road | Orlando | Orange | FL | 32803 | |||||
23.038 | Property | 1 | 985 Kershaw Street | 0.0% | 0.9% | 985 West Kershaw Street | Ogden | Weber | UT | 84401 | |||||
23.039 | Property | 1 | 1990 Hood Road | 0.0% | 0.9% | 1980 Hood Road | Greer | Greenville | SC | 29650 | |||||
23.040 | Property | 1 | 17200 Manchac Park Lane | 0.0% | 0.9% | 17200 Manchac Park Lane | Baton Rouge | East Baton Rouge | LA | 70817 | |||||
23.041 | Property | 1 | 7409 Magi Road | 0.0% | 0.8% | 7409 Magi Road | Hanahan | Berkeley | SC | 29410 | |||||
23.042 | Property | 1 | 91-329 Kauhi | 0.0% | 0.8% | 91-329 Kauhi Street | Kapolei | Honolulu | HI | 96707 | |||||
23.043 | Property | 1 | 1985 International Way | 0.0% | 0.8% | 1985 International Way | Hebron | Boone | KY | 41048 | |||||
23.044 | Property | 1 | 200 Orange Point Drive | 0.0% | 0.8% | 200 Orange Point Drive | Lewis Center | Delaware | OH | 43035 | |||||
23.045 | Property | 1 | 91-241 Kalaeloa | 0.0% | 0.8% | 91-241 Kalaeloa Boulevard | Kapolei | Honolulu | HI | 96707 |
A-1-1 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | % of Loan Balance | Mortgage Loan Originator | Mortgage Loan Seller | Related Group | Crossed Group | Address | City | County | State | Zip Code |
1 | 25 | ||||||||||||||
23.046 | Property | 1 | 2311 South Park Road | 0.0% | 0.7% | 2311 South Park Road | Louisville | Jefferson | KY | 40219 | |||||
23.047 | Property | 1 | 2820 State Highway 31 | 0.0% | 0.7% | 2820 State Highway 31 | McAlester | Pittsburg | OK | 74501 | |||||
23.048 | Property | 1 | 8000 Mid America Blvd. | 0.0% | 0.7% | 8000 Mid America Boulevard | Oklahoma City | Oklahoma | OK | 73135 | |||||
23.049 | Property | 1 | 14257 E. Easter Avenue | 0.0% | 0.7% | 14257 East Easter Avenue | Centennial | Arapahoe | CO | 80112 | |||||
23.050 | Property | 1 | 91-080 Hanua | 0.0% | 0.7% | 91-080 Hanua Street | Kapolei | Honolulu | HI | 96707 | |||||
23.051 | Property | 1 | 3736 Salisbury Road | 0.0% | 0.6% | 3736 Salisbury Road | Jacksonville | Duval | FL | 32216 | |||||
23.052 | Property | 1 | 91-027 Kaomi Loop | 0.0% | 0.6% | 91-027 Kaomi Loop | Kapolei | Honolulu | HI | 96707 | |||||
23.053 | Property | 1 | 150 Greenhorn Drive | 0.0% | 0.6% | 150 Greenhorn Drive | Pueblo | Pueblo | CO | 81004 | |||||
23.054 | Property | 1 | 7130 Q Street | 0.0% | 0.6% | 7130 Q Street | Omaha | Douglas | NE | 68117 | |||||
23.055 | Property | 1 | 235 Great Pond Road | 0.0% | 0.6% | 235 Great Pond Road | Windsor | Hartford | CT | 06095 | |||||
23.056 | Property | 1 | 510 Production Avenue | 0.0% | 0.6% | 510 Production Avenue | Madison | Madison | AL | 35758 | |||||
23.057 | Property | 1 | 91-150 Kaomi Loop | 0.0% | 0.5% | 91-150 Kaomi Loop | Kapolei | Honolulu | HI | 96707 | |||||
23.058 | Property | 1 | 4501 Industrial Drive | 0.0% | 0.5% | 4501 Industrial Drive | Fort Smith | Sebastian | AR | 72916 | |||||
23.059 | Property | 1 | 91-222 Olai | 0.0% | 0.5% | 91-222 Olai Street | Kapolei | Honolulu | HI | 96707 | |||||
23.060 | Property | 1 | 2580 Technology Drive | 0.0% | 0.5% | 2580 Technology Drive | Elgin | Kane | IL | 60124 | |||||
23.061 | Property | 1 | 301 Commerce Drive | 0.0% | 0.4% | 301 Commerce Drive | South Point | Lawrence | OH | 45680 | |||||
23.062 | Property | 1 | 7121 South Fifth Avenue | 0.0% | 0.4% | 7121 South 5th Avenue | Pocatello | Bannock | ID | 83204 | |||||
23.063 | Property | 1 | 590 Assembly Court | 0.0% | 0.4% | 590 Assembly Court | Fayetteville | Cumberland | NC | 28306 | |||||
23.064 | Property | 1 | 91-250 Komohana | 0.0% | 0.4% | 91-250 Komohana Street | Kapolei | Honolulu | HI | 96707 | |||||
23.065 | Property | 1 | 91-220 Kalaeloa | 0.0% | 0.4% | 91-220 Kalaeloa Boulevard | Kapolei | Honolulu | HI | 96707 | |||||
23.066 | Property | 1 | 91-185 Kalaeloa | 0.0% | 0.4% | 91-185 Kalaeloa Boulevard | Kapolei | Honolulu | HI | 96707 | |||||
23.067 | Property | 1 | 91-300 Hanua | 0.0% | 0.4% | 91-300 Hanua Street | Kapolei | Honolulu | HI | 96707 | |||||
23.068 | Property | 1 | 5501 Providence Hill Drive | 0.0% | 0.4% | 5501 Providence Hill Drive | Saint Joseph | Buchanan | MO | 64507 | |||||
23.069 | Property | 1 | 91-259 Olai | 0.0% | 0.4% | 91-259 Olai Street | Kapolei | Honolulu | HI | 96707 | |||||
23.070 | Property | 1 | 2 Tower Drive | 0.0% | 0.3% | 2 Tower Drive | Wallingford | New Haven | CT | 06492 | |||||
23.071 | Property | 1 | 91-064 Kaomi Loop | 0.0% | 0.3% | 91-064 Kaomi Loop | Kapolei | Honolulu | HI | 96707 | |||||
23.072 | Property | 1 | 91-202 Kalaeloa | 0.0% | 0.3% | 91-202 Kalaeloa Boulevard | Kapolei | Honolulu | HI | 96707 | |||||
23.073 | Property | 1 | 2100 NW 82nd Avenue | 0.0% | 0.3% | 2100 Northwest 82nd Avenue | Miami | Miami-Dade | FL | 33122 | |||||
23.074 | Property | 1 | 91-102 Kaomi Loop | 0.0% | 0.3% | 91-102 Kaomi Loop | Kapolei | Honolulu | HI | 96707 | |||||
23.075 | Property | 1 | 1230 West 171st Street | 0.0% | 0.3% | 1230 West 171st Street | Harvey | Cook | IL | 60426 | |||||
23.076 | Property | 1 | 91-400 Komohana | 0.0% | 0.3% | 91-400 Komohana Street | Kapolei | Honolulu | HI | 96707 | |||||
23.077 | Property | 1 | 91-265 Hanua | 0.0% | 0.3% | 91-265 Hanua Street | Kapolei | Honolulu | HI | 96707 | |||||
23.078 | Property | 1 | 91-255 Hanua | 0.0% | 0.3% | 91-255 Hanua Street | Kapolei | Honolulu | HI | 96707 | |||||
23.079 | Property | 1 | 1415 Industrial Drive | 0.0% | 0.3% | 1415 Industrial Drive | Chillicothe | Ross | OH | 45601 | |||||
23.080 | Property | 1 | 209 South Bud Street | 0.0% | 0.3% | 209 South Bud Street | Lafayette | Lafayette | LA | 70583 | |||||
23.081 | Property | 1 | 91-110 Kaomi Loop | 0.0% | 0.3% | 91-110 Kaomi Loop | Kapolei | Honolulu | HI | 96707 | |||||
23.082 | Property | 1 | 3900 NE 6th Street | 0.0% | 0.3% | 3900 6th Street Northeast | Minot | Ward | ND | 58703 | |||||
23.083 | Property | 1 | 91-218 Olai | 0.0% | 0.3% | 91-218 Olai Street | Kapolei | Honolulu | HI | 96707 | |||||
23.084 | Property | 1 | 5795 Logistics Parkway | 0.0% | 0.3% | 5795 Logistics Parkway | Rockford | Winnebago | IL | 61109 | |||||
23.085 | Property | 1 | 91-210 Kauhi | 0.0% | 0.2% | 91-210 Kauhi Street | Kapolei | Honolulu | HI | 96707 | |||||
23.086 | Property | 1 | 435 SE 70th Street | 0.0% | 0.2% | 435 Southeast 70th Street | Topeka | Shawnee | KS | 66619 | |||||
23.087 | Property | 1 | 2902 Gun Club Road | 0.0% | 0.2% | 2902 Gun Club Road | Augusta | Richmond | GA | 30907 | |||||
23.088 | Property | 1 | 91-210 Olai | 0.0% | 0.2% | 91-210 Olai Street | Kapolei | Honolulu | HI | 96707 | |||||
23.089 | Property | 1 | 91-95 Hanua | 0.0% | 0.2% | 91-95 Hanua Street | Kapolei | Honolulu | HI | 96707 | |||||
23.090 | Property | 1 | 2401 Cram Avenue SE | 0.0% | 0.2% | 2401 Cram Avenue Southeast | Bemidji | Beltrami | MN | 56601 | |||||
23.091 | Property | 1 | 91-083 Hanua | 0.0% | 0.2% | 91-083 Hanua Street | Kapolei | Honolulu | HI | 96707 | |||||
23.092 | Property | 1 | 91-119 Olai | 0.0% | 0.2% | 91-119 Olai Street | Kapolei | Honolulu | HI | 96707 | |||||
23.093 | Property | 1 | 3425 Maple Drive | 0.0% | 0.2% | 3425 Maple Drive | Fort Dodge | Webster | IA | 50501 | |||||
23.094 | Property | 1 | 91-174 Olai | 0.0% | 0.2% | 91-174 Olai Street | Kapolei | Honolulu | HI | 96707 | |||||
23.095 | Property | 1 | 5156 American Road | 0.0% | 0.2% | 5156 American Road | Rockford | Winnebago | IL | 61109 | |||||
23.096 | Property | 1 | 91-252 Kauhi | 0.0% | 0.2% | 91-252 Kauhi Street | Kapolei | Honolulu | HI | 96707 | |||||
23.097 | Property | 1 | 91-349 Kauhi | 0.0% | 0.1% | 91-349 Kauhi Street | Kapolei | Honolulu | HI | 96707 | |||||
23.098 | Property | 1 | 91-175 Olai | 0.0% | 0.1% | 91-175 Olai Street | Kapolei | Honolulu | HI | 96707 | |||||
23.099 | Property | 1 | 91-087 Hanua | 0.0% | 0.1% | 91-087 Hanua Street | Kapolei | Honolulu | HI | 96707 | |||||
23.100 | Property | 1 | 91-171 Olai | 0.0% | 0.1% | 91-171 Olai Street | Kapolei | Honolulu | HI | 96707 | |||||
23.101 | Property | 1 | 91-410 Komohana | 0.0% | 0.1% | 91-410 Komohana Street | Kapolei | Honolulu | HI | 96707 | |||||
23.102 | Property | 1 | 91-416 Komohana | 0.0% | 0.1% | 91-416 Komohana Street | Kapolei | Honolulu | HI | 96707 | |||||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | 1.3% | 100.0% | 3650 REIT 2 | 3650 Capital | NAP | NAP | 500 Delaware Avenue | Wilmington | New Castle | DE | 19801 |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | 1.3% | 100.0% | BMO | BMO | NAP | NAP | 1000 Portside Drive | Edgewater | Bergen | NJ | 07020 |
26 | Loan | 10 | 1 | Oak Ridge Apartments | 1.3% | 100.0% | SGFC | SGFC | NAP | NAP | 3463 Wingood Circle | Memphis | Shelby | TN | 38118 |
27 | Loan | 16 | 1 | Lubbock Heights | 1.1% | 100.0% | UBS AG | UBS AG | NAP | NAP | 5401 and 5430 50th Street and 4902, 4906, 4908 and 4910 Belmont Avenue | Lubbock | Lubbock | TX | 79414 |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | 0.9% | 100.0% | Barclays | Barclays | Group A | NAP | 170 Temperance Hill Road and 156 Stanage Drive | Hot Springs | Garland | AR | 71901, 71913 |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | 0.8% | 100.0% | UBS AG | UBS AG | NAP | NAP | 1535 West McClain Avenue | Scottsburg | Scott | IN | 47170 |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | 0.6% | Barclays | Barclays | Group A | NAP | Various | Various | Various | Various | Various | |
30.01 | Property | 1 | Hager City | 0.5% | 77.5% | 1563 US-63 | Hager City | Pierce | WI | 54014 | |||||
30.02 | Property | 1 | Red Wing | 0.1% | 22.5% | 790 Tile Drive | Red Wing | Goodhue | MN | 55066 |
A-1-2 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | General Property Type | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) |
2 | 2 | 3 | 6, 7 | 6, 7 | 6, 7 | 8 | 9 | 9 | |||||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | Multifamily | Mid Rise | 1928 | 2024 | 537 | Units | 186,219.74 | 74,000,000 | 74,000,000 | 74,000,000 | 6.78000% | 0.01791% | 6.76209% | NAP | 423,906.94 |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | Mixed Use | Lab/Office | 2013 | NAP | 1,134,479 | SF | 492.56 | 70,000,000 | 70,000,000 | 70,000,000 | 4.93554% | 0.01674% | 4.91880% | NAP | 291,905.20 |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | Multifamily | Mid Rise | Various | Various | 182 | Units | 342,032.97 | 62,250,000 | 62,250,000 | 62,250,000 | 6.38000% | 0.01791% | 6.36209% | NAP | 335,559.20 |
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | Multifamily | Mid Rise | 1900, 1920 | NAP | 49 | Units | 21,425,000 | 21,425,000 | 21,425,000 | |||||||
3.02 | Property | 1 | 593-597 10th Avenue | Multifamily | Mid Rise | 1900 | NAP | 40 | Units | 18,500,000 | 18,500,000 | 18,500,000 | |||||||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | Multifamily | Mid Rise | 1920 | 2018 | 43 | Units | 9,150,000 | 9,150,000 | 9,150,000 | |||||||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | Multifamily | Mid Rise | 1920 | NAP | 18 | Units | 7,925,000 | 7,925,000 | 7,925,000 | |||||||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | Multifamily | Mid Rise | 1926 | 1983 | 32 | Units | 5,250,000 | 5,250,000 | 5,250,000 | |||||||
4 | Loan | 19 | 1 | The Daxton Hotel | Hospitality | Full Service | 2021 | NAP | 151 | Rooms | 331,125.83 | 50,000,000 | 50,000,000 | 50,000,000 | 6.82000% | 0.01791% | 6.80209% | NAP | 288,113.43 |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | Retail | Super Regional Mall | 1972, 1975, 1979, 1996 | 2014 | 981,463 | SF | 152.83 | 46,000,000 | 46,000,000 | 46,000,000 | 7.11500% | 0.01791% | 7.09709% | NAP | 276,529.75 |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | Hospitality | Various | Various | Various | 251 | Rooms | 131,474.10 | 33,000,000 | 33,000,000 | 33,000,000 | 7.60550% | 0.01791% | 7.58759% | NAP | 212,056.13 |
6.01 | Property | 1 | Residence Inn Philadelphia Airport | Hospitality | Extended Stay | 2016 | 2022-2024 | 121 | Rooms | 22,152,249 | 22,152,249 | 22,152,249 | |||||||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | Hospitality | Select Service | 2010 | 2019-2020 | 130 | Rooms | 10,847,751 | 10,847,751 | 10,847,751 | |||||||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | Multifamily | Various | Various | NAP | 452 | Units | 65,597.35 | 29,650,000 | 29,650,000 | 29,650,000 | 6.80000% | 0.01791% | 6.78209% | NAP | 170,350.23 |
7.01 | Property | 1 | Regency Court | Multifamily | Student Housing | 1997 | NAP | 124 | Units | 12,050,000 | 12,050,000 | 12,050,000 | |||||||
7.02 | Property | 1 | River Walk | Multifamily | Student Housing | 2000 | NAP | 192 | Units | 10,600,000 | 10,600,000 | 10,600,000 | |||||||
7.03 | Property | 1 | College Towne | Multifamily | Garden | 2002 | NAP | 136 | Units | 7,000,000 | 7,000,000 | 7,000,000 | |||||||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | Retail | Single Tenant | 2007 | NAP | 105,196 | SF | 275.68 | 29,000,000 | 29,000,000 | 29,000,000 | 6.60500% | 0.04666% | 6.55834% | NAP | 161,837.79 |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | Retail | Anchored | 2024 | NAP | 209,088 | SF | 230.52 | 28,200,000 | 28,200,000 | 28,200,000 | 6.66500% | 0.01791% | 6.64709% | NAP | 158,802.88 |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | Office | Suburban | 2000 | 2023 | 277,927 | SF | 197.34 | 27,500,000 | 27,423,159 | 26,019,572 | 6.90000% | 0.01791% | 6.88209% | 181,115.04 | NAP |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | Office | Medical | 1959, 1966 | 2019 | 100,038 | SF | 260.00 | 26,010,000 | 26,010,000 | 26,010,000 | 6.34000% | 0.01791% | 6.32209% | NAP | 139,328.10 |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | Hospitality | Various | Various | 2019-2024 | 252 | Rooms | 103,174.60 | 26,000,000 | 26,000,000 | 26,000,000 | 7.52000% | 0.01791% | 7.50209% | NAP | 165,196.30 |
12.01 | Property | 1 | Residence Inn Chesapeake | Hospitality | Extended Stay | 2005 | 2019-2024 | 121 | Rooms | 16,640,000 | 16,640,000 | 16,640,000 | |||||||
12.02 | Property | 1 | Springhill Suites Norfolk | Hospitality | Limited Service | 2004 | 2019-2024 | 131 | Rooms | 9,360,000 | 9,360,000 | 9,360,000 | |||||||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | Hospitality | Full Service | 1893 | 2019 | 504 | Rooms | 257,936.51 | 24,500,000 | 24,500,000 | 24,500,000 | 6.87000% | 0.01791% | 6.85209% | NAP | 142,210.59 |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | Self Storage | Self Storage | Various | Various | 254,225 | SF | 82.41 | 20,950,000 | 20,950,000 | 20,950,000 | 6.60500% | 0.01791% | 6.58709% | NAP | 116,913.85 |
14.01 | Property | 1 | Conway | Self Storage | Self Storage | 2021 | NAP | 93,222 | SF | 6,900,000 | 6,900,000 | 6,900,000 | |||||||
14.02 | Property | 1 | Billings | Self Storage | Self Storage | 1972 | 2004 | 60,825 | SF | 6,000,000 | 6,000,000 | 6,000,000 | |||||||
14.03 | Property | 1 | Laramie | Self Storage | Self Storage | 2020 | NAP | 56,500 | SF | 4,900,000 | 4,900,000 | 4,900,000 | |||||||
14.04 | Property | 1 | Bennett | Self Storage | Self Storage | 1994 | NAP | 43,678 | SF | 3,150,000 | 3,150,000 | 3,150,000 | |||||||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | Mixed Use | Office / Medical Office / Retail | 1985 | 2022-2025 | 140,532 | SF | 136.62 | 19,200,000 | 19,200,000 | 19,200,000 | 6.70000% | 0.01791% | 6.68209% | NAP | 108,688.89 |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | Industrial | Flex | 1984-1986 | 2024 | 177,832 | SF | 104.03 | 18,500,000 | 18,500,000 | 18,500,000 | 6.87500% | 0.01791% | 6.85709% | NAP | 107,461.66 |
17 | Loan | 19 | 1 | Suburban Square | Retail | Anchored | 1960 | 2007 | 119,546 | SF | 154.75 | 18,500,000 | 18,500,000 | 18,500,000 | 6.87000% | 0.01791% | 6.85209% | NAP | 107,383.51 |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | Office | Medical | 1964 | 2015 | 62,367 | SF | 288.61 | 18,000,000 | 18,000,000 | 18,000,000 | 6.34000% | 0.01791% | 6.32209% | NAP | 96,420.83 |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | Mixed Use | Office / Industrial | 2007 | NAP | 112,299 | SF | 144.70 | 16,250,000 | 16,250,000 | 16,250,000 | 7.19500% | 0.01791% | 7.17709% | NAP | 98,785.52 |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | Hospitality | Select Service | 2007 | NAP | 114 | Rooms | 125,000.00 | 14,250,000 | 14,250,000 | 13,870,363 | 7.42500% | 0.01791% | 7.40709% | 98,907.26 | 89,396.48 |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | Hospitality | Limited Service | 1995 | 2023 | 139 | Rooms | 100,000.00 | 13,900,000 | 13,900,000 | 13,684,691 | 7.86500% | 0.01791% | 7.84709% | 100,688.18 | 92,368.23 |
22 | Loan | 19 | 1 | Hannaford Plaza | Retail | Anchored | 1961 | 2014 | 111,028 | SF | 93.67 | 10,400,000 | 10,400,000 | 10,400,000 | 7.16000% | 0.01791% | 7.14209% | NAP | 62,915.19 |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | Various | Various | Various | Various | 18,271,519 | SF | 40.89 | 10,285,500 | 10,285,500 | 10,285,500 | 5.37574485896279% | 0.01691% | 5.35883485896279% | NAP | 46,716.81 |
23.001 | Property | 1 | 996 Paragon Way | Industrial | Warehouse / Distribution | 2014 | NAP | 945,023 | SF | 576,077 | 576,077 | 576,077 | |||||||
23.002 | Property | 1 | 91-399 Kauhi | Other | Leased Fee | NAP | NAP | 2,237,547 | SF | 429,544 | 429,544 | 429,544 | |||||||
23.003 | Property | 1 | 11224 Will Walker Road | Industrial | Warehouse / Distribution | 2021 | NAP | 529,568 | SF | 359,771 | 359,771 | 359,771 | |||||||
23.004 | Property | 1 | 10450 Doral Boulevard | Industrial | Warehouse / Distribution | 1996 | 2001 | 240,283 | SF | 345,274 | 345,274 | 345,274 | |||||||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | Industrial | Warehouse / Distribution | 1992 | 1999 | 759,950 | SF | 318,540 | 318,540 | 318,540 | |||||||
23.006 | Property | 1 | 32150 Just Imagine Drive | Industrial | Warehouse / Distribution | 1995 | 2007 | 644,850 | SF | 316,545 | 316,545 | 316,545 | |||||||
23.007 | Property | 1 | 6850 Weber Boulevard | Industrial | Warehouse / Distribution | 2018 | NAP | 265,318 | SF | 297,925 | 297,925 | 297,925 | |||||||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | Industrial | Warehouse / Distribution | 2018 | NAP | 399,440 | SF | 284,004 | 284,004 | 284,004 | |||||||
23.009 | Property | 1 | 27200 SW 127th Avenue | Industrial | Warehouse / Distribution | 2017 | NAP | 237,756 | SF | 275,758 | 275,758 | 275,758 | |||||||
23.010 | Property | 1 | 7410 Magi Road | Industrial | Warehouse / Distribution | 2003 | 2019, 2024 | 302,400 | SF | 268,842 | 268,842 | 268,842 | |||||||
23.011 | Property | 1 | 2375 East Newlands Road | Industrial | Warehouse / Distribution | 2007 | NAP | 337,500 | SF | 261,305 | 261,305 | 261,305 | |||||||
23.012 | Property | 1 | 3800 Midlink Drive | Industrial | Cold Storage | 2014 | NAP | 158,497 | SF | 251,374 | 251,374 | 251,374 | |||||||
23.013 | Property | 1 | 13509 Waterworks Street | Industrial | Warehouse / Distribution | 2014 | NAP | 304,859 | SF | 234,261 | 234,261 | 234,261 | |||||||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | Industrial | Warehouse / Distribution | 1974 | NAP | 393,971 | SF | 233,640 | 233,640 | 233,640 | |||||||
23.015 | Property | 1 | 91-141 Kalaeloa | Other | Leased Fee | NAP | NAP | 910,491 | SF | 229,828 | 229,828 | 229,828 | |||||||
23.016 | Property | 1 | 9860 West Buckeye Road | Industrial | Warehouse / Distribution | 2002 | NAP | 288,045 | SF | 212,005 | 212,005 | 212,005 | |||||||
23.017 | Property | 1 | 125 North Troy Hill Road | Industrial | Warehouse / Distribution | 2015 | NAP | 225,198 | SF | 207,129 | 207,129 | 207,129 | |||||||
23.018 | Property | 1 | 11900 Trolley Lane | Industrial | Warehouse / Distribution | 2000 | NAP | 148,881 | SF | 159,337 | 159,337 | 159,337 | |||||||
23.019 | Property | 1 | 11501 Wilkinson Drive | Industrial | Warehouse / Distribution | 2005 | 2013 | 144,199 | SF | 157,386 | 157,386 | 157,386 | |||||||
23.020 | Property | 1 | 2300 North 33rd Avenue East | Industrial | Manufacturing | 2008 | NAP | 337,960 | SF | 152,598 | 152,598 | 152,598 | |||||||
23.021 | Property | 1 | 5001 West Delbridge Street | Industrial | Warehouse / Distribution | 2016 | NAP | 167,171 | SF | 144,972 | 144,972 | 144,972 | |||||||
23.022 | Property | 1 | 91-238 Kauhi | Industrial | Warehouse / Distribution | 1981 | NAP | 85,317 | SF | 144,529 | 144,529 | 144,529 | |||||||
23.023 | Property | 1 | 1892 Anfield Road | Industrial | Warehouse / Distribution | 2017 | NAP | 121,683 | SF | 135,396 | 135,396 | 135,396 | |||||||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | Industrial | Warehouse / Distribution | 2009 | NAP | 534,769 | SF | 134,066 | 134,066 | 134,066 | |||||||
23.025 | Property | 1 | 955 Aeroplaza Drive | Industrial | Warehouse / Distribution | 2012 | NAP | 125,060 | SF | 129,101 | 129,101 | 129,101 | |||||||
23.026 | Property | 1 | 3155 Grissom Parkway | Industrial | Warehouse / Distribution | 2006 | 2014 | 144,138 | SF | 124,667 | 124,667 | 124,667 | |||||||
23.027 | Property | 1 | 3502 Enterprise Avenue | Industrial | Warehouse / Distribution | 2014 | NAP | 231,350 | SF | 124,047 | 124,047 | 124,047 | |||||||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | Industrial | Warehouse / Distribution | 2007 | 2014 | 97,187 | SF | 116,510 | 116,510 | 116,510 | |||||||
23.029 | Property | 1 | 700 Marine Drive | Industrial | Warehouse / Distribution | 1987 | 2018 | 200,978 | SF | 113,141 | 113,141 | 113,141 | |||||||
23.030 | Property | 1 | 3245 Henry Road | Industrial | Warehouse / Distribution | 2005 | 2014 | 131,152 | SF | 111,810 | 111,810 | 111,810 | |||||||
23.031 | Property | 1 | 2701 S.W. 18th Street | Industrial | Warehouse / Distribution | 2011 | NAP | 158,340 | SF | 107,022 | 107,022 | 107,022 | |||||||
23.032 | Property | 1 | 2482 Century Drive | Industrial | Warehouse / Distribution | 2005 | 2025 | 250,000 | SF | 104,407 | 104,407 | 104,407 | |||||||
23.033 | Property | 1 | 158 West Yard Road | Industrial | Warehouse / Distribution | 1989 | 2002 | 354,000 | SF | 103,077 | 103,077 | 103,077 | |||||||
23.034 | Property | 1 | 55 Commerce Avenue | Industrial | Warehouse / Distribution | 2013 | NAP | 125,000 | SF | 102,412 | 102,412 | 102,412 | |||||||
23.035 | Property | 1 | 1415 West Commerce Way | Industrial | Warehouse / Distribution | 1971 | 1997, 1999, 2006 | 222,000 | SF | 98,688 | 98,688 | 98,688 | |||||||
23.036 | Property | 1 | 1095 South 4800 West | Industrial | Warehouse / Distribution | 2012 | NAP | 150,300 | SF | 98,422 | 98,422 | 98,422 | |||||||
23.037 | Property | 1 | 950 Bennett Road | Industrial | Warehouse / Distribution | 1997 | NAP | 110,621 | SF | 94,520 | 94,520 | 94,520 | |||||||
23.038 | Property | 1 | 985 Kershaw Street | Industrial | Warehouse / Distribution | 2019 | NAP | 69,734 | SF | 92,570 | 92,570 | 92,570 | |||||||
23.039 | Property | 1 | 1990 Hood Road | Industrial | Warehouse / Distribution | 2015 | NAP | 190,000 | SF | 88,136 | 88,136 | 88,136 | |||||||
23.040 | Property | 1 | 17200 Manchac Park Lane | Industrial | Warehouse / Distribution | 2014 | NAP | 125,147 | SF | 88,047 | 88,047 | 88,047 | |||||||
23.041 | Property | 1 | 7409 Magi Road | Industrial | Warehouse / Distribution | 2004 | 2024 | 91,776 | SF | 86,895 | 86,895 | 86,895 | |||||||
23.042 | Property | 1 | 91-329 Kauhi | Industrial | Warehouse / Distribution | 1980 | NAP | 47,769 | SF | 83,791 | 83,791 | 83,791 | |||||||
23.043 | Property | 1 | 1985 International Way | Industrial | Warehouse / Distribution | 1999 | NAP | 189,400 | SF | 83,171 | 83,171 | 83,171 | |||||||
23.044 | Property | 1 | 200 Orange Point Drive | Industrial | Warehouse / Distribution | 2013 | NAP | 125,060 | SF | 81,575 | 81,575 | 81,575 | |||||||
23.045 | Property | 1 | 91-241 Kalaeloa | Industrial | Warehouse / Distribution | 1981 | NAP | 45,000 | SF | 78,117 | 78,117 | 78,117 |
A-1-3 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | General Property Type | Detailed Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) |
2 | 2 | 3 | 6, 7 | 6, 7 | 6, 7 | 8 | 9 | 9 | |||||||||||
23.046 | Property | 1 | 2311 South Park Road | Industrial | Warehouse / Distribution | 2016 | 2023 | 137,500 | SF | 74,925 | 74,925 | 74,925 | |||||||
23.047 | Property | 1 | 2820 State Highway 31 | Industrial | Warehouse / Distribution | 2013 | 2017 | 59,281 | SF | 73,683 | 73,683 | 73,683 | |||||||
23.048 | Property | 1 | 8000 Mid America Blvd. | Industrial | Warehouse / Distribution | 2017 | NAP | 110,361 | SF | 73,337 | 73,337 | 73,337 | |||||||
23.049 | Property | 1 | 14257 E. Easter Avenue | Industrial | Warehouse / Distribution | 2004 | NAP | 69,865 | SF | 68,629 | 68,629 | 68,629 | |||||||
23.050 | Property | 1 | 91-080 Hanua | Other | Leased Fee | NAP | NAP | 216,537 | SF | 67,565 | 67,565 | 67,565 | |||||||
23.051 | Property | 1 | 3736 Salisbury Road | Industrial | Warehouse / Distribution | 1998 | 2023, 2024 | 95,883 | SF | 66,146 | 66,146 | 66,146 | |||||||
23.052 | Property | 1 | 91-027 Kaomi Loop | Other | Leased Fee | NAP | NAP | 213,575 | SF | 63,575 | 63,575 | 63,575 | |||||||
23.053 | Property | 1 | 150 Greenhorn Drive | Industrial | Warehouse / Distribution | 2013 | NAP | 54,199 | SF | 60,472 | 60,472 | 60,472 | |||||||
23.054 | Property | 1 | 7130 Q Street | Industrial | Warehouse / Distribution | 1998 | NAP | 89,115 | SF | 59,585 | 59,585 | 59,585 | |||||||
23.055 | Property | 1 | 235 Great Pond Road | Industrial | Warehouse / Distribution | 2004 | NAP | 113,753 | SF | 58,787 | 58,787 | 58,787 | |||||||
23.056 | Property | 1 | 510 Production Avenue | Industrial | Warehouse / Distribution | 2004 | NAP | 88,890 | SF | 58,610 | 58,610 | 58,610 | |||||||
23.057 | Property | 1 | 91-150 Kaomi Loop | Other | Leased Fee | NAP | NAP | 249,773 | SF | 50,009 | 50,009 | 50,009 | |||||||
23.058 | Property | 1 | 4501 Industrial Drive | Industrial | Warehouse / Distribution | 2013 | NAP | 64,211 | SF | 48,501 | 48,501 | 48,501 | |||||||
23.059 | Property | 1 | 91-222 Olai | Other | Leased Fee | NAP | NAP | 158,036 | SF | 48,324 | 48,324 | 48,324 | |||||||
23.060 | Property | 1 | 2580 Technology Drive | Industrial | Warehouse / Distribution | 2002 | 2020 | 89,123 | SF | 47,881 | 47,881 | 47,881 | |||||||
23.061 | Property | 1 | 301 Commerce Drive | Industrial | Warehouse / Distribution | 2013 | NAP | 75,262 | SF | 43,447 | 43,447 | 43,447 | |||||||
23.062 | Property | 1 | 7121 South Fifth Avenue | Industrial | Warehouse / Distribution | 2005 | 2012 | 33,394 | SF | 42,827 | 42,827 | 42,827 | |||||||
23.063 | Property | 1 | 590 Assembly Court | Industrial | Warehouse / Distribution | 1996 | NAP | 148,000 | SF | 42,827 | 42,827 | 42,827 | |||||||
23.064 | Property | 1 | 91-250 Komohana | Other | Leased Fee | NAP | NAP | 107,288 | SF | 40,521 | 40,521 | 40,521 | |||||||
23.065 | Property | 1 | 91-220 Kalaeloa | Industrial | Warehouse / Distribution | 1991 | NAP | 23,040 | SF | 39,989 | 39,989 | 39,989 | |||||||
23.066 | Property | 1 | 91-185 Kalaeloa | Other | Leased Fee | NAP | NAP | 121,750 | SF | 39,457 | 39,457 | 39,457 | |||||||
23.067 | Property | 1 | 91-300 Hanua | Industrial | Warehouse / Distribution | 1994 | NAP | 28,320 | SF | 39,191 | 39,191 | 39,191 | |||||||
23.068 | Property | 1 | 5501 Providence Hill Drive | Industrial | Warehouse / Distribution | 2014 | NAP | 66,692 | SF | 39,103 | 39,103 | 39,103 | |||||||
23.069 | Property | 1 | 91-259 Olai | Other | Leased Fee | NAP | NAP | 130,679 | SF | 38,571 | 38,571 | 38,571 | |||||||
23.070 | Property | 1 | 2 Tower Drive | Industrial | Warehouse / Distribution | 1978 | 2005 | 62,390 | SF | 35,822 | 35,822 | 35,822 | |||||||
23.071 | Property | 1 | 91-064 Kaomi Loop | Other | Leased Fee | NAP | NAP | 98,707 | SF | 33,694 | 33,694 | 33,694 | |||||||
23.072 | Property | 1 | 91-202 Kalaeloa | Industrial | Storage Yard | 1964 | NAP | 83,908 | SF | 33,073 | 33,073 | 33,073 | |||||||
23.073 | Property | 1 | 2100 NW 82nd Avenue | Industrial | Warehouse / Distribution | 1987 | NAP | 37,002 | SF | 32,719 | 32,719 | 32,719 | |||||||
23.074 | Property | 1 | 91-102 Kaomi Loop | Other | Leased Fee | NAP | NAP | 98,707 | SF | 32,630 | 32,630 | 32,630 | |||||||
23.075 | Property | 1 | 1230 West 171st Street | Industrial | Warehouse / Distribution | 2004 | NAP | 40,410 | SF | 32,586 | 32,586 | 32,586 | |||||||
23.076 | Property | 1 | 91-400 Komohana | Other | Leased Fee | NAP | NAP | 95,745 | SF | 32,364 | 32,364 | 32,364 | |||||||
23.077 | Property | 1 | 91-265 Hanua | Other | Leased Fee | NAP | NAP | 95,095 | SF | 31,832 | 31,832 | 31,832 | |||||||
23.078 | Property | 1 | 91-255 Hanua | Other | Leased Fee | NAP | NAP | 95,095 | SF | 31,477 | 31,477 | 31,477 | |||||||
23.079 | Property | 1 | 1415 Industrial Drive | Industrial | Warehouse / Distribution | 2006 | 2012 | 43,824 | SF | 31,256 | 31,256 | 31,256 | |||||||
23.080 | Property | 1 | 209 South Bud Street | Industrial | Warehouse / Distribution | 2010 | 2014 | 70,293 | SF | 30,191 | 30,191 | 30,191 | |||||||
23.081 | Property | 1 | 91-110 Kaomi Loop | Other | Leased Fee | NAP | NAP | 98,707 | SF | 29,792 | 29,792 | 29,792 | |||||||
23.082 | Property | 1 | 3900 NE 6th Street | Industrial | Warehouse / Distribution | 2013 | NAP | 24,310 | SF | 28,595 | 28,595 | 28,595 | |||||||
23.083 | Property | 1 | 91-218 Olai | Other | Leased Fee | NAP | NAP | 106,504 | SF | 27,398 | 27,398 | 27,398 | |||||||
23.084 | Property | 1 | 5795 Logistics Parkway | Industrial | Warehouse / Distribution | 1998 | NAP | 38,833 | SF | 25,935 | 25,935 | 25,935 | |||||||
23.085 | Property | 1 | 91-210 Kauhi | Industrial | Warehouse / Distribution | 1993 | NAP | 16,610 | SF | 22,699 | 22,699 | 22,699 | |||||||
23.086 | Property | 1 | 435 SE 70th Street | Industrial | Warehouse / Distribution | 2006 | NAP | 40,000 | SF | 22,433 | 22,433 | 22,433 | |||||||
23.087 | Property | 1 | 2902 Gun Club Road | Industrial | Warehouse / Distribution | 2004 | NAP | 59,358 | SF | 21,812 | 21,812 | 21,812 | |||||||
23.088 | Property | 1 | 91-210 Olai | Other | Leased Fee | NAP | NAP | 54,362 | SF | 20,926 | 20,926 | 20,926 | |||||||
23.089 | Property | 1 | 91-95 Hanua | Other | Leased Fee | NAP | NAP | 40,902 | SF | 19,773 | 19,773 | 19,773 | |||||||
23.090 | Property | 1 | 2401 Cram Avenue SE | Industrial | Warehouse / Distribution | 2013 | NAP | 21,662 | SF | 19,596 | 19,596 | 19,596 | |||||||
23.091 | Property | 1 | 91-083 Hanua | Other | Leased Fee | NAP | NAP | 47,350 | SF | 19,596 | 19,596 | 19,596 | |||||||
23.092 | Property | 1 | 91-119 Olai | Other | Leased Fee | NAP | NAP | 97,923 | SF | 19,507 | 19,507 | 19,507 | |||||||
23.093 | Property | 1 | 3425 Maple Drive | Industrial | Warehouse / Distribution | 2014 | NAP | 25,398 | SF | 18,532 | 18,532 | 18,532 | |||||||
23.094 | Property | 1 | 91-174 Olai | Other | Leased Fee | NAP | NAP | 58,109 | SF | 17,024 | 17,024 | 17,024 | |||||||
23.095 | Property | 1 | 5156 American Road | Industrial | Warehouse / Distribution | 1996 | NAP | 38,360 | SF | 16,404 | 16,404 | 16,404 | |||||||
23.096 | Property | 1 | 91-252 Kauhi | Other | Leased Fee | NAP | NAP | 43,473 | SF | 15,606 | 15,606 | 15,606 | |||||||
23.097 | Property | 1 | 91-349 Kauhi | Other | Leased Fee | NAP | NAP | 47,872 | SF | 14,630 | 14,630 | 14,630 | |||||||
23.098 | Property | 1 | 91-175 Olai | Other | Leased Fee | NAP | NAP | 47,916 | SF | 13,832 | 13,832 | 13,832 | |||||||
23.099 | Property | 1 | 91-087 Hanua | Other | Leased Fee | NAP | NAP | 22,041 | SF | 7,537 | 7,537 | 7,537 | |||||||
23.100 | Property | 1 | 91-171 Olai | Other | Leased Fee | NAP | NAP | 23,914 | SF | 7,537 | 7,537 | 7,537 | |||||||
23.101 | Property | 1 | 91-410 Komohana | Other | Leased Fee | NAP | NAP | 20,778 | SF | 6,561 | 6,561 | 6,561 | |||||||
23.102 | Property | 1 | 91-416 Komohana | Other | Leased Fee | NAP | NAP | 26,746 | SF | 5,941 | 5,941 | 5,941 | |||||||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | Office | CBD | 2006 | 2020 | 371,222 | SF | 228.97 | 10,000,000 | 10,000,000 | 10,000,000 | 4.84000% | 0.01791% | 4.82209% | NAP | 40,893.52 |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | Multifamily | High Rise | 2024 | NAP | 86 | Units | 418,604.65 | 10,000,000 | 10,000,000 | 10,000,000 | 6.23500% | 0.01791% | 6.21709% | NAP | 52,679.98 |
26 | Loan | 10 | 1 | Oak Ridge Apartments | Multifamily | Garden | 1974 | 2021-2025 | 216 | Units | 46,296.30 | 10,000,000 | 10,000,000 | 10,000,000 | 6.30800% | 0.01791% | 6.29009% | NAP | 53,296.76 |
27 | Loan | 16 | 1 | Lubbock Heights | Multifamily | Garden | 1973 | 2024 | 163 | Units | 49,079.75 | 8,000,000 | 8,000,000 | 8,000,000 | 6.68700% | 0.01791% | 6.66909% | NAP | 45,199.17 |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | Self Storage | Self Storage | 1996 | NAP | 99,825 | SF | 66.62 | 6,650,000 | 6,650,000 | 6,650,000 | 6.64500% | 0.01791% | 6.62709% | NAP | 37,335.82 |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | Hospitality | Select Service | 2000 | 2021-2024 | 86 | Rooms | 71,511.63 | 6,150,000 | 6,150,000 | 6,150,000 | 7.91200% | 0.01791% | 7.89409% | NAP | 41,112.18 |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | Self Storage | Self Storage | Various | NAP | 77,500 | SF | 57.42 | 4,450,000 | 4,450,000 | 4,450,000 | 6.71000% | 0.01791% | 6.69209% | NAP | 25,228.51 |
30.01 | Property | 1 | Hager City | Self Storage | Self Storage | 2021 | NAP | 55,200 | SF | 3,450,000 | 3,450,000 | 3,450,000 | |||||||
30.02 | Property | 1 | Red Wing | Self Storage | Self Storage | 2020 | NAP | 22,300 | SF | 1,000,000 | 1,000,000 | 1,000,000 |
A-1-4 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Annual 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.) | 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 |
9 | 9 | 11 | |||||||||||||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | NAP | 5,086,883.28 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 8/6/2025 | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | NAP | 3,502,862.40 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 8/6/2025 | 0 | 1 | 10/1/2025 | NAP | 9/1/2030 |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | NAP | 4,026,710.40 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 8/7/2025 | 0 | 6 | 10/6/2025 | NAP | 9/6/2030 |
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | ||||||||||||||||||
3.02 | Property | 1 | 593-597 10th Avenue | ||||||||||||||||||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | ||||||||||||||||||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | ||||||||||||||||||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | ||||||||||||||||||
4 | Loan | 19 | 1 | The Daxton Hotel | NAP | 3,457,361.16 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/31/2025 | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | NAP | 3,318,357.00 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 6/20/2025 | 2 | 6 | 8/6/2025 | NAP | 7/6/2030 |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | NAP | 2,544,673.56 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/17/2025 | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 |
6.01 | Property | 1 | Residence Inn Philadelphia Airport | ||||||||||||||||||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | ||||||||||||||||||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | NAP | 2,044,202.76 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 6/24/2025 | 2 | 6 | 8/6/2025 | NAP | 7/6/2030 |
7.01 | Property | 1 | Regency Court | ||||||||||||||||||
7.02 | Property | 1 | River Walk | ||||||||||||||||||
