EFMT DEPOSITOR LLC ABS-15G

Exhibit 99.11 - Schedule 8

 

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
XXXX XXXX 2135970 XXXX XXXX Debt Service Coverage Ratio Present Yes 1900 1900 Appraisal - 1007   N/A     1900 Actual In Place Rent No 66.53 1.503 1.503 1264.06 1900 02-01-2026 1                                       Yes 11400       1900             No No 0.1 1 1 N/A 22.66 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 2 Full Recourse XXXX Tenant
XXXX XXXX 2140011 XXXX XXXX Debt Service Coverage Ratio Present Yes 2850 1812 Appraisal - 1007   N/A     1812 Appraisal - 1007 No 109.67 1 1.003 1987.26 2850 10-31-2026 12                                       Yes 18000   XXXX   1812             No No 0.7 1 1 N/A 13.19 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
XXXX XXXX 2137738 XXXX XXXX Debt Service Coverage Ratio Present Yes 2800 2300 Appraisal - 1007   N/A     2300 Appraisal - 1007 No 88.06 1.122 1.136 2025.46 2800 04-01-2027 12                                       No     XXXX   2300             No No 6.8 1 1 N/A 15.6 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
XXXX XXXX 2137739 XXXX XXXX Debt Service Coverage Ratio Present No 0 6200 Appraisal - 1025   N/A     6200 Appraisal - 1025 No 99.92 1.001 1.001 6195.13                                             Yes 110100       6200             No No 18.2 1 1 N/A 21.09 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX Individual Guarantor XXXX XXXX Individual Guarantor XXXX XXXX Individual Guarantor XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 4 Full Recourse XXXX Tenant
XXXX XXXX 2137742 XXXX XXXX Debt Service Coverage Ratio Present No - Vacant 0 1550 Appraisal - 1007   N/A     1550 Appraisal - 1007 No 53.94 1.854 1.854 836.01                                             Yes 18600   XXXX   1550             No No 0.6 3 1 N/A 126.29 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 Vacant
XXXX XXXX 2137744 XXXX XXXX Debt Service Coverage Ratio Present No - Vacant 0 1500 Appraisal - 1007   N/A     1500 Appraisal - 1007 No 54.32 1.841 1.841 814.77                                             Yes 18000   XXXX   1500             No No 0.4 3 1 N/A 129.45 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
XXXX XXXX 2137745 XXXX XXXX Debt Service Coverage Ratio Present Yes 6650 7500 Appraisal - 1025   N/A     6650 Actual In Place Rent No 79.42 1.259 1.259 5281.42 1750 01-01-2027 12 2100 04-01-2026 1 2800 01-01-2027 12                           Yes 40000     0 6650             No No 5.0 1 1 N/A 46.64 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
XXXX XXXX 2137746 XXXX XXXX Debt Service Coverage Ratio Present Yes 7500 7700 Appraisal - 1007   N/A     7500 Actual In Place Rent No 77.51 1.29 1.29 5812.98 7500 05-01-2026 24                                       Yes 109700       7500             No No 8.0 1 1 N/A 37.76 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
XXXX XXXX 2151776 XXXX XXXX Debt Service Coverage Ratio Present Yes 2325 2800 Appraisal - 1025   N/A     2325 Actual In Place Rent No 35.62   2.807 828.21 650 02-28-2027 1 450 06-30-2026 1 650 02-28-2027 1 575 12-31-2026 1                     Yes 28500       2325             No No 0.9 1 1 N/A 89.29 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 Tenant
XXXX XXXX 2163942 XXXX XXXX Debt Service Coverage Ratio Present Yes 1850 1900 Appraisal - 1007   N/A     1850 Actual In Place Rent No 79.84 1.252 1.252 1477.11 1850 03-31-2027 12                                       Yes 22200   XXXX   1850             No No 5.0 1 1 N/A 76.53 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX Business Entity XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 1 Full Recourse XXXX Vacant
XXXX XXXX 2163943 XXXX XXXX Debt Service Coverage Ratio Present Yes 1300 1450 Appraisal - 1007   N/A     1300 Actual In Place Rent No 69.31 1.443 1.443 901.02 1300 02-01-2027 12                                       Yes 11000   XXXX   1300             No No 1.2 1 1 N/A 104.41 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
