GS Mortgage Securities Corp. ABS-15G

Exhibit 99.3 - Schedule 7

 

 

 

LoanRecordID Loan ID Seller Loan ID Investor Loan ID Seller Name Loan Program Documentation Type Executed NOO Docs in File Lease In Place Flag Actual In Place Rent Third Party Market Rent Estimate Third Party Rent Source Actual Short Term Rent Amount Actual Short Term Rent Source Short Term Rent Number of Months Short Term Rental Occupancy Factor Rental Income Used for Property DSCR Calculation Rental Source for Property DSCR Calculation DSCR Calculation Based On Short Rental Income Flag Property DTI Originator DSCR TPR DSCR PITIA Gross Rental Income Unit 1 Lease End Date Unit 1 Lease Term Unit 1 Gross Rental Income Unit 2 Lease End Date Unit 2 Lease Term Unit 2 Gross Rental Income Unit 3 Lease End Date Unit 3 Lease Term Unit 3 Gross Rental Income Unit 4 Lease End Date Unit 4 Lease Term Unit 4 Gross Rental Income Unit 5 Lease End Date Unit 5 Lease Term Unit 5 Gross Rental Income Unit 6 Lease End Date Unit 6 Lease Term Unit 6 Gross Rental Income Unit 7 Lease End Date Unit 7 Lease Term Unit 7 Gross Rental Income Unit 8+ Rent Loss Insurance Rent Loss Insurance Amount Fee Amount Acquisition Cost Renovation Cost Effective Gross Income Turnover Costs Repairs and Maintenance Marketing and Leasing Costs Utilities Other Costs Cap Ex Reserve Section 8 Blanket Mortgage/Cross Collateral Flag Number of Years Property Owned Number of Mortgaged Properties With Lender Number of Properties Securing Loan Foreign National Alternative Credit Documentation Months Reserves Loan Closed in the name of Business Entity Vested Business Entity Name Vested Business Entity Type Qualifying Primary Borrower Type Qualifying Primary Borrower First Name Qualifying Primary  Borrower  Last Name Qualifying CoBorrower Type Qualifying CoBorrower First Name Qualifying CoBorrower Last Name Qualifying CoBorrower 2 Type Qualifying CoBorrower 2 First Name Qualifying CoBorrower 2 Last Name Qualifying CoBorrower 3 Type Qualifying CoBorrower 3 First Name Qualifying CoBorrower 3 Last Name Non-Qualifying Guarantor 1 First Name Non-Qualifying Guarantor 1 Last Name Non-Qualifying Guarantor 1 Citizenship Non-Qualifying Guarantor 1 Country Name Non-Qualifying Guarantor 2 First Name Non-Qualifying Guarantor 2 Last Name Non-Qualifying Guarantor 2 Citizenship Non-Qualifying Guarantor 2 Country Name Personal Guaranty Total Number of Guarantors Personal Guaranty Recourse Level Business Entity EIN
XXXX xxx1112 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 1100 1000 Appraisal - 1007   N/A     1000 Appraisal - 1007 No 71.97 1.384 1.39 719.68 1100 XXXX 1                                       Yes 10000   0   1000             No No 1.3 1 1 N/A 108.4 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 1 Full Recourse XXXX
XXXX xxx3531 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present No 0 1200 Appraisal - 1007   N/A     1200 Appraisal - 1007 No 99.88 1.001 1.001 1198.56                                             Yes 14250   51000   1200             No No 1.2 1 1 N/A 23.27 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 1 Full Recourse XXXX
XXXX xxx2506 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present No 0 1225 Appraisal - 1007   N/A     1225 Appraisal - 1007 No 70.41 1.42 1.42 862.58                                             Yes 18000   168000   1225             No No 0.3 1 1 N/A 67.29 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 1 Full Recourse XXXX
XXXX xxx2558 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 1000 1330 Rent Estimate - RentRange   N/A     1000 Actual In Place Rent No 93.36 1.071 1.071 933.56 1000 XXXX 12                                       Yes 13800       1000             No No 12.2 1 1 N/A 20.68 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 1 Full Recourse XXXX
XXXX xxxxxx2262 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 1600 1450 Appraisal - 1007   N/A     1600 Actual In Place Rent No 98.8 1.0 1.012 1580.86 1600 XXXX 12                                       Yes 18000   93000   1600             No No 2.3 1 1 N/A 106.77 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 1 Full Recourse XXXX