7.03 | Property | 1 | College Towne | ||||||||||||||||||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | NAP | 1,942,053.48 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/29/2025 | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | NAP | 1,905,634.56 | Interest Only | No | Actual/360 | 60 | 57 | 60 | 57 | 0 | 0 | 6/3/2025 | 3 | 6 | 7/6/2025 | NAP | 6/6/2030 |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | 2,173,380.48 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 | 56 | 360 | 356 | 5/5/2025 | 4 | 5 | 6/5/2025 | 6/5/2025 | 5/5/2030 |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | NAP | 1,671,937.20 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 8/5/2025 | 1 | 5 | 9/5/2025 | NAP | 8/5/2030 |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | NAP | 1,982,355.60 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/23/2025 | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 |
12.01 | Property | 1 | Residence Inn Chesapeake | ||||||||||||||||||
12.02 | Property | 1 | Springhill Suites Norfolk | ||||||||||||||||||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | NAP | 1,706,527.08 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 6/30/2025 | 2 | 6 | 8/6/2025 | NAP | 7/6/2030 |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | NAP | 1,402,966.20 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 6/27/2025 | 2 | 6 | 8/6/2025 | NAP | 7/6/2030 |
14.01 | Property | 1 | Conway | ||||||||||||||||||
14.02 | Property | 1 | Billings | ||||||||||||||||||
14.03 | Property | 1 | Laramie | ||||||||||||||||||
14.04 | Property | 1 | Bennett | ||||||||||||||||||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | NAP | 1,304,266.68 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 8/5/2025 | 0 | 1 | 10/1/2025 | NAP | 9/1/2030 |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | NAP | 1,289,539.92 | Interest Only | No | Actual/360 | 60 | 57 | 60 | 57 | 0 | 0 | 5/15/2025 | 3 | 5 | 7/5/2025 | NAP | 6/5/2030 |
17 | Loan | 19 | 1 | Suburban Square | NAP | 1,288,602.12 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 6/26/2025 | 2 | 5 | 8/5/2025 | NAP | 7/5/2030 |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | NAP | 1,157,049.96 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 8/5/2025 | 1 | 5 | 9/5/2025 | NAP | 8/5/2030 |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | NAP | 1,185,426.24 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/31/2025 | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | 1,186,887.12 | 1,072,757.76 | Interest Only, Amortizing Balloon | No | Actual/360 | 24 | 24 | 60 | 60 | 360 | 360 | 8/20/2025 | 0 | 6 | 10/6/2025 | 10/6/2027 | 9/6/2030 |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | 1,208,258.16 | 1,108,418.76 | Interest Only, Amortizing Balloon | No | Actual/360 | 36 | 34 | 60 | 58 | 360 | 360 | 6/25/2025 | 2 | 6 | 8/6/2025 | 8/6/2028 | 7/6/2030 |
22 | Loan | 19 | 1 | Hannaford Plaza | NAP | 754,982.28 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/23/2025 | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | NAP | 560,601.72 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 6/26/2025 | 2 | 9 | 8/9/2025 | NAP | 7/9/2030 |
23.001 | Property | 1 | 996 Paragon Way | ||||||||||||||||||
23.002 | Property | 1 | 91-399 Kauhi | ||||||||||||||||||
23.003 | Property | 1 | 11224 Will Walker Road | ||||||||||||||||||
23.004 | Property | 1 | 10450 Doral Boulevard | ||||||||||||||||||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | ||||||||||||||||||
23.006 | Property | 1 | 32150 Just Imagine Drive | ||||||||||||||||||
23.007 | Property | 1 | 6850 Weber Boulevard | ||||||||||||||||||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | ||||||||||||||||||
23.009 | Property | 1 | 27200 SW 127th Avenue | ||||||||||||||||||
23.010 | Property | 1 | 7410 Magi Road | ||||||||||||||||||
23.011 | Property | 1 | 2375 East Newlands Road | ||||||||||||||||||
23.012 | Property | 1 | 3800 Midlink Drive | ||||||||||||||||||
23.013 | Property | 1 | 13509 Waterworks Street | ||||||||||||||||||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | ||||||||||||||||||
23.015 | Property | 1 | 91-141 Kalaeloa | ||||||||||||||||||
23.016 | Property | 1 | 9860 West Buckeye Road | ||||||||||||||||||
23.017 | Property | 1 | 125 North Troy Hill Road | ||||||||||||||||||
23.018 | Property | 1 | 11900 Trolley Lane | ||||||||||||||||||
23.019 | Property | 1 | 11501 Wilkinson Drive | ||||||||||||||||||
23.020 | Property | 1 | 2300 North 33rd Avenue East | ||||||||||||||||||
23.021 | Property | 1 | 5001 West Delbridge Street | ||||||||||||||||||
23.022 | Property | 1 | 91-238 Kauhi | ||||||||||||||||||
23.023 | Property | 1 | 1892 Anfield Road | ||||||||||||||||||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | ||||||||||||||||||
23.025 | Property | 1 | 955 Aeroplaza Drive | ||||||||||||||||||
23.026 | Property | 1 | 3155 Grissom Parkway | ||||||||||||||||||
23.027 | Property | 1 | 3502 Enterprise Avenue | ||||||||||||||||||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | ||||||||||||||||||
23.029 | Property | 1 | 700 Marine Drive | ||||||||||||||||||
23.030 | Property | 1 | 3245 Henry Road | ||||||||||||||||||
23.031 | Property | 1 | 2701 S.W. 18th Street | ||||||||||||||||||
23.032 | Property | 1 | 2482 Century Drive | ||||||||||||||||||
23.033 | Property | 1 | 158 West Yard Road | ||||||||||||||||||
23.034 | Property | 1 | 55 Commerce Avenue | ||||||||||||||||||
23.035 | Property | 1 | 1415 West Commerce Way | ||||||||||||||||||
23.036 | Property | 1 | 1095 South 4800 West | ||||||||||||||||||
23.037 | Property | 1 | 950 Bennett Road | ||||||||||||||||||
23.038 | Property | 1 | 985 Kershaw Street | ||||||||||||||||||
23.039 | Property | 1 | 1990 Hood Road | ||||||||||||||||||
23.040 | Property | 1 | 17200 Manchac Park Lane | ||||||||||||||||||
23.041 | Property | 1 | 7409 Magi Road | ||||||||||||||||||
23.042 | Property | 1 | 91-329 Kauhi | ||||||||||||||||||
23.043 | Property | 1 | 1985 International Way | ||||||||||||||||||
23.044 | Property | 1 | 200 Orange Point Drive | ||||||||||||||||||
23.045 | Property | 1 | 91-241 Kalaeloa |
A-1-5 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Annual 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.) | 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 |
9 | 9 | 11 | |||||||||||||||||||
23.046 | Property | 1 | 2311 South Park Road | ||||||||||||||||||
23.047 | Property | 1 | 2820 State Highway 31 | ||||||||||||||||||
23.048 | Property | 1 | 8000 Mid America Blvd. | ||||||||||||||||||
23.049 | Property | 1 | 14257 E. Easter Avenue | ||||||||||||||||||
23.050 | Property | 1 | 91-080 Hanua | ||||||||||||||||||
23.051 | Property | 1 | 3736 Salisbury Road | ||||||||||||||||||
23.052 | Property | 1 | 91-027 Kaomi Loop | ||||||||||||||||||
23.053 | Property | 1 | 150 Greenhorn Drive | ||||||||||||||||||
23.054 | Property | 1 | 7130 Q Street | ||||||||||||||||||
23.055 | Property | 1 | 235 Great Pond Road | ||||||||||||||||||
23.056 | Property | 1 | 510 Production Avenue | ||||||||||||||||||
23.057 | Property | 1 | 91-150 Kaomi Loop | ||||||||||||||||||
23.058 | Property | 1 | 4501 Industrial Drive | ||||||||||||||||||
23.059 | Property | 1 | 91-222 Olai | ||||||||||||||||||
23.060 | Property | 1 | 2580 Technology Drive | ||||||||||||||||||
23.061 | Property | 1 | 301 Commerce Drive | ||||||||||||||||||
23.062 | Property | 1 | 7121 South Fifth Avenue | ||||||||||||||||||
23.063 | Property | 1 | 590 Assembly Court | ||||||||||||||||||
23.064 | Property | 1 | 91-250 Komohana | ||||||||||||||||||
23.065 | Property | 1 | 91-220 Kalaeloa | ||||||||||||||||||
23.066 | Property | 1 | 91-185 Kalaeloa | ||||||||||||||||||
23.067 | Property | 1 | 91-300 Hanua | ||||||||||||||||||
23.068 | Property | 1 | 5501 Providence Hill Drive | ||||||||||||||||||
23.069 | Property | 1 | 91-259 Olai | ||||||||||||||||||
23.070 | Property | 1 | 2 Tower Drive | ||||||||||||||||||
23.071 | Property | 1 | 91-064 Kaomi Loop | ||||||||||||||||||
23.072 | Property | 1 | 91-202 Kalaeloa | ||||||||||||||||||
23.073 | Property | 1 | 2100 NW 82nd Avenue | ||||||||||||||||||
23.074 | Property | 1 | 91-102 Kaomi Loop | ||||||||||||||||||
23.075 | Property | 1 | 1230 West 171st Street | ||||||||||||||||||
23.076 | Property | 1 | 91-400 Komohana | ||||||||||||||||||
23.077 | Property | 1 | 91-265 Hanua | ||||||||||||||||||
23.078 | Property | 1 | 91-255 Hanua | ||||||||||||||||||
23.079 | Property | 1 | 1415 Industrial Drive | ||||||||||||||||||
23.080 | Property | 1 | 209 South Bud Street | ||||||||||||||||||
23.081 | Property | 1 | 91-110 Kaomi Loop | ||||||||||||||||||
23.082 | Property | 1 | 3900 NE 6th Street | ||||||||||||||||||
23.083 | Property | 1 | 91-218 Olai | ||||||||||||||||||
23.084 | Property | 1 | 5795 Logistics Parkway | ||||||||||||||||||
23.085 | Property | 1 | 91-210 Kauhi | ||||||||||||||||||
23.086 | Property | 1 | 435 SE 70th Street | ||||||||||||||||||
23.087 | Property | 1 | 2902 Gun Club Road | ||||||||||||||||||
23.088 | Property | 1 | 91-210 Olai | ||||||||||||||||||
23.089 | Property | 1 | 91-95 Hanua | ||||||||||||||||||
23.090 | Property | 1 | 2401 Cram Avenue SE | ||||||||||||||||||
23.091 | Property | 1 | 91-083 Hanua | ||||||||||||||||||
23.092 | Property | 1 | 91-119 Olai | ||||||||||||||||||
23.093 | Property | 1 | 3425 Maple Drive | ||||||||||||||||||
23.094 | Property | 1 | 91-174 Olai | ||||||||||||||||||
23.095 | Property | 1 | 5156 American Road | ||||||||||||||||||
23.096 | Property | 1 | 91-252 Kauhi | ||||||||||||||||||
23.097 | Property | 1 | 91-349 Kauhi | ||||||||||||||||||
23.098 | Property | 1 | 91-175 Olai | ||||||||||||||||||
23.099 | Property | 1 | 91-087 Hanua | ||||||||||||||||||
23.100 | Property | 1 | 91-171 Olai | ||||||||||||||||||
23.101 | Property | 1 | 91-410 Komohana | ||||||||||||||||||
23.102 | Property | 1 | 91-416 Komohana | ||||||||||||||||||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | NAP | 490,722.24 | Interest Only | No | Actual/360 | 120 | 80 | 120 | 80 | 0 | 0 | 4/7/2022 | 40 | 5 | 6/5/2022 | NAP | 5/5/2032 |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | NAP | 632,159.76 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 8/21/2025 | 0 | 6 | 10/6/2025 | NAP | 9/6/2030 |
26 | Loan | 10 | 1 | Oak Ridge Apartments | NAP | 639,561.12 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 8/6/2025 | 0 | 1 | 10/1/2025 | NAP | 9/1/2030 |
27 | Loan | 16 | 1 | Lubbock Heights | NAP | 542,390.04 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/29/2025 | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | NAP | 448,029.84 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 6/27/2025 | 2 | 6 | 8/6/2025 | NAP | 7/6/2030 |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | NAP | 493,346.16 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 7/10/2025 | 2 | 6 | 8/6/2025 | NAP | 7/6/2030 |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | NAP | 302,742.12 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/22/2025 | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 |
30.01 | Property | 1 | Hager City | ||||||||||||||||||
30.02 | Property | 1 | Red Wing |
A-1-6 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | 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 ($) | Third Most Recent Expenses ($) |
10 | 10 | 12 | 16 | 16 | ||||||||||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | 8/6/2030 | 0 | 0 | L(13),YM1(40),O(7) | 9,684,574 | 3,259,813 | 6,424,760 | 5/31/2025 | T-12 | 8,758,527 | 3,233,825 | 5,524,702 | 12/31/2024 | T-12 | NAV | NAV |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | 9/1/2030 | 0 | 0 | L(24),D(30),O(6) | 95,879,656 | 32,761,422 | 63,118,234 | 5/31/2025 | T-12 | 95,871,378 | 32,799,316 | 63,072,063 | 12/31/2024 | T-12 | 109,672,924 | 32,467,786 |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | 9/6/2030 | 0 | 0 | L(24),YM1(29),O(7) | 8,247,751 | 3,506,196 | 4,741,554 | 6/30/2025 | T-12 | 8,492,241 | 3,391,078 | 5,101,163 | 12/31/2024 | T-12 | 7,919,594 | 3,138,575 |
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | 2,837,693 | 1,082,076 | 1,755,617 | 6/30/2025 | T-12 | 3,062,497 | 1,048,631 | 2,013,866 | 12/31/2024 | T-12 | 2,605,335 | 999,605 | |||||
3.02 | Property | 1 | 593-597 10th Avenue | 2,421,576 | 964,225 | 1,457,351 | 6/30/2025 | T-12 | 2,395,499 | 952,836 | 1,442,663 | 12/31/2024 | T-12 | 2,321,288 | 826,689 | |||||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | 1,254,299 | 619,672 | 634,627 | 6/30/2025 | T-12 | 1,310,416 | 608,984 | 701,432 | 12/31/2024 | T-12 | 1,321,623 | 535,132 | |||||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | 943,677 | 410,817 | 532,860 | 6/30/2025 | T-12 | 928,270 | 395,609 | 532,661 | 12/31/2024 | T-12 | 864,851 | 365,210 | |||||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | 790,504 | 429,405 | 361,099 | 6/30/2025 | T-12 | 795,559 | 385,018 | 410,541 | 12/31/2024 | T-12 | 806,496 | 411,938 | |||||
4 | Loan | 19 | 1 | The Daxton Hotel | 8/6/2030 | 0 | 0 | L(25),DorYM1(28),O(7) | 23,694,047 | 15,186,045 | 8,508,002 | 6/30/2025 | T-12 | 23,028,007 | 15,974,556 | 7,053,451 | 12/31/2024 | T-12 | 22,957,383 | 18,127,517 |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | 7/6/2030 | 5 | 0 | L(26),DorYM1(27),O(7) | 34,097,281 | 13,632,895 | 20,464,386 | 2/28/2025 | T-12 | 34,246,200 | 13,315,983 | 20,930,217 | 12/31/2024 | T-12 | 33,913,899 | 13,329,546 |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | 8/6/2030 | 0 | 0 | L(25),D(28),O(7) | 12,722,316 | 7,899,450 | 4,822,866 | 6/30/2025 | T-12 | 12,457,591 | 7,655,656 | 4,801,936 | 12/31/2024 | T-12 | 12,583,393 | 7,699,443 |
6.01 | Property | 1 | Residence Inn Philadelphia Airport | 6,986,097 | 3,684,351 | 3,301,746 | 6/30/2025 | T-12 | 6,949,943 | 3,664,059 | 3,285,884 | 12/31/2024 | T-12 | 6,982,341 | 3,841,297 | |||||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | 5,736,219 | 4,215,099 | 1,521,121 | 6/30/2025 | T-12 | 5,507,648 | 3,991,597 | 1,516,052 | 12/31/2024 | T-12 | 5,601,052 | 3,858,146 | |||||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | 7/6/2030 | 0 | 0 | L(26),D(27),O(7) | 5,808,520 | 3,219,799 | 2,588,721 | 3/31/2025 | T-12 | 5,746,890 | 3,191,102 | 2,555,789 | 12/31/2024 | T-12 | 5,715,694 | 3,195,431 |
7.01 | Property | 1 | Regency Court | 1,890,902 | 727,782 | 1,163,120 | 3/31/2025 | T-12 | 1,889,098 | 719,610 | 1,169,489 | 12/31/2024 | T-12 | 1,857,197 | 723,277 | |||||
7.02 | Property | 1 | River Walk | 2,131,854 | 998,057 | 1,133,797 | 3/31/2025 | T-12 | 2,101,889 | 1,002,923 | 1,098,966 | 12/31/2024 | T-12 | 1,988,248 | 966,050 | |||||
7.03 | Property | 1 | College Towne | 1,785,764 | 1,493,960 | 291,804 | 3/31/2025 | T-12 | 1,755,903 | 1,468,569 | 287,334 | 12/31/2024 | T-12 | 1,870,249 | 1,506,103 | |||||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | 8/6/2030 | 0 | 0 | L(25),D(28),O(7) | 3,200,106 | 752,346 | 2,447,759 | 5/30/2025 | T-12 | 3,200,915 | 722,134 | 2,478,781 | 12/31/2024 | T-12 | 3,202,011 | 712,493 |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | 6/6/2030 | 0 | 0 | L(12),YM1(41),O(7) | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | 5/5/2030 | 0 | 0 | L(28),DorYM1(25),O(7) | 9,363,902 | 3,453,626 | 5,910,276 | 1/31/2025 | T-12 | 9,227,803 | 3,426,659 | 5,801,145 | 12/31/2024 | T-12 | 8,496,059 | 3,661,095 |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | 8/5/2030 | 0 | 0 | L(25),DorYM3(28),O(7) | 3,858,689 | 1,590,159 | 2,268,530 | 5/31/2025 | T-12 | 3,764,200 | 1,678,127 | 2,086,073 | 12/31/2024 | T-12 | 3,659,461 | 1,583,407 |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | 8/6/2030 | 0 | 0 | L(25),D(30),O(5) | 10,615,466 | 6,710,568 | 3,904,897 | 4/30/2025 | T-12 | 10,587,990 | 6,622,169 | 3,965,820 | 12/31/2024 | T-12 | 9,955,764 | 6,496,796 |
12.01 | Property | 1 | Residence Inn Chesapeake | 5,978,563 | 3,311,554 | 2,667,009 | 4/30/2025 | T-12 | 6,022,092 | 3,275,217 | 2,746,875 | 12/31/2024 | T-12 | 5,336,369 | 3,148,627 | |||||
12.02 | Property | 1 | Springhill Suites Norfolk | 4,636,903 | 3,399,014 | 1,237,889 | 4/30/2025 | T-12 | 4,565,898 | 3,346,952 | 1,218,946 | 12/31/2024 | T-12 | 4,619,394 | 3,348,169 | |||||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | 7/6/2030 | 0 | 0 | L(26),D(27),O(7) | 66,737,231 | 46,506,993 | 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 |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | 7/6/2030 | 0 | 0 | L(26),D(27),O(7) | 2,933,362 | 1,098,732 | 1,834,630 | 4/30/2025 | T-12 | 3,003,587 | 1,051,326 | 1,952,261 | 12/31/2024 | T-12 | 2,869,498 | 938,217 |
14.01 | Property | 1 | Conway | 872,489 | 249,529 | 622,960 | 4/30/2025 | T-12 | 855,643 | 250,872 | 604,771 | 12/31/2024 | T-12 | 755,931 | 235,829 | |||||
14.02 | Property | 1 | Billings | 822,722 | 309,664 | 513,059 | 4/30/2025 | T-12 | 828,432 | 288,622 | 539,810 | 12/31/2024 | T-12 | 819,930 | 282,196 | |||||
14.03 | Property | 1 | Laramie | 645,258 | 225,440 | 419,818 | 4/30/2025 | T-12 | 667,281 | 205,632 | 461,649 | 12/31/2024 | T-12 | 648,729 | 208,350 | |||||
14.04 | Property | 1 | Bennett | 592,892 | 314,099 | 278,793 | 4/30/2025 | T-12 | 652,232 | 306,201 | 346,032 | 12/31/2024 | T-12 | 644,908 | 211,841 | |||||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | 9/1/2030 | 5 | 5 | L(24),D(29),O(7) | 3,086,114 | 838,012 | 2,248,102 | 6/30/2025 | T-12 | 3,100,447 | 974,546 | 2,125,901 | 12/31/2024 | T-12 | 2,957,016 | 1,014,948 |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | 6/5/2030 | 0 | 0 | L(27),D(26),O(7) | 2,130,096 | 637,557 | 1,492,539 | 3/31/2025 | T-12 | 1,905,688 | 628,842 | 1,276,846 | 12/31/2024 | T-12 | NAV | NAV |
17 | Loan | 19 | 1 | Suburban Square | 7/5/2030 | 0 | 0 | L(26),D(30),O(4) | 2,311,914 | 876,578 | 1,435,336 | 4/30/2025 | T-12 | 2,330,734 | 767,577 | 1,563,157 | 12/31/2024 | T-12 | 1,943,742 | 788,280 |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | 8/5/2030 | 0 | 0 | L(25),DorYM3(28),O(7) | 2,803,193 | 935,538 | 1,867,655 | 5/31/2025 | T-12 | 3,004,488 | 907,059 | 2,097,429 | 12/31/2024 | T-12 | 2,791,919 | 926,424 |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | 8/6/2030 | 0 | 0 | L(25),D(31),O(4) | 2,358,604 | 421,193 | 1,937,411 | 6/30/2025 | T-12 | 2,191,409 | 439,540 | 1,751,869 | 12/31/2024 | T-12 | 2,043,197 | 418,354 |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | 9/6/2030 | 0 | 0 | L(24),D(31),O(5) | 5,310,338 | 3,035,373 | 2,274,965 | 6/30/2025 | T-12 | 5,640,711 | 3,147,057 | 2,493,654 | 12/31/2024 | T-12 | 4,841,838 | 3,186,306 |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | 7/6/2030 | 0 | 0 | L(26),D(27),O(7) | 5,536,695 | 3,127,445 | 2,409,250 | 4/30/2025 | T-12 | 5,566,932 | 3,292,108 | 2,274,824 | 12/31/2024 | T-12 | 5,020,704 | 2,795,216 |
22 | Loan | 19 | 1 | Hannaford Plaza | 8/6/2030 | 0 | 0 | L(25),D(31),O(4) | 1,973,301 | 696,077 | 1,277,224 | 12/31/2024 | T-12 | 1,882,499 | 789,387 | 1,093,112 | 12/31/2023 | T-12 | 1,956,670 | 793,936 |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | 7/9/2030 | 0 | 0 | YM0.5(53),O(7) | 103,218,908 | 23,277,304 | 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 |
23.001 | Property | 1 | 996 Paragon Way | 4,860,778 | 286,429 | 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 | |||||
23.002 | Property | 1 | 91-399 Kauhi | 23,454 | 659,919 | (636,465) | 4/30/2025 | T-12 | 754,153 | 653,402 | 100,751 | 12/31/2024 | T-12 | 2,905,835 | 658,666 | |||||
23.003 | Property | 1 | 11224 Will Walker Road | 3,745,803 | 619,914 | 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 | |||||
23.004 | Property | 1 | 10450 Doral Boulevard | 2,362,787 | 104,712 | 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 | |||||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | 3,282,351 | 189,738 | 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 | |||||
23.006 | Property | 1 | 32150 Just Imagine Drive | 2,966,310 | 135,202 | 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 | |||||
23.007 | Property | 1 | 6850 Weber Boulevard | 3,566,981 | 993,435 | 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 | |||||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | 3,139,400 | 926,449 | 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 | |||||
23.009 | Property | 1 | 27200 SW 127th Avenue | 2,790,192 | 520,416 | 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 | |||||
23.010 | Property | 1 | 7410 Magi Road | 2,123,341 | 15,377 | 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 | |||||
23.011 | Property | 1 | 2375 East Newlands Road | 1,778,111 | 378,359 | 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 | |||||
23.012 | Property | 1 | 3800 Midlink Drive | 2,453,356 | 109,897 | 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 | |||||
23.013 | Property | 1 | 13509 Waterworks Street | 2,725,923 | 846,625 | 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 | |||||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 1,586,563 | 198,511 | 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 | |||||
23.015 | Property | 1 | 91-141 Kalaeloa | 2,244,189 | 519,696 | 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 | |||||
23.016 | Property | 1 | 9860 West Buckeye Road | 1,752,642 | 447,041 | 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 | |||||
23.017 | Property | 1 | 125 North Troy Hill Road | 2,218,583 | 488,124 | 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 | |||||
23.018 | Property | 1 | 11900 Trolley Lane | 1,762,534 | 408,126 | 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 | |||||
23.019 | Property | 1 | 11501 Wilkinson Drive | 1,852,857 | 452,869 | 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 | |||||
23.020 | Property | 1 | 2300 North 33rd Avenue East | 1,718,477 | 96,261 | 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 | |||||
23.021 | Property | 1 | 5001 West Delbridge Street | 1,476,539 | 110,857 | 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 | |||||
23.022 | Property | 1 | 91-238 Kauhi | 1,603,139 | 345,008 | 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 | |||||
23.023 | Property | 1 | 1892 Anfield Road | 1,711,149 | 478,818 | 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 | |||||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | 1,232,658 | 1,353,699 | (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 | |||||
23.025 | Property | 1 | 955 Aeroplaza Drive | 1,386,117 | 296,643 | 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 | |||||
23.026 | Property | 1 | 3155 Grissom Parkway | 1,327,652 | 236,862 | 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 | |||||
23.027 | Property | 1 | 3502 Enterprise Avenue | 1,527,866 | 295,514 | 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 | |||||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | 1,577,373 | 537,899 | 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 | |||||
23.029 | Property | 1 | 700 Marine Drive | 1,089,645 | 77,661 | 1,011,984 | 4/30/2025 | T-12 | 992,153 | 75,615 | 916,538 | 12/31/2024 | T-12 | 842,547 | 71,497 | |||||
23.030 | Property | 1 | 3245 Henry Road | 1,550,676 | 239,719 | 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 | |||||
23.031 | Property | 1 | 2701 S.W. 18th Street | 1,302,000 | 316,890 | 985,110 | 4/30/2025 | T-12 | 1,294,458 | 314,900 | 979,558 | 12/31/2024 | T-12 | 1,272,418 | 293,067 | |||||
23.032 | Property | 1 | 2482 Century Drive | 1,177,435 | 424,395 | 753,040 | 4/30/2025 | T-12 | 1,249,216 | 438,693 | 810,523 | 12/31/2024 | T-12 | 1,222,255 | 418,599 | |||||
23.033 | Property | 1 | 158 West Yard Road | 1,758,992 | 585,503 | 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 | |||||
23.034 | Property | 1 | 55 Commerce Avenue | 1,480,222 | 364,572 | 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 | |||||
23.035 | Property | 1 | 1415 West Commerce Way | 1,323,546 | 273,629 | 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 | |||||
23.036 | Property | 1 | 1095 South 4800 West | (13,278) | 366,861 | (380,140) | 4/30/2025 | T-12 | (13,278) | 407,520 | (420,798) | 12/31/2024 | T-12 | 1,106,860 | 306,814 | |||||
23.037 | Property | 1 | 950 Bennett Road | 857,645 | 245,993 | 611,651 | 4/30/2025 | T-12 | 856,634 | 244,129 | 612,505 | 12/31/2024 | T-12 | 852,711 | 292,443 | |||||
23.038 | Property | 1 | 985 Kershaw Street | 771,816 | 49,334 | 722,482 | 4/30/2025 | T-12 | 771,816 | 50,606 | 721,210 | 12/31/2024 | T-12 | 771,765 | 52,821 | |||||
23.039 | Property | 1 | 1990 Hood Road | 1,308,500 | 345,318 | 963,182 | 4/30/2025 | T-12 | 1,303,278 | 344,161 | 959,117 | 12/31/2024 | T-12 | 1,285,197 | 344,311 | |||||
23.040 | Property | 1 | 17200 Manchac Park Lane | 1,128,456 | 150,160 | 978,296 | 4/30/2025 | T-12 | 1,071,165 | 148,336 | 922,829 | 12/31/2024 | T-12 | 964,995 | 142,145 | |||||
23.041 | Property | 1 | 7409 Magi Road | 1,119,029 | 324,075 | 794,954 | 4/30/2025 | T-12 | 1,088,748 | 374,664 | 714,085 | 12/31/2024 | T-12 | 1,093,392 | 365,490 | |||||
23.042 | Property | 1 | 91-329 Kauhi | 967,555 | 385,453 | 582,101 | 4/30/2025 | T-12 | 930,603 | 378,026 | 552,577 | 12/31/2024 | T-12 | 983,331 | 365,109 | |||||
23.043 | Property | 1 | 1985 International Way | 1,310,583 | 186,925 | 1,123,658 | 4/30/2025 | T-12 | 919,515 | 188,370 | 731,146 | 12/31/2024 | T-12 | 927,174 | 200,854 | |||||
23.044 | Property | 1 | 200 Orange Point Drive | 1,196,709 | 380,054 | 816,655 | 4/30/2025 | T-12 | 1,198,016 | 407,888 | 790,128 | 12/31/2024 | T-12 | 1,119,470 | 354,129 | |||||
23.045 | Property | 1 | 91-241 Kalaeloa | 946,328 | 226,293 | 720,035 | 4/30/2025 | T-12 | 951,595 | 229,019 | 722,576 | 12/31/2024 | T-12 | 932,662 | 218,476 |
A-1-7 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | 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 ($) | Third Most Recent Expenses ($) |
10 | 10 | 12 | 16 | 16 | ||||||||||||||||
23.046 | Property | 1 | 2311 South Park Road | 892,504 | 61,886 | 830,619 | 4/30/2025 | T-12 | 886,661 | 60,743 | 825,918 | 12/31/2024 | T-12 | 867,483 | 63,120 | |||||
23.047 | Property | 1 | 2820 State Highway 31 | 833,174 | 102,115 | 731,059 | 4/30/2025 | T-12 | 814,290 | 102,341 | 711,950 | 12/31/2024 | T-12 | 824,317 | 92,578 | |||||
23.048 | Property | 1 | 8000 Mid America Blvd. | 830,579 | 89,665 | 740,913 | 4/30/2025 | T-12 | 807,586 | 84,013 | 723,573 | 12/31/2024 | T-12 | 774,934 | 63,939 | |||||
23.049 | Property | 1 | 14257 E. Easter Avenue | 861,594 | 308,896 | 552,699 | 4/30/2025 | T-12 | 835,255 | 277,721 | 557,534 | 12/31/2024 | T-12 | 826,674 | 275,571 | |||||
23.050 | Property | 1 | 91-080 Hanua | 627,449 | 207,553 | 419,897 | 4/30/2025 | T-12 | 633,903 | 207,247 | 426,656 | 12/31/2024 | T-12 | 581,888 | 414,411 | |||||
23.051 | Property | 1 | 3736 Salisbury Road | 537,693 | 46,637 | 491,056 | 4/30/2025 | T-12 | 538,173 | 47,924 | 490,249 | 12/31/2024 | T-12 | 755,235 | 284,517 | |||||
23.052 | Property | 1 | 91-027 Kaomi Loop | 133,104 | 154,570 | (21,466) | 4/30/2025 | T-12 | 129,025 | 149,641 | (20,616) | 12/31/2024 | T-12 | 84,049 | 231,898 | |||||
23.053 | Property | 1 | 150 Greenhorn Drive | 669,160 | 148,200 | 520,960 | 4/30/2025 | T-12 | 669,497 | 157,771 | 511,726 | 12/31/2024 | T-12 | 603,081 | 123,886 | |||||
23.054 | Property | 1 | 7130 Q Street | 574,723 | 47,273 | 527,450 | 4/30/2025 | T-12 | 586,622 | 49,883 | 536,738 | 12/31/2024 | T-12 | 541,460 | 122,197 | |||||
23.055 | Property | 1 | 235 Great Pond Road | 1,396,522 | 1,054,872 | 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 | |||||
23.056 | Property | 1 | 510 Production Avenue | 657,822 | 97,294 | 560,527 | 4/30/2025 | T-12 | 657,822 | 98,223 | 559,599 | 12/31/2024 | T-12 | 657,822 | 102,264 | |||||
23.057 | Property | 1 | 91-150 Kaomi Loop | 476,811 | 150,650 | 326,161 | 4/30/2025 | T-12 | 478,746 | 149,977 | 328,769 | 12/31/2024 | T-12 | 470,508 | 149,881 | |||||
23.058 | Property | 1 | 4501 Industrial Drive | 527,373 | 88,268 | 439,104 | 4/30/2025 | T-12 | 529,440 | 91,219 | 438,221 | 12/31/2024 | T-12 | 501,923 | 95,434 | |||||
23.059 | Property | 1 | 91-222 Olai | 516,528 | 134,989 | 381,539 | 4/30/2025 | T-12 | 515,572 | 137,540 | 378,032 | 12/31/2024 | T-12 | 496,692 | 141,402 | |||||
23.060 | Property | 1 | 2580 Technology Drive | 561,933 | 65,063 | 496,870 | 4/30/2025 | T-12 | 558,145 | 66,046 | 492,099 | 12/31/2024 | T-12 | 545,188 | 63,445 | |||||
23.061 | Property | 1 | 301 Commerce Drive | 594,407 | 118,086 | 476,322 | 4/30/2025 | T-12 | 585,379 | 112,696 | 472,682 | 12/31/2024 | T-12 | 571,834 | 109,807 | |||||
23.062 | Property | 1 | 7121 South Fifth Avenue | 481,411 | 59,339 | 422,072 | 4/30/2025 | T-12 | 480,959 | 61,247 | 419,712 | 12/31/2024 | T-12 | 479,612 | 73,219 | |||||
23.063 | Property | 1 | 590 Assembly Court | 525,602 | 57,795 | 467,806 | 4/30/2025 | T-12 | 523,050 | 83,619 | 439,431 | 12/31/2024 | T-12 | 507,816 | 60,836 | |||||
23.064 | Property | 1 | 91-250 Komohana | 364,635 | 96,171 | 268,464 | 4/30/2025 | T-12 | 360,820 | 94,093 | 266,727 | 12/31/2024 | T-12 | 345,504 | 95,470 | |||||
23.065 | Property | 1 | 91-220 Kalaeloa | 398,531 | 204,474 | 194,056 | 4/30/2025 | T-12 | 390,493 | 206,261 | 184,232 | 12/31/2024 | T-12 | 422,762 | 184,276 | |||||
23.066 | Property | 1 | 91-185 Kalaeloa | 355,379 | 101,118 | 254,261 | 4/30/2025 | T-12 | 350,899 | 97,777 | 253,121 | 12/31/2024 | T-12 | 338,159 | 98,807 | |||||
23.067 | Property | 1 | 91-300 Hanua | 502,739 | 125,791 | 376,948 | 4/30/2025 | T-12 | 492,591 | 131,494 | 361,097 | 12/31/2024 | T-12 | 480,299 | 124,265 | |||||
23.068 | Property | 1 | 5501 Providence Hill Drive | 533,669 | 165,947 | 367,722 | 4/30/2025 | T-12 | 498,729 | 163,161 | 335,568 | 12/31/2024 | T-12 | 480,766 | 166,408 | |||||
23.069 | Property | 1 | 91-259 Olai | 407,772 | 166,153 | 241,619 | 4/30/2025 | T-12 | 380,182 | 164,921 | 215,261 | 12/31/2024 | T-12 | 371,867 | 160,974 | |||||
23.070 | Property | 1 | 2 Tower Drive | 463,143 | 129,298 | 333,845 | 4/30/2025 | T-12 | 461,484 | 130,850 | 330,635 | 12/31/2024 | T-12 | 442,396 | 137,619 | |||||
23.071 | Property | 1 | 91-064 Kaomi Loop | 348,418 | 92,457 | 255,961 | 4/30/2025 | T-12 | 348,278 | 92,976 | 255,302 | 12/31/2024 | T-12 | 335,807 | 94,717 | |||||
23.072 | Property | 1 | 91-202 Kalaeloa | 459,771 | 166,571 | 293,200 | 4/30/2025 | T-12 | 452,752 | 165,798 | 286,954 | 12/31/2024 | T-12 | 501,342 | 174,375 | |||||
23.073 | Property | 1 | 2100 NW 82nd Avenue | 335,009 | 188,936 | 146,073 | 4/30/2025 | T-12 | 331,791 | 190,987 | 140,804 | 12/31/2024 | T-12 | 323,340 | 192,329 | |||||
23.074 | Property | 1 | 91-102 Kaomi Loop | 405,078 | 88,399 | 316,679 | 4/30/2025 | T-12 | 399,988 | 86,148 | 313,840 | 12/31/2024 | T-12 | 387,540 | 89,557 | |||||
23.075 | Property | 1 | 1230 West 171st Street | 413,739 | 47,424 | 366,316 | 4/30/2025 | T-12 | 453,257 | 126,010 | 327,248 | 12/31/2024 | T-12 | 556,497 | 213,507 | |||||
23.076 | Property | 1 | 91-400 Komohana | 290,086 | 102,706 | 187,380 | 4/30/2025 | T-12 | 285,368 | 99,600 | 185,768 | 12/31/2024 | T-12 | 272,834 | 102,048 | |||||
23.077 | Property | 1 | 91-265 Hanua | 284,018 | 79,998 | 204,021 | 4/30/2025 | T-12 | 281,493 | 81,420 | 200,074 | 12/31/2024 | T-12 | 299,938 | 85,369 | |||||
23.078 | Property | 1 | 91-255 Hanua | 289,208 | 81,892 | 207,316 | 4/30/2025 | T-12 | 284,565 | 78,688 | 205,877 | 12/31/2024 | T-12 | 273,866 | 80,497 | |||||
23.079 | Property | 1 | 1415 Industrial Drive | 398,115 | 39,250 | 358,865 | 4/30/2025 | T-12 | 398,115 | 40,140 | 357,976 | 12/31/2024 | T-12 | 398,115 | 50,481 | |||||
23.080 | Property | 1 | 209 South Bud Street | 493,220 | 110,731 | 382,489 | 4/30/2025 | T-12 | 491,753 | 110,277 | 381,476 | 12/31/2024 | T-12 | 479,971 | 108,286 | |||||
23.081 | Property | 1 | 91-110 Kaomi Loop | 297,048 | 91,184 | 205,864 | 4/30/2025 | T-12 | 295,917 | 90,280 | 205,637 | 12/31/2024 | T-12 | 290,785 | 93,103 | |||||
23.082 | Property | 1 | 3900 NE 6th Street | 376,991 | 79,766 | 297,225 | 4/30/2025 | T-12 | 376,306 | 79,012 | 297,294 | 12/31/2024 | T-12 | 366,235 | 83,109 | |||||
23.083 | Property | 1 | 91-218 Olai | 254,906 | 86,415 | 168,492 | 4/30/2025 | T-12 | 250,248 | 82,552 | 167,696 | 12/31/2024 | T-12 | 239,566 | 83,246 | |||||
23.084 | Property | 1 | 5795 Logistics Parkway | 590,096 | 111,737 | 478,359 | 4/30/2025 | T-12 | 433,542 | 109,391 | 324,151 | 12/31/2024 | T-12 | 436,861 | 110,350 | |||||
23.085 | Property | 1 | 91-210 Kauhi | 291,980 | 92,112 | 199,868 | 4/30/2025 | T-12 | 292,176 | 92,161 | 200,015 | 12/31/2024 | T-12 | 282,168 | 91,658 | |||||
23.086 | Property | 1 | 435 SE 70th Street | 287,806 | 35,627 | 252,178 | 4/30/2025 | T-12 | 285,442 | 38,652 | 246,789 | 12/31/2024 | T-12 | 278,480 | 41,168 | |||||
23.087 | Property | 1 | 2902 Gun Club Road | 159,657 | 108,918 | 50,739 | 4/30/2025 | T-12 | 243,878 | 89,521 | 154,356 | 12/31/2024 | T-12 | 836,989 | 113,436 | |||||
23.088 | Property | 1 | 91-210 Olai | 225,085 | 55,069 | 170,016 | 4/30/2025 | T-12 | 222,460 | 55,246 | 167,214 | 12/31/2024 | T-12 | 212,813 | 60,562 | |||||
23.089 | Property | 1 | 91-95 Hanua | 176,657 | 51,734 | 124,922 | 4/30/2025 | T-12 | 174,793 | 52,180 | 122,613 | 12/31/2024 | T-12 | 166,726 | 57,023 | |||||
23.090 | Property | 1 | 2401 Cram Avenue SE | 211,638 | 34,043 | 177,595 | 4/30/2025 | T-12 | 211,638 | 37,119 | 174,519 | 12/31/2024 | T-12 | 199,735 | 37,978 | |||||
23.091 | Property | 1 | 91-083 Hanua | 174,094 | 56,891 | 117,203 | 4/30/2025 | T-12 | 172,568 | 57,171 | 115,397 | 12/31/2024 | T-12 | 165,847 | 60,953 | |||||
23.092 | Property | 1 | 91-119 Olai | 248,093 | 34,151 | 213,942 | 4/30/2025 | T-12 | 247,960 | 34,348 | 213,612 | 12/31/2024 | T-12 | 247,377 | 39,787 | |||||
23.093 | Property | 1 | 3425 Maple Drive | 291,071 | 109,155 | 181,916 | 4/30/2025 | T-12 | 279,112 | 110,698 | 168,414 | 12/31/2024 | T-12 | 268,090 | 101,143 | |||||
23.094 | Property | 1 | 91-174 Olai | 201,211 | 52,599 | 148,612 | 4/30/2025 | T-12 | 197,974 | 53,079 | 144,895 | 12/31/2024 | T-12 | 188,162 | 57,375 | |||||
23.095 | Property | 1 | 5156 American Road | 206,965 | 45,881 | 161,084 | 4/30/2025 | T-12 | 204,951 | 43,421 | 161,530 | 12/31/2024 | T-12 | 187,215 | 32,288 | |||||
23.096 | Property | 1 | 91-252 Kauhi | 150,693 | 50,760 | 99,932 | 4/30/2025 | T-12 | 149,100 | 51,079 | 98,021 | 12/31/2024 | T-12 | 142,171 | 54,850 | |||||
23.097 | Property | 1 | 91-349 Kauhi | 148,450 | 58,649 | 89,801 | 4/30/2025 | T-12 | 147,443 | 59,305 | 88,138 | 12/31/2024 | T-12 | 141,811 | 62,254 | |||||
23.098 | Property | 1 | 91-175 Olai | 120,024 | 38,608 | 81,416 | 4/30/2025 | T-12 | 119,022 | 38,983 | 80,039 | 12/31/2024 | T-12 | 114,305 | 42,364 | |||||
23.099 | Property | 1 | 91-087 Hanua | 73,303 | 28,726 | 44,576 | 4/30/2025 | T-12 | 72,876 | 28,968 | 43,908 | 12/31/2024 | T-12 | 69,308 | 33,675 | |||||
23.100 | Property | 1 | 91-171 Olai | 68,712 | 26,139 | 42,573 | 4/30/2025 | T-12 | 68,194 | 26,434 | 41,760 | 12/31/2024 | T-12 | 65,471 | 31,042 | |||||
23.101 | Property | 1 | 91-410 Komohana | 65,404 | 24,048 | 41,356 | 4/30/2025 | T-12 | 64,890 | 24,320 | 40,570 | 12/31/2024 | T-12 | 62,359 | 29,222 | |||||
23.102 | Property | 1 | 91-416 Komohana | 85,122 | 29,391 | 55,731 | 4/30/2025 | T-12 | 84,446 | 29,679 | 54,766 | 12/31/2024 | T-12 | 81,147 | 34,228 | |||||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | 5/5/2032 | 0 | 0 | L(35),D(78),O(7) | 12,776,355 | 4,914,460 | 7,861,895 | 6/30/2025 | T-12 | 12,566,170 | 4,712,188 | 7,853,982 | 12/31/2023 | T-12 | 11,996,082 | 4,131,135 |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | 9/6/2030 | 0 | 0 | L(24),D(29),O(7) | 3,757,431 | 866,814 | 2,890,617 | 6/30/2025 | T-3 Ann. | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