XXXX XXXX 2175529 XXXX XXXX 12 Month Bank Statement Present No - Vacant 0 2600 Appraisal - 1007         2600 Appraisal - 1007 No 73.87 0.0 0 1920.71                                             Yes 54320   XXXX   2600             No No 3.0 1 1 N/A 55.48 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX Vacant
XXXX XXXX 2177181 XXXX XXXX Debt Service Coverage Ratio Present No - Owner Occupied 0 2500 Appraisal - 1007   N/A     2500 Appraisal - 1007 No 62.12 1.61 1.61 1552.92                                             Yes 50100 0     2500 0 0 0 0 0 0 No No 8.9 1 1 N/A 15.23 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0 N/A XXXX Owner
XXXX XXXX 2177180 XXXX XXXX Debt Service Coverage Ratio Present No - Vacant 0 2400 Appraisal - 1025   N/A     2400 Appraisal - 1025 No 70.69   1.415 1696.45                                             Yes 15000       2400             No No 1.0 1 1 N/A 56.3 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX Business Entity XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 1 Full Recourse XXXX Tenant
XXXX XXXX 2175531 XXXX XXXX Debt Service Coverage Ratio Present Yes 2333.62 1740 Appraisal - 1007   N/A     1740 Appraisal - 1007 No 104.54 1.01 1.009 1724.89 2333.62 05-15-2028 24                                       No     XXXX   1740             No No 0.4 1 1 N/A 42.65 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
XXXX XXXX 2177183 XXXX XXXX Debt Service Coverage Ratio Present Yes 2475 2475 Appraisal - 1025   N/A     2475 Actual In Place Rent No 47.68 2.497 2.097 1180.09 1375 03-31-2027 12 1100 06-30-2027 12                                 No     XXXX   2475             No No 0.2 1 1 N/A 85.77 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 Tenant
XXXX XXXX 2179067 XXXX XXXX Debt Service Coverage Ratio Present Yes 1400 1550 Appraisal - 1007   N/A     1400 Actual In Place Rent No 80.68 1.239 1.239 1129.52 1400 07-01-2026 12                                       No   0 XXXX   1400 0 0 0 0 0 0 No No 2.0 1 1 N/A 91.52 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     N/A 0 N/A XXXX Tenant
XXXX XXXX 2177184 XXXX XXXX Debt Service Coverage Ratio Present Yes 1250 1250 Appraisal - 1007   N/A     1250 Actual In Place Rent No 66.92   1.494 836.56 1250 05-31-2027 12                                       Yes 32400       1250             No No 0.5 1 1 N/A 100.1 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 2 Full Recourse XXXX Tenant
XXXX XXXX 2177182 XXXX XXXX Debt Service Coverage Ratio Present Yes 1465 1465 Appraisal - 1025   N/A     1465 Actual In Place Rent No 66.8 1.497 1.497 978.68 765 09-01-2026 12 700 06-01-2026 12                                 Yes 18000 0     1465 0 0 0 0 0 0 No No 4.2 1 1 N/A 95.98 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX Business Entity XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 1 Full Recourse XXXX Tenant
XXXX XXXX 2177185 XXXX XXXX Debt Service Coverage Ratio Present Yes 2000 2325 Appraisal - 1007   N/A     2000 Actual In Place Rent No 94.09 1.063 1.063 1881.83 2000 04-01-2027 12                                       Yes 5645.49 0     2000 0 0 0 0 0 0 No No 2.4 1 1 N/A 93.4 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 Tenant
XXXX XXXX 2180239 XXXX XXXX Debt Service Coverage Ratio Present Yes 2400 2400 Appraisal - 1007   N/A     2400 Actual In Place Rent No 76.3 1.311 1.311 1831.16 2400 02-05-2027 12                                       Yes 30040 0 XXXX   2400 0 0 0 0 0 0 No No 2.7 1 1 N/A 99.15 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
XXXX XXXX 2179070 XXXX XXXX Debt Service Coverage Ratio Present Yes 2125 2175 Appraisal - 1025   N/A     2175 Appraisal - 1025 No 44.4 2.305 2.305 943.41 850 03-31-2027 12 1275 04-30-2027 12                                 Yes 24000   XXXX   2175             No No 1.0 1 1 N/A 91.97 No XXXX   Vested Individual XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       0   XXXX Tenant
