GS Mortgage Securities Corp. ABS-15G

Exhibit 99.2 - Schedule 6

 

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 Primary Appraisal Occupancy
4975   XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 6700 6700 Appraisal - 1025         6700 Actual In Place Rent No 88.05 1.135 1.136 5899.41 3500 XX-XX-XXXX 12 3200 XX-XX-XXXX 12                                 Yes 140000       6700             No No 4.9 1 1 N/A 112.53 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 Tenant
4976   XXXX XXXX XXXX 1YR Full Doc Present No - Owner Occupied 0   N/A   N/A       N/A No   0.0 0 3616.37                                             Yes 18000       0             No No 21.4 1 1 N/A 4.39 No XXXX   Vested Individual XXXX XXXX Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0 N/A XXXX Owner
4977   XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 2250 2500 Appraisal - 1025         2500 Appraisal - 1025 No 76.47 1.308 1.308 1911.63 1050 XX-XX-XXXX 1 1200 XX-XX-XXXX 1                                 Yes 30000       2500             No No 9.8 1 1 N/A 63.54 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0   XXXX Tenant
4978   XXXX XXXX XXXX Debt Service Coverage Ratio Present No - Owner Occupied 0 3300 Appraisal - 1007         3300 Appraisal - 1007 No 87.9 1.075 1.138 2900.81                                             Yes 83190       3300             No No 13.2 1 1 N/A 99.71 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX Owner
4979   XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 2200 2400 Appraisal - 1025   N/A     2200 Actual In Place Rent No 69.45 1.44 1.44 1527.99 1150 XX-XX-XXXX 12 1050 XX-XX-XXXX 12                                 No     120000   2200             No No 1.8 1 1 N/A 22.06 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0 N/A XXXX Tenant
4980   XXXX XXXX XXXX Debt Service Coverage Ratio Present No - Vacant 0 3000 Appraisal - 1007   N/A     3000 Appraisal - 1007 No 94.61 1.057 1.057 2838.24                                             Yes 86000 0 0 0 3000 0 0 0 0 0 0 No No 9.2 1 1 N/A 9.4 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0 N/A XXXX Vacant
4982   XXXX XXXX XXXX 12 Month Bank Statement Present No 0   N/A   N/A       N/A No   0.0 0 3885.32                                             Yes 46500       0             No No 15.0 1 1 N/A 25.4 No XXXX   Vested Individual XXXX XXXX Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX Tenant
4983   XXXX XXXX XXXX Debt Service Coverage Ratio Present No 0 2235 Appraisal - 1007   N/A     2235 Appraisal - 1007 No 97.01 1.031 1.031 2168.17                                             Yes 26820   0   2235             No No 4.3 1 1 N/A 13.12 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0 N/A XXXX Tenant
4984   XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 2675 2855 Appraisal - 1025   N/A     2675 Actual In Place Rent No 80.81 1.238 1.238 2161.58 1400 XX-XX-XXXX 12 1275 XX-XX-XXXX 12                                 No     317000   2675             No No 2.2 1 1 N/A 31.54 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 Tenant
4985   XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 6500 6900 Appraisal - 1025   N/A     6500 Actual In Place Rent No 93.85 1.065 1.065 6100.47 3600 XX-XX-XXXX 12 2900 XX-XX-XXXX 12                                 Yes 69760       6500             No No 3.2 1 1 N/A 39.96 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX Tenant
4987   XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 6050 6150 Appraisal - 1025   N/A     6050 Actual In Place Rent No 63.37 1.578 1.578 3833.9 1500 XX-XX-XXXX 1 1750 XX-XX-XXXX 1 1325 XX-XX-XXXX 1 1475 XX-XX-XXXX 1                     Yes 93400 0 650000 0 6050 0 0 0 0 0 0 No No 3.3 1 1 N/A 8.49 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0 N/A XXXX Tenant
4989   XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 1950 1950 Appraisal - 1007   N/A     1950 Appraisal - 1007 No 97.09 1.03 1.03 1893.28 1950 XX-XX-XXXX 12                                       Yes 29500   220000   1950             No No 0.8 3 1 N/A 148.62 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 Tenant
4990   XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 1850 2200 Appraisal - 1007   N/A     2200 Appraisal - 1007 No 95.86 1.043 1.043 2108.85 1850 XX-XX-XXXX 12                                       Yes 31500 0 267500 0 2200 0 0 0 0 0 0 No No 1.0 1 1 N/A 27.05 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 Tenant
4991   XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 2295 2100 Appraisal - 1007   N/A     2100 Appraisal - 1007 No 98.64 1.014 1.014 2071.45 2295 XX-XX-XXXX 12                                       Yes 25608   0   2100             No No 1.2 1 1 N/A 95.62 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0 N/A XXXX Tenant
4992   XXXX XXXX XXXX Debt Service Coverage Ratio Present No 0 3400 Appraisal - 1007 2842.67 XXXX 12   2842.67 Airbnb Yes 68.47 1.46 1.46 1946.49                                             Yes 32000   345000   2842.67             No No 1.1 1 1 N/A 24.15 No XXXX   Vested Individual XXXX XXXX Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX Tenant
4993   XXXX XXXX XXXX Debt Service Coverage Ratio Present No - Vacant 0 7150 Appraisal - 1025   N/A     7150 Appraisal - 1025 No 89.74 1.114 1.114 6416.59                                             Yes 105000       7150             No No 20.4 1 1 N/A 30.63 No XXXX   Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0 N/A XXXX Vacant
4994   XXXX XXXX XXXX Debt Service Coverage Ratio Present No 0 3200 Appraisal - 1007   N/A     3200 Appraisal - 1007 No 89.76 1.114 1.114 2872.27                                             Yes 37530 0 0 0 3200 0 0 0 0   0 No No 17.6 1 1 N/A 365.06 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 1 N/A XXXX Tenant
4998   XXXX XXXX XXXX Debt Service Coverage Ratio Present No - Vacant 0 1750 Appraisal - 1007   N/A     1750 Appraisal - 1007 No 87.92 1.137 1.137 1538.52                                             Yes 50100       1750             No No 27.8 1 1 N/A 25.21 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0   XXXX Vacant
5000   XXXX XXXX XXXX Debt Service Coverage Ratio Present No 0 2300 Appraisal - 1007         2300 Appraisal - 1007 No 85.07 1.176 1.176 1956.55                                             Yes 30000       2300             No No 10.2 1 1 N/A 23.98 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 Vacant
5001   XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 2925 2800 Appraisal - 1025         2800 Appraisal - 1025 No 83.05 1.204 1.204 2325.49 1500 XX-XX-XXXX 12 1425 XX-XX-XXXX 12                                 No         2800             No No 9.2 1 1 N/A 102.76 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 Tenant
5002   XXXX XXXX XXXX Debt Service Coverage Ratio Present No - Vacant 0 4300 Appraisal - 1025         4300 Appraisal - 1025 No 80.35 1.245 1.245 3455.18                                             No         4300             No No 4.4 1 1 N/A 6.13 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX Tenant
5004   XXXX XXXX XXXX Debt Service Coverage Ratio Present Yes 2455.18 2700 Appraisal - 1007   N/A     2700 Appraisal - 1007 No 95.1 1.052 1.052 2567.67 2455.18 XX-XX-XXXX 1                                       No   0 0 0 2700 0 0 0 0 0 0 No No 1.6 1 1 N/A 114.5 No XXXX   Vested Individual XXXX XXXX Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0 N/A XXXX Tenant