26 | Loan | 10 | 1 | Oak Ridge Apartments | 9/1/2030 | 5 | 5 | L(24),D(29),O(7) | 2,165,148 | 633,091 | 1,532,057 | 6/30/2025 | T-12 | 2,094,994 | 640,975 | 1,454,019 | 12/31/2024 | T-12 | 1,646,563 | 630,760 |
27 | Loan | 16 | 1 | Lubbock Heights | 8/6/2030 | 0 | 0 | L(25),D(31),O(4) | 1,619,197 | 925,177 | 694,020 | 6/30/2025 | T-12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | 7/6/2030 | 0 | 0 | L(26),D(27),O(7) | 994,054 | 377,056 | 616,998 | 4/30/2025 | T-12 | 1,010,879 | 365,699 | 645,180 | 12/31/2024 | T-12 | 1,086,821 | 365,215 |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | 7/6/2030 | 0 | 0 | L(26),D(30),O(4) | 2,798,786 | 1,923,733 | 875,054 | 4/30/2025 | T-12 | 2,914,247 | 1,943,165 | 971,082 | 12/31/2024 | T-12 | 2,279,919 | 1,804,833 |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | 8/6/2030 | 0 | 0 | L(25),D(28),O(7) | 745,493 | 330,650 | 414,843 | 6/30/2025 | T-12 | 734,693 | 310,028 | 424,666 | 12/31/2024 | T-12 | 751,446 | 326,501 |
30.01 | Property | 1 | Hager City | 509,088 | 194,032 | 315,055 | 6/30/2025 | T-12 | 500,286 | 184,385 | 315,901 | 12/31/2024 | T-12 | 494,849 | 190,983 | |||||
30.02 | Property | 1 | Red Wing | 236,406 | 136,617 | 99,788 | 6/30/2025 | T-12 | 234,407 | 125,643 | 108,765 | 12/31/2024 | T-12 | 256,597 | 135,519 |
A-1-8 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) |
16 | 15 | 15 | 7, 14 | 7, 14 | 7 | 7 | 5 | ||||||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | NAV | NAV | NAV | 94.2% | 12,568,844 | 3,519,376 | 9,049,469 | 179,716 | 0 | 8,869,753 | 1.32 | 1.29 | 9.0% | 8.9% | 181,000,000 |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | 77,205,139 | 12/31/2023 | T-12 | 95.0% | 124,653,510 | 32,447,856 | 92,205,654 | 283,620 | 0 | 91,922,034 | 3.30 | 3.29 | 16.5% | 16.4% | 1,644,000,000 |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | 4,781,018 | 12/31/2023 | T-12 | 94.0% | 8,828,460 | 3,462,188 | 5,366,272 | 71,925 | 101,525 | 5,192,822 | 1.33 | 1.29 | 8.6% | 8.3% | 93,350,000 |
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | 1,605,730 | 12/31/2023 | T-12 | 97.9% | 3,014,473 | 1,086,363 | 1,928,111 | 20,804 | 36,526 | 1,870,780 | 30,350,000 | |||||
3.02 | Property | 1 | 593-597 10th Avenue | 1,494,599 | 12/31/2023 | T-12 | 95.6% | 2,471,993 | 907,505 | 1,564,488 | 16,429 | 31,848 | 1,516,211 | 25,700,000 | |||||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | 786,491 | 12/31/2023 | T-12 | 85.7% | 1,396,213 | 632,770 | 763,443 | 18,660 | 12,940 | 731,842 | 17,100,000 | |||||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | 499,641 | 12/31/2023 | T-12 | 98.7% | 1,043,330 | 394,363 | 648,967 | 6,919 | 8,052 | 633,997 | 11,300,000 | |||||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | 394,558 | 12/31/2023 | T-12 | 86.9% | 902,451 | 441,188 | 461,264 | 9,113 | 12,159 | 439,992 | 8,900,000 | |||||
4 | Loan | 19 | 1 | The Daxton Hotel | 4,829,866 | 12/31/2023 | T-12 | 66.6% | 23,694,047 | 15,754,032 | 7,940,014 | 947,762 | 0 | 6,992,252 | 2.30 | 2.02 | 15.9% | 14.0% | 92,100,000 |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | 20,584,353 | 12/31/2023 | T-12 | 93.7% | 34,303,091 | 13,313,358 | 20,989,733 | 196,293 | 712,570 | 20,080,870 | 1.94 | 1.86 | 14.0% | 13.4% | 274,600,000 |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | 4,883,950 | 12/31/2023 | T-12 | 83.0% | 12,722,316 | 7,965,065 | 4,757,251 | 508,893 | 0 | 4,248,358 | 1.87 | 1.67 | 14.4% | 12.9% | 57,800,000 |
6.01 | Property | 1 | Residence Inn Philadelphia Airport | 3,141,044 | 12/31/2023 | T-12 | 86.8% | 6,986,097 | 3,781,385 | 3,204,712 | 279,444 | 0 | 2,925,268 | 38,800,000 | |||||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | 1,742,906 | 12/31/2023 | T-12 | 78.8% | 5,736,219 | 4,183,680 | 1,552,539 | 229,449 | 0 | 1,323,090 | 19,000,000 | |||||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | 2,520,263 | 12/31/2023 | T-12 | 88.2% | 6,208,484 | 3,212,237 | 2,996,248 | 114,660 | 0 | 2,881,588 | 1.47 | 1.41 | 10.1% | 9.7% | 49,600,000 |
7.01 | Property | 1 | Regency Court | 1,133,920 | 12/31/2023 | T-12 | 95.0% | 1,890,601 | 714,672 | 1,175,930 | 31,124 | 0 | 1,144,806 | 20,400,000 | |||||
7.02 | Property | 1 | River Walk | 1,022,197 | 12/31/2023 | T-12 | 95.0% | 2,076,591 | 944,620 | 1,131,971 | 49,536 | 0 | 1,082,435 | 18,200,000 | |||||
7.03 | Property | 1 | College Towne | 364,146 | 12/31/2023 | T-12 | 78.4% | 2,241,292 | 1,552,945 | 688,347 | 34,000 | 0 | 654,347 | 11,000,000 | |||||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | 2,489,518 | 12/31/2023 | T-12 | 100.0% | 3,516,123 | 801,454 | 2,714,669 | 0 | 0 | 2,714,669 | 1.40 | 1.40 | 9.4% | 9.4% | 48,100,000 |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | NAV | NAV | NAV | 95.3% | 5,658,192 | 1,390,067 | 4,268,126 | 19,989 | 85,537 | 4,162,599 | 1.31 | 1.28 | 8.9% | 8.6% | 69,500,000 |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | 4,834,964 | 12/31/2023 | T-12 | 95.0% | 10,987,592 | 3,536,705 | 7,450,887 | 88,937 | 277,927 | 7,084,024 | 1.71 | 1.63 | 13.6% | 12.9% | 83,800,000 |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | 2,076,054 | 12/31/2023 | T-12 | 92.0% | 4,701,008 | 1,642,511 | 3,058,497 | 20,008 | 60,038 | 2,978,451 | 1.83 | 1.78 | 11.8% | 11.5% | 40,250,000 |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | 3,458,968 | 12/31/2023 | T-12 | 80.6% | 10,603,441 | 6,845,792 | 3,757,649 | 424,138 | 0 | 3,333,511 | 1.90 | 1.68 | 14.5% | 12.8% | 45,000,000 |
12.01 | Property | 1 | Residence Inn Chesapeake | 2,187,743 | 12/31/2023 | T-12 | 86.7% | 5,978,563 | 3,397,174 | 2,581,389 | 239,143 | 0 | 2,342,246 | 29,500,000 | |||||
12.02 | Property | 1 | Springhill Suites Norfolk | 1,271,225 | 12/31/2023 | T-12 | 75.0% | 4,624,878 | 3,448,618 | 1,176,260 | 184,995 | 0 | 991,265 | 15,500,000 | |||||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | 19,034,524 | 12/31/2023 | T-12 | 70.2% | 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 |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | 1,931,280 | 12/31/2023 | T-12 | 83.9% | 2,943,735 | 1,140,010 | 1,803,725 | 24,245 | 0 | 1,779,480 | 1.29 | 1.27 | 8.6% | 8.5% | 30,720,000 |
14.01 | Property | 1 | Conway | 520,102 | 12/31/2023 | T-12 | 91.1% | 872,489 | 264,677 | 607,812 | 8,145 | 0 | 599,667 | 9,720,000 | |||||
14.02 | Property | 1 | Billings | 537,733 | 12/31/2023 | T-12 | 85.0% | 833,095 | 320,719 | 512,376 | 6,083 | 0 | 506,294 | 8,360,000 | |||||
14.03 | Property | 1 | Laramie | 440,379 | 12/31/2023 | T-12 | 86.8% | 645,258 | 234,002 | 411,257 | 5,650 | 0 | 405,607 | 7,670,000 | |||||
14.04 | Property | 1 | Bennett | 433,067 | 12/31/2023 | T-12 | 71.8% | 592,892 | 320,612 | 272,280 | 4,368 | 0 | 267,913 | 4,970,000 | |||||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | 1,942,068 | 12/31/2023 | T-12 | 81.2% | 3,190,892 | 1,228,392 | 1,962,500 | 28,106 | 105,124 | 1,829,270 | 1.50 | 1.40 | 10.2% | 9.5% | 31,200,000 |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | NAV | NAV | NAV | 94.4% | 2,641,570 | 632,724 | 2,008,845 | 26,675 | 37,241 | 1,944,929 | 1.56 | 1.51 | 10.9% | 10.5% | 29,600,000 |
17 | Loan | 19 | 1 | Suburban Square | 1,155,462 | 12/31/2023 | T-12 | 93.2% | 3,056,113 | 904,334 | 2,151,779 | 26,300 | 119,546 | 2,005,933 | 1.67 | 1.56 | 11.6% | 10.8% | 28,500,000 |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | 1,865,494 | 12/31/2023 | T-12 | 89.1% | 3,185,180 | 973,199 | 2,211,980 | 16,839 | 37,367 | 2,157,774 | 1.91 | 1.86 | 12.3% | 12.0% | 29,750,000 |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | 1,624,843 | 12/31/2023 | T-12 | 95.0% | 2,333,722 | 439,462 | 1,894,261 | 22,460 | 0 | 1,871,800 | 1.60 | 1.58 | 11.7% | 11.5% | 25,150,000 |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | 1,655,532 | 12/31/2023 | T-12 | 71.0% | 5,310,338 | 3,064,900 | 2,245,438 | 212,414 | 0 | 2,033,025 | 1.89 | 1.71 | 15.8% | 14.3% | 24,000,000 |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | 2,225,488 | 12/31/2023 | T-12 | 82.2% | 5,536,695 | 3,293,096 | 2,243,599 | 221,468 | 0 | 2,022,131 | 1.86 | 1.67 | 16.1% | 14.5% | 19,900,000 |
22 | Loan | 19 | 1 | Hannaford Plaza | 1,162,734 | 12/31/2022 | T-12 | 94.8% | 2,093,347 | 809,463 | 1,283,885 | 22,206 | 92,866 | 1,168,813 | 1.70 | 1.55 | 12.3% | 11.2% | 17,300,000 |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | 82,653,662 | 12/31/2023 | T-12 | 82.9% | 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 |
23.001 | Property | 1 | 996 Paragon Way | 3,035,770 | 12/31/2023 | T-12 | 100.0% | 5,869,214 | 344,439 | 5,524,775 | 189,005 | 141,753 | 5,194,017 | 91,500,000 | |||||
23.002 | Property | 1 | 91-399 Kauhi | 2,247,170 | 12/31/2023 | T-12 | 0.5% | 20,532 | 666,448 | (645,916) | 0 | 0 | (645,916) | 80,740,000 | |||||
23.003 | Property | 1 | 11224 Will Walker Road | 3,047,315 | 12/31/2023 | T-12 | 100.0% | 3,954,274 | 613,308 | 3,340,965 | 105,914 | 79,435 | 3,155,617 | 54,100,000 | |||||
23.004 | Property | 1 | 10450 Doral Boulevard | 2,157,977 | 12/31/2023 | T-12 | 100.0% | 2,438,872 | 102,706 | 2,336,166 | 48,057 | 36,042 | 2,252,067 | 70,600,000 | |||||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | 2,683,604 | 12/31/2023 | T-12 | 100.0% | 3,463,099 | 177,615 | 3,285,484 | 151,990 | 113,993 | 3,019,502 | 47,900,000 | |||||
23.006 | Property | 1 | 32150 Just Imagine Drive | 2,785,100 | 12/31/2023 | T-12 | 100.0% | 3,030,795 | 128,555 | 2,902,240 | 128,970 | 96,728 | 2,676,543 | 47,600,000 | |||||
23.007 | Property | 1 | 6850 Weber Boulevard | 2,547,388 | 12/31/2023 | T-12 | 100.0% | 3,581,948 | 977,856 | 2,604,092 | 53,064 | 39,798 | 2,511,230 | 44,800,000 | |||||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | 2,157,199 | 12/31/2023 | T-12 | 100.0% | 3,188,164 | 889,027 | 2,299,137 | 79,888 | 59,916 | 2,159,333 | 45,100,000 | |||||
23.009 | Property | 1 | 27200 SW 127th Avenue | 1,995,188 | 12/31/2023 | T-12 | 100.0% | 2,773,877 | 762,963 | 2,010,913 | 47,551 | 35,663 | 1,927,699 | 43,800,000 | |||||
23.010 | Property | 1 | 7410 Magi Road | 1,667,844 | 12/31/2023 | T-12 | 100.0% | 2,517,764 | 253,922 | 2,263,842 | 60,480 | 45,360 | 2,158,002 | 42,700,000 | |||||
23.011 | Property | 1 | 2375 East Newlands Road | 1,342,346 | 12/31/2023 | T-12 | 100.0% | 2,415,904 | 392,307 | 2,023,597 | 67,500 | 50,625 | 1,905,472 | 41,500,000 | |||||
23.012 | Property | 1 | 3800 Midlink Drive | 2,176,860 | 12/31/2023 | T-12 | 100.0% | 2,510,592 | 110,897 | 2,399,696 | 31,699 | 23,775 | 2,344,222 | 37,800,000 | |||||
23.013 | Property | 1 | 13509 Waterworks Street | 1,873,749 | 12/31/2023 | T-12 | 100.0% | 2,691,349 | 813,412 | 1,877,937 | 60,972 | 45,729 | 1,771,236 | 37,200,000 | |||||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 1,371,383 | 12/31/2023 | T-12 | 100.0% | 2,814,543 | 231,358 | 2,583,185 | 78,794 | 59,096 | 2,445,295 | 37,100,000 | |||||
23.015 | Property | 1 | 91-141 Kalaeloa | 1,685,775 | 12/31/2023 | T-12 | 100.0% | 2,384,076 | 579,987 | 1,804,089 | 0 | 0 | 1,804,089 | 36,500,000 | |||||
23.016 | Property | 1 | 9860 West Buckeye Road | 1,303,946 | 12/31/2023 | T-12 | 100.0% | 1,925,372 | 491,060 | 1,434,312 | 57,609 | 43,207 | 1,333,496 | 41,800,000 | |||||
23.017 | Property | 1 | 125 North Troy Hill Road | 1,724,996 | 12/31/2023 | T-12 | 100.0% | 2,465,056 | 496,502 | 1,968,554 | 45,040 | 33,780 | 1,889,735 | 32,900,000 | |||||
23.018 | Property | 1 | 11900 Trolley Lane | 1,357,177 | 12/31/2023 | T-12 | 100.0% | 1,801,638 | 401,120 | 1,400,518 | 29,776 | 22,332 | 1,348,410 | 25,300,000 | |||||
23.019 | Property | 1 | 11501 Wilkinson Drive | 1,297,508 | 12/31/2023 | T-12 | 100.0% | 2,032,496 | 634,058 | 1,398,438 | 28,840 | 21,630 | 1,347,968 | 25,000,000 | |||||
23.020 | Property | 1 | 2300 North 33rd Avenue East | 1,569,560 | 12/31/2023 | T-12 | 100.0% | 1,808,086 | 106,693 | 1,701,393 | 67,592 | 50,694 | 1,583,107 | 24,230,000 | |||||
23.021 | Property | 1 | 5001 West Delbridge Street | 1,331,156 | 12/31/2023 | T-12 | 100.0% | 1,517,778 | 107,988 | 1,409,790 | 33,434 | 25,076 | 1,351,280 | 23,020,000 | |||||
23.022 | Property | 1 | 91-238 Kauhi | 1,220,714 | 12/31/2023 | T-12 | 100.0% | 1,665,010 | 354,752 | 1,310,258 | 17,063 | 12,798 | 1,280,397 | 22,950,000 | |||||
23.023 | Property | 1 | 1892 Anfield Road | 1,206,215 | 12/31/2023 | T-12 | 100.0% | 1,715,916 | 476,992 | 1,238,924 | 24,337 | 18,252 | 1,196,335 | 21,500,000 | |||||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | 3,168,913 | 12/31/2023 | T-12 | 0.0% | 0 | 1,230,119 | (1,230,119) | 106,954 | 80,215 | (1,417,288) | 25,200,000 | |||||
23.025 | Property | 1 | 955 Aeroplaza Drive | 806,594 | 12/31/2023 | T-12 | 100.0% | 1,417,930 | 274,899 | 1,143,031 | 25,012 | 18,759 | 1,099,260 | 20,500,000 | |||||
23.026 | Property | 1 | 3155 Grissom Parkway | 1,063,141 | 12/31/2023 | T-12 | 100.0% | 1,390,856 | 208,850 | 1,182,006 | 28,828 | 21,621 | 1,131,558 | 19,800,000 | |||||
23.027 | Property | 1 | 3502 Enterprise Avenue | 1,108,139 | 12/31/2023 | T-12 | 100.0% | 1,466,281 | 257,694 | 1,208,587 | 46,270 | 34,703 | 1,127,614 | 19,700,000 | |||||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | 969,488 | 12/31/2023 | T-12 | 100.0% | 1,554,429 | 533,346 | 1,021,084 | 19,437 | 14,578 | 987,068 | 18,500,000 | |||||
23.029 | Property | 1 | 700 Marine Drive | 771,050 | 12/31/2023 | T-12 | 100.0% | 1,204,613 | 81,108 | 1,123,505 | 40,196 | 30,147 | 1,053,162 | 17,960,000 | |||||
23.030 | Property | 1 | 3245 Henry Road | 1,643,308 | 12/31/2023 | T-12 | 100.0% | 1,460,632 | 239,921 | 1,220,711 | 26,230 | 19,673 | 1,174,808 | 17,750,000 | |||||
23.031 | Property | 1 | 2701 S.W. 18th Street | 979,351 | 12/31/2023 | T-12 | 100.0% | 1,406,998 | 317,077 | 1,089,921 | 31,668 | 23,751 | 1,034,502 | 17,000,000 | |||||
23.032 | Property | 1 | 2482 Century Drive | 803,656 | 12/31/2023 | T-12 | 100.0% | 1,779,223 | 485,100 | 1,294,123 | 50,000 | 37,500 | 1,206,623 | 15,700,000 | |||||
23.033 | Property | 1 | 158 West Yard Road | 1,078,087 | 12/31/2023 | T-12 | 100.0% | 1,738,587 | 558,993 | 1,179,595 | 70,800 | 53,100 | 1,055,695 | 15,500,000 | |||||
23.034 | Property | 1 | 55 Commerce Avenue | 958,747 | 12/31/2023 | T-12 | 100.0% | 1,576,348 | 407,388 | 1,168,960 | 25,000 | 18,750 | 1,125,210 | 15,400,000 | |||||
23.035 | Property | 1 | 1415 West Commerce Way | 1,045,325 | 12/31/2023 | T-12 | 100.0% | 1,330,665 | 276,453 | 1,054,212 | 44,400 | 33,300 | 976,512 | 15,670,000 | |||||
23.036 | Property | 1 | 1095 South 4800 West | 800,046 | 12/31/2023 | T-12 | 0.0% | 0 | 414,083 | (414,083) | 30,060 | 22,545 | (466,688) | 18,500,000 | |||||
23.037 | Property | 1 | 950 Bennett Road | 560,267 | 12/31/2023 | T-12 | 100.0% | 893,514 | 254,381 | 639,133 | 22,124 | 16,593 | 600,416 | 15,900,000 | |||||
23.038 | Property | 1 | 985 Kershaw Street | 718,945 | 12/31/2023 | T-12 | 100.0% | 771,955 | 44,761 | 727,195 | 13,947 | 10,460 | 702,788 | 14,700,000 | |||||
23.039 | Property | 1 | 1990 Hood Road | 940,886 | 12/31/2023 | T-12 | 100.0% | 1,348,863 | 348,927 | 999,936 | 38,000 | 28,500 | 933,436 | 14,000,000 | |||||
23.040 | Property | 1 | 17200 Manchac Park Lane | 822,851 | 12/31/2023 | T-12 | 100.0% | 1,141,925 | 139,966 | 1,001,959 | 25,029 | 18,772 | 958,158 | 13,980,000 | |||||
23.041 | Property | 1 | 7409 Magi Road | 727,902 | 12/31/2023 | T-12 | 100.0% | 1,232,228 | 385,054 | 847,174 | 18,355 | 13,766 | 815,052 | 13,800,000 | |||||
23.042 | Property | 1 | 91-329 Kauhi | 618,221 | 12/31/2023 | T-12 | 87.9% | 991,014 | 384,760 | 606,254 | 9,554 | 7,165 | 589,534 | 13,300,000 | |||||
23.043 | Property | 1 | 1985 International Way | 726,320 | 12/31/2023 | T-12 | 100.0% | 944,739 | 192,195 | 752,544 | 37,880 | 28,410 | 686,254 | 13,200,000 | |||||
23.044 | Property | 1 | 200 Orange Point Drive | 765,341 | 12/31/2023 | T-12 | 100.0% | 1,300,769 | 396,840 | 903,929 | 25,012 | 18,759 | 860,158 | 12,950,000 | |||||
23.045 | Property | 1 | 91-241 Kalaeloa | 714,186 | 12/31/2023 | T-12 | 100.0% | 945,967 | 233,734 | 712,233 | 9,000 | 6,750 | 696,483 | 12,400,000 |
A-1-9 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) |
16 | 15 | 15 | 7, 14 | 7, 14 | 7 | 7 | 5 | ||||||||||||
23.046 | Property | 1 | 2311 South Park Road | 804,364 | 12/31/2023 | T-12 | 100.0% | 911,625 | 57,355 | 854,270 | 27,500 | 20,625 | 806,145 | 11,900,000 | |||||
23.047 | Property | 1 | 2820 State Highway 31 | 731,739 | 12/31/2023 | T-12 | 100.0% | 855,007 | 101,942 | 753,065 | 11,856 | 8,892 | 732,316 | 11,700,000 | |||||
23.048 | Property | 1 | 8000 Mid America Blvd. | 710,995 | 12/31/2023 | T-12 | 100.0% | 966,125 | 95,115 | 871,010 | 22,072 | 16,554 | 832,384 | 11,000,000 | |||||
23.049 | Property | 1 | 14257 E. Easter Avenue | 551,103 | 12/31/2023 | T-12 | 100.0% | 878,903 | 276,485 | 602,418 | 13,973 | 10,480 | 577,965 | 10,900,000 | |||||
23.050 | Property | 1 | 91-080 Hanua | 167,477 | 12/31/2023 | T-12 | 100.0% | 696,385 | 236,432 | 459,954 | 0 | 0 | 459,954 | 10,720,000 | |||||
23.051 | Property | 1 | 3736 Salisbury Road | 470,718 | 12/31/2023 | T-12 | 100.0% | 535,986 | 43,752 | 492,234 | 19,177 | 14,382 | 458,675 | 10,500,000 | |||||
23.052 | Property | 1 | 91-027 Kaomi Loop | (147,849) | 12/31/2023 | T-12 | 100.0% | 180,994 | 186,424 | (5,430) | 0 | 0 | (5,430) | 11,950,000 | |||||
23.053 | Property | 1 | 150 Greenhorn Drive | 479,195 | 12/31/2023 | T-12 | 100.0% | 685,272 | 142,702 | 542,569 | 10,840 | 8,130 | 523,600 | 9,600,000 | |||||
23.054 | Property | 1 | 7130 Q Street | 419,263 | 12/31/2023 | T-12 | 100.0% | 647,420 | 42,021 | 605,400 | 17,823 | 13,367 | 574,210 | 9,460,000 | |||||
23.055 | Property | 1 | 235 Great Pond Road | 1,210,020 | 12/31/2023 | T-12 | 100.0% | 1,715,189 | 1,317,519 | 397,670 | 22,751 | 17,063 | 357,857 | 13,180,000 | |||||
23.056 | Property | 1 | 510 Production Avenue | 555,558 | 12/31/2023 | T-12 | 100.0% | 681,228 | 97,213 | 584,015 | 17,778 | 13,334 | 552,904 | 9,300,000 | |||||
23.057 | Property | 1 | 91-150 Kaomi Loop | 320,627 | 12/31/2023 | T-12 | 100.0% | 548,697 | 210,480 | 338,217 | 0 | 0 | 338,217 | 8,940,000 | |||||
23.058 | Property | 1 | 4501 Industrial Drive | 406,489 | 12/31/2023 | T-12 | 100.0% | 557,490 | 95,846 | 461,645 | 12,842 | 9,632 | 439,171 | 7,700,000 | |||||
23.059 | Property | 1 | 91-222 Olai | 355,290 | 12/31/2023 | T-12 | 100.0% | 596,191 | 169,996 | 426,195 | 0 | 0 | 426,195 | 7,670,000 | |||||
23.060 | Property | 1 | 2580 Technology Drive | 481,743 | 12/31/2023 | T-12 | 100.0% | 587,427 | 58,769 | 528,658 | 17,825 | 13,368 | 497,465 | 7,600,000 | |||||
23.061 | Property | 1 | 301 Commerce Drive | 462,027 | 12/31/2023 | T-12 | 100.0% | 626,100 | 126,328 | 499,772 | 15,052 | 11,289 | 473,430 | 6,900,000 | |||||
23.062 | Property | 1 | 7121 South Fifth Avenue | 406,393 | 12/31/2023 | T-12 | 100.0% | 508,270 | 61,679 | 446,591 | 6,679 | 5,009 | 434,903 | 6,800,000 | |||||
23.063 | Property | 1 | 590 Assembly Court | 446,980 | 12/31/2023 | T-12 | 0.0% | 0 | 36,439 | (36,439) | 29,600 | 22,200 | (88,239) | 8,050,000 | |||||
23.064 | Property | 1 | 91-250 Komohana | 250,034 | 12/31/2023 | T-12 | 100.0% | 402,387 | 111,907 | 290,481 | 0 | 0 | 290,481 | 6,425,000 | |||||
23.065 | Property | 1 | 91-220 Kalaeloa | 238,487 | 12/31/2023 | T-12 | 100.0% | 556,966 | 189,137 | 367,829 | 4,608 | 3,456 | 359,765 | 6,350,000 | |||||
23.066 | Property | 1 | 91-185 Kalaeloa | 239,351 | 12/31/2023 | T-12 | 100.0% | 397,288 | 120,659 | 276,629 | 0 | 0 | 276,629 | 6,265,000 | |||||
23.067 | Property | 1 | 91-300 Hanua | 356,034 | 12/31/2023 | T-12 | 100.0% | 529,629 | 135,159 | 394,470 | 5,664 | 4,248 | 384,558 | 6,225,000 | |||||
23.068 | Property | 1 | 5501 Providence Hill Drive | 314,358 | 12/31/2023 | T-12 | 100.0% | 549,893 | 155,567 | 394,326 | 13,338 | 10,004 | 370,984 | 6,500,000 | |||||
23.069 | Property | 1 | 91-259 Olai | 210,893 | 12/31/2023 | T-12 | 100.0% | 411,617 | 150,755 | 260,862 | 0 | 0 | 260,862 | 6,435,000 | |||||
23.070 | Property | 1 | 2 Tower Drive | 304,776 | 12/31/2023 | T-12 | 100.0% | 465,086 | 131,662 | 333,424 | 12,478 | 9,359 | 311,588 | 5,690,000 | |||||
23.071 | Property | 1 | 91-064 Kaomi Loop | 241,090 | 12/31/2023 | T-12 | 100.0% | 401,069 | 121,915 | 279,154 | 0 | 0 | 279,154 | 5,345,000 | |||||
23.072 | Property | 1 | 91-202 Kalaeloa | 326,967 | 12/31/2023 | T-12 | 100.0% | 550,133 | 187,950 | 362,183 | 16,782 | 12,586 | 332,815 | 5,250,000 | |||||
23.073 | Property | 1 | 2100 NW 82nd Avenue | 131,012 | 12/31/2023 | T-12 | 100.0% | 422,186 | 201,109 | 221,077 | 7,400 | 5,550 | 208,126 | 7,200,000 | |||||
23.074 | Property | 1 | 91-102 Kaomi Loop | 297,982 | 12/31/2023 | T-12 | 100.0% | 472,417 | 105,054 | 367,364 | 0 | 0 | 367,364 | 5,175,000 | |||||
23.075 | Property | 1 | 1230 West 171st Street | 342,991 | 12/31/2023 | T-12 | 100.0% | 631,667 | 231,456 | 400,211 | 8,082 | 6,062 | 386,068 | 4,900,000 | |||||
23.076 | Property | 1 | 91-400 Komohana | 170,786 | 12/31/2023 | T-12 | 100.0% | 344,732 | 123,349 | 221,383 | 0 | 0 | 221,383 | 5,135,000 | |||||
23.077 | Property | 1 | 91-265 Hanua | 214,569 | 12/31/2023 | T-12 | 100.0% | 317,815 | 85,700 | 232,115 | 0 | 0 | 232,115 | 5,055,000 | |||||
23.078 | Property | 1 | 91-255 Hanua | 193,369 | 12/31/2023 | T-12 | 100.0% | 369,758 | 101,652 | 268,106 | 0 | 0 | 268,106 | 5,000,000 | |||||
23.079 | Property | 1 | 1415 Industrial Drive | 347,634 | 12/31/2023 | T-12 | 100.0% | 397,922 | 35,772 | 362,150 | 8,765 | 6,574 | 346,812 | 4,700,000 | |||||
23.080 | Property | 1 | 209 South Bud Street | 371,684 | 12/31/2023 | T-12 | 100.0% | 526,800 | 108,864 | 417,936 | 14,059 | 10,544 | 393,333 | 4,540,000 | |||||
23.081 | Property | 1 | 91-110 Kaomi Loop | 197,683 | 12/31/2023 | T-12 | 100.0% | 317,127 | 101,589 | 215,538 | 0 | 0 | 215,538 | 4,730,000 | |||||
23.082 | Property | 1 | 3900 NE 6th Street | 283,126 | 12/31/2023 | T-12 | 100.0% | 413,000 | 84,078 | 328,922 | 4,862 | 3,647 | 320,414 | 4,300,000 | |||||
23.083 | Property | 1 | 91-218 Olai | 156,320 | 12/31/2023 | T-12 | 100.0% | 293,241 | 108,201 | 185,040 | 0 | 0 | 185,040 | 4,855,000 | |||||
23.084 | Property | 1 | 5795 Logistics Parkway | 326,511 | 12/31/2023 | T-12 | 100.0% | 443,083 | 109,224 | 333,858 | 7,767 | 5,825 | 320,267 | 3,900,000 | |||||
23.085 | Property | 1 | 91-210 Kauhi | 190,511 | 12/31/2023 | T-12 | 100.0% | 349,732 | 94,446 | 255,286 | 3,322 | 2,492 | 249,473 | 3,600,000 | |||||
23.086 | Property | 1 | 435 SE 70th Street | 237,311 | 12/31/2023 | T-12 | 100.0% | 298,000 | 29,836 | 268,164 | 8,000 | 6,000 | 254,164 | 3,550,000 | |||||
23.087 | Property | 1 | 2902 Gun Club Road | 723,553 | 12/31/2023 | T-12 | 0.0% | 0 | 110,923 | (110,923) | 11,872 | 8,904 | (131,698) | 4,100,000 | |||||
23.088 | Property | 1 | 91-210 Olai | 152,251 | 12/31/2023 | T-12 | 100.0% | 246,211 | 57,350 | 188,860 | 0 | 0 | 188,860 | 3,310,000 | |||||
23.089 | Property | 1 | 91-95 Hanua | 109,703 | 12/31/2023 | T-12 | 100.0% | 196,108 | 54,335 | 141,773 | 0 | 0 | 141,773 | 3,130,000 | |||||
23.090 | Property | 1 | 2401 Cram Avenue SE | 161,758 | 12/31/2023 | T-12 | 100.0% | 211,638 | 27,453 | 184,185 | 4,332 | 3,249 | 176,603 | 3,100,000 | |||||
23.091 | Property | 1 | 91-083 Hanua | 104,894 | 12/31/2023 | T-12 | 100.0% | 191,858 | 59,352 | 132,506 | 0 | 0 | 132,506 | 3,160,000 | |||||
23.092 | Property | 1 | 91-119 Olai | 207,590 | 12/31/2023 | T-12 | 100.0% | 265,250 | 36,233 | 229,016 | 0 | 0 | 229,016 | 3,085,000 | |||||
23.093 | Property | 1 | 3425 Maple Drive | 166,946 | 12/31/2023 | T-12 | 100.0% | 291,132 | 107,104 | 184,028 | 5,080 | 3,810 | 175,138 | 2,940,000 | |||||
23.094 | Property | 1 | 91-174 Olai | 130,788 | 12/31/2023 | T-12 | 91.4% | 210,019 | 54,790 | 155,229 | 0 | 0 | 155,229 | 2,700,000 | |||||
23.095 | Property | 1 | 5156 American Road | 154,927 | 12/31/2023 | T-12 | 100.0% | 223,447 | 36,772 | 186,675 | 7,672 | 5,754 | 173,249 | 2,600,000 | |||||
23.096 | Property | 1 | 91-252 Kauhi | 87,321 | 12/31/2023 | T-12 | 100.0% | 158,251 | 52,894 | 105,357 | 0 | 0 | 105,357 | 3,205,000 | |||||
23.097 | Property | 1 | 91-349 Kauhi | 79,557 | 12/31/2023 | T-12 | 100.0% | 159,688 | 61,075 | 98,613 | 0 | 0 | 98,613 | 2,585,000 | |||||
23.098 | Property | 1 | 91-175 Olai | 71,941 | 12/31/2023 | T-12 | 100.0% | 134,075 | 40,828 | 93,247 | 0 | 0 | 93,247 | 2,205,000 | |||||
23.099 | Property | 1 | 91-087 Hanua | 35,633 | 12/31/2023 | T-12 | 100.0% | 83,049 | 29,997 | 53,052 | 0 | 0 | 53,052 | 1,195,000 | |||||
23.100 | Property | 1 | 91-171 Olai | 34,429 | 12/31/2023 | T-12 | 100.0% | 80,602 | 27,540 | 53,062 | 0 | 0 | 53,062 | 1,190,000 | |||||
23.101 | Property | 1 | 91-410 Komohana | 33,137 | 12/31/2023 | T-12 | 100.0% | 77,460 | 25,346 | 52,115 | 0 | 0 | 52,115 | 1,040,000 | |||||
23.102 | Property | 1 | 91-416 Komohana | 46,919 | 12/31/2023 | T-12 | 100.0% | 70,075 | 30,104 | 39,970 | 0 | 0 | 39,970 | 1,490,000 | |||||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | 7,864,947 | 12/31/2022 | T-12 | 94.0% | 13,373,046 | 4,217,589 | 9,155,457 | 74,244 | 108,995 | 8,972,217 | 2.19 | 2.15 | 10.8% | 10.6% | 125,700,000 |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | NAV | NAV | NAV | 95.0% | 4,337,155 | 1,293,246 | 3,043,910 | 22,250 | 0 | 3,021,660 | 1.34 | 1.33 | 8.5% | 8.4% | 59,100,000 |
26 | Loan | 10 | 1 | Oak Ridge Apartments | 1,015,803 | 12/31/2023 | T-12 | 95.2% | 2,116,521 | 734,174 | 1,382,347 | 64,800 | 0 | 1,317,547 | 2.16 | 2.06 | 13.8% | 13.2% | 19,900,000 |
27 | Loan | 16 | 1 | Lubbock Heights | NAV | NAV | NAV | 88.8% | 1,970,967 | 963,567 | 1,007,400 | 40,750 | 0 | 966,650 | 1.86 | 1.78 | 12.6% | 12.1% | 13,000,000 |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | 721,606 | 12/31/2023 | T-12 | 88.3% | 983,497 | 392,608 | 590,889 | 9,983 | 0 | 580,906 | 1.32 | 1.30 | 8.9% | 8.7% | 10,220,000 |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | 475,086 | 12/31/2023 | T-12 | 75.5% | 2,798,786 | 1,864,605 | 934,181 | 100,756 | 0 | 833,425 | 1.89 | 1.69 | 15.2% | 13.6% | 9,000,000 |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | 424,944 | 12/31/2023 | T-12 | 86.7% | 734,003 | 341,350 | 392,653 | 7,750 | 0 | 384,903 | 1.30 | 1.27 | 8.8% | 8.6% | 6,550,000 |
30.01 | Property | 1 | Hager City | 303,866 | 12/31/2023 | T-12 | 83.4% | 497,598 | 203,936 | 293,662 | 5,520 | 0 | 288,142 | 5,140,000 | |||||
30.02 | Property | 1 | Red Wing | 121,078 | 12/31/2023 | T-12 | 94.7% | 236,406 | 137,414 | 98,991 | 2,230 | 0 | 96,761 | 1,410,000 |
A-1-10 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date |
5 | 5, 7 | 5, 7 | 3, 4 | 21, 22 | 21 | ||||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | As Is | 4/1/2025 | 55.2% | 55.2% | 97.4% | 7/1/2025 | NAP | NAP | NAP | NAP | NAP |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | As Is with Escrow Reserve | 6/10/2025 | 34.0% | 34.0% | 99.6% | 7/1/2025 | No | Vertex Pharmaceuticals Incorporated | 1,082,417 | 95.4% | 6/30/2044 |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | As Is | 6/24/2025 | 66.7% | 66.7% | 92.3% | 7/31/2025 | |||||
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | As Is | 6/24/2025 | 100.0% | 7/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
3.02 | Property | 1 | 593-597 10th Avenue | As Is | 6/24/2025 | 92.5% | 7/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | As Is | 6/24/2025 | 86.0% | 7/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | As Is | 6/24/2025 | 100.0% | 7/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | As Is | 6/24/2025 | 84.4% | 7/31/2025 | NAP | NAP | NAP | NAP | NAP | |||
4 | Loan | 19 | 1 | The Daxton Hotel | As Is | 7/1/2025 | 54.3% | 54.3% | 66.6% | 6/30/2025 | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | As Is | 4/1/2025 | 54.6% | 54.6% | 93.2% | 5/31/2025 | No | Macy's | 252,245 | 25.7% | 2/28/2035 |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | As Is | 5/19/2025 | 57.1% | 57.1% | 83.0% | 6/30/2025 | |||||
6.01 | Property | 1 | Residence Inn Philadelphia Airport | As Is | 5/19/2025 | 86.8% | 6/30/2025 | NAP | NAP | NAP | NAP | NAP | |||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | As Is | 5/19/2025 | 78.8% | 6/30/2025 | NAP | NAP | NAP | NAP | NAP | |||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | As Is | Various | 59.8% | 59.8% | 93.6% | 5/29/2025 | |||||
7.01 | Property | 1 | Regency Court | As Is | 5/12/2025 | 97.6% | 5/29/2025 | NAP | NAP | NAP | NAP | NAP | |||
7.02 | Property | 1 | River Walk | As Is | 5/12/2025 | 96.9% | 5/29/2025 | NAP | NAP | NAP | NAP | NAP | |||
7.03 | Property | 1 | College Towne | As Is | 5/8/2025 | 85.3% | 5/29/2025 | NAP | NAP | NAP | NAP | NAP | |||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | As Is | 6/11/2025 | 60.3% | 60.3% | 100.0% | 7/29/2025 | Yes | Home Depot U.S.A., Inc. | 105,196 | 100.0% | 6/28/2030 |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | As Stabilized | 10/19/2025 | 69.4% | 69.4% | 98.5% | 6/1/2025 | No | Crunch | 35,000 | 16.7% | 10/31/2034 |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | As Is | 2/6/2025 | 65.4% | 62.1% | 96.3% | 3/12/2025 | No | Benjamin F. Edwards & Co. Inc. | 47,844 | 17.2% | 1/31/2033 |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | As Is | 5/19/2025 | 64.6% | 64.6% | 91.2% | 5/1/2025 | No | Victor Alexandroff, A Professional Law Corporation | 6,416 | 6.4% | 1/31/2030 |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | Prospective Market Value Upon Completion | 5/1/2026 | 57.8% | 57.8% | 80.6% | 4/30/2025 | |||||
12.01 | Property | 1 | Residence Inn Chesapeake | Prospective Market Value Upon Completion | 5/1/2026 | 86.7% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP | |||
12.02 | Property | 1 | Springhill Suites Norfolk | Prospective Market Value Upon Completion | 5/1/2026 | 75.0% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP | |||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | As Is | 1/31/2025 | 53.5% | 53.5% | 70.2% | 3/31/2025 | NAP | NAP | NAP | NAP | NAP |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | As Is | 5/15/2025 | 68.2% | 68.2% | 89.2% | 4/30/2025 | |||||
14.01 | Property | 1 | Conway | As Is | 5/15/2025 | 91.1% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP | |||
14.02 | Property | 1 | Billings | As Is | 5/15/2025 | 92.9% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP | |||
14.03 | Property | 1 | Laramie | As Is | 5/15/2025 | 88.8% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP | |||
14.04 | Property | 1 | Bennett | As Is | 5/15/2025 | 80.6% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP | |||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | As Is | 4/23/2025 | 61.5% | 61.5% | 79.3% | 6/1/2025 | No | Memorial Hermann Hospital Systems | 40,283 | 28.7% | 8/31/2037 |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | As Is | 4/8/2025 | 62.5% | 62.5% | 92.6% | 4/2/2025 | No | Rearden Manufacturing | 11,500 | 6.5% | 5/31/2029 |
17 | Loan | 19 | 1 | Suburban Square | As Is | 4/15/2025 | 64.9% | 64.9% | 93.0% | 6/1/2025 | No | Capital Health System | 23,022 | 19.3% | 6/22/2035 |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | As Is | 5/19/2025 | 60.5% | 60.5% | 89.7% | 5/1/2025 | No | Ashim Kumar | 6,968 | 11.2% | 3/31/2027 |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | As Is | 5/28/2025 | 64.6% | 64.6% | 99.0% | 5/27/2025 | No | Synova Partners, LLC | 25,559 | 22.8% | 8/31/2028 |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | As Complete | 6/1/2026 | 59.4% | 57.8% | 71.0% | 6/30/2025 | NAP | NAP | NAP | NAP | NAP |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | As Is | 5/19/2025 | 69.8% | 68.8% | 82.2% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP |
22 | Loan | 19 | 1 | Hannaford Plaza | As Is | 3/20/2025 | 60.1% | 60.1% | 95.3% | 7/9/2025 | No | Hannaford | 50,000 | 45.0% | 7/31/2033 |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | As Portfolio | 4/10/2025 | 43.8% | 43.8% | 82.9% | Various | |||||
23.001 | Property | 1 | 996 Paragon Way | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | Exel Inc. | 945,023 | 100.0% | 8/31/2029 | |||
23.002 | Property | 1 | 91-399 Kauhi | As Is | 4/7/2025 | 0.5% | 5/1/2025 | No | Board of Water Supply, City and County of Honolulu | 10,800 | 0.5% | 3/31/2026 | |||
23.003 | Property | 1 | 11224 Will Walker Road | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | Mercedes Benz US International, Inc. | 529,568 | 100.0% | 11/30/2031 | |||
23.004 | Property | 1 | 10450 Doral Boulevard | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | Hellmann Worldwide Logistics Inc. | 240,283 | 100.0% | 6/30/2028 | |||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | As Is | 4/10/2025 | 100.0% | 6/26/2025 | Yes | ODW Logistics, Inc. | 759,950 | 100.0% | 5/31/2026 | |||
23.006 | Property | 1 | 32150 Just Imagine Drive | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | Shurtape Technologies, LLC | 644,850 | 100.0% | 5/31/2031 | |||
23.007 | Property | 1 | 6850 Weber Boulevard | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 265,318 | 100.0% | 6/30/2033 | |||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | B Braun Melsungen Aktiengesellschaft | 399,440 | 100.0% | 2/28/2033 | |||
23.009 | Property | 1 | 27200 SW 127th Avenue | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 237,756 | 100.0% | 3/31/2032 | |||
23.010 | Property | 1 | 7410 Magi Road | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Science Applications International Corporation | 302,400 | 100.0% | 6/30/2031 | |||
23.011 | Property | 1 | 2375 East Newlands Road | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | Trex Company, Inc. | 337,500 | 100.0% | 5/31/2035 | |||
23.012 | Property | 1 | 3800 Midlink Drive | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | General Mills Operations, LLC | 158,497 | 100.0% | 7/31/2029 | |||
23.013 | Property | 1 | 13509 Waterworks Street | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 304,859 | 100.0% | 12/31/2029 | |||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | Packaging Corp of America | 393,971 | 100.0% | 7/31/2035 | |||
23.015 | Property | 1 | 91-141 Kalaeloa | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Par Hawaii Refining, LLC | 910,491 | 100.0% | 12/31/2029 | |||
23.016 | Property | 1 | 9860 West Buckeye Road | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Western Container Corporation | 288,045 | 100.0% | 4/30/2027 | |||
23.017 | Property | 1 | 125 North Troy Hill Road | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 225,198 | 100.0% | 1/31/2031 | |||
23.018 | Property | 1 | 11900 Trolley Lane | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 148,881 | 100.0% | 7/31/2028 | |||
23.019 | Property | 1 | 11501 Wilkinson Drive | As Is | 4/3/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 144,199 | 100.0% | 9/30/2028 | |||
23.020 | Property | 1 | 2300 North 33rd Avenue East | As Is | 4/9/2025 | 100.0% | 6/26/2025 | Yes | TPI Iowa, LLC | 337,960 | 100.0% | 1/31/2033 | |||
23.021 | Property | 1 | 5001 West Delbridge Street | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | Amesbury Truth | 167,171 | 100.0% | 2/28/2037 | |||
23.022 | Property | 1 | 91-238 Kauhi | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Fileminders of Hawaii, LLC | 85,317 | 100.0% | 10/31/2027 | |||
23.023 | Property | 1 | 1892 Anfield Road | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 121,683 | 100.0% | 8/31/2032 | |||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | As Is | 4/7/2025 | 0.0% | 5/1/2025 | No | NAP | NAP | NAP | NAP | |||
23.025 | Property | 1 | 955 Aeroplaza Drive | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | American Tire Distributors, Inc. | 125,060 | 100.0% | 9/30/2033 | |||
23.026 | Property | 1 | 3155 Grissom Parkway | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 144,138 | 100.0% | 9/30/2029 | |||
23.027 | Property | 1 | 3502 Enterprise Avenue | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | Refresco Beverages US Inc. | 231,350 | 100.0% | 12/31/2029 | |||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 97,187 | 100.0% | 8/31/2029 | |||
23.029 | Property | 1 | 700 Marine Drive | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | 3D Systems, Inc. | 200,978 | 100.0% | 6/30/2029 | |||
23.030 | Property | 1 | 3245 Henry Road | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 131,152 | 100.0% | 9/30/2029 | |||
23.031 | Property | 1 | 2701 S.W. 18th Street | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 158,340 | 100.0% | 7/31/2030 | |||
23.032 | Property | 1 | 2482 Century Drive | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | Brinkley RV | 250,000 | 100.0% | 3/31/2030 | |||
23.033 | Property | 1 | 158 West Yard Road | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Owens Corning Insulating Systems, LLC | 354,000 | 100.0% | 7/31/2029 | |||
23.034 | Property | 1 | 55 Commerce Avenue | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | American Tire Distributors, Inc. | 125,000 | 100.0% | 6/30/2033 | |||
23.035 | Property | 1 | 1415 West Commerce Way | As Is | 4/9/2025 | 100.0% | 6/26/2025 | Yes | American Tire Distributors, Inc. | 222,000 | 100.0% | 6/30/2030 | |||
23.036 | Property | 1 | 1095 South 4800 West | As Is | 4/3/2025 | 0.0% | 5/1/2025 | No | NAP | NAP | NAP | NAP | |||
23.037 | Property | 1 | 950 Bennett Road | As Is | 4/3/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 110,621 | 100.0% | 11/30/2027 | |||
23.038 | Property | 1 | 985 Kershaw Street | As Is | 4/3/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 69,734 | 100.0% | 3/31/2035 | |||
23.039 | Property | 1 | 1990 Hood Road | As Is | 4/3/2025 | 100.0% | 6/26/2025 | Yes | Refresco Beverages US Inc. | 190,000 | 100.0% | 6/30/2030 | |||
23.040 | Property | 1 | 17200 Manchac Park Lane | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | American Tire Distributors, Inc. | 125,147 | 100.0% | 2/28/2034 | |||
23.041 | Property | 1 | 7409 Magi Road | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Amazon.com, Inc. | 91,776 | 100.0% | 6/30/2029 | |||
23.042 | Property | 1 | 91-329 Kauhi | As Is | 4/7/2025 | 87.9% | 5/1/2025 | No | GSA - Animal and Plant Health Inspection Services (GS-09B-02288) | 12,300 | 25.7% | 9/29/2028 | |||
23.043 | Property | 1 | 1985 International Way | As Is | 4/9/2025 | 100.0% | 6/26/2025 | Yes | Verst Group Logistics, Inc. | 189,400 | 100.0% | MTM | |||
23.044 | Property | 1 | 200 Orange Point Drive | As Is | 4/10/2025 | 100.0% | 6/26/2025 | Yes | American Tire Distributors, Inc. | 125,060 | 100.0% | 12/31/2029 | |||
23.045 | Property | 1 | 91-241 Kalaeloa | As Is | 4/7/2025 | 100.0% | 5/1/2025 | No | The Kelleher Corporation | 24,000 | 53.3% | 4/30/2029 |
A-1-11 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%) | Occupancy Date | Single Tenant (Y/N) | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date |
5 | 5, 7 | 5, 7 | 3, 4 | 21, 22 | 21 | ||||||||||
23.046 | Property | 1 | 2311 South Park Road | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | Challenger Lifts, Inc. | 137,500 | 100.0% | 6/7/2026 | |||
23.047 | Property | 1 | 2820 State Highway 31 | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 59,281 | 100.0% | 8/31/2027 | |||
23.048 | Property | 1 | 8000 Mid America Blvd. | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Bunzl | 110,361 | 100.0% | 9/30/2029 | |||
23.049 | Property | 1 | 14257 E. Easter Avenue | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 69,865 | 100.0% | 10/31/2028 | |||
23.050 | Property | 1 | 91-080 Hanua | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | National Industrial Tire of Hawaii Inc. | 216,537 | 100.0% | 6/30/2034 | |||
23.051 | Property | 1 | 3736 Salisbury Road | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 95,883 | 100.0% | 5/31/2029 | |||
23.052 | Property | 1 | 91-027 Kaomi Loop | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Simonpietri Enterprises | 213,575 | 100.0% | 12/31/2025 | |||
23.053 | Property | 1 | 150 Greenhorn Drive | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 54,199 | 100.0% | 5/31/2030 | |||
23.054 | Property | 1 | 7130 Q Street | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 89,115 | 100.0% | 10/31/2028 | |||
23.055 | Property | 1 | 235 Great Pond Road | As Is | 4/3/2025 | 100.0% | 6/26/2025 | Yes | Central National Gottesman | 113,753 | 100.0% | 9/30/2028 | |||
23.056 | Property | 1 | 510 Production Avenue | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 88,890 | 100.0% | 7/31/2026 | |||
23.057 | Property | 1 | 91-150 Kaomi Loop | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Phoenix V LLC | 249,773 | 100.0% | 8/31/2042 | |||
23.058 | Property | 1 | 4501 Industrial Drive | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 64,211 | 100.0% | 7/31/2030 | |||
23.059 | Property | 1 | 91-222 Olai | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Discount Auto Parts | 158,036 | 100.0% | 12/31/2029 | |||
23.060 | Property | 1 | 2580 Technology Drive | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | Joseph T. Ryerson and Son, Inc. | 89,123 | 100.0% | 1/31/2028 | |||
23.061 | Property | 1 | 301 Commerce Drive | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 75,262 | 100.0% | 2/28/2027 | |||
23.062 | Property | 1 | 7121 South Fifth Avenue | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 33,394 | 100.0% | 9/30/2026 | |||
23.063 | Property | 1 | 590 Assembly Court | As Is | 4/7/2025 | 0.0% | 5/1/2025 | No | NAP | NAP | NAP | NAP | |||
23.064 | Property | 1 | 91-250 Komohana | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Mendocino Forest Products Company LLC | 107,288 | 100.0% | 11/30/2028 | |||
23.065 | Property | 1 | 91-220 Kalaeloa | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Clean Harbors Environmental Services, Inc. | 23,040 | 100.0% | 4/30/2032 | |||
23.066 | Property | 1 | 91-185 Kalaeloa | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Lenox Metals, LLC | 121,750 | 100.0% | 2/29/2040 | |||
23.067 | Property | 1 | 91-300 Hanua | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | HPM Building Supply | 28,320 | 100.0% | 12/31/2039 | |||
23.068 | Property | 1 | 5501 Providence Hill Drive | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 66,692 | 100.0% | 4/30/2029 | |||
23.069 | Property | 1 | 91-259 Olai | As Is | 4/7/2025 | 100.0% | 5/1/2025 | No | Energetic Construction, LLC | 91,758 | 70.2% | 12/31/2027 | |||
23.070 | Property | 1 | 2 Tower Drive | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | Specialty Cable Corporation | 62,390 | 100.0% | 1/31/2034 | |||
23.071 | Property | 1 | 91-064 Kaomi Loop | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Kila Construction, Inc. | 98,707 | 100.0% | 10/31/2033 | |||
23.072 | Property | 1 | 91-202 Kalaeloa | As Is | 4/7/2025 | 100.0% | 5/1/2025 | No | Confluence Corporation | 35,752 | 42.6% | 4/30/2027 | |||
23.073 | Property | 1 | 2100 NW 82nd Avenue | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | V.A. Leasing Corporation | 37,002 | 100.0% | 7/31/2032 | |||
23.074 | Property | 1 | 91-102 Kaomi Loop | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Airgas USA, LLC | 98,707 | 100.0% | 8/31/2034 | |||
23.075 | Property | 1 | 1230 West 171st Street | As Is | 4/3/2025 | 100.0% | 6/26/2025 | Yes | The American Bottling Company | 40,410 | 100.0% | 3/31/2029 | |||
23.076 | Property | 1 | 91-400 Komohana | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Bomat Holding Company, Inc. | 95,745 | 100.0% | 12/31/2038 | |||
23.077 | Property | 1 | 91-265 Hanua | As Is | 4/7/2025 | 100.0% | 5/1/2025 | No | Mira Image Construction | 52,316 | 55.0% | 8/31/2028 | |||
23.078 | Property | 1 | 91-255 Hanua | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Sunbelt Rentals, Inc. | 95,095 | 100.0% | 1/31/2037 | |||
23.079 | Property | 1 | 1415 Industrial Drive | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 43,824 | 100.0% | 9/30/2027 | |||
23.080 | Property | 1 | 209 South Bud Street | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | VRC Companies, LLC | 70,293 | 100.0% | 12/31/2032 | |||
23.081 | Property | 1 | 91-110 Kaomi Loop | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Pacific Allied Products, Ltd. | 98,707 | 100.0% | 2/28/2031 | |||
23.082 | Property | 1 | 3900 NE 6th Street | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 24,310 | 100.0% | 5/31/2026 | |||
23.083 | Property | 1 | 91-218 Olai | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | McClone Construction | 106,504 | 100.0% | 1/31/2028 | |||
23.084 | Property | 1 | 5795 Logistics Parkway | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | BE Aerospace, Inc. | 38,833 | 100.0% | 6/30/2027 | |||
23.085 | Property | 1 | 91-210 Kauhi | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Sunbelt Rentals, Inc. | 16,610 | 100.0% | 1/31/2037 | |||
23.086 | Property | 1 | 435 SE 70th Street | As Is | 4/4/2025 | 100.0% | 6/26/2025 | Yes | Heartland Coca-Cola Bottling Company, LLC | 40,000 | 100.0% | 9/30/2026 | |||
23.087 | Property | 1 | 2902 Gun Club Road | As Is | 4/4/2025 | 0.0% | 5/1/2025 | No | NAP | NAP | NAP | NAP | |||
23.088 | Property | 1 | 91-210 Olai | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Michael Joseph Signaigo and Alicia Maria Signaigo | 54,362 | 100.0% | 8/31/2039 | |||
23.089 | Property | 1 | 91-95 Hanua | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Michael Joseph Signaigo and Alicia Maria Signaigo | 40,902 | 100.0% | 8/31/2039 | |||
23.090 | Property | 1 | 2401 Cram Avenue SE | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 21,662 | 100.0% | 5/31/2027 | |||
23.091 | Property | 1 | 91-083 Hanua | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | ACA Services, Inc. | 47,350 | 100.0% | 12/31/2027 | |||
23.092 | Property | 1 | 91-119 Olai | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Robert's Hawaii, Inc | 97,923 | 100.0% | 9/30/2030 | |||
23.093 | Property | 1 | 3425 Maple Drive | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 25,398 | 100.0% | 5/31/2029 | |||
23.094 | Property | 1 | 91-174 Olai | As Is | 4/7/2025 | 91.4% | 5/1/2025 | No | Kainoa J. Ahsing | 46,067 | 79.3% | 12/31/2025 | |||
23.095 | Property | 1 | 5156 American Road | As Is | 4/8/2025 | 100.0% | 6/26/2025 | Yes | FedEx | 38,360 | 100.0% | 6/30/2028 | |||
23.096 | Property | 1 | 91-252 Kauhi | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Kila Construction, Inc. | 43,473 | 100.0% | 9/30/2045 | |||
23.097 | Property | 1 | 91-349 Kauhi | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Bomat Holding Company, Inc. | 47,872 | 100.0% | 12/31/2038 | |||
23.098 | Property | 1 | 91-175 Olai | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Doc Bailey Cranes & Equipment of Hawaii, Inc. | 47,916 | 100.0% | 6/30/2031 | |||
23.099 | Property | 1 | 91-087 Hanua | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Specialty Surfacing Company, Hawaii, Inc. | 22,041 | 100.0% | 7/31/2039 | |||
23.100 | Property | 1 | 91-171 Olai | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | Windward Moving and Storage Company Inc. | 23,914 | 100.0% | 4/30/2030 | |||
23.101 | Property | 1 | 91-410 Komohana | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | CPH, LLC | 20,778 | 100.0% | 10/31/2027 | |||
23.102 | Property | 1 | 91-416 Komohana | As Is | 4/7/2025 | 100.0% | 6/26/2025 | Yes | CPH, LLC | 26,746 | 100.0% | 10/31/2027 | |||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | As Is | 3/3/2022 | 67.6% | 67.6% | 93.4% | 5/31/2025 | No | Wilmington Savings Fund Society, FSB | 78,534 | 21.2% | 12/31/2039 |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | As Is | 6/18/2025 | 60.9% | 60.9% | 95.3% | 8/1/2025 | NAP | NAP | NAP | NAP | NAP |
26 | Loan | 10 | 1 | Oak Ridge Apartments | As Is | 3/26/2025 | 50.3% | 50.3% | 95.4% | 8/1/2025 | NAP | NAP | NAP | NAP | NAP |
27 | Loan | 16 | 1 | Lubbock Heights | As Is | 4/25/2025 | 61.5% | 61.5% | 89.6% | 7/7/2025 | NAP | NAP | NAP | NAP | NAP |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | As Is | 5/15/2025 | 65.1% | 65.1% | 85.2% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | As Is | 5/5/2025 | 68.3% | 68.3% | 75.5% | 4/30/2025 | NAP | NAP | NAP | NAP | NAP |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | As Is | 5/14/2025 | 67.9% | 67.9% | 88.1% | 6/30/2025 | |||||
30.01 | Property | 1 | Hager City | As Is | 5/14/2025 | 85.2% | 6/30/2025 | NAP | NAP | NAP | NAP | NAP | |||
30.02 | Property | 1 | Red Wing | As Is | 5/14/2025 | 95.3% | 6/30/2025 | NAP | NAP | NAP | NAP | NAP |
A-1-12 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant |
21 | 21 | ||||||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | Bright Horizons Children's Centers LLC | 12,665 | 1.1% | 5/31/2035 | 11 Fan Pier Restaurant, LLC (dba Serafina) | 8,747 | 0.8% | 6/30/2032 | Pier 50, LLC (dba Committee) |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | |||||||||
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.02 | Property | 1 | 593-597 10th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.04 | Property | 1 | 706-708 Amsterdam Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4 | Loan | 19 | 1 | The Daxton Hotel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | Dick's Sporting Goods | 53,891 | 5.5% | 1/31/2030 | Regal Cinemas | 49,788 | 5.1% | 10/31/2031 | LA Fitness |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | |||||||||
6.01 | Property | 1 | Residence Inn Philadelphia Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | |||||||||
7.01 | Property | 1 | Regency Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.02 | Property | 1 | River Walk | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.03 | Property | 1 | College Towne | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | Burlington | 25,000 | 12.0% | 2/28/2035 | TJ Maxx | 24,000 | 11.5% | 5/31/2034 | Sprouts |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | Moneta Group, LLC | 47,140 | 17.0% | 12/31/2027 | Spencer Fane LLP | 39,250 | 14.1% | 11/30/2034 | Belden Inc |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | Cardiovascular Consultants Med | 5,815 | 5.8% | 7/31/2030 | Family Urgent Care and Industrial Medical Clinic | 5,388 | 5.4% | 4/30/2032 | Hashemi Ophthalmology, PC |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | |||||||||
12.01 | Property | 1 | Residence Inn Chesapeake | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
12.02 | Property | 1 | Springhill Suites Norfolk | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | |||||||||
14.01 | Property | 1 | Conway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14.02 | Property | 1 | Billings | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14.03 | Property | 1 | Laramie | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14.04 | Property | 1 | Bennett | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | Majest Play Ground LLC (MajestKids) | 10,562 | 7.5% | 7/31/2027 | Sugar Land MCD Associates, LP (K9 Resorts Luxury Pet Hotel) | 10,062 | 7.2% | 11/30/2033 | Gelato and Sweets, Inc. |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | ProSource of Jacksonville | 7,500 | 4.2% | 3/31/2030 | Art of Granite Countertops | 6,500 | 3.7% | 11/30/2025 | Blanchard Caulking & Coating |
17 | Loan | 19 | 1 | Suburban Square | CVS | 17,645 | 14.8% | 1/31/2027 | Innovate Salon | 14,005 | 11.7% | 4/6/2027 | Executive Suites |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | Indianer, Lask, Rosenzweig | 5,063 | 8.1% | 10/31/2026 | Encino Children's Surgical Center, LLC | 5,000 | 8.0% | 4/30/2028 | Neurosurgical Associates of Los Angeles, Inc. |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | Complete Association Management Company | 17,519 | 15.6% | 5/31/2029 | Aggregate Industries/Holcim-SWR | 10,713 | 9.5% | 2/29/2028 | Decorative Concrete Supply |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
22 | Loan | 19 | 1 | Hannaford Plaza | AutoZone Parts, Inc. | 8,610 | 7.8% | 9/30/2034 | CVS Albany, LLC | 7,320 | 6.6% | 7/31/2027 | The Sherwin-Williams Company |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | |||||||||
23.001 | Property | 1 | 996 Paragon Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.002 | Property | 1 | 91-399 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.003 | Property | 1 | 11224 Will Walker Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.004 | Property | 1 | 10450 Doral Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.006 | Property | 1 | 32150 Just Imagine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.007 | Property | 1 | 6850 Weber Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.009 | Property | 1 | 27200 SW 127th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.010 | Property | 1 | 7410 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.011 | Property | 1 | 2375 East Newlands Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.012 | Property | 1 | 3800 Midlink Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.013 | Property | 1 | 13509 Waterworks Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.015 | Property | 1 | 91-141 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.016 | Property | 1 | 9860 West Buckeye Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.017 | Property | 1 | 125 North Troy Hill Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.018 | Property | 1 | 11900 Trolley Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.019 | Property | 1 | 11501 Wilkinson Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.020 | Property | 1 | 2300 North 33rd Avenue East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.021 | Property | 1 | 5001 West Delbridge Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.022 | Property | 1 | 91-238 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.023 | Property | 1 | 1892 Anfield Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.025 | Property | 1 | 955 Aeroplaza Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.026 | Property | 1 | 3155 Grissom Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.027 | Property | 1 | 3502 Enterprise Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.029 | Property | 1 | 700 Marine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.030 | Property | 1 | 3245 Henry Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.031 | Property | 1 | 2701 S.W. 18th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.032 | Property | 1 | 2482 Century Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.033 | Property | 1 | 158 West Yard Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.034 | Property | 1 | 55 Commerce Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.035 | Property | 1 | 1415 West Commerce Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.036 | Property | 1 | 1095 South 4800 West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.037 | Property | 1 | 950 Bennett Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.038 | Property | 1 | 985 Kershaw Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.039 | Property | 1 | 1990 Hood Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.040 | Property | 1 | 17200 Manchac Park Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.041 | Property | 1 | 7409 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.042 | 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. | |
23.043 | Property | 1 | 1985 International Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.044 | Property | 1 | 200 Orange Point Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.045 | Property | 1 | 91-241 Kalaeloa | Strategic Building Products Hawaii, LLC | 21,000 | 46.7% | 7/31/2027 | NAP | NAP | NAP | NAP | NAP |
A-1-13 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant |
21 | 21 | ||||||||||||
23.046 | Property | 1 | 2311 South Park Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.047 | Property | 1 | 2820 State Highway 31 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.048 | Property | 1 | 8000 Mid America Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.049 | Property | 1 | 14257 E. Easter Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.050 | Property | 1 | 91-080 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.051 | Property | 1 | 3736 Salisbury Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.052 | Property | 1 | 91-027 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.053 | Property | 1 | 150 Greenhorn Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.054 | Property | 1 | 7130 Q Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.055 | Property | 1 | 235 Great Pond Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.056 | Property | 1 | 510 Production Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.057 | Property | 1 | 91-150 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.058 | Property | 1 | 4501 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.059 | Property | 1 | 91-222 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.060 | Property | 1 | 2580 Technology Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.061 | Property | 1 | 301 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.062 | Property | 1 | 7121 South Fifth Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.063 | Property | 1 | 590 Assembly Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.064 | Property | 1 | 91-250 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.065 | Property | 1 | 91-220 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.066 | Property | 1 | 91-185 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.067 | Property | 1 | 91-300 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.068 | Property | 1 | 5501 Providence Hill Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.069 | Property | 1 | 91-259 Olai | J&M Blasting and Painting, Inc. | 38,921 | 29.8% | 10/31/2026 | NAP | NAP | NAP | NAP | NAP | |
23.070 | Property | 1 | 2 Tower Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.071 | Property | 1 | 91-064 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.072 | 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 | |
23.073 | Property | 1 | 2100 NW 82nd Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.074 | Property | 1 | 91-102 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.075 | Property | 1 | 1230 West 171st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.076 | Property | 1 | 91-400 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.077 | Property | 1 | 91-265 Hanua | Cornerstone Construction Material, LLC | 42,779 | 45.0% | 3/31/2030 | NAP | NAP | NAP | NAP | NAP | |
23.078 | Property | 1 | 91-255 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.079 | Property | 1 | 1415 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.080 | Property | 1 | 209 South Bud Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.081 | Property | 1 | 91-110 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.082 | Property | 1 | 3900 NE 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.083 | Property | 1 | 91-218 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.084 | Property | 1 | 5795 Logistics Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.085 | Property | 1 | 91-210 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.086 | Property | 1 | 435 SE 70th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.087 | Property | 1 | 2902 Gun Club Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.088 | Property | 1 | 91-210 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.089 | Property | 1 | 91-95 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.090 | Property | 1 | 2401 Cram Avenue SE | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.091 | Property | 1 | 91-083 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.092 | Property | 1 | 91-119 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.093 | Property | 1 | 3425 Maple Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.094 | Property | 1 | 91-174 Olai | New Cingular Wireless PCS, LLC | 7,057 | 12.1% | 6/30/2027 | NAP | NAP | NAP | NAP | NAP | |
23.095 | Property | 1 | 5156 American Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.096 | Property | 1 | 91-252 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.097 | Property | 1 | 91-349 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.098 | Property | 1 | 91-175 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.099 | Property | 1 | 91-087 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.100 | Property | 1 | 91-171 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.101 | Property | 1 | 91-410 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.102 | Property | 1 | 91-416 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | Morris James LLP | 68,553 | 18.5% | 5/31/2026 | Sargent & Lundy, LLC | 47,441 | 12.8% | 10/31/2027 | United States Postal Service |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
26 | Loan | 10 | 1 | Oak Ridge Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
27 | Loan | 16 | 1 | Lubbock Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | |||||||||
30.01 | Property | 1 | Hager City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
30.02 | Property | 1 | Red Wing | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-14 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) |
23 | ||||||||||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/8/2025 | NAP | 7/17/2025 | NAP | NAP |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | 7,404 | 0.7% | 5/31/2035 | Third Sector New England, Inc. | 4,355 | 0.4% | 2/28/2029 | 6/16/2025 | NAP | 6/16/2025 | NAP | NAP |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | ||||||||||||
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/9/2025, 7/10/2025 | NAP | 7/9/2025, 7/10/2025 | NAP | NAP | |
3.02 | Property | 1 | 593-597 10th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/9/2025 | NAP | 7/9/2025 | NAP | NAP | |
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/9/2025 | NAP | 7/9/2025 | NAP | NAP | |
3.04 | Property | 1 | 706-708 Amsterdam Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/9/2025 | NAP | 7/9/2025 | NAP | NAP | |
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/9/2025 | NAP | 7/9/2025 | NAP | NAP | |
4 | Loan | 19 | 1 | The Daxton Hotel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/17/2025 | NAP | 7/17/2025 | NAP | NAP |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | 41,173 | 4.2% | 10/31/2029 | Dave & Buster's | 38,778 | 4.0% | 12/31/2030 | 5/20/2025 | NAP | 5/20/2025 | NAP | NAP |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | ||||||||||||
6.01 | Property | 1 | Residence Inn Philadelphia Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/29/2025 | NAP | 5/29/2025 | NAP | NAP | |
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/10/2025 | NAP | 5/29/2025 | NAP | NAP | |
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | ||||||||||||
7.01 | Property | 1 | Regency Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/6/2025 | NAP | 6/5/2025 | NAP | NAP | |
7.02 | Property | 1 | River Walk | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/15/2025 | NAP | 5/15/2025 | NAP | NAP | |
7.03 | Property | 1 | College Towne | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/13/2025 | NAP | 5/13/2025 | NAP | NAP | |
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/20/2025 | NAP | 6/20/2025 | NAP | NAP |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | 23,256 | 11.1% | 4/30/2040 | Ross | 22,000 | 10.5% | 1/31/2036 | 5/5/2025 | NAP | 5/5/2025 | NAP | NAP |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | 21,813 | 7.8% | 8/31/2034 | Viner Finance, Inc. (Oppenheimer) | 19,716 | 7.1% | 4/30/2028 | 2/13/2025 | NAP | 2/13/2025 | NAP | NAP |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | 3,812 | 3.8% | 9/30/2034 | Dr. Stephanie J. Martin | 3,544 | 3.5% | 3/31/2029 | 5/20/2025 | NAP | 5/20/2025 | 5/19/2025 | 21% |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | ||||||||||||
12.01 | Property | 1 | Residence Inn Chesapeake | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/27/2025 | NAP | 5/27/2025 | NAP | NAP | |
12.02 | Property | 1 | Springhill Suites Norfolk | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/27/2025 | NAP | 5/27/2025 | NAP | NAP | |
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 2/13/2025 | NAP | 2/13/2025 | NAP | NAP |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | ||||||||||||
14.01 | Property | 1 | Conway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/8/2025 | NAP | 5/8/2025 | NAP | NAP | |
14.02 | Property | 1 | Billings | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/9/2025 | NAP | 5/7/2025 | NAP | NAP | |
14.03 | Property | 1 | Laramie | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/8/2025 | NAP | 5/9/2025 | NAP | NAP | |
14.04 | Property | 1 | Bennett | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/8/2025 | NAP | 5/9/2025 | NAP | NAP | |
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | 5,600 | 4.0% | 12/31/2030 | Core Dance Company, LLC | 4,499 | 3.2% | 12/31/2026 | 4/24/2025 | NAP | 4/24/2025 | NAP | NAP |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | 6,486 | 3.6% | 4/30/2029 | Extreme Simracing | 6,445 | 3.6% | 3/1/2029 | 4/8/2025 | NAP | 4/8/2025 | NAP | NAP |
17 | Loan | 19 | 1 | Suburban Square | 12,245 | 10.2% | 10/31/2039 | Dollar General | 6,500 | 5.4% | 6/30/2028 | 4/16/2025 | NAP | 4/16/2025 | NAP | NAP |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | 2,974 | 4.8% | 4/30/2027 | Global Dermatology | 2,825 | 4.5% | 4/30/2029 | 5/20/2025 | NAP | 5/20/2025 | 5/19/2025 | 22% |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | 8,560 | 7.6% | 3/31/2026 | BLC Management Company - Planet 13 | 8,225 | 7.3% | 6/30/2026 | 5/30/2025 | NAP | 5/30/2025 | NAP | NAP |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/13/2025 | NAP | 6/13/2025 | NAP | NAP |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/22/2025 | NAP | 5/22/2025 | NAP | NAP |
22 | Loan | 19 | 1 | Hannaford Plaza | 5,000 | 4.5% | 11/30/2026 | GMBMC LLC | 4,886 | 4.4% | 6/30/2032 | 3/24/2025 | NAP | 3/24/2025 | NAP | NAP |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | ||||||||||||
23.001 | Property | 1 | 996 Paragon Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.002 | Property | 1 | 91-399 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.003 | Property | 1 | 11224 Will Walker Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/22/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.004 | Property | 1 | 10450 Doral Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/17/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.006 | Property | 1 | 32150 Just Imagine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.007 | Property | 1 | 6850 Weber Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/16/2025 | NAP | 4/14/2025 | NAP | NAP | |
23.009 | Property | 1 | 27200 SW 127th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 4/22/2025 | NAP | NAP | |
23.010 | Property | 1 | 7410 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.011 | Property | 1 | 2375 East Newlands Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | 4/18/2025 | 7% | |
23.012 | Property | 1 | 3800 Midlink Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.013 | Property | 1 | 13509 Waterworks Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/16/2025 | NAP | 4/18/2025 | NAP | NAP | |
23.014 | 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 | |
23.015 | Property | 1 | 91-141 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.016 | Property | 1 | 9860 West Buckeye Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.017 | Property | 1 | 125 North Troy Hill Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/22/2025 | NAP | 4/21/2025 | NAP | NAP | |
23.018 | Property | 1 | 11900 Trolley Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.019 | Property | 1 | 11501 Wilkinson Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.020 | Property | 1 | 2300 North 33rd Avenue East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.021 | Property | 1 | 5001 West Delbridge Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.022 | Property | 1 | 91-238 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.023 | Property | 1 | 1892 Anfield Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.025 | Property | 1 | 955 Aeroplaza Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.026 | Property | 1 | 3155 Grissom Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2025 | NAP | 4/14/2025 | NAP | NAP | |
23.027 | Property | 1 | 3502 Enterprise Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/17/2025 | NAP | 4/18/2025 | NAP | NAP | |
23.029 | Property | 1 | 700 Marine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.030 | Property | 1 | 3245 Henry Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.031 | Property | 1 | 2701 S.W. 18th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.032 | Property | 1 | 2482 Century Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.033 | Property | 1 | 158 West Yard Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/17/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.034 | Property | 1 | 55 Commerce Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.035 | Property | 1 | 1415 West Commerce Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.036 | Property | 1 | 1095 South 4800 West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | 4/18/2025 | 7% | |
23.037 | Property | 1 | 950 Bennett Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 4/14/2025 | NAP | NAP | |
23.038 | Property | 1 | 985 Kershaw Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | 4/18/2025 | 7% | |
23.039 | Property | 1 | 1990 Hood Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.040 | Property | 1 | 17200 Manchac Park Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.041 | Property | 1 | 7409 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.042 | 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 | |
23.043 | Property | 1 | 1985 International Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/22/2025 | NAP | NAP | |
23.044 | Property | 1 | 200 Orange Point Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.045 | Property | 1 | 91-241 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP |
A-1-15 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) |
23 | ||||||||||||||||
23.046 | Property | 1 | 2311 South Park Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.047 | Property | 1 | 2820 State Highway 31 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.048 | Property | 1 | 8000 Mid America Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.049 | Property | 1 | 14257 E. Easter Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/16/2025 | NAP | 4/18/2025 | NAP | NAP | |
23.050 | Property | 1 | 91-080 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.051 | Property | 1 | 3736 Salisbury Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/15/2025 | NAP | 4/18/2025 | NAP | NAP | |
23.052 | Property | 1 | 91-027 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.053 | Property | 1 | 150 Greenhorn Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/22/2025 | NAP | 4/18/2025 | NAP | NAP | |
23.054 | Property | 1 | 7130 Q Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.055 | Property | 1 | 235 Great Pond Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.056 | Property | 1 | 510 Production Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.057 | Property | 1 | 91-150 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.058 | Property | 1 | 4501 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.059 | Property | 1 | 91-222 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.060 | Property | 1 | 2580 Technology Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.061 | Property | 1 | 301 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.062 | Property | 1 | 7121 South Fifth Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.063 | Property | 1 | 590 Assembly Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.064 | Property | 1 | 91-250 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.065 | Property | 1 | 91-220 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.066 | Property | 1 | 91-185 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.067 | Property | 1 | 91-300 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.068 | Property | 1 | 5501 Providence Hill Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.069 | Property | 1 | 91-259 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.070 | Property | 1 | 2 Tower Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.071 | Property | 1 | 91-064 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.072 | 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 | |
23.073 | Property | 1 | 2100 NW 82nd Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/18/2025 | NAP | 4/22/2025 | NAP | NAP | |
23.074 | Property | 1 | 91-102 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.075 | Property | 1 | 1230 West 171st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.076 | Property | 1 | 91-400 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.077 | Property | 1 | 91-265 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.078 | Property | 1 | 91-255 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.079 | Property | 1 | 1415 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.080 | Property | 1 | 209 South Bud Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.081 | Property | 1 | 91-110 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.082 | Property | 1 | 3900 NE 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.083 | Property | 1 | 91-218 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.084 | Property | 1 | 5795 Logistics Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/14/2025 | NAP | NAP | |
23.085 | Property | 1 | 91-210 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.086 | Property | 1 | 435 SE 70th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.087 | Property | 1 | 2902 Gun Club Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/16/2025 | NAP | NAP | |
23.088 | Property | 1 | 91-210 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.089 | Property | 1 | 91-95 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.090 | Property | 1 | 2401 Cram Avenue SE | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/13/2025 | NAP | NAP | |
23.091 | Property | 1 | 91-083 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.092 | Property | 1 | 91-119 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.093 | Property | 1 | 3425 Maple Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | 4/24/2025 | NAP | NAP | |
23.094 | Property | 1 | 91-174 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.095 | Property | 1 | 5156 American Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | 4/22/2025 | NAP | NAP | |
23.096 | Property | 1 | 91-252 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.097 | Property | 1 | 91-349 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.098 | Property | 1 | 91-175 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.099 | Property | 1 | 91-087 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.100 | Property | 1 | 91-171 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.101 | Property | 1 | 91-410 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
23.102 | Property | 1 | 91-416 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | NAP | NAP | NAP | |
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | 33,526 | 9.0% | 1/31/2027 | General Services Administration | 25,684 | 6.9% | 8/25/2026 | 3/8/2022 | NAP | 3/8/2022 | NAP | NAP |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/23/2025 | NAP | 6/23/2025 | NAP | NAP |
26 | Loan | 10 | 1 | Oak Ridge Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 3/31/2025 | NAP | 3/31/2025 | 6/30/2025 | 7% |
27 | Loan | 16 | 1 | Lubbock Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | 5/14/2025 | NAP | NAP |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/12/2025 | NAP | 4/9/2025 | NAP | NAP |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/6/2025 | NAP | 5/6/2025 | NAP | NAP |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | ||||||||||||
30.01 | Property | 1 | Hager City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/9/2025 | NAP | 5/9/2025 | NAP | NAP | |
30.02 | Property | 1 | Red Wing | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/9/2025 | NAP | 5/9/2025 | NAP | NAP |
A-1-16 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Flood Zone | 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 ($) | Upfront Insurance Reserve ($) |
17 | 17 | 17 | 17 | 17 | 18 | 19 | 18 | ||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | No | Fee | NAP | NAP | NAP | NAP | 8,007 | 4,004 | 227,243 |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing | 0 |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | 724,737 | 181,184 | 0 | ||||||
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | No | Fee | NAP | NAP | NAP | NAP | ||||
3.02 | Property | 1 | 593-597 10th Avenue | No | Fee | NAP | NAP | NAP | NAP | ||||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | No | Fee | NAP | NAP | NAP | NAP | ||||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | No | Fee | NAP | NAP | NAP | NAP | ||||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | No | Fee | NAP | NAP | NAP | NAP | ||||
4 | Loan | 19 | 1 | The Daxton Hotel | No | Fee | NAP | NAP | NAP | NAP | 63,555 | 63,555 | 109,653 |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | No | Fee / Leasehold | 10/22/2030 | 2, 20-year extension options | 784,000 | No | 440,784 | 440,784 | 0 |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | 0 | 55,581 | 956 | ||||||
6.01 | Property | 1 | Residence Inn Philadelphia Airport | Yes - AE | Fee | NAP | NAP | NAP | NAP | ||||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | No | Fee | NAP | NAP | NAP | NAP | ||||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | 467,324 | 77,888 | 0 | ||||||
7.01 | Property | 1 | Regency Court | No | Fee | NAP | NAP | NAP | NAP | ||||
7.02 | Property | 1 | River Walk | No | Fee | NAP | NAP | NAP | NAP | ||||
7.03 | Property | 1 | College Towne | No | Fee | NAP | NAP | NAP | NAP | ||||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | No | Fee / Leasehold | 11/30/2029 | 4, 5-year extension options and 1, 4-year extension option | 686,127 | No | 4,813 | 2,406 | 53,458 |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | No | Fee | NAP | NAP | NAP | NAP | 22,183 | 5,546 | 0 |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | No | Fee | NAP | NAP | NAP | NAP | 741,556 | 123,593 | 0 |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | No | Fee | NAP | NAP | NAP | NAP | 229,308 | 32,758 | 1,486 |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | 135,250 | 38,643 | 41,261 | ||||||
12.01 | Property | 1 | Residence Inn Chesapeake | No | Fee | NAP | NAP | NAP | NAP | ||||
12.02 | Property | 1 | Springhill Suites Norfolk | No | Fee | NAP | NAP | NAP | NAP | ||||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | Yes - AE | Fee / Leasehold | 12/31/2028; 9/30/2049 | 1, 10-year extension option and 1, 10.75-year extension option; None | 322,055 | No | 0 | Springing | 0 |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | 54,124 | 27,062 | 59,516 | ||||||
14.01 | Property | 1 | Conway | No | Fee | NAP | NAP | NAP | NAP | ||||
14.02 | Property | 1 | Billings | No | Fee | NAP | NAP | NAP | NAP | ||||
14.03 | Property | 1 | Laramie | No | Fee | NAP | NAP | NAP | NAP | ||||
14.04 | Property | 1 | Bennett | No | Fee | NAP | NAP | NAP | NAP | ||||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | Yes - A | Fee | NAP | NAP | NAP | NAP | 278,095 | 34,762 | 366,022 |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | No | Fee | NAP | NAP | NAP | NAP | 155,553 | 19,444 | 33,157 |
17 | Loan | 19 | 1 | Suburban Square | No | Fee | NAP | NAP | NAP | NAP | 79,938 | 26,646 | 63,252 |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | No | Fee | NAP | NAP | NAP | NAP | 77,903 | 10,599 | 1,921 |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | No | Fee | NAP | NAP | NAP | NAP | 41,838 | 10,460 | 6,781 |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | Yes - AE | Fee | NAP | NAP | NAP | NAP | 10,950 | 10,950 | 200,000 |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | No | Fee | NAP | NAP | NAP | NAP | 366,564 | 36,656 | 0 |
22 | Loan | 19 | 1 | Hannaford Plaza | No | Fee | NAP | NAP | NAP | NAP | 186,912 | 28,320 | 17,690 |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | 0 | Springing | 0 | ||||||
23.001 | Property | 1 | 996 Paragon Way | No | Fee | NAP | NAP | NAP | NAP | ||||
23.002 | Property | 1 | 91-399 Kauhi | No | Fee | NAP | NAP | NAP | NAP | ||||
23.003 | Property | 1 | 11224 Will Walker Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.004 | Property | 1 | 10450 Doral Boulevard | No | Fee | NAP | NAP | NAP | NAP | ||||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.006 | Property | 1 | 32150 Just Imagine Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.007 | Property | 1 | 6850 Weber Boulevard | No | Fee | NAP | NAP | NAP | NAP | ||||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | No | Fee | NAP | NAP | NAP | NAP | ||||
23.009 | Property | 1 | 27200 SW 127th Avenue | No | Fee | NAP | NAP | NAP | NAP | ||||
23.010 | Property | 1 | 7410 Magi Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.011 | Property | 1 | 2375 East Newlands Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.012 | Property | 1 | 3800 Midlink Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.013 | Property | 1 | 13509 Waterworks Street | No | Fee | NAP | NAP | NAP | NAP | ||||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | No | Fee | NAP | NAP | NAP | NAP | ||||
23.015 | Property | 1 | 91-141 Kalaeloa | No | Fee | NAP | NAP | NAP | NAP | ||||
23.016 | Property | 1 | 9860 West Buckeye Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.017 | Property | 1 | 125 North Troy Hill Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.018 | Property | 1 | 11900 Trolley Lane | No | Fee | NAP | NAP | NAP | NAP | ||||
23.019 | Property | 1 | 11501 Wilkinson Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.020 | Property | 1 | 2300 North 33rd Avenue East | No | Fee | NAP | NAP | NAP | NAP | ||||
23.021 | Property | 1 | 5001 West Delbridge Street | No | Fee | NAP | NAP | NAP | NAP | ||||
23.022 | Property | 1 | 91-238 Kauhi | No | Fee | NAP | NAP | NAP | NAP | ||||
23.023 | Property | 1 | 1892 Anfield Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | No | Fee | NAP | NAP | NAP | NAP | ||||
23.025 | Property | 1 | 955 Aeroplaza Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.026 | Property | 1 | 3155 Grissom Parkway | No | Fee | NAP | NAP | NAP | NAP | ||||
23.027 | Property | 1 | 3502 Enterprise Avenue | No | Fee | NAP | NAP | NAP | NAP | ||||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | No | Fee | NAP | NAP | NAP | NAP | ||||
23.029 | Property | 1 | 700 Marine Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.030 | Property | 1 | 3245 Henry Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.031 | Property | 1 | 2701 S.W. 18th Street | No | Fee | NAP | NAP | NAP | NAP | ||||
23.032 | Property | 1 | 2482 Century Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.033 | Property | 1 | 158 West Yard Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.034 | Property | 1 | 55 Commerce Avenue | No | Fee | NAP | NAP | NAP | NAP | ||||
23.035 | Property | 1 | 1415 West Commerce Way | No | Fee | NAP | NAP | NAP | NAP | ||||
23.036 | Property | 1 | 1095 South 4800 West | No | Fee | NAP | NAP | NAP | NAP | ||||
23.037 | Property | 1 | 950 Bennett Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.038 | Property | 1 | 985 Kershaw Street | No | Fee | NAP | NAP | NAP | NAP | ||||
23.039 | Property | 1 | 1990 Hood Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.040 | Property | 1 | 17200 Manchac Park Lane | No | Fee | NAP | NAP | NAP | NAP | ||||
23.041 | Property | 1 | 7409 Magi Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.042 | Property | 1 | 91-329 Kauhi | No | Fee | NAP | NAP | NAP | NAP | ||||
23.043 | Property | 1 | 1985 International Way | No | Fee | NAP | NAP | NAP | NAP | ||||
23.044 | Property | 1 | 200 Orange Point Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.045 | Property | 1 | 91-241 Kalaeloa | No | Fee | NAP | NAP | NAP | NAP |
A-1-17 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Flood Zone | 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 ($) | Upfront Insurance Reserve ($) |
17 | 17 | 17 | 17 | 17 | 18 | 19 | 18 | ||||||
23.046 | Property | 1 | 2311 South Park Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.047 | Property | 1 | 2820 State Highway 31 | No | Fee | NAP | NAP | NAP | NAP | ||||
23.048 | Property | 1 | 8000 Mid America Blvd. | No | Fee | NAP | NAP | NAP | NAP | ||||
23.049 | Property | 1 | 14257 E. Easter Avenue | No | Fee | NAP | NAP | NAP | NAP | ||||
23.050 | Property | 1 | 91-080 Hanua | No | Fee | NAP | NAP | NAP | NAP | ||||
23.051 | Property | 1 | 3736 Salisbury Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.052 | Property | 1 | 91-027 Kaomi Loop | No | Fee | NAP | NAP | NAP | NAP | ||||
23.053 | Property | 1 | 150 Greenhorn Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.054 | Property | 1 | 7130 Q Street | Yes - AE | Fee | NAP | NAP | NAP | NAP | ||||
23.055 | Property | 1 | 235 Great Pond Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.056 | Property | 1 | 510 Production Avenue | No | Fee | NAP | NAP | NAP | NAP | ||||
23.057 | Property | 1 | 91-150 Kaomi Loop | No | Fee | NAP | NAP | NAP | NAP | ||||
23.058 | Property | 1 | 4501 Industrial Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.059 | Property | 1 | 91-222 Olai | No | Fee | NAP | NAP | NAP | NAP | ||||
23.060 | Property | 1 | 2580 Technology Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.061 | Property | 1 | 301 Commerce Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.062 | Property | 1 | 7121 South Fifth Avenue | No | Fee | NAP | NAP | NAP | NAP | ||||
23.063 | Property | 1 | 590 Assembly Court | No | Fee | NAP | NAP | NAP | NAP | ||||
23.064 | Property | 1 | 91-250 Komohana | No | Fee | NAP | NAP | NAP | NAP | ||||
23.065 | Property | 1 | 91-220 Kalaeloa | No | Fee | NAP | NAP | NAP | NAP | ||||
23.066 | Property | 1 | 91-185 Kalaeloa | No | Fee | NAP | NAP | NAP | NAP | ||||
23.067 | Property | 1 | 91-300 Hanua | No | Fee | NAP | NAP | NAP | NAP | ||||
23.068 | Property | 1 | 5501 Providence Hill Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.069 | Property | 1 | 91-259 Olai | No | Fee | NAP | NAP | NAP | NAP | ||||
23.070 | Property | 1 | 2 Tower Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.071 | Property | 1 | 91-064 Kaomi Loop | No | Fee | NAP | NAP | NAP | NAP | ||||
23.072 | Property | 1 | 91-202 Kalaeloa | No | Fee | NAP | NAP | NAP | NAP | ||||
23.073 | Property | 1 | 2100 NW 82nd Avenue | Yes - AH | Fee | NAP | NAP | NAP | NAP | ||||
23.074 | Property | 1 | 91-102 Kaomi Loop | No | Fee | NAP | NAP | NAP | NAP | ||||
23.075 | Property | 1 | 1230 West 171st Street | No | Fee | NAP | NAP | NAP | NAP | ||||
23.076 | Property | 1 | 91-400 Komohana | No | Fee | NAP | NAP | NAP | NAP | ||||
23.077 | Property | 1 | 91-265 Hanua | No | Fee | NAP | NAP | NAP | NAP | ||||
23.078 | Property | 1 | 91-255 Hanua | No | Fee | NAP | NAP | NAP | NAP | ||||
23.079 | Property | 1 | 1415 Industrial Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.080 | Property | 1 | 209 South Bud Street | Yes - AH | Fee | NAP | NAP | NAP | NAP | ||||
23.081 | Property | 1 | 91-110 Kaomi Loop | No | Fee | NAP | NAP | NAP | NAP | ||||
23.082 | Property | 1 | 3900 NE 6th Street | No | Fee | NAP | NAP | NAP | NAP | ||||
23.083 | Property | 1 | 91-218 Olai | No | Fee | NAP | NAP | NAP | NAP | ||||
23.084 | Property | 1 | 5795 Logistics Parkway | No | Fee | NAP | NAP | NAP | NAP | ||||
23.085 | Property | 1 | 91-210 Kauhi | No | Fee | NAP | NAP | NAP | NAP | ||||
23.086 | Property | 1 | 435 SE 70th Street | No | Leasehold | 9/30/2027 | 8, 5-year options and 1, 1-year option | 30,205 | Yes | ||||
23.087 | Property | 1 | 2902 Gun Club Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.088 | Property | 1 | 91-210 Olai | No | Fee | NAP | NAP | NAP | NAP | ||||
23.089 | Property | 1 | 91-95 Hanua | No | Fee | NAP | NAP | NAP | NAP | ||||
23.090 | Property | 1 | 2401 Cram Avenue SE | No | Fee | NAP | NAP | NAP | NAP | ||||
23.091 | Property | 1 | 91-083 Hanua | No | Fee | NAP | NAP | NAP | NAP | ||||
23.092 | Property | 1 | 91-119 Olai | No | Fee | NAP | NAP | NAP | NAP | ||||
23.093 | Property | 1 | 3425 Maple Drive | No | Fee | NAP | NAP | NAP | NAP | ||||
23.094 | Property | 1 | 91-174 Olai | No | Fee | NAP | NAP | NAP | NAP | ||||
23.095 | Property | 1 | 5156 American Road | No | Fee | NAP | NAP | NAP | NAP | ||||
23.096 | Property | 1 | 91-252 Kauhi | No | Fee | NAP | NAP | NAP | NAP | ||||
23.097 | Property | 1 | 91-349 Kauhi | No | Fee | NAP | NAP | NAP | NAP | ||||
23.098 | Property | 1 | 91-175 Olai | No | Fee | NAP | NAP | NAP | NAP | ||||
23.099 | Property | 1 | 91-087 Hanua | No | Fee | NAP | NAP | NAP | NAP | ||||
23.100 | Property | 1 | 91-171 Olai | No | Fee | NAP | NAP | NAP | NAP | ||||
23.101 | Property | 1 | 91-410 Komohana | No | Fee | NAP | NAP | NAP | NAP | ||||
23.102 | Property | 1 | 91-416 Komohana | No | Fee | NAP | NAP | NAP | NAP | ||||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | No | Fee | NAP | NAP | NAP | NAP | 831,885 | 108,403 | 0 |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | Yes - AE | Fee | NAP | NAP | NAP | NAP | 80,791 | 26,930 | 31,669 |
26 | Loan | 10 | 1 | Oak Ridge Apartments | No | Fee | NAP | NAP | NAP | NAP | 24,529 | 12,264 | 155,796 |
27 | Loan | 16 | 1 | Lubbock Heights | No | Fee | NAP | NAP | NAP | NAP | 120,560 | 14,019 | 34,492 |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | No | Fee | NAP | NAP | NAP | NAP | 22,623 | 3,770 | 24,331 |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | No | Fee | NAP | NAP | NAP | NAP | 23,875 | 6,632 | 8,914 |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | 14,061 | 7,030 | 0 | ||||||
30.01 | Property | 1 | Hager City | No | Fee | NAP | NAP | NAP | NAP | ||||
30.02 | Property | 1 | Red Wing | No | Fee | NAP | NAP | NAP | NAP |
A-1-18 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | 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 ($) | Upfront Other Reserve ($) |
19 | 18 | 19 | 20 | 18, 30 | 19 | 20 | 18 | 19 | 20 | 18 | 18 | |||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | 75,748 | 100,000 | 13,828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,250 | 0 |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 233,384,025 |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | Springing | 0 | 5,994 | 215,775 | 0 | 7,959 | 286,512 | 0 | 0 | 0 | 363,273 | 0 |
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | |||||||||||||
3.02 | Property | 1 | 593-597 10th Avenue | |||||||||||||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | |||||||||||||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | |||||||||||||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | |||||||||||||
4 | Loan | 19 | 1 | The Daxton Hotel | 21,931 | 0 | 78,980 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | Springing | 0 | Springing | An amount equal to twenty-four (24) times the required monthly deposit. | 0 | 171,431 | 0 | 0 | 0 | 0 | 0 | 2,480,567 |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | 478 | 0 | 42,408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,500,000 |
6.01 | Property | 1 | Residence Inn Philadelphia Airport | |||||||||||||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | |||||||||||||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | Springing | 0 | 9,555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52,526 | 0 |
7.01 | Property | 1 | Regency Court | |||||||||||||
7.02 | Property | 1 | River Walk | |||||||||||||
7.03 | Property | 1 | College Towne | |||||||||||||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | 4,455 | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | Springing | 0 | 1,666 | 0 | 0 | 8,712 | 470,500 | 0 | 0 | 0 | 0 | 2,463,619 |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 1,081,445 |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | Springing | 0 | 1,667 | 63,512 | 400,000 | Springing | 400,000 | 0 | 0 | 0 | 3,300 | 337,356 |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | 20,631 | 0 | 4% of Gross Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,114,625 |
12.01 | Property | 1 | Residence Inn Chesapeake | |||||||||||||
12.02 | Property | 1 | Springhill Suites Norfolk | |||||||||||||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | Springing | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 322,055 |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | 4,960 | 0 | 2,119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33,063 | 0 |
14.01 | Property | 1 | Conway | |||||||||||||
14.02 | Property | 1 | Billings | |||||||||||||
14.03 | Property | 1 | Laramie | |||||||||||||
14.04 | Property | 1 | Bennett | |||||||||||||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | Springing | 0 | 2,342 | 100,000 | 250,000 | 25,000 | 550,000 | 0 | 0 | 0 | 156,563 | 523,037 |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | 16,579 | 0 | 2,223 | 0 | 250,000 | Springing | 250,000 | 0 | 0 | 0 | 32,589 | 0 |
17 | Loan | 19 | 1 | Suburban Square | 5,750 | 0 | 2,233 | 0 | 0 | 9,963 | 0 | 0 | 0 | 0 | 80,130 | 0 |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | Springing | 0 | 1,403 | 50,517 | 250,000 | Springing | 250,000 | 0 | 0 | 0 | 68,750 | 58,148 |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | 678 | 0 | 1,872 | 0 | 750,000 | 6,551 | 0 | 0 | 0 | 0 | 20,000 | 101,036 |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | 12,318 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,521,419 |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | 11,477 | 0 | 18,456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
22 | Loan | 19 | 1 | Hannaford Plaza | 11,056 | 0 | 1,851 | 0 | 0 | 9,256 | 0 | 0 | 0 | 0 | 64,999 | 15,000 |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 2,476,942 |
23.001 | Property | 1 | 996 Paragon Way | |||||||||||||
23.002 | Property | 1 | 91-399 Kauhi | |||||||||||||
23.003 | Property | 1 | 11224 Will Walker Road | |||||||||||||
23.004 | Property | 1 | 10450 Doral Boulevard | |||||||||||||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | |||||||||||||
23.006 | Property | 1 | 32150 Just Imagine Drive | |||||||||||||
23.007 | Property | 1 | 6850 Weber Boulevard | |||||||||||||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | |||||||||||||
23.009 | Property | 1 | 27200 SW 127th Avenue | |||||||||||||
23.010 | Property | 1 | 7410 Magi Road | |||||||||||||
23.011 | Property | 1 | 2375 East Newlands Road | |||||||||||||
23.012 | Property | 1 | 3800 Midlink Drive | |||||||||||||
23.013 | Property | 1 | 13509 Waterworks Street | |||||||||||||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | |||||||||||||
23.015 | Property | 1 | 91-141 Kalaeloa | |||||||||||||
23.016 | Property | 1 | 9860 West Buckeye Road | |||||||||||||
23.017 | Property | 1 | 125 North Troy Hill Road | |||||||||||||
23.018 | Property | 1 | 11900 Trolley Lane | |||||||||||||
23.019 | Property | 1 | 11501 Wilkinson Drive | |||||||||||||
23.020 | Property | 1 | 2300 North 33rd Avenue East | |||||||||||||
23.021 | Property | 1 | 5001 West Delbridge Street | |||||||||||||
23.022 | Property | 1 | 91-238 Kauhi | |||||||||||||
23.023 | Property | 1 | 1892 Anfield Road | |||||||||||||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | |||||||||||||
23.025 | Property | 1 | 955 Aeroplaza Drive | |||||||||||||
23.026 | Property | 1 | 3155 Grissom Parkway | |||||||||||||
23.027 | Property | 1 | 3502 Enterprise Avenue | |||||||||||||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | |||||||||||||
23.029 | Property | 1 | 700 Marine Drive | |||||||||||||
23.030 | Property | 1 | 3245 Henry Road | |||||||||||||
23.031 | Property | 1 | 2701 S.W. 18th Street | |||||||||||||
23.032 | Property | 1 | 2482 Century Drive | |||||||||||||
23.033 | Property | 1 | 158 West Yard Road | |||||||||||||
23.034 | Property | 1 | 55 Commerce Avenue | |||||||||||||
23.035 | Property | 1 | 1415 West Commerce Way | |||||||||||||
23.036 | Property | 1 | 1095 South 4800 West | |||||||||||||
23.037 | Property | 1 | 950 Bennett Road | |||||||||||||
23.038 | Property | 1 | 985 Kershaw Street | |||||||||||||
23.039 | Property | 1 | 1990 Hood Road | |||||||||||||
23.040 | Property | 1 | 17200 Manchac Park Lane | |||||||||||||
23.041 | Property | 1 | 7409 Magi Road | |||||||||||||
23.042 | Property | 1 | 91-329 Kauhi | |||||||||||||
23.043 | Property | 1 | 1985 International Way | |||||||||||||
23.044 | Property | 1 | 200 Orange Point Drive | |||||||||||||
23.045 | Property | 1 | 91-241 Kalaeloa |
A-1-19 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | 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 ($) | Upfront Other Reserve ($) |
19 | 18 | 19 | 20 | 18, 30 | 19 | 20 | 18 | 19 | 20 | 18 | 18 | |||||
23.046 | Property | 1 | 2311 South Park Road | |||||||||||||
23.047 | Property | 1 | 2820 State Highway 31 | |||||||||||||
23.048 | Property | 1 | 8000 Mid America Blvd. | |||||||||||||
23.049 | Property | 1 | 14257 E. Easter Avenue | |||||||||||||
23.050 | Property | 1 | 91-080 Hanua | |||||||||||||
23.051 | Property | 1 | 3736 Salisbury Road | |||||||||||||
23.052 | Property | 1 | 91-027 Kaomi Loop | |||||||||||||
23.053 | Property | 1 | 150 Greenhorn Drive | |||||||||||||
23.054 | Property | 1 | 7130 Q Street | |||||||||||||
23.055 | Property | 1 | 235 Great Pond Road | |||||||||||||
23.056 | Property | 1 | 510 Production Avenue | |||||||||||||
23.057 | Property | 1 | 91-150 Kaomi Loop | |||||||||||||
23.058 | Property | 1 | 4501 Industrial Drive | |||||||||||||
23.059 | Property | 1 | 91-222 Olai | |||||||||||||
23.060 | Property | 1 | 2580 Technology Drive | |||||||||||||
23.061 | Property | 1 | 301 Commerce Drive | |||||||||||||
23.062 | Property | 1 | 7121 South Fifth Avenue | |||||||||||||
23.063 | Property | 1 | 590 Assembly Court | |||||||||||||
23.064 | Property | 1 | 91-250 Komohana | |||||||||||||
23.065 | Property | 1 | 91-220 Kalaeloa | |||||||||||||
23.066 | Property | 1 | 91-185 Kalaeloa | |||||||||||||
23.067 | Property | 1 | 91-300 Hanua | |||||||||||||
23.068 | Property | 1 | 5501 Providence Hill Drive | |||||||||||||
23.069 | Property | 1 | 91-259 Olai | |||||||||||||
23.070 | Property | 1 | 2 Tower Drive | |||||||||||||
23.071 | Property | 1 | 91-064 Kaomi Loop | |||||||||||||
23.072 | Property | 1 | 91-202 Kalaeloa | |||||||||||||
23.073 | Property | 1 | 2100 NW 82nd Avenue | |||||||||||||
23.074 | Property | 1 | 91-102 Kaomi Loop | |||||||||||||
23.075 | Property | 1 | 1230 West 171st Street | |||||||||||||
23.076 | Property | 1 | 91-400 Komohana | |||||||||||||
23.077 | Property | 1 | 91-265 Hanua | |||||||||||||
23.078 | Property | 1 | 91-255 Hanua | |||||||||||||
23.079 | Property | 1 | 1415 Industrial Drive | |||||||||||||
23.080 | Property | 1 | 209 South Bud Street | |||||||||||||
23.081 | Property | 1 | 91-110 Kaomi Loop | |||||||||||||
23.082 | Property | 1 | 3900 NE 6th Street | |||||||||||||
23.083 | Property | 1 | 91-218 Olai | |||||||||||||
23.084 | Property | 1 | 5795 Logistics Parkway | |||||||||||||
23.085 | Property | 1 | 91-210 Kauhi | |||||||||||||
23.086 | Property | 1 | 435 SE 70th Street | |||||||||||||
23.087 | Property | 1 | 2902 Gun Club Road | |||||||||||||
23.088 | Property | 1 | 91-210 Olai | |||||||||||||
23.089 | Property | 1 | 91-95 Hanua | |||||||||||||
23.090 | Property | 1 | 2401 Cram Avenue SE | |||||||||||||
23.091 | Property | 1 | 91-083 Hanua | |||||||||||||
23.092 | Property | 1 | 91-119 Olai | |||||||||||||
23.093 | Property | 1 | 3425 Maple Drive | |||||||||||||
23.094 | Property | 1 | 91-174 Olai | |||||||||||||
23.095 | Property | 1 | 5156 American Road | |||||||||||||
23.096 | Property | 1 | 91-252 Kauhi | |||||||||||||
23.097 | Property | 1 | 91-349 Kauhi | |||||||||||||
23.098 | Property | 1 | 91-175 Olai | |||||||||||||
23.099 | Property | 1 | 91-087 Hanua | |||||||||||||
23.100 | Property | 1 | 91-171 Olai | |||||||||||||
23.101 | Property | 1 | 91-410 Komohana | |||||||||||||
23.102 | Property | 1 | 91-416 Komohana | |||||||||||||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | Springing | 0 | 7,734 | 464,040 | 2,779,031 | 46,403 | 3,000,000 | 0 | 0 | 0 | 0 | 0 |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | 10,556 | 0 | 1,854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
26 | Loan | 10 | 1 | Oak Ridge Apartments | 15,580 | 0 | 5,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53,450 | 0 |
27 | Loan | 16 | 1 | Lubbock Heights | 13,266 | 0 | 3,396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77,046 | 0 |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | 2,028 | 0 | 832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,500 | 0 |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | 5,571 | 0 | 9,329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 576,624 |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | Springing | 0 | 646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,063 | 0 |
30.01 | Property | 1 | Hager City | |||||||||||||
30.02 | Property | 1 | Red Wing |
A-1-20 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Other Reserve ($) | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) |
19 | 20 | 26 | ||||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | 0 | 0 | NAP | NAP | Soft (Residential); Hard (Commercial) | Springing | Yes | |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | 0 | Vertex TI Reserve ($173,530,598), Vertex Free Rent ($58,450,518), Vertex Parking Garage Credit ($1,402,908) | 0 | NAP | NAP | Hard | Springing | Yes |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | 0 | 0 | NAP | NAP | Springing | Springing | Yes | |
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | |||||||||
3.02 | Property | 1 | 593-597 10th Avenue | |||||||||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | |||||||||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | |||||||||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | |||||||||
4 | Loan | 19 | 1 | The Daxton Hotel | 125,000 | Seasonality Reserve | 500,000 | NAP | NAP | Hard | Springing | Yes |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | 0 | Additional TI/LC Reserve ($1,500,000), Unfunded Obligations Reserve ($980,567) | 0 | NAP | NAP | Hard | Springing | Yes |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | Springing | PIP Reserve | 0 | NAP | NAP | Hard | Springing | Yes |
6.01 | Property | 1 | Residence Inn Philadelphia Airport | |||||||||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | |||||||||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | Springing | Lease Sweep Reserve | 0 | NAP | NAP | Springing | Springing | Yes |
7.01 | Property | 1 | Regency Court | |||||||||
7.02 | Property | 1 | River Walk | |||||||||
7.03 | Property | 1 | College Towne | |||||||||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | 58,028 | Ground Rent Reserve | 0 | NAP | NAP | Hard | Springing | Yes |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | 0 | Unfunded Obligations Reserve | 0 | NAP | NAP | Hard | Springing | Yes |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | 0 | Outstanding TI/LC Reserve ($756,373.66), Sunstar Rent Replication Reserve ($248,564.50), BellRing Rent Replication Reserve ($76,506.68) | 0 | NAP | NAP | Hard | Springing | Yes |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | 0 | Free Rent Reserve | 0 | NAP | NAP | Springing | Springing | Yes |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | Springing | PIP Reserve (Upfront: $5,894,625, Monthly: Springing), Seasonality Reserve (Upfront: $220,000, Monthly: Springing) | 0 | NAP | NAP | Springing | Springing | Yes |
12.01 | Property | 1 | Residence Inn Chesapeake | |||||||||
12.02 | Property | 1 | Springhill Suites Norfolk | |||||||||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | Springing | Ground Subleases Reserve (Upfront: $322,055), PIP Reserve (Monthly: Springing) | 0 | NAP | NAP | Soft | Springing | Yes |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | 0 | 0 | NAP | NAP | Springing | Springing | Yes | |
14.01 | Property | 1 | Conway | |||||||||
14.02 | Property | 1 | Billings | |||||||||
14.03 | Property | 1 | Laramie | |||||||||
14.04 | Property | 1 | Bennett | |||||||||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | 0 | Unfunded Obligations Reserve | 0 | NAP | NAP | Springing | Springing | Yes |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | 0 | 0 | NAP | NAP | Hard | Springing | Yes | |
17 | Loan | 19 | 1 | Suburban Square | Springing | Lease Sweep Reserve | 0 | NAP | NAP | Hard | Springing | Yes |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | 0 | Free Rent Reserve | 0 | NAP | NAP | Springing | Springing | Yes |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | 0 | Free Rent Reserve | 0 | NAP | NAP | Hard | Springing | Yes |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | 0 | PIP Reserve | 0 | NAP | NAP | Hard | In Place | Yes |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | Springing | PIP Reserve | 0 | NAP | NAP | Springing | Springing | Yes |
22 | Loan | 19 | 1 | Hannaford Plaza | Springing | Rent Concessions Reserve (Upfront: $15,000), Material Tenant Reserve (Monthly: Springing) | 0 | NAP | NAP | Springing | Springing | Yes |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | Springing | Unfunded Obligations Reserve (Upfront: $2,476,941.61), Ground Lease Reserve (Monthly: Springing) | 0 | NAP | NAP | Hard | Springing | Yes |
23.001 | Property | 1 | 996 Paragon Way | |||||||||
23.002 | Property | 1 | 91-399 Kauhi | |||||||||
23.003 | Property | 1 | 11224 Will Walker Road | |||||||||
23.004 | Property | 1 | 10450 Doral Boulevard | |||||||||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | |||||||||
23.006 | Property | 1 | 32150 Just Imagine Drive | |||||||||
23.007 | Property | 1 | 6850 Weber Boulevard | |||||||||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | |||||||||
23.009 | Property | 1 | 27200 SW 127th Avenue | |||||||||
23.010 | Property | 1 | 7410 Magi Road | |||||||||
23.011 | Property | 1 | 2375 East Newlands Road | |||||||||
23.012 | Property | 1 | 3800 Midlink Drive | |||||||||
23.013 | Property | 1 | 13509 Waterworks Street | |||||||||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | |||||||||
23.015 | Property | 1 | 91-141 Kalaeloa | |||||||||
23.016 | Property | 1 | 9860 West Buckeye Road | |||||||||
23.017 | Property | 1 | 125 North Troy Hill Road | |||||||||
23.018 | Property | 1 | 11900 Trolley Lane | |||||||||
23.019 | Property | 1 | 11501 Wilkinson Drive | |||||||||
23.020 | Property | 1 | 2300 North 33rd Avenue East | |||||||||
23.021 | Property | 1 | 5001 West Delbridge Street | |||||||||
23.022 | Property | 1 | 91-238 Kauhi | |||||||||
23.023 | Property | 1 | 1892 Anfield Road | |||||||||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | |||||||||
23.025 | Property | 1 | 955 Aeroplaza Drive | |||||||||
23.026 | Property | 1 | 3155 Grissom Parkway | |||||||||
23.027 | Property | 1 | 3502 Enterprise Avenue | |||||||||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | |||||||||
23.029 | Property | 1 | 700 Marine Drive | |||||||||
23.030 | Property | 1 | 3245 Henry Road | |||||||||
23.031 | Property | 1 | 2701 S.W. 18th Street | |||||||||
23.032 | Property | 1 | 2482 Century Drive | |||||||||
23.033 | Property | 1 | 158 West Yard Road | |||||||||
23.034 | Property | 1 | 55 Commerce Avenue | |||||||||
23.035 | Property | 1 | 1415 West Commerce Way | |||||||||
23.036 | Property | 1 | 1095 South 4800 West | |||||||||
23.037 | Property | 1 | 950 Bennett Road | |||||||||
23.038 | Property | 1 | 985 Kershaw Street | |||||||||
23.039 | Property | 1 | 1990 Hood Road | |||||||||
23.040 | Property | 1 | 17200 Manchac Park Lane | |||||||||
23.041 | Property | 1 | 7409 Magi Road | |||||||||
23.042 | Property | 1 | 91-329 Kauhi | |||||||||
23.043 | Property | 1 | 1985 International Way | |||||||||
23.044 | Property | 1 | 200 Orange Point Drive | |||||||||
23.045 | Property | 1 | 91-241 Kalaeloa |
A-1-21 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Other Reserve ($) | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) |
19 | 20 | 26 | ||||||||||
23.046 | Property | 1 | 2311 South Park Road | |||||||||
23.047 | Property | 1 | 2820 State Highway 31 | |||||||||
23.048 | Property | 1 | 8000 Mid America Blvd. | |||||||||
23.049 | Property | 1 | 14257 E. Easter Avenue | |||||||||
23.050 | Property | 1 | 91-080 Hanua | |||||||||
23.051 | Property | 1 | 3736 Salisbury Road | |||||||||
23.052 | Property | 1 | 91-027 Kaomi Loop | |||||||||
23.053 | Property | 1 | 150 Greenhorn Drive | |||||||||
23.054 | Property | 1 | 7130 Q Street | |||||||||
23.055 | Property | 1 | 235 Great Pond Road | |||||||||
23.056 | Property | 1 | 510 Production Avenue | |||||||||
23.057 | Property | 1 | 91-150 Kaomi Loop | |||||||||
23.058 | Property | 1 | 4501 Industrial Drive | |||||||||
23.059 | Property | 1 | 91-222 Olai | |||||||||
23.060 | Property | 1 | 2580 Technology Drive | |||||||||
23.061 | Property | 1 | 301 Commerce Drive | |||||||||
23.062 | Property | 1 | 7121 South Fifth Avenue | |||||||||
23.063 | Property | 1 | 590 Assembly Court | |||||||||
23.064 | Property | 1 | 91-250 Komohana | |||||||||
23.065 | Property | 1 | 91-220 Kalaeloa | |||||||||
23.066 | Property | 1 | 91-185 Kalaeloa | |||||||||
23.067 | Property | 1 | 91-300 Hanua | |||||||||
23.068 | Property | 1 | 5501 Providence Hill Drive | |||||||||
23.069 | Property | 1 | 91-259 Olai | |||||||||
23.070 | Property | 1 | 2 Tower Drive | |||||||||
23.071 | Property | 1 | 91-064 Kaomi Loop | |||||||||
23.072 | Property | 1 | 91-202 Kalaeloa | |||||||||
23.073 | Property | 1 | 2100 NW 82nd Avenue | |||||||||
23.074 | Property | 1 | 91-102 Kaomi Loop | |||||||||
23.075 | Property | 1 | 1230 West 171st Street | |||||||||
23.076 | Property | 1 | 91-400 Komohana | |||||||||
23.077 | Property | 1 | 91-265 Hanua | |||||||||
23.078 | Property | 1 | 91-255 Hanua | |||||||||
23.079 | Property | 1 | 1415 Industrial Drive | |||||||||
23.080 | Property | 1 | 209 South Bud Street | |||||||||
23.081 | Property | 1 | 91-110 Kaomi Loop | |||||||||
23.082 | Property | 1 | 3900 NE 6th Street | |||||||||
23.083 | Property | 1 | 91-218 Olai | |||||||||
23.084 | Property | 1 | 5795 Logistics Parkway | |||||||||
23.085 | Property | 1 | 91-210 Kauhi | |||||||||
23.086 | Property | 1 | 435 SE 70th Street | |||||||||
23.087 | Property | 1 | 2902 Gun Club Road | |||||||||
23.088 | Property | 1 | 91-210 Olai | |||||||||
23.089 | Property | 1 | 91-95 Hanua | |||||||||
23.090 | Property | 1 | 2401 Cram Avenue SE | |||||||||
23.091 | Property | 1 | 91-083 Hanua | |||||||||
23.092 | Property | 1 | 91-119 Olai | |||||||||
23.093 | Property | 1 | 3425 Maple Drive | |||||||||
23.094 | Property | 1 | 91-174 Olai | |||||||||
23.095 | Property | 1 | 5156 American Road | |||||||||
23.096 | Property | 1 | 91-252 Kauhi | |||||||||
23.097 | Property | 1 | 91-349 Kauhi | |||||||||
23.098 | Property | 1 | 91-175 Olai | |||||||||
23.099 | Property | 1 | 91-087 Hanua | |||||||||
23.100 | Property | 1 | 91-171 Olai | |||||||||
23.101 | Property | 1 | 91-410 Komohana | |||||||||
23.102 | Property | 1 | 91-416 Komohana | |||||||||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | 0 | 0 | NAP | NAP | Hard | Springing | Yes | |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | 0 | 0 | NAP | NAP | Hard | Springing | Yes | |
26 | Loan | 10 | 1 | Oak Ridge Apartments | 0 | 0 | NAP | NAP | Springing | Springing | Yes | |
27 | Loan | 16 | 1 | Lubbock Heights | 0 | 0 | NAP | NAP | Soft | Springing | Yes | |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | 0 | 0 | NAP | NAP | Springing | Springing | Yes | |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | 30,000 | PIP Reserve (Upfront: $376,623.96; Monthly: Springing), Seasonality Reserve (Upfront: $200,000; Monthly: $30,000) | 0 | NAP | NAP | Springing | Springing | Yes |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | 0 | 0 | NAP | NAP | Springing | Springing | Yes | |
30.01 | Property | 1 | Hager City | |||||||||
30.02 | Property | 1 | Red Wing |
A-1-22 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) |
9 | 9 | 9 | 14 | ||||||||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | No | Yes | Yes | 74,000,000 | 26,000,000 | 148,940.28 | 572,847.22 | NAP | NAP | 100,000,000 | 572,847.22 | 55.2% | 1.29 |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | Yes | Yes | No | 70,000,000 | 488,800,000 | 2,038,332.32 | 2,330,237.52 | 441,200,000 | 6.43191708975521% | 1,000,000,000 | 4,727,883.50 | 60.8% | 1.62 |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | ||||||||||||||
3.02 | Property | 1 | 593-597 10th Avenue | ||||||||||||||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | ||||||||||||||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | ||||||||||||||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | ||||||||||||||
4 | Loan | 19 | 1 | The Daxton Hotel | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | No | Yes | Yes | 46,000,000 | 104,000,000 | 625,197.68 | 901,727.43 | NAP | NAP | 150,000,000 | 901,727.43 | 54.6% | 1.86 |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
6.01 | Property | 1 | Residence Inn Philadelphia Airport | ||||||||||||||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | ||||||||||||||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7.01 | Property | 1 | Regency Court | ||||||||||||||
7.02 | Property | 1 | River Walk | ||||||||||||||
7.03 | Property | 1 | College Towne | ||||||||||||||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | Yes | Yes | Yes | 28,200,000 | 20,000,000 | 112,626.16 | 271,429.04 | NAP | NAP | 48,200,000 | 271,429.04 | 69.4% | 1.28 |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | No | Yes | Yes | 27,423,159 | 27,423,159 | 181,115.03 | 362,230.07 | NAP | NAP | 54,846,318 | 362,230.07 | 65.4% | 1.63 |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12.01 | Property | 1 | Residence Inn Chesapeake | ||||||||||||||
12.02 | Property | 1 | Springhill Suites Norfolk | ||||||||||||||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | No | Yes | No | 24,500,000 | 105,500,000 | 612,376.22 | 754,586.81 | NAP | NAP | 130,000,000 | 754,586.81 | 53.5% | 1.87 |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14.01 | Property | 1 | Conway | ||||||||||||||
14.02 | Property | 1 | Billings | ||||||||||||||
14.03 | Property | 1 | Laramie | ||||||||||||||
14.04 | Property | 1 | Bennett | ||||||||||||||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
17 | Loan | 19 | 1 | Suburban Square | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
22 | Loan | 19 | 1 | Hannaford Plaza | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | No | Yes | No | 10,285,500 | 736,914,500 | 3,347,070.56 | 3,393,787.37 | 412,800,000 | 8.2510509729845% | 1,160,000,000 | 6,271,570.59 | 68.0% | 1.06 |
23.001 | Property | 1 | 996 Paragon Way | ||||||||||||||
23.002 | Property | 1 | 91-399 Kauhi | ||||||||||||||
23.003 | Property | 1 | 11224 Will Walker Road | ||||||||||||||
23.004 | Property | 1 | 10450 Doral Boulevard | ||||||||||||||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | ||||||||||||||
23.006 | Property | 1 | 32150 Just Imagine Drive | ||||||||||||||
23.007 | Property | 1 | 6850 Weber Boulevard | ||||||||||||||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | ||||||||||||||
23.009 | Property | 1 | 27200 SW 127th Avenue | ||||||||||||||
23.010 | Property | 1 | 7410 Magi Road | ||||||||||||||
23.011 | Property | 1 | 2375 East Newlands Road | ||||||||||||||
23.012 | Property | 1 | 3800 Midlink Drive | ||||||||||||||
23.013 | Property | 1 | 13509 Waterworks Street | ||||||||||||||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | ||||||||||||||
23.015 | Property | 1 | 91-141 Kalaeloa | ||||||||||||||
23.016 | Property | 1 | 9860 West Buckeye Road | ||||||||||||||
23.017 | Property | 1 | 125 North Troy Hill Road | ||||||||||||||
23.018 | Property | 1 | 11900 Trolley Lane | ||||||||||||||
23.019 | Property | 1 | 11501 Wilkinson Drive | ||||||||||||||
23.020 | Property | 1 | 2300 North 33rd Avenue East | ||||||||||||||
23.021 | Property | 1 | 5001 West Delbridge Street | ||||||||||||||
23.022 | Property | 1 | 91-238 Kauhi | ||||||||||||||
23.023 | Property | 1 | 1892 Anfield Road | ||||||||||||||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | ||||||||||||||
23.025 | Property | 1 | 955 Aeroplaza Drive | ||||||||||||||
23.026 | Property | 1 | 3155 Grissom Parkway | ||||||||||||||
23.027 | Property | 1 | 3502 Enterprise Avenue | ||||||||||||||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | ||||||||||||||
23.029 | Property | 1 | 700 Marine Drive | ||||||||||||||
23.030 | Property | 1 | 3245 Henry Road | ||||||||||||||
23.031 | Property | 1 | 2701 S.W. 18th Street | ||||||||||||||
23.032 | Property | 1 | 2482 Century Drive | ||||||||||||||
23.033 | Property | 1 | 158 West Yard Road | ||||||||||||||
23.034 | Property | 1 | 55 Commerce Avenue | ||||||||||||||
23.035 | Property | 1 | 1415 West Commerce Way | ||||||||||||||
23.036 | Property | 1 | 1095 South 4800 West | ||||||||||||||
23.037 | Property | 1 | 950 Bennett Road | ||||||||||||||
23.038 | Property | 1 | 985 Kershaw Street | ||||||||||||||
23.039 | Property | 1 | 1990 Hood Road | ||||||||||||||
23.040 | Property | 1 | 17200 Manchac Park Lane | ||||||||||||||
23.041 | Property | 1 | 7409 Magi Road | ||||||||||||||
23.042 | Property | 1 | 91-329 Kauhi | ||||||||||||||
23.043 | Property | 1 | 1985 International Way | ||||||||||||||
23.044 | Property | 1 | 200 Orange Point Drive | ||||||||||||||
23.045 | Property | 1 | 91-241 Kalaeloa |
A-1-23 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) |
9 | 9 | 9 | 14 | ||||||||||||||
23.046 | Property | 1 | 2311 South Park Road | ||||||||||||||
23.047 | Property | 1 | 2820 State Highway 31 | ||||||||||||||
23.048 | Property | 1 | 8000 Mid America Blvd. | ||||||||||||||
23.049 | Property | 1 | 14257 E. Easter Avenue | ||||||||||||||
23.050 | Property | 1 | 91-080 Hanua | ||||||||||||||
23.051 | Property | 1 | 3736 Salisbury Road | ||||||||||||||
23.052 | Property | 1 | 91-027 Kaomi Loop | ||||||||||||||
23.053 | Property | 1 | 150 Greenhorn Drive | ||||||||||||||
23.054 | Property | 1 | 7130 Q Street | ||||||||||||||
23.055 | Property | 1 | 235 Great Pond Road | ||||||||||||||
23.056 | Property | 1 | 510 Production Avenue | ||||||||||||||
23.057 | Property | 1 | 91-150 Kaomi Loop | ||||||||||||||
23.058 | Property | 1 | 4501 Industrial Drive | ||||||||||||||
23.059 | Property | 1 | 91-222 Olai | ||||||||||||||
23.060 | Property | 1 | 2580 Technology Drive | ||||||||||||||
23.061 | Property | 1 | 301 Commerce Drive | ||||||||||||||
23.062 | Property | 1 | 7121 South Fifth Avenue | ||||||||||||||
23.063 | Property | 1 | 590 Assembly Court | ||||||||||||||
23.064 | Property | 1 | 91-250 Komohana | ||||||||||||||
23.065 | Property | 1 | 91-220 Kalaeloa | ||||||||||||||
23.066 | Property | 1 | 91-185 Kalaeloa | ||||||||||||||
23.067 | Property | 1 | 91-300 Hanua | ||||||||||||||
23.068 | Property | 1 | 5501 Providence Hill Drive | ||||||||||||||
23.069 | Property | 1 | 91-259 Olai | ||||||||||||||
23.070 | Property | 1 | 2 Tower Drive | ||||||||||||||
23.071 | Property | 1 | 91-064 Kaomi Loop | ||||||||||||||
23.072 | Property | 1 | 91-202 Kalaeloa | ||||||||||||||
23.073 | Property | 1 | 2100 NW 82nd Avenue | ||||||||||||||
23.074 | Property | 1 | 91-102 Kaomi Loop | ||||||||||||||
23.075 | Property | 1 | 1230 West 171st Street | ||||||||||||||
23.076 | Property | 1 | 91-400 Komohana | ||||||||||||||
23.077 | Property | 1 | 91-265 Hanua | ||||||||||||||
23.078 | Property | 1 | 91-255 Hanua | ||||||||||||||
23.079 | Property | 1 | 1415 Industrial Drive | ||||||||||||||
23.080 | Property | 1 | 209 South Bud Street | ||||||||||||||
23.081 | Property | 1 | 91-110 Kaomi Loop | ||||||||||||||
23.082 | Property | 1 | 3900 NE 6th Street | ||||||||||||||
23.083 | Property | 1 | 91-218 Olai | ||||||||||||||
23.084 | Property | 1 | 5795 Logistics Parkway | ||||||||||||||
23.085 | Property | 1 | 91-210 Kauhi | ||||||||||||||
23.086 | Property | 1 | 435 SE 70th Street | ||||||||||||||
23.087 | Property | 1 | 2902 Gun Club Road | ||||||||||||||
23.088 | Property | 1 | 91-210 Olai | ||||||||||||||
23.089 | Property | 1 | 91-95 Hanua | ||||||||||||||
23.090 | Property | 1 | 2401 Cram Avenue SE | ||||||||||||||
23.091 | Property | 1 | 91-083 Hanua | ||||||||||||||
23.092 | Property | 1 | 91-119 Olai | ||||||||||||||
23.093 | Property | 1 | 3425 Maple Drive | ||||||||||||||
23.094 | Property | 1 | 91-174 Olai | ||||||||||||||
23.095 | Property | 1 | 5156 American Road | ||||||||||||||
23.096 | Property | 1 | 91-252 Kauhi | ||||||||||||||
23.097 | Property | 1 | 91-349 Kauhi | ||||||||||||||
23.098 | Property | 1 | 91-175 Olai | ||||||||||||||
23.099 | Property | 1 | 91-087 Hanua | ||||||||||||||
23.100 | Property | 1 | 91-171 Olai | ||||||||||||||
23.101 | Property | 1 | 91-410 Komohana | ||||||||||||||
23.102 | Property | 1 | 91-416 Komohana | ||||||||||||||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | Yes | Yes | No | 10,000,000 | 75,000,000 | 306,701.39 | 347,594.91 | NAP | NAP | 85,000,000 | 347,594.91 | 67.6% | 2.15 |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | No | Yes | No | 10,000,000 | 26,000,000 | 136,967.94 | 189,647.92 | NAP | NAP | 36,000,000 | 189,647.92 | 60.9% | 1.33 |
26 | Loan | 10 | 1 | Oak Ridge Apartments | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
27 | Loan | 16 | 1 | Lubbock Heights | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30.01 | Property | 1 | Hager City | ||||||||||||||
30.02 | Property | 1 | Red Wing |
A-1-24 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type |
9 | 14 | 13 | 13 | |||||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | 9.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | 9.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | Yes | Future Mezzanine Loan |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | |||||||||||
3.02 | Property | 1 | 593-597 10th Avenue | |||||||||||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | |||||||||||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | |||||||||||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | |||||||||||
4 | Loan | 19 | 1 | The Daxton Hotel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | 14.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | NAP | 10,000,000 | 13.00000% | 43,000,000 | 321,894.09 | 74.4% | 1.10 | 11.1% | No | NAP |
6.01 | Property | 1 | Residence Inn Philadelphia Airport | |||||||||||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | |||||||||||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
7.01 | Property | 1 | Regency Court | |||||||||||
7.02 | Property | 1 | River Walk | |||||||||||
7.03 | Property | 1 | College Towne | |||||||||||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | 8.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | 13.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
12.01 | Property | 1 | Residence Inn Chesapeake | |||||||||||
12.02 | Property | 1 | Springhill Suites Norfolk | |||||||||||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | 15.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
14.01 | Property | 1 | Conway | |||||||||||
14.02 | Property | 1 | Billings | |||||||||||
14.03 | Property | 1 | Laramie | |||||||||||
14.04 | Property | 1 | Bennett | |||||||||||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
17 | Loan | 19 | 1 | Suburban Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | NAP | 3,000,000 | 16.50000% | 17,250,000 | 140,730.18 | 71.9% | 1.20 | 13.0% | No | NAP |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | NAP | 2,000,000 | 13.25000% | 15,900,000 | 123,078.23 | 79.9% | 1.37 | 14.1% | No | NAP |
22 | Loan | 19 | 1 | Hannaford Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | 7.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
23.001 | Property | 1 | 996 Paragon Way | |||||||||||
23.002 | Property | 1 | 91-399 Kauhi | |||||||||||
23.003 | Property | 1 | 11224 Will Walker Road | |||||||||||
23.004 | Property | 1 | 10450 Doral Boulevard | |||||||||||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | |||||||||||
23.006 | Property | 1 | 32150 Just Imagine Drive | |||||||||||
23.007 | Property | 1 | 6850 Weber Boulevard | |||||||||||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | |||||||||||
23.009 | Property | 1 | 27200 SW 127th Avenue | |||||||||||
23.010 | Property | 1 | 7410 Magi Road | |||||||||||
23.011 | Property | 1 | 2375 East Newlands Road | |||||||||||
23.012 | Property | 1 | 3800 Midlink Drive | |||||||||||
23.013 | Property | 1 | 13509 Waterworks Street | |||||||||||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | |||||||||||
23.015 | Property | 1 | 91-141 Kalaeloa | |||||||||||
23.016 | Property | 1 | 9860 West Buckeye Road | |||||||||||
23.017 | Property | 1 | 125 North Troy Hill Road | |||||||||||
23.018 | Property | 1 | 11900 Trolley Lane | |||||||||||
23.019 | Property | 1 | 11501 Wilkinson Drive | |||||||||||
23.020 | Property | 1 | 2300 North 33rd Avenue East | |||||||||||
23.021 | Property | 1 | 5001 West Delbridge Street | |||||||||||
23.022 | Property | 1 | 91-238 Kauhi | |||||||||||
23.023 | Property | 1 | 1892 Anfield Road | |||||||||||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | |||||||||||
23.025 | Property | 1 | 955 Aeroplaza Drive | |||||||||||
23.026 | Property | 1 | 3155 Grissom Parkway | |||||||||||
23.027 | Property | 1 | 3502 Enterprise Avenue | |||||||||||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | |||||||||||
23.029 | Property | 1 | 700 Marine Drive | |||||||||||
23.030 | Property | 1 | 3245 Henry Road | |||||||||||
23.031 | Property | 1 | 2701 S.W. 18th Street | |||||||||||
23.032 | Property | 1 | 2482 Century Drive | |||||||||||
23.033 | Property | 1 | 158 West Yard Road | |||||||||||
23.034 | Property | 1 | 55 Commerce Avenue | |||||||||||
23.035 | Property | 1 | 1415 West Commerce Way | |||||||||||
23.036 | Property | 1 | 1095 South 4800 West | |||||||||||
23.037 | Property | 1 | 950 Bennett Road | |||||||||||
23.038 | Property | 1 | 985 Kershaw Street | |||||||||||
23.039 | Property | 1 | 1990 Hood Road | |||||||||||
23.040 | Property | 1 | 17200 Manchac Park Lane | |||||||||||
23.041 | Property | 1 | 7409 Magi Road | |||||||||||
23.042 | Property | 1 | 91-329 Kauhi | |||||||||||
23.043 | Property | 1 | 1985 International Way | |||||||||||
23.044 | Property | 1 | 200 Orange Point Drive | |||||||||||
23.045 | Property | 1 | 91-241 Kalaeloa |
A-1-25 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type |
9 | 14 | 13 | 13 | |||||||||||
23.046 | Property | 1 | 2311 South Park Road | |||||||||||
23.047 | Property | 1 | 2820 State Highway 31 | |||||||||||
23.048 | Property | 1 | 8000 Mid America Blvd. | |||||||||||
23.049 | Property | 1 | 14257 E. Easter Avenue | |||||||||||
23.050 | Property | 1 | 91-080 Hanua | |||||||||||
23.051 | Property | 1 | 3736 Salisbury Road | |||||||||||
23.052 | Property | 1 | 91-027 Kaomi Loop | |||||||||||
23.053 | Property | 1 | 150 Greenhorn Drive | |||||||||||
23.054 | Property | 1 | 7130 Q Street | |||||||||||
23.055 | Property | 1 | 235 Great Pond Road | |||||||||||
23.056 | Property | 1 | 510 Production Avenue | |||||||||||
23.057 | Property | 1 | 91-150 Kaomi Loop | |||||||||||
23.058 | Property | 1 | 4501 Industrial Drive | |||||||||||
23.059 | Property | 1 | 91-222 Olai | |||||||||||
23.060 | Property | 1 | 2580 Technology Drive | |||||||||||
23.061 | Property | 1 | 301 Commerce Drive | |||||||||||
23.062 | Property | 1 | 7121 South Fifth Avenue | |||||||||||
23.063 | Property | 1 | 590 Assembly Court | |||||||||||
23.064 | Property | 1 | 91-250 Komohana | |||||||||||
23.065 | Property | 1 | 91-220 Kalaeloa | |||||||||||
23.066 | Property | 1 | 91-185 Kalaeloa | |||||||||||
23.067 | Property | 1 | 91-300 Hanua | |||||||||||
23.068 | Property | 1 | 5501 Providence Hill Drive | |||||||||||
23.069 | Property | 1 | 91-259 Olai | |||||||||||
23.070 | Property | 1 | 2 Tower Drive | |||||||||||
23.071 | Property | 1 | 91-064 Kaomi Loop | |||||||||||
23.072 | Property | 1 | 91-202 Kalaeloa | |||||||||||
23.073 | Property | 1 | 2100 NW 82nd Avenue | |||||||||||
23.074 | Property | 1 | 91-102 Kaomi Loop | |||||||||||
23.075 | Property | 1 | 1230 West 171st Street | |||||||||||
23.076 | Property | 1 | 91-400 Komohana | |||||||||||
23.077 | Property | 1 | 91-265 Hanua | |||||||||||
23.078 | Property | 1 | 91-255 Hanua | |||||||||||
23.079 | Property | 1 | 1415 Industrial Drive | |||||||||||
23.080 | Property | 1 | 209 South Bud Street | |||||||||||
23.081 | Property | 1 | 91-110 Kaomi Loop | |||||||||||
23.082 | Property | 1 | 3900 NE 6th Street | |||||||||||
23.083 | Property | 1 | 91-218 Olai | |||||||||||
23.084 | Property | 1 | 5795 Logistics Parkway | |||||||||||
23.085 | Property | 1 | 91-210 Kauhi | |||||||||||
23.086 | Property | 1 | 435 SE 70th Street | |||||||||||
23.087 | Property | 1 | 2902 Gun Club Road | |||||||||||
23.088 | Property | 1 | 91-210 Olai | |||||||||||
23.089 | Property | 1 | 91-95 Hanua | |||||||||||
23.090 | Property | 1 | 2401 Cram Avenue SE | |||||||||||
23.091 | Property | 1 | 91-083 Hanua | |||||||||||
23.092 | Property | 1 | 91-119 Olai | |||||||||||
23.093 | Property | 1 | 3425 Maple Drive | |||||||||||
23.094 | Property | 1 | 91-174 Olai | |||||||||||
23.095 | Property | 1 | 5156 American Road | |||||||||||
23.096 | Property | 1 | 91-252 Kauhi | |||||||||||
23.097 | Property | 1 | 91-349 Kauhi | |||||||||||
23.098 | Property | 1 | 91-175 Olai | |||||||||||
23.099 | Property | 1 | 91-087 Hanua | |||||||||||
23.100 | Property | 1 | 91-171 Olai | |||||||||||
23.101 | Property | 1 | 91-410 Komohana | |||||||||||
23.102 | Property | 1 | 91-416 Komohana | |||||||||||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | 10.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | 8.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
26 | Loan | 10 | 1 | Oak Ridge Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
27 | Loan | 16 | 1 | Lubbock Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | NAP |
30.01 | Property | 1 | Hager City | |||||||||||
30.02 | Property | 1 | Red Wing |
A-1-26 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor | Non-Recourse Carveout Guarantor | Delaware
Statutory Trust (Y/N) |
Tenants-in-common
(Y/N) |
Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) |
24 | 29 | |||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | Shiya Labin and Isaac Herskovitz | Shiya Labin and Isaac Herskovitz | No | No | Refinance | No |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | Diversified Healthcare Trust | Diversified Healthcare Trust | No | No | Refinance | No |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | Eugene Mendlowits | Eugene Mendlowits | No | No | Refinance | |
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | No | ||||||
3.02 | Property | 1 | 593-597 10th Avenue | No | ||||||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | Yes | ||||||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | No | ||||||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | No | ||||||
4 | Loan | 19 | 1 | The Daxton Hotel | Mark T. Mitchell and Mark T. Mitchell Living Trust U/A dated July 31, 1998 | Mark T. Mitchell and Mark T. Mitchell Living Trust U/A dated July 31, 1998 | No | No | Refinance | No |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | PREIT Realty, LLC | PREIT Associates, L.P. | No | No | Refinance | No |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | Lance T. Shaner and Lance T. Shaner Revocable Trust under agreement dated December 5, 2012 | Lance T. Shaner and Lance T. Shaner Revocable Trust under agreement dated December 5, 2012 | No | No | Refinance | |
6.01 | Property | 1 | Residence Inn Philadelphia Airport | No | ||||||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | No | ||||||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | Samuel Okner, Atied Associates, LLC and Debra J. Okner Real Estate Trust | Samuel Okner, Atied Associates, LLC and Debra J. Okner Real Estate Trust | No | No | Refinance | |
7.01 | Property | 1 | Regency Court | No | ||||||
7.02 | Property | 1 | River Walk | No | ||||||
7.03 | Property | 1 | College Towne | No | ||||||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | The 2020 Mattone Family Irrevocable Grantor Trust II | The 2020 Mattone Family Irrevocable Grantor Trust II | No | No | Refinance | No |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | John Strzalka, Jason Glaser, Marc Lewin and Spencer Enslein | John Strzalka, Jason Glaser, Marc Lewin and Spencer Enslein | No | No | Refinance | No |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | Tryperion RE Fund III, LP | Tryperion RE Fund III, LP | No | No | Refinance | No |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | Albert Taban | Albert Taban | No | No | Refinance | No |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | Neel Desai | Neel Desai | No | No | Refinance | |
12.01 | Property | 1 | Residence Inn Chesapeake | No | ||||||
12.02 | Property | 1 | Springhill Suites Norfolk | No | ||||||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | AVR Enterprises LLC | AVR Enterprises LLC | No | No | Refinance | No |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | George Thacker, Lawrence Charles Kaplan, Peter J. Veltri and Richard Schontz | George Thacker, Lawrence Charles Kaplan, Peter J. Veltri and Richard Schontz | No | No | Acquisition | |
14.01 | Property | 1 | Conway | No | ||||||
14.02 | Property | 1 | Billings | No | ||||||
14.03 | Property | 1 | Laramie | No | ||||||
14.04 | Property | 1 | Bennett | No | ||||||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | Kamran Farhadi and James R. Damavandi | Kamran Farhadi and James R. Damavandi | No | Yes | Refinance | No |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | Shlomo Bistritzky, David Dombroff and Mordechai Bistritzky | Shlomo Bistritzky, David Dombroff and Mordechai Bistritzky | No | No | Refinance | No |
17 | Loan | 19 | 1 | Suburban Square | Robert A. Sichelstiel, Dean T. Cafiero and Cafiero Family GST Exempt Trust | Robert A. Sichelstiel, Dean T. Cafiero and Cafiero Family GST Exempt Trust | No | No | Refinance | No |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | David Taban | David Taban | No | No | Refinance | No |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | DT GRAT CS, LLC | DT GRAT CS, LLC | No | No | Refinance | No |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | Vasu Chawla, Arun Chawla and Kuldeep Chawla | Vasu Chawla, Arun Chawla and Kuldeep Chawla | No | No | Refinance | No |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | Parminder Uppal | Parminder Uppal | No | No | Acquisition | No |
22 | Loan | 19 | 1 | Hannaford Plaza | Lewis M. Barbanel | Lewis M. Barbanel | No | No | Acquisition | No |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | Industrial Logistics Properties Trust | Industrial Logistics Properties Trust | No | No | Refinance | |
23.001 | Property | 1 | 996 Paragon Way | No | ||||||
23.002 | Property | 1 | 91-399 Kauhi | No | ||||||
23.003 | Property | 1 | 11224 Will Walker Road | No | ||||||
23.004 | Property | 1 | 10450 Doral Boulevard | No | ||||||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | No | ||||||
23.006 | Property | 1 | 32150 Just Imagine Drive | No | ||||||
23.007 | Property | 1 | 6850 Weber Boulevard | No | ||||||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | Yes | ||||||
23.009 | Property | 1 | 27200 SW 127th Avenue | No | ||||||
23.010 | Property | 1 | 7410 Magi Road | No | ||||||
23.011 | Property | 1 | 2375 East Newlands Road | Yes | ||||||
23.012 | Property | 1 | 3800 Midlink Drive | No | ||||||
23.013 | Property | 1 | 13509 Waterworks Street | No | ||||||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | No | ||||||
23.015 | Property | 1 | 91-141 Kalaeloa | No | ||||||
23.016 | Property | 1 | 9860 West Buckeye Road | No | ||||||
23.017 | Property | 1 | 125 North Troy Hill Road | No | ||||||
23.018 | Property | 1 | 11900 Trolley Lane | No | ||||||
23.019 | Property | 1 | 11501 Wilkinson Drive | No | ||||||
23.020 | Property | 1 | 2300 North 33rd Avenue East | No | ||||||
23.021 | Property | 1 | 5001 West Delbridge Street | Yes | ||||||
23.022 | Property | 1 | 91-238 Kauhi | No | ||||||
23.023 | Property | 1 | 1892 Anfield Road | No | ||||||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | No | ||||||
23.025 | Property | 1 | 955 Aeroplaza Drive | Yes | ||||||
23.026 | Property | 1 | 3155 Grissom Parkway | No | ||||||
23.027 | Property | 1 | 3502 Enterprise Avenue | No | ||||||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | No | ||||||
23.029 | Property | 1 | 700 Marine Drive | No | ||||||
23.030 | Property | 1 | 3245 Henry Road | No | ||||||
23.031 | Property | 1 | 2701 S.W. 18th Street | No | ||||||
23.032 | Property | 1 | 2482 Century Drive | Yes | ||||||
23.033 | Property | 1 | 158 West Yard Road | No | ||||||
23.034 | Property | 1 | 55 Commerce Avenue | No | ||||||
23.035 | Property | 1 | 1415 West Commerce Way | No | ||||||
23.036 | Property | 1 | 1095 South 4800 West | Yes | ||||||
23.037 | Property | 1 | 950 Bennett Road | No | ||||||
23.038 | Property | 1 | 985 Kershaw Street | No | ||||||
23.039 | Property | 1 | 1990 Hood Road | No | ||||||
23.040 | Property | 1 | 17200 Manchac Park Lane | No | ||||||
23.041 | Property | 1 | 7409 Magi Road | No | ||||||
23.042 | Property | 1 | 91-329 Kauhi | No | ||||||
23.043 | Property | 1 | 1985 International Way | No | ||||||
23.044 | Property | 1 | 200 Orange Point Drive | No | ||||||
23.045 | Property | 1 | 91-241 Kalaeloa | No |
A-1-27 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor | Non-Recourse Carveout Guarantor | Delaware
Statutory Trust (Y/N) |
Tenants-in-common
(Y/N) |
Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) |
24 | 29 | |||||||||
23.046 | Property | 1 | 2311 South Park Road | No | ||||||
23.047 | Property | 1 | 2820 State Highway 31 | No | ||||||
23.048 | Property | 1 | 8000 Mid America Blvd. | No | ||||||
23.049 | Property | 1 | 14257 E. Easter Avenue | No | ||||||
23.050 | Property | 1 | 91-080 Hanua | No | ||||||
23.051 | Property | 1 | 3736 Salisbury Road | No | ||||||
23.052 | Property | 1 | 91-027 Kaomi Loop | No | ||||||
23.053 | Property | 1 | 150 Greenhorn Drive | No | ||||||
23.054 | Property | 1 | 7130 Q Street | No | ||||||
23.055 | Property | 1 | 235 Great Pond Road | No | ||||||
23.056 | Property | 1 | 510 Production Avenue | No | ||||||
23.057 | Property | 1 | 91-150 Kaomi Loop | No | ||||||
23.058 | Property | 1 | 4501 Industrial Drive | No | ||||||
23.059 | Property | 1 | 91-222 Olai | No | ||||||
23.060 | Property | 1 | 2580 Technology Drive | No | ||||||
23.061 | Property | 1 | 301 Commerce Drive | No | ||||||
23.062 | Property | 1 | 7121 South Fifth Avenue | No | ||||||
23.063 | Property | 1 | 590 Assembly Court | No | ||||||
23.064 | Property | 1 | 91-250 Komohana | No | ||||||
23.065 | Property | 1 | 91-220 Kalaeloa | No | ||||||
23.066 | Property | 1 | 91-185 Kalaeloa | No | ||||||
23.067 | Property | 1 | 91-300 Hanua | No | ||||||
23.068 | Property | 1 | 5501 Providence Hill Drive | No | ||||||
23.069 | Property | 1 | 91-259 Olai | No | ||||||
23.070 | Property | 1 | 2 Tower Drive | No | ||||||
23.071 | Property | 1 | 91-064 Kaomi Loop | No | ||||||
23.072 | Property | 1 | 91-202 Kalaeloa | No | ||||||
23.073 | Property | 1 | 2100 NW 82nd Avenue | No | ||||||
23.074 | Property | 1 | 91-102 Kaomi Loop | No | ||||||
23.075 | Property | 1 | 1230 West 171st Street | Yes | ||||||
23.076 | Property | 1 | 91-400 Komohana | No | ||||||
23.077 | Property | 1 | 91-265 Hanua | No | ||||||
23.078 | Property | 1 | 91-255 Hanua | No | ||||||
23.079 | Property | 1 | 1415 Industrial Drive | No | ||||||
23.080 | Property | 1 | 209 South Bud Street | Yes | ||||||
23.081 | Property | 1 | 91-110 Kaomi Loop | No | ||||||
23.082 | Property | 1 | 3900 NE 6th Street | No | ||||||
23.083 | Property | 1 | 91-218 Olai | No | ||||||
23.084 | Property | 1 | 5795 Logistics Parkway | No | ||||||
23.085 | Property | 1 | 91-210 Kauhi | No | ||||||
23.086 | Property | 1 | 435 SE 70th Street | No | ||||||
23.087 | Property | 1 | 2902 Gun Club Road | No | ||||||
23.088 | Property | 1 | 91-210 Olai | No | ||||||
23.089 | Property | 1 | 91-95 Hanua | No | ||||||
23.090 | Property | 1 | 2401 Cram Avenue SE | No | ||||||
23.091 | Property | 1 | 91-083 Hanua | No | ||||||
23.092 | Property | 1 | 91-119 Olai | No | ||||||
23.093 | Property | 1 | 3425 Maple Drive | No | ||||||
23.094 | Property | 1 | 91-174 Olai | No | ||||||
23.095 | Property | 1 | 5156 American Road | No | ||||||
23.096 | Property | 1 | 91-252 Kauhi | No | ||||||
23.097 | Property | 1 | 91-349 Kauhi | No | ||||||
23.098 | Property | 1 | 91-175 Olai | No | ||||||
23.099 | Property | 1 | 91-087 Hanua | No | ||||||
23.100 | Property | 1 | 91-171 Olai | No | ||||||
23.101 | Property | 1 | 91-410 Komohana | No | ||||||
23.102 | Property | 1 | 91-416 Komohana | No | ||||||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | David Pollin, Robert Buccini and Christopher Buccini | David Pollin, Robert Buccini and Christopher Buccini | No | No | Refinance | No |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | Joseph A. Daibes | Joseph A. Daibes | No | No | Refinance | No |
26 | Loan | 10 | 1 | Oak Ridge Apartments | Elliot Menchel and Shlomo Sorotzkin | Elliot Menchel and Shlomo Sorotzkin | No | No | Refinance | No |
27 | Loan | 16 | 1 | Lubbock Heights | Jordan Speaker and Michael Sadler | Jordan Speaker and Michael Sadler | No | No | Refinance | No |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | George Thacker, Lawrence Charles Kaplan, Peter J. Veltri and Richard Schontz | George Thacker, Lawrence Charles Kaplan, Peter J. Veltri and Richard Schontz | No | No | Acquisition | No |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | Timothy D. Knight and The Revocable Living Trust of Timothy Daniel Knight and Alexandria Diane Knight | Timothy D. Knight and The Revocable Living Trust of Timothy Daniel Knight and Alexandria Diane Knight | No | No | Acquisition | No |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | George Thacker, Lawrence Charles Kaplan, Peter J. Veltri and Richard Schontz | George Thacker, Lawrence Charles Kaplan, Peter J. Veltri and Richard Schontz | No | No | Acquisition | |
30.01 | Property | 1 | Hager City | No | ||||||
30.02 | Property | 1 | Red Wing | No |
A-1-28 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) |
30 | 30 | |||||||||||||||||||
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | 100,000,000 | 0 | 0 | 0 | 100,000,000 | 83,958,442 | 0 | 4,461,156 | 366,500 | 11,213,901 | 0 | 100,000,000 | NAP | NAP | NAP | NAP |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | 558,800,000 | 0 | 441,200,000 | 0 | 1,000,000,000 | 618,746,993 | 0 | 11,449,796 | 233,384,025 | 136,419,187 | 0 | 1,000,000,000 | NAP | NAP | NAP | NAP |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | 62,250,000 | 160,000 | 0 | 0 | 62,410,000 | 57,370,574 | 0 | 3,951,416 | 1,088,010 | 0 | 0 | 62,410,000 | NAP | NAP | NAP | NAP |
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | NAP | NAP | NAP | NAP | |||||||||||||
3.02 | Property | 1 | 593-597 10th Avenue | NAP | NAP | NAP | NAP | |||||||||||||
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | NAP | NAP | NAP | NAP | |||||||||||||
3.04 | Property | 1 | 706-708 Amsterdam Avenue | NAP | NAP | NAP | NAP | |||||||||||||
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | NAP | NAP | NAP | NAP | |||||||||||||
4 | Loan | 19 | 1 | The Daxton Hotel | 50,000,000 | 0 | 0 | 0 | 50,000,000 | 45,320,331 | 0 | 1,505,687 | 173,208 | 3,000,774 | 0 | 50,000,000 | 10/31/2044 | 335.42 | 223.31 | 66.6% |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | 150,000,000 | 250,000 | 0 | 0 | 150,250,000 | 143,057,024 | 0 | 4,271,624 | 2,921,351 | 0 | 0 | 150,250,000 | NAP | NAP | NAP | NAP |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | 33,000,000 | 2,036,866 | 10,000,000 | 0 | 45,036,866 | 41,183,584 | 0 | 2,352,326 | 1,500,956 | 0 | 0 | 45,036,866 | Various | 158.61 | 131.67 | 83.0% |
6.01 | Property | 1 | Residence Inn Philadelphia Airport | 4/1/2036 | 174.03 | 151.07 | 86.8% | |||||||||||||
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | 9/6/2030 | 144.25 | 113.62 | 78.8% | |||||||||||||
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | 29,650,000 | 0 | 0 | 0 | 29,650,000 | 25,872,352 | 0 | 591,248 | 533,100 | 2,653,300 | 0 | 29,650,000 | NAP | NAP | NAP | NAP |
7.01 | Property | 1 | Regency Court | NAP | NAP | NAP | NAP | |||||||||||||
7.02 | Property | 1 | River Walk | NAP | NAP | NAP | NAP | |||||||||||||
7.03 | Property | 1 | College Towne | NAP | NAP | NAP | NAP | |||||||||||||
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | 29,000,000 | 0 | 0 | 0 | 29,000,000 | 22,907,475 | 0 | 776,732 | 58,271 | 5,257,523 | 0 | 29,000,000 | NAP | NAP | NAP | NAP |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | 48,200,000 | 621,766 | 0 | 0 | 48,821,766 | 42,607,152 | 0 | 3,728,811 | 2,485,802 | 0 | 0 | 48,821,766 | NAP | NAP | NAP | NAP |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | 55,000,000 | 1,432,612 | 0 | 0 | 56,432,612 | 52,003,395 | 0 | 2,606,216 | 1,823,001 | 0 | 0 | 56,432,612 | NAP | NAP | NAP | NAP |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | 26,010,000 | 565,037 | 0 | 0 | 26,575,037 | 25,345,718 | 0 | 257,869 | 971,450 | 0 | 0 | 26,575,037 | NAP | NAP | NAP | NAP |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | 26,000,000 | 281,216 | 0 | 2,153,559 | 28,434,775 | 19,198,387 | 0 | 2,945,252 | 6,291,136 | 0 | 0 | 28,434,775 | 6/30/2040 | 137.47 | 110.81 | 80.6% |
12.01 | Property | 1 | Residence Inn Chesapeake | 6/30/2040 | 151.60 | 131.41 | 86.7% | |||||||||||||
12.02 | Property | 1 | Springhill Suites Norfolk | 6/30/2040 | 122.39 | 91.79 | 75.0% | |||||||||||||
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | 130,000,000 | 6,841,400 | 0 | 0 | 136,841,400 | 135,590,278 | 0 | 929,067 | 322,055 | 0 | 0 | 136,841,400 | NAP | 313.68 | 220.14 | 70.2% |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | 20,950,000 | 8,987,146 | 0 | 0 | 29,937,146 | 0 | 29,362,000 | 428,444 | 146,702 | 0 | 0 | 29,937,146 | NAP | NAP | NAP | NAP |
14.01 | Property | 1 | Conway | NAP | NAP | NAP | NAP | |||||||||||||
14.02 | Property | 1 | Billings | NAP | NAP | NAP | NAP | |||||||||||||
14.03 | Property | 1 | Laramie | NAP | NAP | NAP | NAP | |||||||||||||
14.04 | Property | 1 | Bennett | NAP | NAP | NAP | NAP | |||||||||||||
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | 19,200,000 | 2,073,921 | 0 | 0 | 21,273,921 | 19,204,219 | 0 | 495,986 | 1,573,716 | 0 | 0 | 21,273,921 | NAP | NAP | NAP | NAP |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | NAP | NAP | NAP | NAP | ||||||||||||
17 | Loan | 19 | 1 | Suburban Square | NAP | NAP | NAP | NAP | ||||||||||||
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | NAP | NAP | NAP | NAP | ||||||||||||
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | NAP | NAP | NAP | NAP | ||||||||||||
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | 9/26/2039 | 167.90 | 119.14 | 71.0% | ||||||||||||
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | 6/30/2035 | 131.22 | 107.89 | 82.2% | ||||||||||||
22 | Loan | 19 | 1 | Hannaford Plaza | NAP | NAP | NAP | NAP | ||||||||||||
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | NAP | NAP | NAP | NAP | ||||||||||||
23.001 | Property | 1 | 996 Paragon Way | NAP | NAP | NAP | NAP | |||||||||||||
23.002 | Property | 1 | 91-399 Kauhi | NAP | NAP | NAP | NAP | |||||||||||||
23.003 | Property | 1 | 11224 Will Walker Road | NAP | NAP | NAP | NAP | |||||||||||||
23.004 | Property | 1 | 10450 Doral Boulevard | NAP | NAP | NAP | NAP | |||||||||||||
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | NAP | NAP | NAP | NAP | |||||||||||||
23.006 | Property | 1 | 32150 Just Imagine Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.007 | Property | 1 | 6850 Weber Boulevard | NAP | NAP | NAP | NAP | |||||||||||||
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | NAP | NAP | NAP | NAP | |||||||||||||
23.009 | Property | 1 | 27200 SW 127th Avenue | NAP | NAP | NAP | NAP | |||||||||||||
23.010 | Property | 1 | 7410 Magi Road | NAP | NAP | NAP | NAP | |||||||||||||
23.011 | Property | 1 | 2375 East Newlands Road | NAP | NAP | NAP | NAP | |||||||||||||
23.012 | Property | 1 | 3800 Midlink Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.013 | Property | 1 | 13509 Waterworks Street | NAP | NAP | NAP | NAP | |||||||||||||
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | NAP | NAP | NAP | NAP | |||||||||||||
23.015 | Property | 1 | 91-141 Kalaeloa | NAP | NAP | NAP | NAP | |||||||||||||
23.016 | Property | 1 | 9860 West Buckeye Road | NAP | NAP | NAP | NAP | |||||||||||||
23.017 | Property | 1 | 125 North Troy Hill Road | NAP | NAP | NAP | NAP | |||||||||||||
23.018 | Property | 1 | 11900 Trolley Lane | NAP | NAP | NAP | NAP | |||||||||||||
23.019 | Property | 1 | 11501 Wilkinson Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.020 | Property | 1 | 2300 North 33rd Avenue East | NAP | NAP | NAP | NAP | |||||||||||||
23.021 | Property | 1 | 5001 West Delbridge Street | NAP | NAP | NAP | NAP | |||||||||||||
23.022 | Property | 1 | 91-238 Kauhi | NAP | NAP | NAP | NAP | |||||||||||||
23.023 | Property | 1 | 1892 Anfield Road | NAP | NAP | NAP | NAP | |||||||||||||
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | NAP | NAP | NAP | NAP | |||||||||||||
23.025 | Property | 1 | 955 Aeroplaza Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.026 | Property | 1 | 3155 Grissom Parkway | NAP | NAP | NAP | NAP | |||||||||||||
23.027 | Property | 1 | 3502 Enterprise Avenue | NAP | NAP | NAP | NAP | |||||||||||||
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | NAP | NAP | NAP | NAP | |||||||||||||
23.029 | Property | 1 | 700 Marine Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.030 | Property | 1 | 3245 Henry Road | NAP | NAP | NAP | NAP | |||||||||||||
23.031 | Property | 1 | 2701 S.W. 18th Street | NAP | NAP | NAP | NAP | |||||||||||||
23.032 | Property | 1 | 2482 Century Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.033 | Property | 1 | 158 West Yard Road | NAP | NAP | NAP | NAP | |||||||||||||
23.034 | Property | 1 | 55 Commerce Avenue | NAP | NAP | NAP | NAP | |||||||||||||
23.035 | Property | 1 | 1415 West Commerce Way | NAP | NAP | NAP | NAP | |||||||||||||
23.036 | Property | 1 | 1095 South 4800 West | NAP | NAP | NAP | NAP | |||||||||||||
23.037 | Property | 1 | 950 Bennett Road | NAP | NAP | NAP | NAP | |||||||||||||
23.038 | Property | 1 | 985 Kershaw Street | NAP | NAP | NAP | NAP | |||||||||||||
23.039 | Property | 1 | 1990 Hood Road | NAP | NAP | NAP | NAP | |||||||||||||
23.040 | Property | 1 | 17200 Manchac Park Lane | NAP | NAP | NAP | NAP | |||||||||||||
23.041 | Property | 1 | 7409 Magi Road | NAP | NAP | NAP | NAP | |||||||||||||
23.042 | Property | 1 | 91-329 Kauhi | NAP | NAP | NAP | NAP | |||||||||||||
23.043 | Property | 1 | 1985 International Way | NAP | NAP | NAP | NAP | |||||||||||||
23.044 | Property | 1 | 200 Orange Point Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.045 | Property | 1 | 91-241 Kalaeloa | NAP | NAP | NAP | NAP |
A-1-29 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) |
30 | 30 | |||||||||||||||||||
23.046 | Property | 1 | 2311 South Park Road | NAP | NAP | NAP | NAP | |||||||||||||
23.047 | Property | 1 | 2820 State Highway 31 | NAP | NAP | NAP | NAP | |||||||||||||
23.048 | Property | 1 | 8000 Mid America Blvd. | NAP | NAP | NAP | NAP | |||||||||||||
23.049 | Property | 1 | 14257 E. Easter Avenue | NAP | NAP | NAP | NAP | |||||||||||||
23.050 | Property | 1 | 91-080 Hanua | NAP | NAP | NAP | NAP | |||||||||||||
23.051 | Property | 1 | 3736 Salisbury Road | NAP | NAP | NAP | NAP | |||||||||||||
23.052 | Property | 1 | 91-027 Kaomi Loop | NAP | NAP | NAP | NAP | |||||||||||||
23.053 | Property | 1 | 150 Greenhorn Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.054 | Property | 1 | 7130 Q Street | NAP | NAP | NAP | NAP | |||||||||||||
23.055 | Property | 1 | 235 Great Pond Road | NAP | NAP | NAP | NAP | |||||||||||||
23.056 | Property | 1 | 510 Production Avenue | NAP | NAP | NAP | NAP | |||||||||||||
23.057 | Property | 1 | 91-150 Kaomi Loop | NAP | NAP | NAP | NAP | |||||||||||||
23.058 | Property | 1 | 4501 Industrial Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.059 | Property | 1 | 91-222 Olai | NAP | NAP | NAP | NAP | |||||||||||||
23.060 | Property | 1 | 2580 Technology Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.061 | Property | 1 | 301 Commerce Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.062 | Property | 1 | 7121 South Fifth Avenue | NAP | NAP | NAP | NAP | |||||||||||||
23.063 | Property | 1 | 590 Assembly Court | NAP | NAP | NAP | NAP | |||||||||||||
23.064 | Property | 1 | 91-250 Komohana | NAP | NAP | NAP | NAP | |||||||||||||
23.065 | Property | 1 | 91-220 Kalaeloa | NAP | NAP | NAP | NAP | |||||||||||||
23.066 | Property | 1 | 91-185 Kalaeloa | NAP | NAP | NAP | NAP | |||||||||||||
23.067 | Property | 1 | 91-300 Hanua | NAP | NAP | NAP | NAP | |||||||||||||
23.068 | Property | 1 | 5501 Providence Hill Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.069 | Property | 1 | 91-259 Olai | NAP | NAP | NAP | NAP | |||||||||||||
23.070 | Property | 1 | 2 Tower Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.071 | Property | 1 | 91-064 Kaomi Loop | NAP | NAP | NAP | NAP | |||||||||||||
23.072 | Property | 1 | 91-202 Kalaeloa | NAP | NAP | NAP | NAP | |||||||||||||
23.073 | Property | 1 | 2100 NW 82nd Avenue | NAP | NAP | NAP | NAP | |||||||||||||
23.074 | Property | 1 | 91-102 Kaomi Loop | NAP | NAP | NAP | NAP | |||||||||||||
23.075 | Property | 1 | 1230 West 171st Street | NAP | NAP | NAP | NAP | |||||||||||||
23.076 | Property | 1 | 91-400 Komohana | NAP | NAP | NAP | NAP | |||||||||||||
23.077 | Property | 1 | 91-265 Hanua | NAP | NAP | NAP | NAP | |||||||||||||
23.078 | Property | 1 | 91-255 Hanua | NAP | NAP | NAP | NAP | |||||||||||||
23.079 | Property | 1 | 1415 Industrial Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.080 | Property | 1 | 209 South Bud Street | NAP | NAP | NAP | NAP | |||||||||||||
23.081 | Property | 1 | 91-110 Kaomi Loop | NAP | NAP | NAP | NAP | |||||||||||||
23.082 | Property | 1 | 3900 NE 6th Street | NAP | NAP | NAP | NAP | |||||||||||||
23.083 | Property | 1 | 91-218 Olai | NAP | NAP | NAP | NAP | |||||||||||||
23.084 | Property | 1 | 5795 Logistics Parkway | NAP | NAP | NAP | NAP | |||||||||||||
23.085 | Property | 1 | 91-210 Kauhi | NAP | NAP | NAP | NAP | |||||||||||||
23.086 | Property | 1 | 435 SE 70th Street | NAP | NAP | NAP | NAP | |||||||||||||
23.087 | Property | 1 | 2902 Gun Club Road | NAP | NAP | NAP | NAP | |||||||||||||
23.088 | Property | 1 | 91-210 Olai | NAP | NAP | NAP | NAP | |||||||||||||
23.089 | Property | 1 | 91-95 Hanua | NAP | NAP | NAP | NAP | |||||||||||||
23.090 | Property | 1 | 2401 Cram Avenue SE | NAP | NAP | NAP | NAP | |||||||||||||
23.091 | Property | 1 | 91-083 Hanua | NAP | NAP | NAP | NAP | |||||||||||||
23.092 | Property | 1 | 91-119 Olai | NAP | NAP | NAP | NAP | |||||||||||||
23.093 | Property | 1 | 3425 Maple Drive | NAP | NAP | NAP | NAP | |||||||||||||
23.094 | Property | 1 | 91-174 Olai | NAP | NAP | NAP | NAP | |||||||||||||
23.095 | Property | 1 | 5156 American Road | NAP | NAP | NAP | NAP | |||||||||||||
23.096 | Property | 1 | 91-252 Kauhi | NAP | NAP | NAP | NAP | |||||||||||||
23.097 | Property | 1 | 91-349 Kauhi | NAP | NAP | NAP | NAP | |||||||||||||
23.098 | Property | 1 | 91-175 Olai | NAP | NAP | NAP | NAP | |||||||||||||
23.099 | Property | 1 | 91-087 Hanua | NAP | NAP | NAP | NAP | |||||||||||||
23.100 | Property | 1 | 91-171 Olai | NAP | NAP | NAP | NAP | |||||||||||||
23.101 | Property | 1 | 91-410 Komohana | NAP | NAP | NAP | NAP | |||||||||||||
23.102 | Property | 1 | 91-416 Komohana | NAP | NAP | NAP | NAP | |||||||||||||
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | NAP | NAP | NAP | NAP | ||||||||||||
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | NAP | NAP | NAP | NAP | ||||||||||||
26 | Loan | 10 | 1 | Oak Ridge Apartments | NAP | NAP | NAP | NAP | ||||||||||||
27 | Loan | 16 | 1 | Lubbock Heights | NAP | NAP | NAP | NAP | ||||||||||||
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | NAP | NAP | NAP | NAP | ||||||||||||
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | 7/31/2035 | 117.09 | 88.38 | 75.5% | ||||||||||||
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | NAP | NAP | NAP | NAP | ||||||||||||
30.01 | Property | 1 | Hager City | NAP | NAP | NAP | NAP | |||||||||||||
30.02 | Property | 1 | Red Wing | NAP | NAP | NAP | NAP |
A-1-30 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
1 | Loan | 1, 3, 4, 7, 16, 19, 26 | 1 | Dunbar Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
2 | Loan | 1, 5, 7, 12, 13, 19, 24 | 1 | Vertex HQ | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3 | Loan | 2, 6, 29 | 5 | Mendlowits NYC Collection | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
3.01 | Property | 1 | 676, 790, 796, 798 9th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.02 | Property | 1 | 593-597 10th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.03 | Property | 1 | 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.04 | Property | 1 | 706-708 Amsterdam Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
3.05 | Property | 1 | 1697-1705, 1707-1717 Amsterdam Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
4 | Loan | 19 | 1 | The Daxton Hotel | 335.42 | 223.31 | 66.6% | 338.54 | 217.50 | 64.2% | 332.82 | 207.73 | 62.4% |
5 | Loan | 1, 7, 12, 17 | 1 | Springfield Town Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
6 | Loan | 6, 13, 19, 27 | 2 | Shaner Philadelphia Airport Portfolio | 158.61 | 131.67 | 83.0% | 158.70 | 128.87 | 81.2% | 157.06 | 114.39 | 82.8% |
6.01 | Property | 1 | Residence Inn Philadelphia Airport | 174.03 | 151.07 | 86.8% | 173.26 | 150.08 | 86.6% | 171.17 | 131.03 | 88.3% | |
6.02 | Property | 1 | SpringHill Suites Philadelphia Airport | 144.25 | 113.62 | 78.8% | 145.15 | 109.13 | 75.2% | 143.93 | 98.90 | 76.6% | |
7 | Loan | 6, 19 | 3 | Hunter Michigan & Indiana Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
7.01 | Property | 1 | Regency Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.02 | Property | 1 | River Walk | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
7.03 | Property | 1 | College Towne | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
8 | Loan | 17, 19 | 1 | Home Depot Jamaica | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
9 | Loan | 5, 7, 16 | 1 | Poinciana Lakes Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
10 | Loan | 1, 7, 19, 21 | 1 | Shaw Park Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
11 | Loan | 2, 19 | 1 | 16542 & 16550 Ventura Blvd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
12 | Loan | 5, 6, 19, 30 | 2 | Residence Inn Chesapeake & Springhill Suites Norfolk | 137.45 | 110.79 | 80.6% | 138.55 | 110.21 | 79.5% | 135.09 | 104.15 | 77.1% |
12.01 | Property | 1 | Residence Inn Chesapeake | 151.60 | 131.41 | 86.7% | 150.99 | 132.08 | 87.5% | 145.06 | 117.45 | 81.0% | |
12.02 | Property | 1 | Springhill Suites Norfolk | 122.39 | 91.79 | 75.0% | 124.67 | 90.06 | 72.2% | 124.97 | 91.91 | 73.5% | |
13 | Loan | 1, 7, 10, 12, 17, 19, 26 | 1 | The Roosevelt New Orleans | 313.68 | 220.14 | 70.2% | 297.26 | 206.00 | 69.3% | 282.75 | 193.85 | 68.6% |
14 | Loan | 6, 16, 26, 28 | 4 | Blue Sky Portfolio - Pool B | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
14.01 | Property | 1 | Conway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14.02 | Property | 1 | Billings | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14.03 | Property | 1 | Laramie | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
14.04 | Property | 1 | Bennett | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
15 | Loan | 2, 10, 18, 19, 20, 26, 31 | 1 | Park at Sugar Creek | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
16 | Loan | 2, 6, 16, 19 | 1 | Sunbeam & Bowden Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
17 | Loan | 19 | 1 | Suburban Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
18 | Loan | 2, 19 | 1 | 16260 Ventura Blvd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
19 | Loan | 15, 21, 30 | 1 | Decatur Crossing III | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
20 | Loan | 1, 5, 13 | 1 | Courtyard Fayetteville | 167.90 | 119.14 | 71.0% | 173.85 | 124.78 | 71.8% | 150.62 | 105.99 | 70.4% |
21 | Loan | 13, 19 | 1 | Hampton Inn & Suites El Paso Airport | 131.22 | 107.89 | 82.2% | 132.58 | 107.99 | 81.5% | 136.24 | 97.40 | 71.5% |
22 | Loan | 19 | 1 | Hannaford Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
23 | Loan | 1, 5, 6, 7, 13, 17, 27, 29 | 102 | ILPT 2025 Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
23.001 | Property | 1 | 996 Paragon Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.002 | Property | 1 | 91-399 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.003 | Property | 1 | 11224 Will Walker Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.004 | Property | 1 | 10450 Doral Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.006 | Property | 1 | 32150 Just Imagine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.007 | Property | 1 | 6850 Weber Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.009 | Property | 1 | 27200 SW 127th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.010 | Property | 1 | 7410 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.011 | Property | 1 | 2375 East Newlands Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.012 | Property | 1 | 3800 Midlink Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.013 | Property | 1 | 13509 Waterworks Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.015 | Property | 1 | 91-141 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.016 | Property | 1 | 9860 West Buckeye Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.017 | Property | 1 | 125 North Troy Hill Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.018 | Property | 1 | 11900 Trolley Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.019 | Property | 1 | 11501 Wilkinson Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.020 | Property | 1 | 2300 North 33rd Avenue East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.021 | Property | 1 | 5001 West Delbridge Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.022 | Property | 1 | 91-238 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.023 | Property | 1 | 1892 Anfield Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.024 | Property | 1 | 9215-9347 E Pendleton Pike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.025 | Property | 1 | 955 Aeroplaza Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.026 | Property | 1 | 3155 Grissom Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.027 | Property | 1 | 3502 Enterprise Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.028 | Property | 1 | 3870 Ronald Reagan Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.029 | Property | 1 | 700 Marine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.030 | Property | 1 | 3245 Henry Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.031 | Property | 1 | 2701 S.W. 18th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.032 | Property | 1 | 2482 Century Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.033 | Property | 1 | 158 West Yard Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.034 | Property | 1 | 55 Commerce Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.035 | Property | 1 | 1415 West Commerce Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.036 | Property | 1 | 1095 South 4800 West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.037 | Property | 1 | 950 Bennett Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.038 | Property | 1 | 985 Kershaw Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.039 | Property | 1 | 1990 Hood Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.040 | Property | 1 | 17200 Manchac Park Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.041 | Property | 1 | 7409 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.042 | Property | 1 | 91-329 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.043 | Property | 1 | 1985 International Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.044 | Property | 1 | 200 Orange Point Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.045 | Property | 1 | 91-241 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-31 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) |
23.046 | Property | 1 | 2311 South Park Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.047 | Property | 1 | 2820 State Highway 31 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.048 | Property | 1 | 8000 Mid America Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.049 | Property | 1 | 14257 E. Easter Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.050 | Property | 1 | 91-080 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.051 | Property | 1 | 3736 Salisbury Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.052 | Property | 1 | 91-027 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.053 | Property | 1 | 150 Greenhorn Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.054 | Property | 1 | 7130 Q Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.055 | Property | 1 | 235 Great Pond Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.056 | Property | 1 | 510 Production Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.057 | Property | 1 | 91-150 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.058 | Property | 1 | 4501 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.059 | Property | 1 | 91-222 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.060 | Property | 1 | 2580 Technology Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.061 | Property | 1 | 301 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.062 | Property | 1 | 7121 South Fifth Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.063 | Property | 1 | 590 Assembly Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.064 | Property | 1 | 91-250 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.065 | Property | 1 | 91-220 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.066 | Property | 1 | 91-185 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.067 | Property | 1 | 91-300 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.068 | Property | 1 | 5501 Providence Hill Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.069 | Property | 1 | 91-259 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.070 | Property | 1 | 2 Tower Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.071 | Property | 1 | 91-064 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.072 | Property | 1 | 91-202 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.073 | Property | 1 | 2100 NW 82nd Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.074 | Property | 1 | 91-102 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.075 | Property | 1 | 1230 West 171st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.076 | Property | 1 | 91-400 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.077 | Property | 1 | 91-265 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.078 | Property | 1 | 91-255 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.079 | Property | 1 | 1415 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.080 | Property | 1 | 209 South Bud Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.081 | Property | 1 | 91-110 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.082 | Property | 1 | 3900 NE 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.083 | Property | 1 | 91-218 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.084 | Property | 1 | 5795 Logistics Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.085 | Property | 1 | 91-210 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.086 | Property | 1 | 435 SE 70th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.087 | Property | 1 | 2902 Gun Club Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.088 | Property | 1 | 91-210 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.089 | Property | 1 | 91-95 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.090 | Property | 1 | 2401 Cram Avenue SE | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.091 | Property | 1 | 91-083 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.092 | Property | 1 | 91-119 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.093 | Property | 1 | 3425 Maple Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.094 | Property | 1 | 91-174 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.095 | Property | 1 | 5156 American Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.096 | Property | 1 | 91-252 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.097 | Property | 1 | 91-349 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.098 | Property | 1 | 91-175 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.099 | Property | 1 | 91-087 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.100 | Property | 1 | 91-171 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.101 | Property | 1 | 91-410 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
23.102 | Property | 1 | 91-416 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
24 | Loan | 7, 12, 23 | 1 | 500 Delaware | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
25 | Loan | 7, 12, 16 | 1 | 1000 Portside Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
26 | Loan | 10 | 1 | Oak Ridge Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
27 | Loan | 16 | 1 | Lubbock Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
28 | Loan | 16, 26 | 1 | Blue Sky Hot Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
29 | Loan | 19 | 1 | Hampton Inn Scottsburg | 117.09 | 88.38 | 75.5% | 117.00 | 91.78 | 78.4% | 124.08 | 71.68 | 57.8% |
30 | Loan | 6, 16, 26 | 2 | Blue Sky MN & WI Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
30.01 | Property | 1 | Hager City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
30.02 | Property | 1 | Red Wing | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-32 |
Footnotes to Annex A-1 | |
(1) |
“Barclays” denotes Barclays Capital Real Estate Inc. as Mortgage Loan Seller, “SGFC” denotes Societe Generale Financial Corporation as Mortgage Loan Seller, “BSPRT” denotes BSPRT CMBS Finance, LLC as Mortgage Loan Seller, “BMO” denotes Bank of Montreal as Mortgage Loan Seller, “CREFI” denotes Citi Real Estate Funding Inc. as Mortgage Loan Seller, “GSMC” denotes Goldman Sachs Mortgage Company as Mortgage Loan Seller, “3650 Capital” denotes 3650 Capital SCF LOE I(A), LLC as Mortgage Loan Seller and “UBS AG” denotes UBS AG New York Branch as Mortgage Loan Seller.
With respect to Loan No. 1, Dunbar Apartments, the mortgage loan is part of a whole loan that was co-originated by SGFC and 3650 Capital.
With respect to Loan No. 2, Vertex HQ, the mortgage loan is part of a whole loan that was co-originated by Morgan Stanley Bank, N.A., JPMorgan Chase Bank, National Association, BMO and Goldman Sachs Bank USA.
With respect to Loan No. 5, Springfield Town Center, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, and Barclays.
With respect to Loan No. 10, Shaw Park Plaza, the mortgage loan is part of a whole loan that was co-originated by BMO and 3650 Capital.
With respect to Loan No. 13, The Roosevelt New Orleans, the mortgage loan is part of a whole loan that was co-originated by Barclays and Wells Fargo Bank, National Association.
With respect to Loan No. 20, Courtyard Fayetteville, the mortgage loan is part of a whole loan that was originated by 3650 Capital. The Courtyard Fayetteville mortgage loan was subsequently acquired by BMO.
With respect to Loan No. 23, ILPT 2025 Portfolio, the mortgage loan is part of a whole loan that was co-originated by CREFI, Bank of America, N.A., Morgan Stanley Mortgage Capital Holdings LLC, BMO, Royal Bank of Canada and UBS AG. |
(2) |
With respect to Loan No. 3, The Mendlowits NYC Collection, the portfolio is comprised of five multifamily mortgaged properties (in some cases comprised of multiple buildings that are not contiguous) totaling 182 units with 23,876 square feet of ground floor retail and antenna space. The commercial component makes up 38.3% of total portfolio EGI and 17.4% of NRA. As of July 31, 2025, the multifamily component was 92.3% occupied and the retail component was 97.9% occupied.
With respect to Loan No. 11, 16542 & 16550 Ventura Blvd, the mortgaged property is comprised of (i) 44 medical office units totaling 73,783 square feet, (ii) nine office units totaling 17,890 square feet and (iii) four retail units totalling 8,365 square feet.
With respect to Loan No. 15, Park at Sugar Creek, the mortgaged property consists of 58,591 square feet of medical space, 12,446 square feet of office space and 69,495 square feet of retail space.
With respect to Loan No. 16, Sunbeam & Bowden Portfolio, the mortgaged properties are comprised of two industrial parks totaling approximately 177,832 square feet. The Sunbeam Business Park mortgaged property is an 11-building industrial development situated across 119,900 square feet and the Bowden Road Business Park mortgaged property is a 57,932 square foot three building, one-story industrial development.
With respect to Loan No. 18, 16260 Ventura Blvd, the mortgaged property is comprised of (i) 30 medical office units totaling 56,807 square feet, (ii) three retail units totaling 3,881 square feet, (iii) one management unit totaling 1,019 square feet and (iv) one office unit totaling 660 square feet. |
(3) |
Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
With respect to Loan No. 1, Dunbar Apartments, the mortgaged property is comprised of (i) 537 multifamily units and (ii) nine retail units totaling 10,397 square feet. Occupancy reflects only the multifamily space. |
A-1-33 |
(4) |
In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but that have not yet commenced paying rent and/or are not in occupancy.
For tenants that are one of the top 5 tenants (by net rentable area leased) for the 15 largest mortgage loans, certain of such tenants have not taken possession or commenced paying rent or sublease a material portion of their property. See “Description of the Mortgage Pool—Tenant Issues— Rights to Sublease” and “--Tenants Not Yet in Occupancy or in a Free Rent Period, Leases Under Negotiation and LOIs” in the prospectus.
With respect to Loan No. 1, Dunbar Apartments, current occupancy and historical occupancy periods reflect only the multifamily space at the mortgaged property. |
(5) |
With respect to all mortgage loans, with the exceptions of the mortgage loans identified in “Description of the Mortgage Pool—Definitions” in the preliminary prospectus, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are based on the Appraised Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized” values based on certain criteria being met.
With respect to Loan No. 2, Vertex HQ, the appraisal concluded to an “As Is with Escrow Reserve” value for the Vertex HQ Property of $1,644,000,000 as of June 10, 2025, which assumes that there are $176 million in upfront tenant improvement reserves and $58 million in upfront free rent reserves held in escrow. At origination, the borrower reserved $173,530,598 for tenant improvements and $58,450,518 for free rent. The appraisal concluded to an “As Is” appraised value of $1,410,000,000 as of June 10, 2025, resulting in an Appraised Value / SF of $1,243, and a Cut-off Date LTV and Maturity Date LTV of 39.6% for the Vertex HQ Senior Notes and 70.9% for the Vertex HQ Whole Loan.
With respect to Loan No. 9, Poinciana Lakes Plaza, the Appraised Value of $69,500,000 represents the appraisal’s concluded “As Stabilized” value as of October 19, 2025, which assumes all tenants are in place and all outstanding gap rent, free rent and tenant improvements rent have been paid. The Poinciana Lakes Plaza Mortgage Loan includes a reserve for all outstanding obligations. The appraisal’s concluded “As Is” value as of April 19, 2025 for the Poinciana Lakes Plaza Property is $65,200,000 which results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the Poinciana Lakes Plaza Mortgage Loan of 73.9% and 73.9%, respectively.
With respect to Loan No. 12, Residence Inn Chesapeake & Springhill Suites Norfolk, the Current LTV and Maturity LTV are based on the prospective market value upon completion of renovation, which assumes that the related borrowers complete the current PIPs by April 30, 2026. The Current LTV and Maturity LTV using the as-is appraised value of $26,500,000 for the Residence Inn Chesapeake property and $11,500,000 for the Springhill Suites Norfolk property are 68.4% and 68.4%, respectively.
With respect to Loan No. 23, 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 Properties as a whole if sold in their entirety to a single buyer. Based on the aggregate “as-is” appraised values of the individual 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%.
With respect to Loan No. 20, Courtyard Fayetteville, the appraisal concluded to an “As Complete” value for the Courtyard Fayetteville Property of $24,000,000 as of June 1, 2026, which assumes that there are $2,521,419 in upfront PIP reserves held in escrow. The appraisal concluded to an “As Is” appraised value of $19,000,000 as of June 9, 2025, resulting in a Cut-off Date LTV and Maturity Date LTV of 75.0% and 73.0%, respectively. |
(6) |
For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Cut-off Date Balance ($) and Maturity / ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation. ● Loan No. 3, Mendlowits NYC Collection ● Loan No. 6, Shaner Philadelphia Airport Portfolio ● Loan No. 7, Hunter Michigan & Indiana Portfolio ● Loan No. 12, Residence Inn Chesapeake & Springhill Suites Norfolk ● Loan No. 14, Blue Sky Portfolio – Pool B ● Loan No. 16, Sunbeam & Bowden Portfolio |
● Loan No. 23, ILPT 2025 Portfolio |
A-1-34 |
● Loan No. 30, Blue Sky MN & WI Portfolio | |
(7) |
The Original Balance ($), Cut-off Date Balance ($) and Maturity/ARD Balance ($) represent only the mortgage loan included in the issuing entity. The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate but exclude any subordinate companion loan(s). For more information regarding the mortgage loans secured by the mortgaged properties identified under the column heading in this Annex A-1, see the chart titled “Whole Loan Control Notes and Non-Control Notes” in “Description of the Mortgage Pool—The Whole Loans” in the preliminary prospectus. ● Loan No. 1, Dunbar Apartments ● Loan No. 2, Vertex HQ ● Loan No. 5, Springfield Town Center ● Loan No. 9, Poinciana Lakes Plaza ● Loan No. 10, Shaw Park Plaza ● Loan No. 13, The Roosevelt New Orleans ● Loan No. 23, ILPT 2025 Portfolio ● Loan No. 24, 500 Delaware ● Loan No. 25, 1000 Portside Drive |
(8) | 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. |
(9) | For the mortgage loans with an interest-only period that accrues interest on an Actual/360 basis, the Monthly Debt Service (IO) ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360. |
(10) |
With respect to Loan No. 13, The Roosevelt New Orleans, a Grace Period – Late Fee (Days) of four days is permitted once during any 12-month period and no more than four times during the term of the mortgage loan.
With respect to Loan No. 15, Park at Sugar Creek, a Grace Period – Default (Days) of five days is permitted provided that such Grace Period – Default (Days) does not apply to the amount due on the maturity date.
With respect to Loan No. 26, Oak Ridge Apartments, a Grace Period – Default (Days) of five days is permitted provided that such Grace Period – Default (Days) does not apply to the amount due on the maturity date. |
(11) | Intentionally left blank. |
(12) |
The “L” component of the prepayment provision represents lockout payments.
The “D” component of the prepayment provision represents defeasance payments.
The “YM” component of the prepayment provision represents yield maintenance payments.
The “O” Component of the prepayment provision represents the free payments including the Maturity Date.
Certain mortgage loans permit the release of a portion of a mortgaged property (or an individual mortgaged property, in connection with a portfolio mortgage loan) under various circumstances, as described in the preliminary prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in the preliminary prospectus.
With respect to Loan No. 2, Vertex HQ, defeasance of the Vertex HQ Whole Loan is permitted at the earliest to occur of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized or (ii) August 6, 2028. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the BBCMS 2025-5C37 securitization trust in September 2025. The actual defeasance lockout period may be longer.
With respect to Loan No. 5, Springfield Town Center, the lockout period will be at least 26 payment dates beginning with and including the first payment date on August 6, 2025. Defeasance of the Springfield Town Center Whole Loan in full is permitted any time after the earlier to occur of (i) July 6, 2028 and (ii) the date that |
A-1-35 |
is two years from the closing date of the securitization that includes the last pari passu note to be securitized (the “Lockout Release Date”). In addition, on any business day from and after the Lockout Release Date, voluntary prepayment of the Springfield Town Center Whole Loan is permitted in whole (but not in part), together with, if such voluntary prepayment occurs prior to the monthly payment date that occurs in January 2030, a prepayment fee equal to the greater of (x) 1.00% of the principal amount of the Springfield Town Center Whole Loan being prepaid and (y) a yield maintenance premium. The assumed lockout period of 26 payments is based on the expected BBCMS 2025-5C37 securitization closing date in September 2025. The actual lockout period may be longer.
With respect to Loan No. 13, The Roosevelt New Orleans, the defeasance lockout period will be at least 26 months beginning with and including the first payment date on August 6, 2025. Defeasance of The Roosevelt New Orleans Whole Loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) June 30, 2028. The assumed defeasance lockout period of 26 payments is based on the anticipated closing date of the BBCMS 2025-5C37 securitization in September 2025. The actual defeasance lockout period may be longer. | |
With respect to Loan No. 24, 500 Delaware, defeasance of the 500 Delaware Whole Loan in full is permitted at any time after April 7, 2025, which is the second anniversary of the startup date of the REMIC formed in connection with the REMIC declaration made on April 7, 2023 as described under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance; Collateral Substitution” in the preliminary prospectus.
With respect to Loan No. 25, 1000 Portside Drive, defeasance of the 1000 Portside Drive Whole Loan is permitted at the earliest to occur of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized or (ii) August 21, 2029. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the BBCMS 2025-5C37 securitization trust in September 2025. The actual defeasance lockout period may be longer. | |
(13) |
Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness,” “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the preliminary prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.
With respect to Loan No. 2, Vertex HQ, the Vertex HQ Junior Notes have an outstanding principal balance as of the Cut-off Date of $441,200,000, weighted average interest rate associated with the Vertex HQ Junior Notes is 6.43191708975521% per annum. For additional information, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced A/B Whole Loans—The Vertex HQ A/B Whole Loan” in the prospectus.
With respect to Loan No. 2, Vertex HQ, after the earlier of 120 days from the origination date or the securitization of the Vertex HQ Whole Loan, the borrower will have a one-time right without the consent of the lenders to obtain one or more mezzanine loans, subject to certain conditions, including (a) no event of default under the Vertex HQ Whole Loan is then continuing, (b) the principal amount of the mezzanine loan(s) do not exceed an amount that would result in (i) an aggregate loan-to-value ratio for the total debt being greater than 60.8% or (ii) the debt yield for the total debt being less than 8.3%, and (c) the lender under such mezzanine loan(s) must satisfy certain eligibility requirements (as described in the Vertex HQ Whole Loan documents). Otherwise, the borrower may not incur additional debt, whether unsecured or secured, provided, that the foregoing restrictions will specifically exclude (x) any permitted encumbrances and taxes and other charges that are being contested in good faith and (y) trade payables and lease agreements for equipment used at the Vertex HQ Property and other similar arrangements, which may not exceed, at any one time, 5% of the original amount of the Vertex HQ Whole Loan.
With respect to Loan No. 6, Shaner Philadelphia Airport Portfolio, Barclays Capital Real Estate Inc. originated a mezzanine loan (the “Shaner Philadelphia Airport Portfolio Mezzanine Loan”) in the amount of $10,000,000, secured by the direct equity ownership in the borrower of the Shaner Philadelphia Airport Portfolio Mortgage Loan. The Shaner Philadelphia Airport Portfolio Mezzanine Loan accrues interest at the rate of 13.00000% per annum and requires interest only payments. The Shaner Philadelphia Airport Portfolio Mezzanine Loan is co-terminus and subject to an intercreditor agreement with the Shaner Philadelphia Airport Portfolio Mortgage Loan. |
A-1-36 |
With respect to Loan No. 20, Courtyard Fayetteville, PCF IV LO Fayetteville, LLC, which is an affiliate of Peachtree Group, originated a mezzanine loan (the “Courtyard Fayetteville Mezzanine Loan”) in the amount of $3,000,000, secured by the direct equity ownership in the borrower of the Courtyard Fayetteville Mortgage Loan. The Courtyard Fayetteville Mezzanine Loan accrues interest at the rate of 16.50000% per annum and requires interest only payments. The Courtyard Fayetteville Mezzanine Loan is co-terminus and subject to an intercreditor agreement with the Courtyard Fayetteville Mortgage Loan.
With respect to Loan No. 21, Hampton Inn & Suites El Paso Airport, Barclays Capital Real Estate Inc. originated a mezzanine loan (the “Hampton Inn & Suites El Paso Airport Mezzanine Loan”) in the amount of $2,000,000, secured by the direct equity ownership in the borrower of the Hampton Inn & Suites El Paso Airport Mortgage Loan. The Hampton Inn & Suites El Paso Airport Mezzanine Loan accrues interest at the rate of 13.25000% per annum and requires interest only payments. The Hampton Inn & Suites El Paso Airport Mezzanine Loan is co-terminus and subject to an intercreditor agreement with the Hampton Inn & Suites El Paso Airport Mortgage Loan.
With respect to Loan No. 23, ILPT 2025 Portfolio, the ILPT 2025 Portfolio Mortgage Loan is part of the ILPT 2025 Portfolio Whole Loan, which is comprised of 38 pari passu senior promissory notes with an aggregate balance of $747,200,000 and 12 junior promissory notes, with an aggregate original principal balance and Cut-off Date Balance of $412,800,000. The Interest Rate represents the weighted average interest rate of the ILPT 2025 Portfolio Senior Loan. The junior notes bear interest at the weighted average interest rate of 8.2510509729845% per annum. The weighted average interest rate of the ILPT 2025 Portfolio Whole Loan is 6.39895724160776% per annum. See the definition of “Weighted Average Interest Rate” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions” in the preliminary prospectus. | |
(14) | The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) for all partial interest-only mortgage loans were calculated based on the first 12 principal and interest payments after the Origination Date during the term of the mortgage loan. |
(15) |
In certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing.
With respect to Loan No. 19, Decatur Crossing III, a credit for the $750,000 upfront tenant improvement and leasing commissions escrow was underwritten on the mortgage loan. The $750,000 initial deposit was placed into a reserve and disbursements can be made for tenant improvements and leasing commissions. |
(16) |
With respect to some mortgage loans, historical financial information may not be available as a result of acquisition financing and/or recent construction.
With respect to Loan No. 1, Dunbar Apartments, historical information prior to 2024 is not available because the mortgaged property was renovated in 2024.
With respect to Loan No. 9, Poinciana Lakes Plaza, no historical financial information is available as the Poinciana Lakes Plaza Property was completed in June 2024.
With respect to Loan No. 14, Blue Sky Portfolio - Pool B, Fourth Most Recent cash flows are not available as the mortgaged properties were acquired in 2025.
With respect to Loan No. 16, Sunbeam & Bowden Portfolio, historical information prior to 2024 is not available because the mortgaged properties were renovated in 2024.
With respect to Loan No. 25, 1000 Portside Drive, historical financial information prior to the most recent period is not shown as the mortgaged property was built in 2024.
With respect to Loan No. 27, Lubbock Heights, historical financial information prior to the most recent period is not shown as the mortgaged property was acquired in 2022 and subsequently renovated in 2024.
With respect to Loan No. 28, Blue Sky Hot Springs, Fourth Most Recent cash flows are not available as the mortgaged property was acquired in 2025.
With respect to Loan No. 30, Blue Sky MN & WI Portfolio, Fourth Most Recent cash flows are not available as the mortgaged properties were acquired in 2025. |
A-1-37 |
(17) |
With respect to Loan No. 8, Home Depot Jamaica, a portion of the mortgaged property is subject to three ground leases between Lite Realty Co., Inc., Kimaqu Corporation and Melvin Zuckerman, Robin Mathes and Kenneth Zuckerman (“Zuckerman”), as ground lessors and 168th Street Jamaica LLC, as ground lessee. The ground leases commenced on September 1, 2005, have an expiration date of November 30, 2029 and have four, five-year extension options and one, four-year extension option remaining with a fully extended expiration on November 30, 2053. The Lite Realty Co., Inc. ground lease has an annual rent of $432,487.80 and is subject to a 12.5% rent increase during each extension option. The Kimaqu Corporation ground lease has an annual rent of $180,434.35 and is subject to rent increases between 8.4% - 8.85% during each extension option. The Zuckerman ground lease has an annual rent of $73,205 and is subject to a 10.0% rent increase during each extension option.
With respect to Loan No. 13, The Roosevelt New Orleans, a portion of the mortgaged property is subject to a ground lease between FCH Holdings LLC, as ground lessor and an affiliate of the borrower, and Belmont Delaware, L.L.C., as ground lessee. The ground lease commenced on May 29, 1950 and has an expiration date of September 30, 2049. Belmont Delaware, L.L.C. also acts as a sublessor and subleases a portion of interest in the land to First Class Hotels, LLC, the borrower and sublessor. The sublease is broken up into two separate subleases where the first sublease is for the ballroom space and First Class Hotels, LLC pays Belmont Delaware, L.L.C. an annual rent of $124,353. The ballroom space is subject to rent increases every three years beginning on January 1, 2016 (each an “Adjustment Date”), in which the base rent will be increased (but not decreased) by a percentage equal to the aggregate percentage increase in the consumer price index over the three-year period immediately preceding an Adjustment Date. The ballroom space expires on December 31, 2028 and has one, 10-year extension option and one, 10.75-year extension option remaining with a fully extended expiration on September 30, 2049. The second sublease is for the spa space for an annual rent of $197,702.04 and expires on September 30, 2049. There is no annual rent increases associated with the spa space lease.
With respect to Loan No. 23, ILPT 2025 Portfolio, the Mortgaged Property known as the 435 SE 70th Street property is ground leased by the related borrower (the “Topeka Ground Lease”). The initial term of the Topeka Ground Lease commenced on October 1, 2005 and initially expired on September 30, 2022. The ground lessee previously exercised its right to extend the term of the Topeka Ground Lease through September 30, 2027, and such extended term may be further extended for an additional eight, five-year options and thereafter for one, one year option. The current base rent payable under the Topeka Ground Lease is $30,205 per annum and will be in effect until September 30, 2027 and is subject to escalations for subsequent renewal terms.
With respect to Loan No. 5, Springfield Town Center, part of the collateral represents the borrower’s leasehold interest in a 4.367-acre surface parking area, which sits between the future hotel parcel and the office building on the corner of Loisdale Road and Franconia Road. The ground lease’s initial expiration is October 22, 2030, with two, 20-year automatic renewal options resulting in a fully-extended maturity date of October 22, 2070. Additionally, the borrower sponsor has a right of first offer to purchase the parcel that is subject to the ground lease. The actual ground rent is $784,000 per annum from January 2017 - December 2026, and there is a fair market value reset in January 2027, and every 10 years thereafter. The ground rent last reset in January 2017. The fair market value reset will be calculated by 8% of the appraised value of the ground lease area. The lender is currently underwriting to the average of the ground rent payable over the next five years, which incorporates the borrower sponsor’s budgeted increase in 2027. |
(18) |
Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents.
With respect to Loan No. 15, Park at Sugar Creek, at origination, the borrowers deposited approximately $523,037 into an unfunded obligations reserve, which is comprised of approximately $427,429 for unpaid TI/LC costs and approximately $95,608 for unpaid gap/free rent. |
(19) |
Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.
With respect to Loan No. 1, Dunbar Apartments Property, on each monthly payment date commencing on September 6, 2025, through and including December 6, 2025, the borrower is required to deposit $13,828 for replacement reserves. On each monthly payment date commencing on January 6, 2026, through and |
A-1-38 |
including December 6, 2026, the borrower is required to deposit approximately $14,243. On each monthly payment date commencing on January 6, 2027, through and including December 6, 2027, the borrower is required to deposit approximately $14,670. On each monthly payment date commencing on January 6, 2028, through and including December 6, 2028, the borrower is required to deposit approximately $15,110. On each monthly payment date commencing on January 6, 2029, through and including December 6, 2029, the borrower is required to deposit approximately $15,563. On each monthly payment date commencing on January 6, 2030, and for the remainder of the Dunbar Apartments Mortgage loan term, the borrower is required to deposit approximately $16,030.
With respect to Loan No. 2, Vertex HQ, at origination, the borrowers deposited approximately $233,384,024.64 into an unfunded obligations reserve, which is comprised of approximately $173,530,598 for unpaid TI/LC costs and approximately $58,450,518 for unpaid gap/free rent and $1,402,908 for a parking garage credit.
With respect to Loan No. 4, The Daxton Hotel, the borrower is required to deposit into an FF&E reserve, on a monthly basis, an amount equal to the greater of (i) 1/12th of 4% of the greater of (x) the annual gross revenues for the hotel-related operations at The Daxton Hotel Property for the immediately preceding calendar year as reasonably determined by the lender and (y) the projected annual gross revenues for the hotel-related operations at The Daxton Hotel Property for the calendar year in which such monthly deposit occurs as set forth in the approved annual budget (initially estimated to be approximately $78,980), and (ii) the amount of the deposit (if any) then required by the franchisor on account of FF&E under the franchise agreement. | |
With respect to Loan No. 4, The Daxton Hotel, the borrower is required to deposit into a seasonality reserve, on a monthly basis April through December (inclusive), an amount equal to the Seasonality Reserve Monthly Deposit (as defined below) unless the amount on deposit in the reserve account is equal to or exceeds $500,000. Provided that no event of default has occurred and is continuing on any monthly payment date occurring in January, February and/or March, if an Operating Shortfall (as defined below) exists, the lender is required to, upon receipt of the borrower’s request together with any supporting backup documentation as may be required, disburse a portion of the seasonality reserve funds in an amount equal to such Operating Shortfall. “Seasonality Reserve Monthly Deposit” means (i) with respect to the monthly payment date occurring in September through December (inclusive) in 2025, $125,000; and (ii) with respect to any applicable monthly payment dates occurring in each calendar year commencing with the calendar year of 2026, an amount equal to the quotient obtained on the monthly payment date occurring in January of each calendar year (the “Seasonality Reserve Calculation Date”) by dividing (A) the positive difference, if any, between (x) the greater of (1) the sum of the Negative Monthly Amounts (as defined below) for the monthly payment dates occurring in the months of January, February and March immediately preceding such Seasonality Reserve Calculation Date and (2) the sum of the Negative Monthly Amounts projected for the monthly payment dates occurring in the months of January, February and March immediately following such Seasonality Reserve Calculation Date, pursuant to the approved annual budget, and (y) the amount of seasonality reserve funds, if any, that are on deposit in the seasonality reserve account on such Seasonality Reserve Calculation Date, by (B) three (3). “Operating Shortfall” means as of any applicable monthly payment date: (i) in the event a cash management trigger period does not exist, (a) the amount by which operating expenses (as evidenced by supporting documentation submitted by borrower to lender) incurred for the calendar month immediately preceding such monthly payment date (and paid or required to be paid during such calendar month) and debt service, deposits to the tax account, insurance account, and the FF&E reserve account required on such monthly payment date pursuant to the terms of The Daxton Hotel Mortgage Loan documents (the “Monthly Required Payments”), exceeds (b) operating income and other gross revenues received for the mortgaged property for the calendar month immediately preceding such monthly payment date (as evidenced by supporting documentation submitted by borrower to lender); and (ii) in the event a cash management trigger period does exist, the amount by which the sum in the cash management account is insufficient to make all the deposits required under the loan documents for the Monthly Required Payments and certain other amounts. “Negative Monthly Amounts” means with respect to any monthly payment date, (a) the amount by which operating expenses (as evidenced by supporting documentation submitted by borrower to lender or as projected pursuant to the approved annual budget, as applicable) incurred (or projected to be incurred, as applicable) for the calendar month immediately preceding such monthly payment date (and paid or required to be paid during such calendar month or projected to be payable during such calendar month, as applicable) and debt service, deposits to the tax account, insurance account, and the FF&E reserve account required on such monthly payment date pursuant to the terms of the loan documents, exceeds (b) operating income and other gross revenues received from the mortgaged property (or projected to be received, as applicable) for the calendar month immediately preceding such monthly payment date (as evidenced by |
A-1-39 |
supporting documentation submitted by borrower to lender or as projected pursuant to the approved annual budget, as applicable).
With respect to Loan No. 6, Shaner Philadelphia Airport Portfolio, on each monthly payment date, the borrower will be required to deposit into the FF&E reserve, an amount equal to 1/12th of the greater of: (i) 4% of the projected annual gross income from operations of the mortgaged property as set forth in the mortgage loan documents and (ii) the amount required by the franchisor pursuant to the franchise agreement (as the case may be (the “FF&E Reserve Monthly Deposit”) for FF&E expenditures. The initial FF&E Reserve Monthly Deposit is an amount equal to $42,407.72.
With respect to Loan No. 6, Shaner Philadelphia Airport Portfolio, the borrower is required to deposit into the PIP reserve (i) at origination, an amount equal to $1,500,000 which will be allocated to PIP costs incurred at the Residence Inn Philadelphia Airport mortgaged property and (ii) on each monthly payment date commencing on the payment date (x) occurring in January 2027 through and including the payment date occurring in January 2029, the sum of $25,000 and (y) from and after the payment date occurring in February 2029, the sum of $48,447 which will be allocated to PIP costs incurred at the Springhill Suites Philadelphia Airport mortgage property.
With respect to Loan No. 7, Hunter Michigan & Indiana Portfolio, on each monthly payment date during a lease sweep deposit period, the borrower will be required to deposit into the lease sweep reserve an amount equal to $60,000. | |
With respect to Loan No. 8, Home Depot Jamaica, on each monthly payment date during a replacement reserve trigger event, the borrower will be required to deposit into the replacement reserve an amount equal to $1,315.
With respect to Loan No. 8, Home Depot Jamaica, on each monthly payment date during a rollover reserve trigger event, the borrower will be required to deposit into the rollover reserve an amount equal to $4,383.17.
With respect to Loan No. 10, Shaw Park Plaza, the borrower is not required to commence making replacement reserve monthly deposits of $7,875 until June 5, 2027, provided that no event of default is continuing.
With respect to Loan No. 10, Shaw Park Plaza, the borrower is not required to commence making TI/LC reserve monthly deposits of $34,741 until June 5, 2027, provided that no event of default is continuing.
With respect to Loan No. 11, 16542 & 16550 Ventura Blvd, the borrower is required to deposit into a tenant improvement and leasing commission reserve, on a monthly basis, approximately $8,337 per month; provided that the borrower's obligation to make such monthly deposits will be suspended as to any monthly payment date on which the amount then on deposit in the leasing reserve is greater than or equal to $400,000.
With respect to Loan No. 12, Residence Inn Chesapeake & Springhill Suites Norfolk, on the date on which any new PIP is imposed by Marriott International Inc. pursuant to the franchise agreement, the related borrowers are required to deposit an amount equal to 110% of the sum required to pay for such new PIP.
With respect to Loan No. 12, Residence Inn Chesapeake & Springhill Suites Norfolk, in the calendar months of May, June, July, and August, the borrowers are required to deposit into the seasonality reserve an amount equal to $55,000.
With respect to Loan No. 13, The Roosevelt New Orleans, on each monthly payment date during an escrow sweep period, the borrower will be required to deposit, (i) while the management agreement remains in full force and effect, an amount required under the management agreement and (ii) following an escrow sweep trigger period, an amount equal to 1/12th of 5% of gross income from operations for the mortgaged property for the prior calendar year (the “The Roosevelt New Orleans FF&E Reserve Monthly Deposit”). In the event the lender increases the amount of The Roosevelt New Orleans FF&E Reserve Monthly Deposit in accordance with the mortgage loan documents, the borrower will have the option, in lieu of increasing The Roosevelt New Orleans FF&E Reserve Monthly Deposit, to make a one-time deposit in an amount equal to the aggregate amount of such increase, as reasonably determined by the lender. | |
A-1-40 |
With respect to Loan No. 13, The Roosevelt New Orleans, during an escrow sweep period, the borrower will be required to deposit into the PIP reserve either (i) The Roosevelt New Orleans PIP Deposit (as defined below) or (ii) The Roosevelt New Orleans PIP Monthly Deposit (as defined below).
“The Roosevelt New Orleans PIP Deposit” means a deposit from the borrower with the lender in the form of cash and/or a letter of credit in an aggregate amount not less than the total PIP expenses in connection with any PIP (as set forth in the borrower’s good faith budget for the finalized PIP as reasonably approved by the lender, or deemed approved by the lender subject to the PIP deemed approval process), less any portion of the FF&E reserve amount then remaining on deposit in the FF&E reserve account.
“The Roosevelt New Orleans PIP Monthly Deposit” means the sums required of the borrower to complete the PIP work, payable on each payment date in monthly installments reasonably estimated by the lender to provide for adequate funds to complete the PIP work within the timeframes required by the PIP (as set forth in the borrower’s good faith budget for the finalized PIP as reasonably approved by the lender, or deemed approved by the lender subject to the PIP deemed approval process), less any portion of the FF&E reserve amount then remaining on deposit in the FF&E reserve account.
With respect to the Loan No. 15, Park at Sugar Creek, the borrowers are not required to make monthly deposits into the tax and insurance subaccount for insurance premiums associated with any insurance coverage carried under a blanket insurance policy pursuant to the Park at Sugar Creek mortgage loan documents for so long as (i) no event of default has occurred and is continuing and (ii) the borrowers provide the lender with timely evidence of payment of all such insurance premiums.
With respect to Loan No. 15, Park at Sugar Creek, at origination, the borrowers deposited $250,000 into the rollover reserve subaccount. Commencing with the payment date that occurs in October 2025, and continuing on each payment date until the balance on deposit in the rollover reserve subaccount is at least equal to $550,000, the borrowers will be required to deposit an amount equal to $25,000 into the rollover reserve subaccount. On each payment during which the rollover reserve subaccount is less than $200,000 (the “Rollover Reserve Cap”), the borrowers will be required to deposit an amount equal to 1/12th of the product obtained by multiplying $0.75 by the aggregate rentable square feet of space at the mortgaged property (approximately $8,760 per month). If the balance of the rollover reserve subaccount reaches $550,000, the borrowers’ obligation to make monthly deposits into the rollover reserve subaccount will be suspended for so long as the balance of funds on deposit in the rollover reserve subaccount is equal or greater than the Rollover Reserve Cap. To the extent a monthly deposit would cause the balance of funds on deposit in the rollover reserve subaccount to exceed the Rollover Reserve Cap, such monthly deposit will be decreased by an amount equal to such excess. From and after the re-commencement of the borrowers’ obligation to make monthly deposits into the rollover reserve subaccount (subject to the Rollover Cap), so long as the balance of funds on deposit in the rollover reserve subaccount is equal to or greater than the Rollover Reserve Cap, the borrowers will not be required to make such deposits; provided, however, the borrowers will be required to resume making monthly deposits into the rollover reserve subaccount to the extent that any release of funds in the rollover reserve subaccount causes the balance of funds on deposit in the rollover reserve subaccount to fall below the Rollover Reserve Cap.
With respect to Loan No. 16, Sunbeam & Bowden Portfolio, on each monthly payment date in which the amount then maintained in the leasing reserve subaccount is less than $150,000, the borrower is required to deposit an amount equal to $5,187 per month. Provided no event of default has occurred and is continuing, the borrower’s obligation to make deposits into the leasing reserve subaccount will be suspended for so long as the balance in the leasing reserve subaccount is equal to or greater than $250,000, and will recommence at any time the balance in the leasing reserve account is less than $150,000 until the balance is equal to or greater than $250,000. | |
With respect to Loan No. 17, Suburban Square, on each monthly payment date occurring during the continuance of a lease sweep period, the borrower is required to deposit all available cash for qualified leasing expenses with respect to lease sweep space demised pursuant to a qualified lease that would be incurred.
With respect to Loan No. 18, 16260 Ventura Blvd, the borrower is required to deposit into a tenant improvement and leasing commission reserve, on a monthly basis, approximately $5,197 per month; provided that the borrower's obligation to make such monthly deposits will be suspended as to any monthly payment date on which the amount then on deposit in the leasing reserve is greater than or equal to $250,000. |
A-1-41 |
With respect to Loan No. 21, Hampton Inn & Suites El Paso Airport, on each monthly payment date, the borrower will be required to deposit into the FF&E reserve, an amount equal to 1/12th of the greater of: (i) 4% of the projected annual gross income from operations of the mortgaged property as set forth in the mortgage loan documents and (ii) the amount required by the franchisor pursuant to the franchise agreement (as the case may be (the “FF&E Reserve Monthly Deposit”) for FF&E expenditures. The initial FF&E Reserve Monthly Deposit is an amount equal to $18,456.
With respect to Loan No. 21, Hampton Inn & Suites El Paso Airport, in connection with any subsequent PIP that may be required under the franchise agreement, within 30 days of receipt of notice from franchisor requiring any PIP, the borrower will be required to deposit with the lender the costs of such PIP into the PIP reserve.
With respect to Loan No. 22, Hannaford Plaza, on each monthly payment date during a material tenant trigger event period, the borrower is required to deposit all material tenant trigger event excess cash for tenant allowances, tenant improvements and leasing commissions that may be incurred or required to be reimbursed by the borrower in connection with leasing material tenant space pursuant to qualified leases.
With respect to Loan No. 29, Hampton Inn Scottsburg, a monthly escrow for FF&E and capital expenditures equal to 1/12th of the greater of (i) 3.0% of total revenues for years 1 and 2 or 4.0% of total revenues thereafter and (ii) the aggregate amount required to be reserved under any franchise agreement will be required.
With respect to Loan No. 29, Hampton Inn Scottsburg, upon the occurrence of a franchise trigger event, the excess cash will be deposited into the property improvement plan reserve account.
With respect to Loan No. 29, Hampton Inn Scottsburg, for August, September and October 2025, the borrower is required to deposit $30,000 into the seasonality reserve. After October 2025 and until December 2026, for June, July, August, September, October and November, the borrower is required to deposit $48,000 into the seasonality reserve. The funds from this reserve will be disbursed in December, January, February, March, April and May in 2026 for any shortfalls. After December 2026, the lender may reassess the amount of the monthly seasonality deposit, the seasonality funds deposit months and the seasonality funds disbursement months, to reflect the then current seasonal periods upon 30 days’ notice to the borrower. | |
(20) |
Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
With respect to Loan No. 15, Park at Sugar Creek, the capital expenditures reserve is subject to a cap of approximately $100,000. |
(21) |
In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date and may not include smaller spaces with different expiration dates.
With respect to Loan No. 10, Shaw Park Plaza, the Second Largest Tenant, Moneta Group, LLC, occupies two spaces at the mortgaged property pursuant to leases with different expiration dates: suite SPP001 1000, expiring November 30, 2034, and suite SPP001 500, expiring December 31, 2027.
With respect to Loan No. 19, Decatur Crossing III, Synova Partners, LLC has 7,842 square feet of space expiring on August 31, 2028, with an additional 17,717 square feet of space expiring on December 31, 2030. |
(22) | With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property. |
(23) |
The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.
With respect to Loan No. 24, 500 Delaware, (i) the Fourth Largest Tenant, United States Postal Service, has the right to terminate its lease in whole or in part at any time effective after the tenth full year of occupancy upon 90 days’ prior written notice to the landlord; and (ii) the Fifth Largest Tenant, General Services |
A-1-42 |
Administration, has the right to terminate its lease in whole or in part at any time effective after the tenth full year of occupancy upon 90 days’ prior written notice to the landlord. | |
(24) | With respect to Loan No. 2, Vertex HQ, full recourse is capped at the greater of 10% of the outstanding loan amount or $100,000,000. |
(25) | Each letter identifies a group of related borrowers. |
(26) |
The classification of the lockbox types is described in the preliminary prospectus. See “Description of the Mortgage Pool—Certain Calculations and Definitions” and “—Definitions” in the preliminary prospectus for further details.
With respect to Loan No. 1, Dunbar Apartments, the Dunbar Apartments Mortgage Loan is structured with a soft lockbox (for residential tenants) and hard lockbox (for non-residential tenants) and springing cash management. At origination, the borrower delivered a tenant direction letter to each commercial tenant doing business at the Dunbar Apartments Property to remit all payments directly to the lockbox bank. If the borrower or property manager receives any commercial rents, the borrower or property manager is required to deposit such amounts into the lockbox account within two business days of receipt. Funds deposited into the lockbox account will be swept on a daily basis into the borrower's operating account until a cash management period (as defined in the Mortgage Loan documents) has commenced, in which event funds will be swept on a daily basis into a lender-controlled lockbox account and applied in accordance with the Dunbar Apartments Mortgage Loan documents.
With respect to Loan No. 13, The Roosevelt New Orleans, the mortgage loan is structured such that the lockbox is soft so long as an escrow sweep period does not exist. Upon the occurrence of an escrow sweep triggering event, the borrower will be required to, or cause the property manager to, deliver credit card direction letters to all credit card companies to deliver all rents directly to the lockbox account. An escrow sweep triggering event will occur on the date on which the management agreement has been terminated or expires, unless a management cure has been effectuated simultaneously therewith.
With respect to Loan No. 14, Blue Sky Portfolio - Pool B, the borrower has a one-time option at its sole cost and expense, upon the expiration of the first trigger period in accordance with the mortgage loan documents, to request the lockbox to be deactivated and/or closed; provided, however, that, upon the next occurrence of any trigger period, the provisions under the mortgage loan documents will be reinstated and in full force and effect with respect such next occurrence of a trigger period as if same were the “first occurrence of a trigger period” hereunder.
With respect to Loan No. 15, Park at Sugar Creek, pursuant to the mortgage loan documents, which are structured with a springing lockbox, the borrowers may suspend their obligation to cause all rents to be deposited into a clearing account during a debt service coverage ratio cash management period (provided no other cash management period is continuing) if and for so long as the borrowers have deposited (and maintain on deposit) with the lender either (i) cash in the amount of the difference between (A) the annual net operating income that would be required to achieve a debt service coverage ratio of 1.25x, minus (B) the then-existing annual net operating income, as reasonably determined by the lender (the “NOI Shortfall”), which cash amount will be transferred to the cash collateral subaccount or (ii) a letter of credit in the amount of the NOI Shortfall.
With respect to Loan No. 28, Blue Sky Hot Springs, the borrower has a one-time option at its sole cost and expense, upon the expiration of the first trigger period in accordance with the mortgage loan documents, to request the lockbox to be deactivated and/or closed; provided, however, that, upon the next occurrence of any trigger period, the provisions under the mortgage loan documents will be reinstated and in full force and effect with respect such next occurrence of a trigger period as if same were the “first occurrence of a trigger period” hereunder.
With respect to Loan No. 30, Blue Sky MN & WI Portfolio, the borrower has a one-time option at its sole cost and expense, upon the expiration of the first trigger period in accordance with the mortgage loan documents, to request the lockbox to be deactivated and/or closed; provided, however, that, upon the next occurrence of any trigger period, the provisions under the mortgage loan documents will be reinstated and in full force and effect with respect such next occurrence of a trigger period as if same were the “first occurrence of a trigger period” hereunder. |
A-1-43 |
(27) |
With respect to Loan No. 6, Shaner Philadelphia Airport Portfolio – Residence Inn Philadelphia Airport, the mortgaged property benefits from a 10-year tax abatement in which ownership does not need to pay taxes against the assessed improvement value of the mortgaged property. This abatement began in March 2016 when the mortgaged property opened and is anticipated to expire in 2026; as such, the mortgaged property will be subject to the full tax burden in 2026 and thereafter.
With respect to Loan No. 23, ILPT 2025 Portfolio, the Mortgaged Property known as the 3502 Enterprise Avenue property, certain improvements (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 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.
With respect to Loan No. 23, ILPT 2025 Portfolio, the Mortgaged Property known as the 996 Paragon Way property, the Largest Tenant at the Property, Exel Inc., has a Fee Agreement with York County, South Carolina, dated as of June 2, 2013 (the “996 FILOT Agreement”), which, subject to the terms and conditions thereof, allows tenant to make certain payments in lieu of tax payments which would otherwise be due and owing by such tenant, which payments are calculated based on millage rate, depreciation schedules and the fair value of the Property as more particularly described in such agreement. The related borrower is not a party to the 996 FILOT Agreement, which is directly between York County, South Carolina and Exel Inc., as tenant under a lease at the Property.
With respect to Loan No. 23, ILPT 2025 Portfolio, the Mortgaged Property known as the 11224 Will Walker Road property, Mercedes Benz US International, Inc., the Largest Tenant at the property, has entered into one or more agreements (constituting PILOT documents) with the Tuscaloosa County Industrial Development Authority to reduce its tax liability. The related borrower is not a party to, and has not received an assignment of any interest in, such PILOT documents nor are such PILOT documents pledged to secure the ILPT 2025 Portfolio Whole Loan. |
(28) | With respect to Loan No. 14, Blue Sky Portfolio - Pool B, the mortgaged properties are subject to a master lease dated June 27, 2025 between the borrower, FultonBSH BNCO I, LLC, as lessor, and FultonBSH BNCO Leasing, LLC, as lessee. |
(29) |
With respect to Loan No. 3, Mendlowits NYC Collection – The 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard property is located in a qualified opportunity zone.
Loan No. 23, ILPT 2025 Portfolio - 1341 N. Clyde Morris Blvd., 2375 East Newlands Road, 5001 West Delbridge Street, 955 Aeroplaza Drive, 2482 Century Drive, 1095 South 4800 West, 1230 West 171st Street, and 209 South Bud Street. |
(30) |
With respect to Loan No. 12, Residence Inn Chesapeake & Springhill Suites Norfolk, each mortgaged property is subject to a franchise agreement with Marriott International, Inc. with a current expiration date of August 31, 2026, which will be extended to June 30, 2040 upon completion of the related PIP by April 28, 2026. The borrowers failure to complete each PIP and obtain a renewal of the related franchise agreement triggers full recourse for the full outstanding principal balance of the related mortgage loan.
With respect to Loan No. 12, Residence Inn Chesapeake & Springhill Suites Norfolk, other sources refer to existing reserves from the prior mortgage loan.
With respect to Loan No. 19, Decatur Crossing III, the mortgage loan documents permit the related borrower to substitute the $750,000 deposited in the upfront TI/LC reserve with a letter of credit delivered to the lender. |
(31) | With respect to Loan No. 15, Park at Sugar Creek, the borrowers own the mortgaged property as tenants-in-common. |
A-1-44 |