XXXX XXXX 2179072 XXXX XXXX Debt Service Coverage Ratio Present Yes 1850 1900 Appraisal - 1025   N/A     1850 Actual In Place Rent No 52.64   1.9 973.78 900 04-01-2027 12 950 07-01-2026 1                                 Yes 11100   XXXX   1850             No No 0.7 1 1 N/A 115.75 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
XXXX XXXX 2179073 XXXX XXXX Debt Service Coverage Ratio Present Yes 1850 2000 Appraisal - 1007   N/A     1850 Actual In Place Rent No 73.8 1.353 1.355 1365.25 1850 05-01-2027 12                                       Yes 12000   XXXX   1850             No No 1.5 1 1 N/A 122.2 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
XXXX XXXX 2179071 XXXX XXXX Debt Service Coverage Ratio Present No - Owner Occupied 0 1750 Appraisal - 1007   N/A     1750 Appraisal - 1007 No 87.58 1.142 1.142 1532.7                                             Yes 18392.28       1750             No No 5.9 1 1 N/A 73.6 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 Owner
XXXX XXXX 2179075 XXXX XXXX Debt Service Coverage Ratio Present Yes 1500 1500 Appraisal - 1007   N/A     1500 Actual In Place Rent No 84.99 1.177 1.177 1274.78 1500 03-31-2027 12                                       Yes 6500       1500             No No 9.0 1 1 N/A 14.55 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
XXXX XXXX 2180237 XXXX XXXX Debt Service Coverage Ratio Present Yes 4135 2600 Appraisal - 1007   N/A     4135 Actual In Place Rent No 89.51 1.253 1.117 3701.11 4135 10-31-2027 24                                       Yes 44570       4135             No No 2.4 1 1 N/A 86.79 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
XXXX XXXX 2180236 XXXX XXXX Debt Service Coverage Ratio Present Yes 4050 2600 Appraisal - 1007   N/A     4050 Actual In Place Rent No 91.56 1.092 1.092 3708.03 4050 11-30-2026 12                                       Yes 44570       4050             No No 2.4 1 1 N/A 16.57 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
XXXX XXXX 2180238 XXXX XXXX Debt Service Coverage Ratio Present Yes 4750 2600 Appraisal - 1007   N/A     4750 Actual In Place Rent No 80.24 1.246 1.246 3811.51 4750 10-31-2026 12                                       Yes 48730       4750             No No 2.4 1 1 N/A 23.64 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
XXXX XXXX 2179065 XXXX XXXX Debt Service Coverage Ratio Present Yes 4000 2700 Appraisal - 1007   N/A     4000 Actual In Place Rent No 85.89 1.164 1.164 3435.52 4000 10-31-2026 12                                       Yes 60000       4000             No No 2.4 1 1 N/A 93.5 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 2 Full Recourse XXXX Tenant
XXXX XXXX 2179066 XXXX XXXX Debt Service Coverage Ratio Present Yes 3100 3100 Appraisal - 1007   N/A     3100 Actual In Place Rent No 97.38 1.027 1.027 3018.91 3100 09-30-2026 12                                       Yes 47720       3100             No No 2.4 1 1 N/A 100.69 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
XXXX XXXX 2179064 XXXX XXXX Debt Service Coverage Ratio Present Yes 3400 3400 Appraisal - 1007   N/A     3400 Actual In Place Rent No 95.16 1.051 1.051 3235.28 3400 08-29-2026 12                                       Yes 30000 0     3400 0 0 0 0 0   No No 3.2 1 1 N/A 99.29 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 Tenant
XXXX XXXX 2179062 XXXX XXXX Debt Service Coverage Ratio Present Yes 3150 3200 Appraisal - 1007   N/A     3150 Actual In Place Rent No 97.38   1.027 3067.44 3150 09-30-2026 12                                       Yes 47960       3150             No No 1.3 1 1 N/A 29.37 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
XXXX XXXX 2179063 XXXX XXXX Debt Service Coverage Ratio Present Yes 3100 3200 Appraisal - 1007   N/A     3100 Actual In Place Rent No 96.2   1.04 2982.2 3100 10-31-2026 12                                       Yes 20000       3100             No No 1.3 1 1 N/A 41.12 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 Owner
XXXX XXXX 2178923 XXXX XXXX Debt Service Coverage Ratio Present No - Vacant 0 1450 Appraisal - 1007   N/A     1450 Appraisal - 1007 No 59.34 1.685 1.685 860.46                                             Yes 17900   XXXX   1450             No No 1.0 1 1 N/A 119.62 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX       1   XXXX Vacant
XXXX XXXX 2179068 XXXX XXXX Debt Service Coverage Ratio Present Yes 1620 1130 Appraisal - 1007   N/A     1130 Appraisal - 1007 No 85.87 1.16 1.165 970.31 1620 05-31-2027 12                                       Yes 9728       1130             No No 7.1 1 1 N/A 64.89 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
XXXX XXXX 2179069 XXXX XXXX Debt Service Coverage Ratio Present Yes 1600 1600 Appraisal - 1007   N/A     1600 Actual In Place Rent No 60.76 1.646 1.646 972.08 1600 03-31-2027 12                                       Yes 8000 0 XXXX   1600 0 0 0 0 0   No No 0.6 1 1 N/A 108.12 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
XXXX XXXX 2179074 XXXX XXXX Debt Service Coverage Ratio Present Yes 1295 1295 Rent Estimate - XXXX   N/A     1295 Actual In Place Rent No 62.29 1.605 1.605 806.7 1295 05-31-2027 12                                       Yes 12000   XXXX   1295             No No 0.3 1 1 N/A 203.04 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
XXXX XXXX 2180017 XXXX XXXX Debt Service Coverage Ratio Present No 0 2450 Appraisal - 1007   N/A     2450 Appraisal - 1007 No 85.21 1.174 1.174 2087.7                                             Yes 24000   XXXX   2450             No No 0.0 1 1 N/A 13.68 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 Owner
XXXX XXXX 2180240 XXXX XXXX Debt Service Coverage Ratio Present No - Vacant 0 1950 Appraisal - 1007   N/A     1950 Appraisal - 1007 No 87.12 1.148 1.148 1698.85                                             Yes 30000 0 XXXX   1950 0 0 0 0 0 0 No No 0.6 1 1 N/A 36.8 Yes XXXX Limited Liability Corporation (LLC) Individual Guarantor XXXX XXXX Individual Guarantor XXXX XXXX   XXXX XXXX   XXXX XXXX XXXX XXXX     XXXX XXXX     Yes 2 Full Recourse XXXX Vacant
XXXX XXXX 2180014 XXXX XXXX Debt Service Coverage Ratio Present Yes 3760 3600 Appraisal - Narrative   N/A     3600 Appraisal - Narrative No 97.69 1.024 1.024 3516.87 1995 08-31-2026 12 1765 02-28-2027 12                                 Yes 45120       3600             No No 39.5 4 1 N/A 277.91 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
XXXX XXXX 2180015 XXXX XXXX Debt Service Coverage Ratio Present Yes 2000 2600 Appraisal - 1007   N/A     2000 Actual In Place Rent No 126.14 0.793 0.793 2522.82 2000 12-31-2027 12                                       Yes 24000   XXXX 0 2000             No No 27.2 4 1 N/A 78.75 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
XXXX XXXX 2180016 XXXX XXXX Debt Service Coverage Ratio Present Yes 2520 3500 Appraisal - 1007   N/A     3500 Appraisal - 1007 No 74.72 1.004 1.004 2615.03 2520 09-30-2028 12                                       Yes 98153       2625 875           No No 11.6 4 1 N/A 369.78 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
XXXX XXXX 2180018 XXXX XXXX Debt Service Coverage Ratio Present Yes 3000 2400 Appraisal - 1007   N/A     2400 Appraisal - 1007 No 79.43 1.259 1.259 1906.24 3000 12-31-2026 12                                       Yes 15000       2400             No No 4.8 1 1 N/A 63.75 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
XXXX XXXX 2180019 XXXX XXXX Debt Service Coverage Ratio Present Yes 4250 3875 Appraisal - 1007   N/A     3875 Appraisal - 1007 No 123.47 0.81 0.81 4784.4 4250 05-31-2027 12                                       Yes 30000       3875             No No 0.4 1 1 N/A 37.1 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