XXXX xxxxxx6784 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present No 0 2600 Appraisal - 1007   N/A     2600 Appraisal - 1007 No 95.78 1.0 1.044 2490.31                                             Yes 31200   7000000   2600             No No 0.0 1 1 N/A 16.23 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX
XXXX xxxxxx8774 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 1650 1500 Appraisal - 1007   N/A     1500 Appraisal - 1007 No 82.9 1.21 1.206 1243.44 1650 XXXX 12                                       Yes 18100   63000   1500             No No 2.2 2 1 N/A 113.61 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 1 Full Recourse XXXX
XXXX xxxxxx7030 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present No 0 1400 Appraisal - 1007   N/A     1400 Appraisal - 1007 No 99.92 1.001 1.001 1398.83                                             Yes 16900       1400             No No 0.0 1 1 N/A 6.68 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 1 Full Recourse XXXX
XXXX xxxxxx8742 XXXX XXXX XXXX XXXX 12 Month Bank Statement Present No 0 3900 Appraisal - 1007   N/A     3900 Appraisal - 1007 No 157.1 0.0 0 6126.98                                             No         3900             No No 0.0 1 1 N/A 48.14 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX
XXXX xxxxxx5528 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 9462 9695 Appraisal - 1025   N/A     9462 Actual In Place Rent No 66.05 1.514 1.514 6249.88 772 XXXX 1 4395 XXXX 12 4295 XXXX 12                           Yes 260650       9462             No No 3.9 1 1 N/A 15.38 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX
XXXX xxxxxx8015 XXXX XXXX XXXX XXXX 12 Month Bank Statement Present No 0   N/A   N/A       N/A No   0.0 0 999.49                                             Yes 22480       0             No No 0.0 3 1 N/A 172.01 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX
XXXX xxxxxx5077 XXXX XXXX XXXX XXXX 1YR Full Doc Present No 0   N/A           N/A No   0.0 0 8161.03                                             Yes 30000       0             No No 20.2 1 1 N/A 817.13 No XXXX   Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX
XXXX xxxxxx8196 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 2850 2700 Appraisal - 1007   N/A     2700 Appraisal - 1007 No 93.49 1.013 1.013 2664.58 2850 XXXX 12                                       Yes 34000   100   2700             No No 1.0 7 1 N/A 180.59 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0   XXXX
XXXX xxxxxx8004 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 4750 4725 Appraisal - 1025   N/A     4725 Appraisal - 1025 No 84.71 1.187 1.18 4002.72 2350 XXXX 12 2400 XXXX 12                                 Yes 114151   450000   4725             No No 2.4 1 1 N/A 27.52 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 1 Full Recourse XXXX
XXXX xxxxxx8985 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 2850 2850 Appraisal - 1007   N/A     2850 Appraisal - 1007 No 95.49 1.047 1.047 2721.33 2850 XXXX 12                                       No     260000   2850             No No 7.0 1 1 N/A 31.11 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX
XXXX xxxxxx6071 XXXX XXXX XXXX XXXX Debt Service Coverage Ratio Present No 0 2400 Appraisal - 1007   N/A     2400 Appraisal - 1007 No 112.27 0.862 0.891 2694.56                                             Yes 105900       2400             No No 0.0 2 1 N/A 12.63 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX
XXXX xxxxxx9195 XXXX XXXX XXXX XXXX 12 Month Bank Statement Present No 0 2400 Appraisal - 1007   N/A     2400 Appraisal - 1007 No 136.03 0.0 0 3264.6                                             No         2400             No No 1.9 1 1 N/A 27.3 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0 N/A XXXX
XXXX xxxxxx8239 XXXX XXXX XXXX XXXX 12 Month Bank Statement Present No 0   N/A   N/A       N/A No   0.0 0 14210                                             Yes 105000   451000   0             No No 0.0 1 1 N/A 62.06 No XXXX   Vested Individual XXXX XXXX Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX