FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-283864-06
     

AXDB 2026-MULT1

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (File No. 333-283864) 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 Securities and Exchange Commission 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 Securities and Exchange Commission website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by emailing: prospectus.cpdg@db.com. 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. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us.

This free writing prospectus does not contain all information that is required to be included in the prospectus.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

This material is for your information, and none of Deutsche Bank Securities Inc. or any other underwriter, (collectively, the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal.

Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the preliminary prospectus relating to the AXDB 2026-MULT1 Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2026-MULT1 (the "Offering Document").  The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document.  The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document.  The information contained herein will be more fully described elsewhere in the Offering Document.  The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value.  Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

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 Underwriters or any of their respective affiliates makes 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.

This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the depositor undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

 Any legends, disclaimers or other notices that may appear at the bottom of the 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) no representation being made 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.

 

 

 

   

 

AXDB 2026-MULT1

Annex A-1

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
                           
1 Loan 22 1 Midtown Towers 8.7% 100.0% Axonic Axonic NAP NAP 5676 Broadview Road Parma Cuyahoga
2 Loan 16, 22, 23 1 The Jax 7.9% 100.0% Axonic Axonic NAP NAP 200 Aycock Avenue Monroe Walton
3 Loan 10 7 NW Arkansas Portfolio 6.6%   Axonic Axonic NAP NAP Various Various Various
3.01 Property   1 Meadowlands 1.6% 24.5%         804 Meadowlands Drive Centerton Benton
3.02 Property   1 Ecology 1.5% 22.1%         344 North Double Springs Road Farmington Washington
3.03 Property   1 Honeysuckle 1.1% 16.8%         4179 North Sunflower Circle Fayetteville Washington
3.04 Property   1 Windwood 0.8% 12.8%         1905 South 40th Street Springdale Washington
3.05 Property   1 Brooks Duplexes 0.7% 11.4%         993 North Brook Drive Fayetteville Washington
3.06 Property   1 Clevenger 0.5% 8.3%         764 North 54th Avenue Fayetteville Washington
3.07 Property   1 Fountains 0.3% 4.1%         4119 North Sunflower Circle Fayetteville Washington
4 Loan 22, 23 1 Marine Terrace 6.1% 100.0% Axonic Axonic NAP NAP 4180 North Marine Drive Chicago Cook
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 6.0%   Axonic Axonic NAP NAP Various Howell Livingston
5.01 Property   1 Chestnut Woods 3.3% 54.9%         1565 Elijah Lane Howell Livingston
5.02 Property   1 Chestnut Crossing 2.7% 45.1%         4018 Chestnut Crossing Drive Howell Livingston
6 Loan 22 1 Douglaston Villas & Townhomes 5.3% 100.0% Axonic Axonic NAP NAP 1030 Douglas Avenue Altamonte Springs Seminole
7 Loan 17 1 Yorktowne Pointe Apartments 4.2% 100.0% GACC GACC NAP NAP 1700 Yorktowne Drive York York
8 Loan 23, 24 1 Nissan Golden Gate 4.1% 100.0% GACC GACC NAP NAP 1075 North Hairston Road Stone Mountain DeKalb
9 Loan 16, 23 1 501 West 7th Street 4.0% 100.0% GACC GACC NAP NAP 501-515 West 7th Street Plainfield Union
10 Loan 10, 14 2 Riverside Portfolio 2.9%   Axonic Axonic NAP NAP Various Riverside Riverside
10.01 Property   1 University Gardens 2.2% 76.0%         3681 and 3725 Cranford Avenue Riverside Riverside
10.02 Property   1 Normandy Apartments 0.7% 24.0%         1480 7th Street Riverside Riverside
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 2.8%   GACC GACC NAP NAP Various  Hampton Hampton City
11.01 Property   1 Cove Harbor 1.7% 60.9%         25 1/2 Bainbridge Avenue Hampton Hampton City
11.02 Property   1 Harbor Oak 1.1% 39.1%         3750 Kecoughtan Road Hampton Hampton City
12 Loan 14, 16 1 Westwood Townhomes 2.8% 100.0% Axonic Axonic NAP NAP 603 West Center Street Duncanville Dallas
13 Loan 16, 23 1 Prestige District 2.6% 100.0% GACC GACC NAP NAP 13200 Northeast 7th Avenue North Miami Miami-Dade
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 2.5%   Axonic Axonic Group 1 NAP Various Various Hampden
14.01 Property   1 Olympia Manor 1.3% 50.4%         97-119 Ashley Avenue West Springfield Hampden
14.02 Property   1 Carriage House 0.5% 19.2%         1023-1029 Elm Street West Springfield Hampden
14.03 Property   1 Town West Apartments 0.4% 17.6%         249 Westfield Street West Springfield Hampden
14.04 Property   1 Briarwood Place 0.3% 12.8%         139-145 Meeting House Road Chicopee Hampden
15 Loan 14, 16, 23 1 Brookside Apartments 2.5% 100.0% GACC GACC NAP NAP 20711 Southeast Stark Street Gresham Multnomah
16 Loan 10, 14, 16, 21 4 Pico Portfolio 2.5%   Axonic Axonic NAP NAP Various Los Angeles Los Angeles
16.01 Property   1 Delphene Manor 0.7% 28.7%         1240 4th Avenue Los Angeles Los Angeles
16.02 Property   1 1142 West 17th Street 0.6% 26.2%         1142 West 17th Street Los Angeles Los Angeles
16.03 Property   1 4144 West Adams Boulevard 0.6% 24.4%         4144 West Adams Boulevard Los Angeles Los Angeles
16.04 Property   1 2849 San Marino Street 0.5% 20.6%         2849 San Marino Street Los Angeles Los Angeles
17 Loan 14, 22 1 Sovereignty at Winter Park 2.3% 100.0% Axonic Axonic NAP NAP 7745 Brandywood Circle Winter Park Orange
18 Loan 23 1 Prime at Laurel Springs 2.0% 100.0% Axonic Axonic NAP NAP 20 Old Yellow Springs Road Fairborn Greene
19 Loan 16, 23 1 Rockefeller Square Apartments 2.0% 100.0% GACC GACC NAP NAP 2611-2619 Rockefeller Avenue Everett Snohomish
20 Loan 14, 23 1 Mulberry Estates 1.7% 100.0% Axonic Axonic NAP NAP 3903 49th Avenue Sacramento Sacramento
21 Loan 14, 22, 23 1 Flats at 87Ten 1.7% 100.0% Axonic Axonic NAP NAP 8710 Research Drive Charlotte Mecklenburg
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St 1.6% 100.0% GACC GACC NAP NAP 693 Sutter Street San Francisco San Francisco
23 Loan 16, 23 1 Colby Heights 1.5% 100.0% GACC GACC NAP NAP 3402 Colby Avenue Everett Snohomish
24 Loan 10, 14, 22 3 SMS Portfolio 1.4%   Axonic Axonic Group 1 NAP Various Various Hampden
24.01 Property   1 Little River 0.6% 40.3%         93 South Maple Street Westfield Hampden
24.02 Property   1 Tekoa Apartments 0.5% 32.5%         690 Russell Road Westfield Hampden
24.03 Property   1 DeVille Apartments 0.4% 27.3%         98-104 Mill Street Springfield Hampden
25 Loan 11, 14, 23 1 Town Centre Village Apartments 1.2% 100.0% GACC GACC NAP NAP 10240 Bridgeport Way Southwest Lakewood Pierce
26 Loan 14, 21 1 1810 Belcourt Ave 1.2% 100.0% Axonic Axonic NAP NAP 1810 Belcourt Avenue Nashville Davidson
27 Loan 11, 14, 16, 17, 24 1 The Venue 1.2% 100.0% GACC GACC NAP NAP 2010 East Michigan Avenue Lansing Ingham
28 Loan 14, 16, 22, 23 1 Aspen Apartments 1.2% 100.0% Axonic Axonic NAP NAP 1411-1425 North Liberty Street Boise Ada
29 Loan 14 1 Aria at Wilcrest 1.2% 100.0% Axonic Axonic NAP NAP 10111 South Wilcrest Drive Houston Harris
30 Loan 14, 22 1 Bellagio Living II 1.1% 100.0% Axonic Axonic NAP NAP 8953 Brigadier Drive Indianapolis Marion
31 Loan 14, 22 1 The 501 Apartments 1.1% 100.0% Axonic Axonic NAP NAP 501 South Campbell Street El Paso El Paso
32 Loan 14, 22, 23 1 The Arthur 1.0% 100.0% Axonic Axonic NAP NAP 525 and 545 Greenup Street Covington Kenton
33 Loan 14 1 Almeda Apartments 0.9% 100.0% Axonic Axonic NAP NAP 3801 Almeda Street Jacksonville Duval
34 Loan 17 1 Pompano Flats 0.9% 100.0% GACC GACC NAP NAP 329 Northwest 7th Street Pompano Beach Broward
35 Loan 14, 22, 23 1 Northwood Apartments 0.8% 100.0% Axonic Axonic NAP NAP 5000 Armour Road Columbus Muscogee
36 Loan 14, 22 1 The Virginian 0.8% 100.0% Axonic Axonic NAP NAP 1132-1136 Virginia Avenue Northeast Atlanta Fulton
37 Loan 14, 23 1 Shasta Glen MHP 0.8% 100.0% GACC GACC NAP NAP 4647 Winter Avenue Klamath Falls Klamath
38 Loan 14 1 Springdale Apartments 0.8% 100.0% Axonic Axonic NAP NAP 1901 Higgins Lane Haltom City Tarrant

 A-1-1 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure
                      11 11
1 Loan 22 1 Midtown Towers OH 44134 Multifamily Mid Rise 1968 2024-2026 635 Units
2 Loan 16, 22, 23 1 The Jax GA 30655 Multifamily Garden 2025 NAP 282 Units
3 Loan 10 7 NW Arkansas Portfolio AR Various Multifamily Garden Various Various 256 Units
3.01 Property   1 Meadowlands AR 72719 Multifamily Garden 2006 2019 64 Units
3.02 Property   1 Ecology AR 72730 Multifamily Garden 1973 NAP 53 Units
3.03 Property   1 Honeysuckle AR 72703 Multifamily Garden 1984 NAP 44 Units
3.04 Property   1 Windwood AR 72762 Multifamily Garden 1987 NAP 34 Units
3.05 Property   1 Brooks Duplexes AR 72704 Multifamily Garden 1975 NAP 30 Units
3.06 Property   1 Clevenger AR 72704 Multifamily Garden 1972 2022 20 Units
3.07 Property   1 Fountains AR 72703 Multifamily Garden 1984 NAP 11 Units
4 Loan 22, 23 1 Marine Terrace IL 60613 Multifamily High Rise 1950 2025 190 Units
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing MI 48843 Multifamily Garden Various NAP 180 Units
5.01 Property   1 Chestnut Woods MI 48843 Multifamily Garden 2021, 2024 NAP 96 Units
5.02 Property   1 Chestnut Crossing MI 48843 Multifamily Garden 2019 NAP 84 Units
6 Loan 22 1 Douglaston Villas & Townhomes FL 32714 Multifamily Garden 1980, 1982 NAP 234 Units
7 Loan 17 1 Yorktowne Pointe Apartments PA 17408 Multifamily Low Rise 1982 NAP 144 Units
8 Loan 23, 24 1 Nissan Golden Gate GA 30083 Multifamily Garden 1970 2025 280 Units
9 Loan 16, 23 1 501 West 7th Street NJ 07060 Multifamily Mid Rise 1925 2025 84 Units
10 Loan 10, 14 2 Riverside Portfolio CA 92507 Multifamily Garden Various NAP 113 Units
10.01 Property   1 University Gardens CA 92507 Multifamily Garden 1966 NAP 88 Units
10.02 Property   1 Normandy Apartments CA 92507 Multifamily Garden 1971 NAP 25 Units
11 Loan 10, 16, 17, 23 2 Virginia Portfolio VA Various Multifamily Garden Various 2025-2026 153 Units
11.01 Property   1 Cove Harbor VA 23663 Multifamily Garden 1972 2025-2026 99 Units
11.02 Property   1 Harbor Oak VA 23669 Multifamily Garden 1971 2025-2026 54 Units
12 Loan 14, 16 1 Westwood Townhomes TX 75116 Multifamily Garden 1970 NAP 121 Units
13 Loan 16, 23 1 Prestige District FL 33161 Multifamily Garden 1968 2025 62 Units
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio MA Various Multifamily Garden Various NAP 125 Units
14.01 Property   1 Olympia Manor MA 01089 Multifamily Garden 1971 NAP 63 Units
14.02 Property   1 Carriage House MA 01089 Multifamily Garden 1964 NAP 24 Units
14.03 Property   1 Town West Apartments MA 01089 Multifamily Garden 1968 NAP 22 Units
14.04 Property   1 Briarwood Place MA 01013 Multifamily Garden 1968 NAP 16 Units
15 Loan 14, 16, 23 1 Brookside Apartments OR 97030 Multifamily Garden 2021 NAP 104 Units
16 Loan 10, 14, 16, 21 4 Pico Portfolio CA Various Multifamily Garden Various NAP 103 Units
16.01 Property   1 Delphene Manor CA 90019 Multifamily Garden 1928 NAP 30 Units
16.02 Property   1 1142 West 17th Street CA 90015 Multifamily Garden 1928 NAP 28 Units
16.03 Property   1 4144 West Adams Boulevard CA 90018 Multifamily Garden 1927 NAP 24 Units
16.04 Property   1 2849 San Marino Street CA 90006 Multifamily Garden 1923 NAP 21 Units
17 Loan 14, 22 1 Sovereignty at Winter Park FL 32792 Multifamily Garden 1986 NAP 168 Units
18 Loan 23 1 Prime at Laurel Springs OH 45324 Multifamily Garden 1971 2025 128 Units
19 Loan 16, 23 1 Rockefeller Square Apartments WA 98201 Multifamily Low Rise 2022-2023 NAP 60 Units
20 Loan 14, 23 1 Mulberry Estates CA 95823 Multifamily Garden 1973 NAP 138 Units
21 Loan 14, 22, 23 1 Flats at 87Ten NC 28262 Multifamily Garden 2000 2023 96 Units
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St CA 94102 Multifamily Mid Rise 1922 2025 17 Units
23 Loan 16, 23 1 Colby Heights WA 98201 Multifamily Mid Rise 2025 NAP 29 Units
24 Loan 10, 14, 22 3 SMS Portfolio MA Various Multifamily Garden Various NAP 77 Units
24.01 Property   1 Little River MA 01085 Multifamily Garden 1958, 1987 NAP 31 Units
24.02 Property   1 Tekoa Apartments MA 01085 Multifamily Garden 1850, 1965 NAP 25 Units
24.03 Property   1 DeVille Apartments MA 01108 Multifamily Garden 1963 NAP 21 Units
25 Loan 11, 14, 23 1 Town Centre Village Apartments WA 98499 Multifamily Garden 2005 2017 37 Units
26 Loan 14, 21 1 1810 Belcourt Ave TN 37212 Multifamily Mid Rise 2015 NAP 36 Units
27 Loan 11, 14, 16, 17, 24 1 The Venue MI 48912 Multifamily Mid Rise 1922 2017 42 Units
28 Loan 14, 16, 22, 23 1 Aspen Apartments ID 83704 Multifamily Garden 1964 2021-2026 45 Units
29 Loan 14 1 Aria at Wilcrest TX 77099 Multifamily Garden 2018 NAP 81 Units
30 Loan 14, 22 1 Bellagio Living II IN 46226 Multifamily Garden 1970 2022 72 Units
31 Loan 14, 22 1 The 501 Apartments TX 79901 Multifamily Mid Rise 2017 NAP 87 Units
32 Loan 14, 22, 23 1 The Arthur KY 41011 Multifamily Garden 1904-1907 2011 58 Units
33 Loan 14 1 Almeda Apartments FL 32209 Multifamily Garden 1969 2017-2018 76 Units
34 Loan 17 1 Pompano Flats FL 33060 Multifamily Garden 1959 2021, 2025 26 Units
35 Loan 14, 22, 23 1 Northwood Apartments GA 31904 Multifamily Garden 1975 NAP 80 Units
36 Loan 14, 22 1 The Virginian GA 30306 Multifamily Garden 1928 NAP 28 Units
37 Loan 14, 23 1 Shasta Glen MHP OR 97603 Manufactured Housing Manufactured Housing 1995 NAP 93 Pads
38 Loan 14 1 Springdale Apartments TX 76111 Multifamily Garden 1970 2019 100 Units

 A-1-2 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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) ($)
            10 10     1, 12   2, 13
1 Loan 22 1 Midtown Towers 74,803.15 47,500,000 47,500,000 47,500,000 5.91000% 0.09286% 5.81714% NAP
2 Loan 16, 22, 23 1 The Jax 154,255.32 43,500,000 43,500,000 43,500,000 6.17000% 0.14286% 6.02714% NAP
3 Loan 10 7 NW Arkansas Portfolio 140,863.28 36,061,000 36,061,000 36,061,000 6.22000% 0.14286% 6.07714% NAP
3.01 Property   1 Meadowlands   8,850,671 8,850,671 8,850,671        
3.02 Property   1 Ecology   7,972,919 7,972,919 7,972,919        
3.03 Property   1 Honeysuckle   6,071,122 6,071,122 6,071,122        
3.04 Property   1 Windwood   4,608,201 4,608,201 4,608,201        
3.05 Property   1 Brooks Duplexes   4,096,178 4,096,178 4,096,178        
3.06 Property   1 Clevenger   2,998,988 2,998,988 2,998,988        
3.07 Property   1 Fountains   1,462,921 1,462,921 1,462,921        
4 Loan 22, 23 1 Marine Terrace 175,300.00 33,307,000 33,307,000 33,307,000 6.36000% 0.14286% 6.21714% NAP
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 183,333.33 33,000,000 33,000,000 33,000,000 5.66000% 0.11286% 5.54714% NAP
5.01 Property   1 Chestnut Woods   18,109,756 18,109,756 18,109,756        
5.02 Property   1 Chestnut Crossing   14,890,244 14,890,244 14,890,244        
6 Loan 22 1 Douglaston Villas & Townhomes 125,166.67 29,289,000 29,289,000 29,289,000 6.42000% 0.14286% 6.27714% NAP
7 Loan 17 1 Yorktowne Pointe Apartments 158,680.56 22,850,000 22,850,000 22,850,000 5.96900% 0.02411% 5.94489% NAP
8 Loan 23, 24 1 Nissan Golden Gate 80,714.29 22,600,000 22,600,000 22,600,000 6.89100% 0.02411% 6.86689% NAP
9 Loan 16, 23 1 501 West 7th Street 261,904.76 22,000,000 22,000,000 22,000,000 6.28200% 0.02411% 6.25789% NAP
10 Loan 10, 14 2 Riverside Portfolio 142,309.73 16,081,000 16,081,000 16,081,000 6.54000% 0.17286% 6.36714% NAP
10.01 Property   1 University Gardens   12,216,039 12,216,039 12,216,039        
10.02 Property   1 Normandy Apartments   3,864,961 3,864,961 3,864,961        
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 99,771.24 15,265,000 15,265,000 15,265,000 6.46000% 0.02411% 6.43589% NAP
11.01 Property   1 Cove Harbor   9,294,848 9,294,848 9,294,848        
11.02 Property   1 Harbor Oak   5,970,152 5,970,152 5,970,152        
12 Loan 14, 16 1 Westwood Townhomes 126,090.91 15,257,000 15,257,000 15,257,000 6.38000% 0.14286% 6.23714% NAP
13 Loan 16, 23 1 Prestige District 233,870.97 14,500,000 14,500,000 14,500,000 6.33400% 0.02411% 6.30989% NAP
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 110,144.00 13,768,000 13,768,000 13,768,000 6.51000% 0.14286% 6.36714% NAP
14.01 Property   1 Olympia Manor   6,939,072 6,939,072 6,939,072        
14.02 Property   1 Carriage House   2,643,456 2,643,456 2,643,456        
14.03 Property   1 Town West Apartments   2,423,168 2,423,168 2,423,168        
14.04 Property   1 Briarwood Place   1,762,304 1,762,304 1,762,304        
15 Loan 14, 16, 23 1 Brookside Apartments 132,211.54 13,750,000 13,750,000 13,750,000 6.81227% 0.02411% 6.78816% NAP
16 Loan 10, 14, 16, 21 4 Pico Portfolio 130,368.93 13,428,000 13,428,000 13,428,000 5.95000% 0.12286% 5.82714% NAP
16.01 Property   1 Delphene Manor   3,858,964 3,858,964 3,858,964        
16.02 Property   1 1142 West 17th Street   3,523,077 3,523,077 3,523,077        
16.03 Property   1 4144 West Adams Boulevard   3,276,760 3,276,760 3,276,760        
16.04 Property   1 2849 San Marino Street   2,769,198 2,769,198 2,769,198        
17 Loan 14, 22 1 Sovereignty at Winter Park 75,571.43 12,696,000 12,696,000 12,696,000 6.00000% 0.14286% 5.85714% NAP
18 Loan 23 1 Prime at Laurel Springs 87,265.63 11,170,000 11,170,000 11,170,000 6.64000% 0.12286% 6.51714% NAP
19 Loan 16, 23 1 Rockefeller Square Apartments 183,333.33 11,000,000 11,000,000 11,000,000 6.50100% 0.02411% 6.47689% NAP
20 Loan 14, 23 1 Mulberry Estates 69,369.57 9,573,000 9,573,000 9,573,000 6.68000% 0.17286% 6.50714% NAP
21 Loan 14, 22, 23 1 Flats at 87Ten 96,354.17 9,250,000 9,250,000 9,250,000 6.59000% 0.17286% 6.41714% NAP
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St 500,000.00 8,500,000 8,500,000 8,500,000 6.47500% 0.07286% 6.40214% NAP
23 Loan 16, 23 1 Colby Heights 280,000.00 8,120,000 8,120,000 8,120,000 6.17700% 0.02411% 6.15289% NAP
24 Loan 10, 14, 22 3 SMS Portfolio 102,714.29 7,909,000 7,909,000 7,909,000 6.43000% 0.17286% 6.25714% NAP
24.01 Property   1 Little River   3,184,143 3,184,143 3,184,143        
24.02 Property   1 Tekoa Apartments   2,567,857 2,567,857 2,567,857        
24.03 Property   1 DeVille Apartments   2,157,000 2,157,000 2,157,000        
25 Loan 11, 14, 23 1 Town Centre Village Apartments 183,445.95 6,787,500 6,787,500 6,787,500 6.38900% 0.02411% 6.36489% NAP
26 Loan 14, 21 1 1810 Belcourt Ave 187,777.78 6,760,000 6,760,000 6,760,000 6.67000% 0.17286% 6.49714% NAP
27 Loan 11, 14, 16, 17, 24 1 The Venue 160,714.29 6,750,000 6,750,000 6,750,000 6.62250% 0.02411% 6.59839% NAP
28 Loan 14, 16, 22, 23 1 Aspen Apartments 145,222.22 6,535,000 6,535,000 6,535,000 6.24000% 0.17286% 6.06714% NAP
29 Loan 14 1 Aria at Wilcrest 80,246.91 6,500,000 6,500,000 6,500,000 6.45000% 0.14286% 6.30714% NAP
30 Loan 14, 22 1 Bellagio Living II 83,388.89 6,004,000 6,004,000 6,004,000 6.58000% 0.14286% 6.43714% NAP
31 Loan 14, 22 1 The 501 Apartments 66,275.86 5,766,000 5,766,000 5,766,000 6.70000% 0.17286% 6.52714% NAP
32 Loan 14, 22, 23 1 The Arthur 93,103.45 5,400,000 5,400,000 5,400,000 6.55000% 0.17286% 6.37714% NAP
33 Loan 14 1 Almeda Apartments 64,000.00 4,864,000 4,864,000 4,864,000 6.51000% 0.17286% 6.33714% NAP
34 Loan 17 1 Pompano Flats 183,173.08 4,762,500 4,762,500 4,762,500 6.04600% 0.02411% 6.02189% NAP
35 Loan 14, 22, 23 1 Northwood Apartments 55,125.00 4,410,000 4,410,000 4,410,000 6.85000% 0.17286% 6.67714% NAP
36 Loan 14, 22 1 The Virginian 157,250.00 4,403,000 4,403,000 4,403,000 7.09000% 0.17286% 6.91714% NAP
37 Loan 14, 23 1 Shasta Glen MHP 47,311.83 4,400,000 4,400,000 4,400,000 6.51200% 0.02411% 6.48789% NAP
38 Loan 14 1 Springdale Apartments 42,470.00 4,247,000 4,247,000 4,247,000 6.52000% 0.14286% 6.37714% NAP

 A-1-3 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.)
          13 2, 13 13          
1 Loan 22 1 Midtown Towers 237,186.63 NAP 2,846,239.56 Interest Only No Actual/360 60 58
2 Loan 16, 22, 23 1 The Jax 226,768.92 NAP 2,721,227.04 Interest Only No Actual/360 60 58
3 Loan 10 7 NW Arkansas Portfolio 189,512.24 NAP 2,274,146.88 Interest Only No Actual/360 60 60
3.01 Property   1 Meadowlands                
3.02 Property   1 Ecology                
3.03 Property   1 Honeysuckle                
3.04 Property   1 Windwood                
3.05 Property   1 Brooks Duplexes                
3.06 Property   1 Clevenger                
3.07 Property   1 Fountains                
4 Loan 22, 23 1 Marine Terrace 178,978.87 NAP 2,147,746.44 Interest Only No Actual/360 60 59
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 157,811.81 NAP 1,893,741.72 Interest Only No Actual/360 60 57
5.01 Property   1 Chestnut Woods                
5.02 Property   1 Chestnut Crossing                
6 Loan 22 1 Douglaston Villas & Townhomes 158,872.49 NAP 1,906,469.88 Interest Only No Actual/360 60 59
7 Loan 17 1 Yorktowne Pointe Apartments 115,238.32 NAP 1,382,859.84 Interest Only No Actual/360 60 56
8 Loan 23, 24 1 Nissan Golden Gate 131,583.01 NAP 1,578,996.12 Interest Only No Actual/360 60 59
9 Loan 16, 23 1 501 West 7th Street 116,769.58 NAP 1,401,234.96 Interest Only No Actual/360 60 58
10 Loan 10, 14 2 Riverside Portfolio 88,858.69 NAP 1,066,304.28 Interest Only No Actual/360 60 58
10.01 Property   1 University Gardens                
10.02 Property   1 Normandy Apartments                
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 83,317.92 NAP 999,815.04 Interest Only No Actual/360 60 59
11.01 Property   1 Cove Harbor                
11.02 Property   1 Harbor Oak                
12 Loan 14, 16 1 Westwood Townhomes 82,243.00 NAP 986,916.00 Interest Only No Actual/360 60 57
13 Loan 16, 23 1 Prestige District 77,598.83 NAP 931,185.96 Interest Only No Actual/360 60 59
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 75,728.78 NAP 908,745.36 Interest Only No Actual/360 60 56
14.01 Property   1 Olympia Manor                
14.02 Property   1 Carriage House                
14.03 Property   1 Town West Apartments                
14.04 Property   1 Briarwood Place                
15 Loan 14, 16, 23 1 Brookside Apartments 79,141.39 NAP 949,696.68 Interest Only No Actual/360 60 59
16 Loan 10, 14, 16, 21 4 Pico Portfolio 67,505.23 NAP 810,062.76 Interest Only No Actual/360 60 59
16.01 Property   1 Delphene Manor                
16.02 Property   1 1142 West 17th Street                
16.03 Property   1 4144 West Adams Boulevard                
16.04 Property   1 2849 San Marino Street                
17 Loan 14, 22 1 Sovereignty at Winter Park 64,361.67 NAP 772,340.04 Interest Only No Actual/360 60 55
18 Loan 23 1 Prime at Laurel Springs 62,665.77 NAP 751,989.24 Interest Only No Actual/360 60 59
19 Loan 16, 23 1 Rockefeller Square Apartments 60,420.17 NAP 725,042.04 Interest Only No Actual/360 60 55
20 Loan 14, 23 1 Mulberry Estates 54,029.83 NAP 648,357.96 Interest Only No Actual/360 60 58
21 Loan 14, 22, 23 1 Flats at 87Ten 51,503.44 NAP 618,041.28 Interest Only No Actual/360 60 58
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St 46,501.59 NAP 558,019.08 Interest Only No Actual/360 60 58
23 Loan 16, 23 1 Colby Heights 42,378.22 NAP 508,538.64 Interest Only No Actual/360 60 56
24 Loan 10, 14, 22 3 SMS Portfolio 42,967.66 NAP 515,611.92 Interest Only No Actual/360 60 59
24.01 Property   1 Little River                
24.02 Property   1 Tekoa Apartments                
24.03 Property   1 DeVille Apartments                
25 Loan 11, 14, 23 1 Town Centre Village Apartments 36,639.69 NAP 439,676.28 Interest Only No Actual/360 60 58
26 Loan 14, 21 1 1810 Belcourt Ave 38,096.20 NAP 457,154.40 Interest Only No Actual/360 60 59
27 Loan 11, 14, 16, 17, 24 1 The Venue 37,768.95 NAP 453,227.40 Interest Only No Actual/360 60 59
28 Loan 14, 16, 22, 23 1 Aspen Apartments 34,453.97 NAP 413,447.64 Interest Only No Actual/360 60 58
29 Loan 14 1 Aria at Wilcrest 35,422.74 NAP 425,072.88 Interest Only No Actual/360 60 57
30 Loan 14, 22 1 Bellagio Living II 33,379.18 NAP 400,550.16 Interest Only No Actual/360 60 58
31 Loan 14, 22 1 The 501 Apartments 32,640.63 NAP 391,687.56 Interest Only No Actual/360 60 57
32 Loan 14, 22, 23 1 The Arthur 29,884.38 NAP 358,612.56 Interest Only No Actual/360 60 56
33 Loan 14 1 Almeda Apartments 26,753.69 NAP 321,044.28 Interest Only No Actual/360 60 60
34 Loan 17 1 Pompano Flats 24,328.33 NAP 291,939.96 Interest Only No Actual/360 60 58
35 Loan 14, 22, 23 1 Northwood Apartments 25,523.39 NAP 306,280.68 Interest Only No Actual/360 60 58
36 Loan 14, 22 1 The Virginian 26,375.70 NAP 316,508.40 Interest Only No Actual/360 60 58
37 Loan 14, 23 1 Shasta Glen MHP 24,208.96 NAP 290,507.52 Interest Only No Actual/360 60 59
38 Loan 14 1 Springdale Apartments 23,395.86 NAP 280,750.32 Interest Only No Actual/360 60 59

 A-1-4 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
                         
1 Loan 22 1 Midtown Towers 60 58 0 0 8/17/2026 2 1 10/1/2026
2 Loan 16, 22, 23 1 The Jax 60 58 0 0 8/19/2026 2 1 10/1/2026
3 Loan 10 7 NW Arkansas Portfolio 60 60 0 0 10/14/2026 0 1 12/1/2026
3.01 Property   1 Meadowlands                
3.02 Property   1 Ecology                
3.03 Property   1 Honeysuckle                
3.04 Property   1 Windwood                
3.05 Property   1 Brooks Duplexes                
3.06 Property   1 Clevenger                
3.07 Property   1 Fountains                
4 Loan 22, 23 1 Marine Terrace 60 59 0 0 9/9/2026 1 1 11/1/2026
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 60 57 0 0 7/13/2026 3 1 9/1/2026
5.01 Property   1 Chestnut Woods                
5.02 Property   1 Chestnut Crossing                
6 Loan 22 1 Douglaston Villas & Townhomes 60 59 0 0 9/30/2026 1 1 11/1/2026
7 Loan 17 1 Yorktowne Pointe Apartments 60 56 0 0 7/1/2026 4 6 8/6/2026
8 Loan 23, 24 1 Nissan Golden Gate 60 59 0 0 9/8/2026 1 6 11/6/2026
9 Loan 16, 23 1 501 West 7th Street 60 58 0 0 8/26/2026 2 6 10/6/2026
10 Loan 10, 14 2 Riverside Portfolio 60 58 0 0 8/11/2026 2 1 10/1/2026
10.01 Property   1 University Gardens                
10.02 Property   1 Normandy Apartments                
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 60 59 0 0 9/25/2026 1 6 11/6/2026
11.01 Property   1 Cove Harbor                
11.02 Property   1 Harbor Oak                
12 Loan 14, 16 1 Westwood Townhomes 60 57 0 0 7/9/2026 3 1 9/1/2026
13 Loan 16, 23 1 Prestige District 60 59 0 0 9/25/2026 1 6 11/6/2026
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 60 56 0 0 6/25/2026 4 1 8/1/2026
14.01 Property   1 Olympia Manor                
14.02 Property   1 Carriage House                
14.03 Property   1 Town West Apartments                
14.04 Property   1 Briarwood Place                
15 Loan 14, 16, 23 1 Brookside Apartments 60 59 0 0 10/2/2026 1 6 11/6/2026
16 Loan 10, 14, 16, 21 4 Pico Portfolio 60 59 0 0 9/11/2026 1 1 11/1/2026
16.01 Property   1 Delphene Manor                
16.02 Property   1 1142 West 17th Street                
16.03 Property   1 4144 West Adams Boulevard                
16.04 Property   1 2849 San Marino Street                
17 Loan 14, 22 1 Sovereignty at Winter Park 60 55 0 0 5/29/2026 5 1 7/1/2026
18 Loan 23 1 Prime at Laurel Springs 60 59 0 0 9/18/2026 1 1 11/1/2026
19 Loan 16, 23 1 Rockefeller Square Apartments 60 55 0 0 5/22/2026 5 6 7/6/2026
20 Loan 14, 23 1 Mulberry Estates 60 58 0 0 9/1/2026 2 1 10/1/2026
21 Loan 14, 22, 23 1 Flats at 87Ten 60 58 0 0 8/3/2026 2 1 10/1/2026
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St 60 58 0 0 8/19/2026 2 11 10/11/2026
23 Loan 16, 23 1 Colby Heights 60 56 0 0 6/26/2026 4 6 8/6/2026
24 Loan 10, 14, 22 3 SMS Portfolio 60 59 0 0 9/8/2026 1 1 11/1/2026
24.01 Property   1 Little River                
24.02 Property   1 Tekoa Apartments                
24.03 Property   1 DeVille Apartments                
25 Loan 11, 14, 23 1 Town Centre Village Apartments 60 58 0 0 8/13/2026 2 6 10/6/2026
26 Loan 14, 21 1 1810 Belcourt Ave 60 59 0 0 9/30/2026 1 1 11/1/2026
27 Loan 11, 14, 16, 17, 24 1 The Venue 60 59 0 0 10/5/2026 1 6 11/6/2026
28 Loan 14, 16, 22, 23 1 Aspen Apartments 60 58 0 0 8/28/2026 2 1 10/1/2026
29 Loan 14 1 Aria at Wilcrest 60 57 0 0 7/31/2026 3 1 9/1/2026
30 Loan 14, 22 1 Bellagio Living II 60 58 0 0 8/28/2026 2 1 10/1/2026
31 Loan 14, 22 1 The 501 Apartments 60 57 0 0 7/31/2026 3 1 9/1/2026
32 Loan 14, 22, 23 1 The Arthur 60 56 0 0 6/17/2026 4 1 8/1/2026
33 Loan 14 1 Almeda Apartments 60 60 0 0 10/6/2026 0 1 12/1/2026
34 Loan 17 1 Pompano Flats 60 58 0 0 8/21/2026 2 6 10/6/2026
35 Loan 14, 22, 23 1 Northwood Apartments 60 58 0 0 8/14/2026 2 1 10/1/2026
36 Loan 14, 22 1 The Virginian 60 58 0 0 9/1/2026 2 1 10/1/2026
37 Loan 14, 23 1 Shasta Glen MHP 60 59 0 0 9/8/2026 1 6 11/6/2026
38 Loan 14 1 Springdale Apartments 60 59 0 0 9/25/2026 1 1 11/1/2026

 A-1-5 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($)
                17 17 3, 18  
1 Loan 22 1 Midtown Towers NAP 9/1/2031 NAP 10 0 YM1(56),O(4) 8,761,546
2 Loan 16, 22, 23 1 The Jax NAP 9/1/2031 NAP 10 0 YM1(56),O(4) 4,778,455
3 Loan 10 7 NW Arkansas Portfolio NAP 11/1/2031 NAP 10 0 YM1(56),O(4) 4,208,519
3.01 Property   1 Meadowlands             NAV
3.02 Property   1 Ecology             NAV
3.03 Property   1 Honeysuckle             NAV
3.04 Property   1 Windwood             NAV
3.05 Property   1 Brooks Duplexes             NAV
3.06 Property   1 Clevenger             NAV
3.07 Property   1 Fountains             NAV
4 Loan 22, 23 1 Marine Terrace NAP 10/1/2031 NAP 10 0 YM1(56),O(4) 4,058,327
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing NAP 8/1/2031 NAP 10 0 YM1(56),O(4) 4,539,306
5.01 Property   1 Chestnut Woods             NAV
5.02 Property   1 Chestnut Crossing             NAV
6 Loan 22 1 Douglaston Villas & Townhomes NAP 10/1/2031 NAP 10 0 YM1(56),O(4) 4,276,267
7 Loan 17 1 Yorktowne Pointe Apartments NAP 7/6/2031 NAP 5 (Once per loan term) 0 L(12),YM1(44),O(4) 2,608,605
8 Loan 23, 24 1 Nissan Golden Gate NAP 10/6/2031 NAP 0 0 YM1(56),O(4) 4,111,610
9 Loan 16, 23 1 501 West 7th Street NAP 9/6/2031 NAP 0 0 L(26),D(30),O(4) 1,970,432
10 Loan 10, 14 2 Riverside Portfolio NAP 9/1/2031 NAP 10 0 YM1(56),O(4) 2,249,275
10.01 Property   1 University Gardens             NAV
10.02 Property   1 Normandy Apartments             NAV
11 Loan 10, 16, 17, 23 2 Virginia Portfolio NAP 10/6/2031 NAP 10 (Twice per loan term) 0 L(12),YM1(44),O(4) 2,290,930
11.01 Property   1 Cove Harbor             NAV
11.02 Property   1 Harbor Oak             NAV
12 Loan 14, 16 1 Westwood Townhomes NAP 8/1/2031 NAP 10 0 YM1(56),O(4) 2,182,082
13 Loan 16, 23 1 Prestige District NAP 10/6/2031 NAP 0 0 L(25),D(31),O(4) 1,150,757
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio NAP 7/1/2031 NAP 10 0 YM1(56),O(4) 2,053,243
14.01 Property   1 Olympia Manor             NAV
14.02 Property   1 Carriage House             NAV
14.03 Property   1 Town West Apartments             NAV
14.04 Property   1 Briarwood Place             NAV
15 Loan 14, 16, 23 1 Brookside Apartments NAP 10/6/2031 NAP 0 0 L(25),D(28),O(7) 2,036,965
16 Loan 10, 14, 16, 21 4 Pico Portfolio NAP 10/1/2031 NAP 10 0 YM1(56),O(4) 1,715,546
16.01 Property   1 Delphene Manor             NAV
16.02 Property   1 1142 West 17th Street             NAV
16.03 Property   1 4144 West Adams Boulevard             NAV
16.04 Property   1 2849 San Marino Street             NAV
17 Loan 14, 22 1 Sovereignty at Winter Park NAP 6/1/2031 NAP 10 0 YM1(56),O(4) 2,471,560
18 Loan 23 1 Prime at Laurel Springs NAP 10/1/2031 NAP 10 0 YM1(56),O(4) 1,633,884
19 Loan 16, 23 1 Rockefeller Square Apartments NAP 6/6/2031 NAP 0 0 L(29),D(26),O(5) 1,050,882
20 Loan 14, 23 1 Mulberry Estates NAP 9/1/2031 NAP 10 0 YM1(56),O(4) 1,787,461
21 Loan 14, 22, 23 1 Flats at 87Ten NAP 9/1/2031 NAP 15 0 YM1(56),O(4) 1,235,351
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St NAP 9/11/2031 NAP 5 (Once per loan term) 0 L(26),D(30),O(4) 595,528
23 Loan 16, 23 1 Colby Heights NAP 7/6/2031 NAP 0 0 L(28),D(25),O(7) 527,501
24 Loan 10, 14, 22 3 SMS Portfolio NAP 10/1/2031 NAP 10 0 YM1(56),O(4) 1,129,559
24.01 Property   1 Little River             NAV
24.02 Property   1 Tekoa Apartments             NAV
24.03 Property   1 DeVille Apartments             NAV
25 Loan 11, 14, 23 1 Town Centre Village Apartments NAP 9/6/2031 NAP 0 0 L(26),D(27),O(7) 987,411
26 Loan 14, 21 1 1810 Belcourt Ave NAP 10/1/2031 NAP 10 0 YM1(53),O(7) 1,008,208
27 Loan 11, 14, 16, 17, 24 1 The Venue NAP 10/6/2031 NAP 5 (Once per loan term) 0 L(25),D(28),O(7) 954,104
28 Loan 14, 16, 22, 23 1 Aspen Apartments NAP 9/1/2031 NAP 10 0 YM1(56),O(4) 777,446
29 Loan 14 1 Aria at Wilcrest NAP 8/1/2031 NAP 10 0 YM1(56),O(4) 1,167,772
30 Loan 14, 22 1 Bellagio Living II NAP 9/1/2031 NAP 10 0 YM1(56),O(4) 785,197
31 Loan 14, 22 1 The 501 Apartments NAP 8/1/2031 NAP 10 0 YM1(56),O(4) 1,050,829
32 Loan 14, 22, 23 1 The Arthur NAP 7/1/2031 NAP 10 0 YM1(56),O(4) 889,819
33 Loan 14 1 Almeda Apartments NAP 11/1/2031 NAP 10 0 YM1(56),O(4) 801,980
34 Loan 17 1 Pompano Flats NAP 9/6/2031 NAP 5 (Once per loan term) 0 L(26),D(30),O(4) 658,432
35 Loan 14, 22, 23 1 Northwood Apartments NAP 9/1/2031 NAP 10 0 YM1(56),O(4) 828,537
36 Loan 14, 22 1 The Virginian NAP 9/1/2031 NAP 10 0 YM1(56),O(4) 625,645
37 Loan 14, 23 1 Shasta Glen MHP NAP 10/6/2031 NAP 0 0 L(25),D(28),O(7) 545,326
38 Loan 14 1 Springdale Apartments NAP 10/1/2031 NAP 10 0 YM1(56),O(4) 1,417,505

 A-1-6 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
            16, 23         23  
1 Loan 22 1 Midtown Towers 3,625,321 5,136,225 5/31/2026 T-12 8,736,718 3,570,846 5,165,873 12/31/2025
2 Loan 16, 22, 23 1 The Jax 2,078,311 2,700,144 6/30/2026 T-12 2,401,250 1,558,206 843,044 12/31/2025
3 Loan 10 7 NW Arkansas Portfolio 815,388 3,393,131 7/31/2026 T-12 4,153,732 816,276 3,337,456 12/31/2025
3.01 Property   1 Meadowlands NAV NAV NAV NAV NAV NAV NAV NAV
3.02 Property   1 Ecology NAV NAV NAV NAV NAV NAV NAV NAV
3.03 Property   1 Honeysuckle NAV NAV NAV NAV NAV NAV NAV NAV
3.04 Property   1 Windwood NAV NAV NAV NAV NAV NAV NAV NAV
3.05 Property   1 Brooks Duplexes NAV NAV NAV NAV NAV NAV NAV NAV
3.06 Property   1 Clevenger NAV NAV NAV NAV NAV NAV NAV NAV
3.07 Property   1 Fountains NAV NAV NAV NAV NAV NAV NAV NAV
4 Loan 22, 23 1 Marine Terrace 1,337,742 2,720,585 7/31/2026 T-12 3,859,950 1,361,243 2,498,707 12/31/2025
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 1,915,661 2,623,645 5/31/2026 T-12 4,381,343 1,878,892 2,502,451 12/31/2025
5.01 Property   1 Chestnut Woods NAV NAV NAV NAV NAV NAV NAV NAV
5.02 Property   1 Chestnut Crossing NAV NAV NAV NAV NAV NAV NAV NAV
6 Loan 22 1 Douglaston Villas & Townhomes 1,729,006 2,547,261 6/30/2026 T-12 4,185,239 1,676,569 2,508,671 12/31/2025
7 Loan 17 1 Yorktowne Pointe Apartments 927,459 1,681,146 4/30/2026 T-12 2,539,917 930,603 1,609,314 12/31/2025
8 Loan 23, 24 1 Nissan Golden Gate 1,677,725 2,433,885 7/31/2026 T-12 4,072,657 1,636,959 2,435,698 12/31/2025
9 Loan 16, 23 1 501 West 7th Street 364,502 1,605,930 7/31/2026 T-12 NAV NAV NAV NAV
10 Loan 10, 14 2 Riverside Portfolio 998,668 1,250,606 6/30/2026 T-12 2,123,433 1,136,345 987,087 12/31/2025
10.01 Property   1 University Gardens NAV NAV NAV NAV NAV NAV NAV NAV
10.02 Property   1 Normandy Apartments NAV NAV NAV NAV NAV NAV NAV NAV
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 1,165,357 1,125,573 8/31/2026 T-12 NAV NAV NAV NAV
11.01 Property   1 Cove Harbor NAV NAV NAV NAV NAV NAV NAV NAV
11.02 Property   1 Harbor Oak NAV NAV NAV NAV NAV NAV NAV NAV
12 Loan 14, 16 1 Westwood Townhomes 1,057,876 1,124,206 4/30/2026 T-12 2,075,422 1,149,804 925,618 12/31/2025
13 Loan 16, 23 1 Prestige District 212,096 938,661 7/31/2026 T-10 NAV NAV NAV NAV
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 752,867 1,300,377 12/31/2025 T-12 1,920,794 573,068 1,347,725 12/31/2024
14.01 Property   1 Olympia Manor NAV NAV NAV NAV NAV NAV NAV NAV
14.02 Property   1 Carriage House NAV NAV NAV NAV NAV NAV NAV NAV
14.03 Property   1 Town West Apartments NAV NAV NAV NAV NAV NAV NAV NAV
14.04 Property   1 Briarwood Place NAV NAV NAV NAV NAV NAV NAV NAV
15 Loan 14, 16, 23 1 Brookside Apartments 1,119,010 917,954 8/31/2026 T-12 2,018,382 1,075,203 943,179 12/31/2025
16 Loan 10, 14, 16, 21 4 Pico Portfolio 473,782 1,241,764 5/31/2026 T-12 1,654,676 463,315 1,191,362 12/31/2025
16.01 Property   1 Delphene Manor NAV NAV NAV NAV NAV NAV NAV NAV
16.02 Property   1 1142 West 17th Street NAV NAV NAV NAV NAV NAV NAV NAV
16.03 Property   1 4144 West Adams Boulevard NAV NAV NAV NAV NAV NAV NAV NAV
16.04 Property   1 2849 San Marino Street NAV NAV NAV NAV NAV NAV NAV NAV
17 Loan 14, 22 1 Sovereignty at Winter Park 1,547,245 924,315 3/31/2026 T-12 2,423,777 1,549,976 873,801 12/31/2025
18 Loan 23 1 Prime at Laurel Springs 640,147 993,736 7/31/2026 T-12 1,454,876 439,917 1,014,959 12/31/2025
19 Loan 16, 23 1 Rockefeller Square Apartments 218,891 831,992 3/31/2026 T-12 1,015,519 221,531 793,988 12/31/2025
20 Loan 14, 23 1 Mulberry Estates 1,078,534 708,926 3/31/2026 T-12 NAV NAV NAV NAV
21 Loan 14, 22, 23 1 Flats at 87Ten 558,255 677,096 4/30/2026 T-9 Ann. 954,236 620,052 334,184 12/31/2024
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St 234,992 360,535 5/31/2026 T-12 NAV NAV NAV NAV
23 Loan 16, 23 1 Colby Heights 114,863 412,639 5/31/2026 T-5 Ann. NAV NAV NAV NAV
24 Loan 10, 14, 22 3 SMS Portfolio 443,777 685,783 5/31/2026 T-12 1,108,863 413,492 695,371 12/31/2025
24.01 Property   1 Little River NAV NAV NAV NAV NAV NAV NAV NAV
24.02 Property   1 Tekoa Apartments NAV NAV NAV NAV NAV NAV NAV NAV
24.03 Property   1 DeVille Apartments NAV NAV NAV NAV NAV NAV NAV NAV
25 Loan 11, 14, 23 1 Town Centre Village Apartments 378,669 608,742 6/30/2026 T-12 961,276 362,556 598,720 12/31/2025
26 Loan 14, 21 1 1810 Belcourt Ave 453,638 554,570 7/31/2026 T-12 957,469 436,606 520,863 12/31/2025
27 Loan 11, 14, 16, 17, 24 1 The Venue 411,178 542,926 8/31/2026 T-12 833,660 420,228 413,432 12/31/2025
28 Loan 14, 16, 22, 23 1 Aspen Apartments 293,481 483,965 6/30/2026 T-12 NAV NAV NAV NAV
29 Loan 14 1 Aria at Wilcrest 696,037 471,735 6/30/2026 T-12 NAV NAV NAV NAV
30 Loan 14, 22 1 Bellagio Living II 249,033 536,164 4/30/2026 T-12 797,826 259,060 538,765 12/31/2025
31 Loan 14, 22 1 The 501 Apartments 414,256 636,573 2/28/2026 T-12 NAV NAV NAV NAV
32 Loan 14, 22, 23 1 The Arthur 371,732 518,087 4/30/2026 T-12 859,644 372,593 487,050 12/31/2025
33 Loan 14 1 Almeda Apartments 221,330 580,650 6/30/2026 T-12 NAV NAV NAV NAV
34 Loan 17 1 Pompano Flats 156,917 501,515 7/31/2026 T-12 584,919 158,973 425,947 12/31/2025
35 Loan 14, 22, 23 1 Northwood Apartments 229,990 598,547 6/30/2026 T-12 783,157 233,090 550,067 12/31/2025
36 Loan 14, 22 1 The Virginian 228,554 397,091 7/31/2026 T-12 625,484 387,363 238,120 12/31/2025
37 Loan 14, 23 1 Shasta Glen MHP 176,217 369,108 6/30/2026 T-12 494,786 183,052 311,734 12/31/2025
38 Loan 14 1 Springdale Apartments 991,319 426,186 6/30/2026 T-12 NAV NAV NAV NAV

 A-1-7 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%)
                23      
1 Loan 22 1 Midtown Towers T-12 6,562,149 2,661,148 3,901,001 12/31/2024 T-12 91.8%
2 Loan 16, 22, 23 1 The Jax T-12 NAV NAV NAV NAV NAV 86.3%
3 Loan 10 7 NW Arkansas Portfolio T-12 3,894,163 744,105 3,150,058 12/31/2024 T-12 95.0%
3.01 Property   1 Meadowlands NAV NAV NAV NAV NAV NAV NAV
3.02 Property   1 Ecology NAV NAV NAV NAV NAV NAV NAV
3.03 Property   1 Honeysuckle NAV NAV NAV NAV NAV NAV NAV
3.04 Property   1 Windwood NAV NAV NAV NAV NAV NAV NAV
3.05 Property   1 Brooks Duplexes NAV NAV NAV NAV NAV NAV NAV
3.06 Property   1 Clevenger NAV NAV NAV NAV NAV NAV NAV
3.07 Property   1 Fountains NAV NAV NAV NAV NAV NAV NAV
4 Loan 22, 23 1 Marine Terrace T-12 3,658,310 1,327,305 2,331,005 12/31/2024 T-12 90.5%
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing T-12 4,125,485 1,621,875 2,503,610 12/31/2024 T-12 94.0%
5.01 Property   1 Chestnut Woods NAV NAV NAV NAV NAV NAV NAV
5.02 Property   1 Chestnut Crossing NAV NAV NAV NAV NAV NAV NAV
6 Loan 22 1 Douglaston Villas & Townhomes T-12 4,609,263 1,854,888 2,754,375 12/31/2024 T-12 86.8%
7 Loan 17 1 Yorktowne Pointe Apartments T-12 2,389,026 917,303 1,471,723 12/31/2024 T-12 95.0%
8 Loan 23, 24 1 Nissan Golden Gate T-12 3,000,527 1,709,783 1,290,744 12/31/2024 T-12 89.6%
9 Loan 16, 23 1 501 West 7th Street NAV NAV NAV NAV NAV NAV 95.0%
10 Loan 10, 14 2 Riverside Portfolio T-12 2,096,714 1,051,733 1,044,982 12/31/2024 T-12 94.0%
10.01 Property   1 University Gardens NAV NAV NAV NAV NAV NAV NAV
10.02 Property   1 Normandy Apartments NAV NAV NAV NAV NAV NAV NAV
11 Loan 10, 16, 17, 23 2 Virginia Portfolio NAV NAV NAV NAV NAV NAV 91.5%
11.01 Property   1 Cove Harbor NAV NAV NAV NAV NAV NAV NAV
11.02 Property   1 Harbor Oak NAV NAV NAV NAV NAV NAV NAV
12 Loan 14, 16 1 Westwood Townhomes T-12 2,167,363 1,021,151 1,146,212 12/31/2024 T-12 94.3%
13 Loan 16, 23 1 Prestige District NAV NAV NAV NAV NAV NAV 95.0%
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio T-12 NAV NAV NAV NAV NAV 94.0%
14.01 Property   1 Olympia Manor NAV NAV NAV NAV NAV NAV NAV
14.02 Property   1 Carriage House NAV NAV NAV NAV NAV NAV NAV
14.03 Property   1 Town West Apartments NAV NAV NAV NAV NAV NAV NAV
14.04 Property   1 Briarwood Place NAV NAV NAV NAV NAV NAV NAV
15 Loan 14, 16, 23 1 Brookside Apartments T-12 NAV NAV NAV NAV NAV 94.5%
16 Loan 10, 14, 16, 21 4 Pico Portfolio T-12 1,564,109 479,978 1,084,131 12/31/2024 T-12 95.0%
16.01 Property   1 Delphene Manor NAV NAV NAV NAV NAV NAV NAV
16.02 Property   1 1142 West 17th Street NAV NAV NAV NAV NAV NAV NAV
16.03 Property   1 4144 West Adams Boulevard NAV NAV NAV NAV NAV NAV NAV
16.04 Property   1 2849 San Marino Street NAV NAV NAV NAV NAV NAV NAV
17 Loan 14, 22 1 Sovereignty at Winter Park T-12 2,502,699 1,398,502 1,104,197 12/31/2024 T-12 87.5%
18 Loan 23 1 Prime at Laurel Springs T-12 1,211,159 564,907 646,253 10/31/2024 T-12 95.0%
19 Loan 16, 23 1 Rockefeller Square Apartments T-12 1,097,072 201,055 896,017 12/31/2024 T-12 95.0%
20 Loan 14, 23 1 Mulberry Estates NAV NAV NAV NAV NAV NAV 91.7%
21 Loan 14, 22, 23 1 Flats at 87Ten T-12 NAV NAV NAV NAV NAV 91.5%
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St NAV NAV NAV NAV NAV NAV 95.0%
23 Loan 16, 23 1 Colby Heights NAV NAV NAV NAV NAV NAV 95.0%
24 Loan 10, 14, 22 3 SMS Portfolio T-12 660,880 289,438 371,441 12/31/2024 T-12 95.0%
24.01 Property   1 Little River NAV NAV NAV NAV NAV NAV NAV
24.02 Property   1 Tekoa Apartments NAV NAV NAV NAV NAV NAV NAV
24.03 Property   1 DeVille Apartments NAV NAV NAV NAV NAV NAV NAV
25 Loan 11, 14, 23 1 Town Centre Village Apartments T-12 870,049 365,490 504,559 12/31/2024 T-12 95.0%
26 Loan 14, 21 1 1810 Belcourt Ave T-12 933,346 270,542 662,803 12/31/2024 T-12 94.4%
27 Loan 11, 14, 16, 17, 24 1 The Venue T-12 702,860 386,917 315,942 12/31/2024 T-12 94.0%
28 Loan 14, 16, 22, 23 1 Aspen Apartments NAV NAV NAV NAV NAV NAV 94.9%
29 Loan 14 1 Aria at Wilcrest NAV NAV NAV NAV NAV NAV 91.0%
30 Loan 14, 22 1 Bellagio Living II T-12 767,006 264,195 502,811 12/31/2024 T-12 93.8%
31 Loan 14, 22 1 The 501 Apartments NAV NAV NAV NAV NAV NAV 95.0%
32 Loan 14, 22, 23 1 The Arthur T-12 834,300 348,885 485,415 12/31/2024 T-12 95.0%
33 Loan 14 1 Almeda Apartments NAV NAV NAV NAV NAV NAV 94.0%
34 Loan 17 1 Pompano Flats T-12 469,814 158,791 311,023 12/31/2024 T-12 95.0%
35 Loan 14, 22, 23 1 Northwood Apartments T-12 NAV NAV NAV NAV NAV 89.6%
36 Loan 14, 22 1 The Virginian T-12 642,814 417,803 225,011 12/31/2024 T-12 94.1%
37 Loan 14, 23 1 Shasta Glen MHP T-12 445,974 131,334 314,640 12/31/2024 T-12 85.3%
38 Loan 14 1 Springdale Apartments NAV NAV NAV NAV NAV NAV 94.6%

 A-1-8 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x)
              16       4, 13
1 Loan 22 1 Midtown Towers 8,861,553 3,762,375 5,099,178 175,895 0 4,923,283 1.79
2 Loan 16, 22, 23 1 The Jax 5,650,809 2,313,419 3,337,390 56,399 0 3,280,991 1.23
3 Loan 10 7 NW Arkansas Portfolio 4,185,307 1,066,247 3,119,060 64,000 0 3,055,060 1.37
3.01 Property   1 Meadowlands NAV NAV NAV NAV NAV NAV  
3.02 Property   1 Ecology NAV NAV NAV NAV NAV NAV  
3.03 Property   1 Honeysuckle NAV NAV NAV NAV NAV NAV  
3.04 Property   1 Windwood NAV NAV NAV NAV NAV NAV  
3.05 Property   1 Brooks Duplexes NAV NAV NAV NAV NAV NAV  
3.06 Property   1 Clevenger NAV NAV NAV NAV NAV NAV  
3.07 Property   1 Fountains NAV NAV NAV NAV NAV NAV  
4 Loan 22, 23 1 Marine Terrace 4,439,754 1,472,898 2,966,856 47,500 0 2,919,356 1.38
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 4,514,008 1,559,077 2,954,931 45,000 0 2,909,931 1.56
5.01 Property   1 Chestnut Woods NAV NAV NAV NAV NAV NAV  
5.02 Property   1 Chestnut Crossing NAV NAV NAV NAV NAV NAV  
6 Loan 22 1 Douglaston Villas & Townhomes 4,443,529 1,806,354 2,637,175 58,500 0 2,578,675 1.38
7 Loan 17 1 Yorktowne Pointe Apartments 2,632,948 944,377 1,688,571 36,000 0 1,652,571 1.22
8 Loan 23, 24 1 Nissan Golden Gate 4,133,936 2,008,849 2,125,086 70,000 0 2,055,086 1.35
9 Loan 16, 23 1 501 West 7th Street 2,397,710 451,854 1,945,856 21,000 0 1,924,856 1.39
10 Loan 10, 14 2 Riverside Portfolio 2,296,270 991,265 1,305,005 28,250 0 1,276,755 1.22
10.01 Property   1 University Gardens NAV NAV NAV NAV NAV NAV  
10.02 Property   1 Normandy Apartments NAV NAV NAV NAV NAV NAV  
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 2,432,607 1,061,206 1,371,401 45,813 0 1,325,588 1.37
11.01 Property   1 Cove Harbor NAV NAV NAV NAV NAV NAV  
11.02 Property   1 Harbor Oak NAV NAV NAV NAV NAV NAV  
12 Loan 14, 16 1 Westwood Townhomes 2,297,472 1,001,239 1,296,233 30,250 0 1,265,983 1.31
13 Loan 16, 23 1 Prestige District 1,710,292 422,782 1,287,510 15,500 0 1,272,010 1.38
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 2,048,366 798,558 1,249,808 31,250 0 1,218,558 1.38
14.01 Property   1 Olympia Manor NAV NAV NAV NAV NAV NAV  
14.02 Property   1 Carriage House NAV NAV NAV NAV NAV NAV  
14.03 Property   1 Town West Apartments NAV NAV NAV NAV NAV NAV  
14.04 Property   1 Briarwood Place NAV NAV NAV NAV NAV NAV  
15 Loan 14, 16, 23 1 Brookside Apartments 2,124,163 859,047 1,265,117 10,400 0 1,254,717 1.33
16 Loan 10, 14, 16, 21 4 Pico Portfolio 1,702,390 588,009 1,114,380 26,059 0 1,088,321 1.38
16.01 Property   1 Delphene Manor NAV NAV NAV NAV NAV NAV  
16.02 Property   1 1142 West 17th Street NAV NAV NAV NAV NAV NAV  
16.03 Property   1 4144 West Adams Boulevard NAV NAV NAV NAV NAV NAV  
16.04 Property   1 2849 San Marino Street NAV NAV NAV NAV NAV NAV  
17 Loan 14, 22 1 Sovereignty at Winter Park 2,622,486 1,517,839 1,104,647 42,000 0 1,062,647 1.43
18 Loan 23 1 Prime at Laurel Springs 1,731,900 701,356 1,030,544 32,000 0 998,544 1.37
19 Loan 16, 23 1 Rockefeller Square Apartments 1,127,472 187,725 939,746 6,000 0 933,746 1.30
20 Loan 14, 23 1 Mulberry Estates 1,787,461 809,288 978,173 34,500 0 943,673 1.51
21 Loan 14, 22, 23 1 Flats at 87Ten 1,347,259 497,367 849,891 24,000 0 825,891 1.38
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St 1,064,475 331,815 732,660 4,250 0 728,410 1.31
23 Loan 16, 23 1 Colby Heights 770,343 109,151 661,192 2,900 0 658,292 1.30
24 Loan 10, 14, 22 3 SMS Portfolio 1,145,543 416,933 728,610 19,250 0 709,360 1.41
24.01 Property   1 Little River NAV NAV NAV NAV NAV NAV  
24.02 Property   1 Tekoa Apartments NAV NAV NAV NAV NAV NAV  
24.03 Property   1 DeVille Apartments NAV NAV NAV NAV NAV NAV  
25 Loan 11, 14, 23 1 Town Centre Village Apartments 1,040,973 378,365 662,608 11,322 13,769 637,517 1.51
26 Loan 14, 21 1 1810 Belcourt Ave 1,004,908 414,709 590,199 9,000 0 581,199 1.29
27 Loan 11, 14, 16, 17, 24 1 The Venue 1,050,421 400,071 650,350 24,923 0 625,427 1.43
28 Loan 14, 16, 22, 23 1 Aspen Apartments 809,541 249,028 560,514 11,250 0 549,264 1.36
29 Loan 14 1 Aria at Wilcrest 1,266,487 678,316 588,171 20,250 0 567,921 1.38
30 Loan 14, 22 1 Bellagio Living II 819,326 273,944 545,382 18,000 0 527,382 1.36
31 Loan 14, 22 1 The 501 Apartments 1,094,099 552,160 541,939 21,750 0 520,189 1.38
32 Loan 14, 22, 23 1 The Arthur 901,956 394,303 507,653 14,500 0 493,153 1.42
33 Loan 14 1 Almeda Apartments 829,231 342,756 486,475 19,000 0 467,475 1.52
34 Loan 17 1 Pompano Flats 659,353 197,746 461,607 6,500 0 455,107 1.58
35 Loan 14, 22, 23 1 Northwood Apartments 827,691 343,906 483,784 20,000 0 463,784 1.58
36 Loan 14, 22 1 The Virginian 625,645 197,607 428,038 7,000 0 421,038 1.35
37 Loan 14, 23 1 Shasta Glen MHP 580,970 205,201 375,768 2,790 0 372,978 1.29
38 Loan 14 1 Springdale Apartments 1,399,454 974,946 424,508 35,900 0 388,608 1.51

 A-1-9 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%)
          4, 13            
1 Loan 22 1 Midtown Towers 1.73 10.7% 10.4% 77,400,000 As Is 6/9/2026 61.4%
2 Loan 16, 22, 23 1 The Jax 1.21 7.7% 7.5% 66,400,000 As Is 6/24/2026 65.5%
3 Loan 10 7 NW Arkansas Portfolio 1.34 8.6% 8.5% 49,300,000 As Is Various 73.1%
3.01 Property   1 Meadowlands       12,100,000 As Is 6/30/2026  
3.02 Property   1 Ecology       10,900,000 As Is 7/1/2026  
3.03 Property   1 Honeysuckle       8,300,000 As Is 6/30/2026  
3.04 Property   1 Windwood       6,300,000 As Is 6/30/2026  
3.05 Property   1 Brooks Duplexes       5,600,000 As Is 7/1/2026  
3.06 Property   1 Clevenger       4,100,000 As Is 7/1/2026  
3.07 Property   1 Fountains       2,000,000 As Is 6/30/2026  
4 Loan 22, 23 1 Marine Terrace 1.36 8.9% 8.8% 53,300,000 As Is 7/31/2026 62.5%
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 1.54 9.0% 8.8% 49,200,000 As Is 4/8/2026 67.1%
5.01 Property   1 Chestnut Woods       27,000,000 As Is 4/8/2026  
5.02 Property   1 Chestnut Crossing       22,200,000 As Is 4/8/2026  
6 Loan 22 1 Douglaston Villas & Townhomes 1.35 9.0% 8.8% 42,100,000 As Is 8/31/2026 69.6%
7 Loan 17 1 Yorktowne Pointe Apartments 1.20 7.4% 7.2% 31,300,000 As Is 6/2/2026 73.0%
8 Loan 23, 24 1 Nissan Golden Gate 1.30 9.4% 9.1% 34,900,000 As Is 4/29/2026 64.8%
9 Loan 16, 23 1 501 West 7th Street 1.37 8.8% 8.7% 34,000,000 As Is 7/6/2026 64.7%
10 Loan 10, 14 2 Riverside Portfolio 1.20 8.1% 7.9% 23,300,000 As Is 7/2/2026 69.0%
10.01 Property   1 University Gardens       17,700,000 As Is 7/2/2026  
10.02 Property   1 Normandy Apartments       5,600,000 As Is 7/2/2026  
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 1.33 9.0% 8.7% 21,350,000 As Is 8/12/2026 71.5%
11.01 Property   1 Cove Harbor       13,000,000 As Is 8/12/2026  
11.02 Property   1 Harbor Oak       8,350,000 As Is 8/12/2026  
12 Loan 14, 16 1 Westwood Townhomes 1.28 8.5% 8.3% 20,500,000 As Is 5/28/2026 74.4%
13 Loan 16, 23 1 Prestige District 1.37 8.9% 8.8% 20,100,000 As Is 7/14/2026 72.1%
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 1.34 9.1% 8.9% 19,200,000 As Is 4/27/2026 71.7%
14.01 Property   1 Olympia Manor       NAV NAV NAV  
14.02 Property   1 Carriage House       NAV NAV NAV  
14.03 Property   1 Town West Apartments       NAV NAV NAV  
14.04 Property   1 Briarwood Place       NAV NAV NAV  
15 Loan 14, 16, 23 1 Brookside Apartments 1.32 9.2% 9.1% 23,730,000 As Is 8/7/2026 57.9%
16 Loan 10, 14, 16, 21 4 Pico Portfolio 1.34 8.3% 8.1% 17,990,000 As Is 6/8/2026 74.6%
16.01 Property   1 Delphene Manor       5,170,000 As Is 6/8/2026  
16.02 Property   1 1142 West 17th Street       4,720,000 As Is 6/8/2026  
16.03 Property   1 4144 West Adams Boulevard       4,390,000 As Is 6/8/2026  
16.04 Property   1 2849 San Marino Street       3,710,000 As Is 6/8/2026  
17 Loan 14, 22 1 Sovereignty at Winter Park 1.38 8.7% 8.4% 21,200,000 As Is 4/16/2026 59.9%
18 Loan 23 1 Prime at Laurel Springs 1.33 9.2% 8.9% 15,900,000 As Is 8/4/2026 70.3%
19 Loan 16, 23 1 Rockefeller Square Apartments 1.29 8.5% 8.5% 16,185,000 As Is 3/30/2026 68.0%
20 Loan 14, 23 1 Mulberry Estates 1.46 10.2% 9.9% 13,400,000 As Is 7/8/2026 71.4%
21 Loan 14, 22, 23 1 Flats at 87Ten 1.34 9.2% 8.9% 12,500,000 As Is 6/9/2026 74.0%
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St 1.31 8.6% 8.6% 12,750,000 As Is 6/8/2026 66.7%
23 Loan 16, 23 1 Colby Heights 1.29 8.1% 8.1% 11,600,000 As Is 2/12/2026 70.0%
24 Loan 10, 14, 22 3 SMS Portfolio 1.38 9.2% 9.0% 10,670,000 As Is 7/13/2026 74.1%
24.01 Property   1 Little River       NAV NAV NAV  
24.02 Property   1 Tekoa Apartments       NAV NAV NAV  
24.03 Property   1 DeVille Apartments       NAV NAV NAV  
25 Loan 11, 14, 23 1 Town Centre Village Apartments 1.45 9.8% 9.4% 9,360,000 As Is 7/8/2026 72.5%
26 Loan 14, 21 1 1810 Belcourt Ave 1.27 8.7% 8.6% 11,100,000 As Is 8/12/2026 60.9%
27 Loan 11, 14, 16, 17, 24 1 The Venue 1.38 9.6% 9.3% 10,000,000 As Is 7/18/2026 67.5%
28 Loan 14, 16, 22, 23 1 Aspen Apartments 1.33 8.6% 8.4% 8,870,000 As Is 7/24/2026 73.7%
29 Loan 14 1 Aria at Wilcrest 1.34 9.0% 8.7% 10,400,000 As Is 6/15/2026 62.5%
30 Loan 14, 22 1 Bellagio Living II 1.32 9.1% 8.8% 8,200,000 As Is 6/17/2026 73.2%
31 Loan 14, 22 1 The 501 Apartments 1.33 9.4% 9.0% 9,900,000 As Is 6/22/2026 58.2%
32 Loan 14, 22, 23 1 The Arthur 1.38 9.4% 9.1% 7,400,000 As Is 4/29/2026 73.0%
33 Loan 14 1 Almeda Apartments 1.46 10.0% 9.6% 7,000,000 As Is 7/8/2026 69.5%
34 Loan 17 1 Pompano Flats 1.56 9.7% 9.6% 6,350,000 As Is 6/15/2026 75.0%
35 Loan 14, 22, 23 1 Northwood Apartments 1.51 11.0% 10.5% 6,700,000 As Is 7/7/2026 65.8%
36 Loan 14, 22 1 The Virginian 1.33 9.7% 9.6% 6,250,000 As Is 7/7/2026 70.4%
37 Loan 14, 23 1 Shasta Glen MHP 1.28 8.5% 8.5% 6,750,000 As Is 7/27/2026 65.2%
38 Loan 14 1 Springdale Apartments 1.38 10.0% 9.2% 8,050,000 As Is 7/14/2026 52.8%

 A-1-10 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA
            5, 20, 24          
1 Loan 22 1 Midtown Towers 61.4% 94.2% 6/30/2026 NAP NAP NAP NAP
2 Loan 16, 22, 23 1 The Jax 65.5% 94.3% 7/15/2026 NAP NAP NAP NAP
3 Loan 10 7 NW Arkansas Portfolio 73.1% 98.8%          
3.01 Property   1 Meadowlands   98.4% 9/9/2026 NAP NAP NAP NAP
3.02 Property   1 Ecology   100.0% 9/9/2026 NAP NAP NAP NAP
3.03 Property   1 Honeysuckle   97.7% 9/9/2026 NAP NAP NAP NAP
3.04 Property   1 Windwood   97.1% 9/9/2026 NAP NAP NAP NAP
3.05 Property   1 Brooks Duplexes   100.0% 9/9/2026 NAP NAP NAP NAP
3.06 Property   1 Clevenger   100.0% 9/9/2026 NAP NAP NAP NAP
3.07 Property   1 Fountains   100.0% 9/9/2026 NAP NAP NAP NAP
4 Loan 22, 23 1 Marine Terrace 62.5% 91.6% 8/14/2026 NAP NAP NAP NAP
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 67.1% 98.3%          
5.01 Property   1 Chestnut Woods   96.9% 6/22/2026 NAP NAP NAP NAP
5.02 Property   1 Chestnut Crossing   100.0% 6/22/2026 NAP NAP NAP NAP
6 Loan 22 1 Douglaston Villas & Townhomes 69.6% 89.3% 9/10/2026 NAP NAP NAP NAP
7 Loan 17 1 Yorktowne Pointe Apartments 73.0% 97.9% 6/24/2026 NAP NAP NAP NAP
8 Loan 23, 24 1 Nissan Golden Gate 64.8% 89.3% 8/3/2026 NAP NAP NAP NAP
9 Loan 16, 23 1 501 West 7th Street 64.7% 100.0% 7/30/2026 NAP NAP NAP NAP
10 Loan 10, 14 2 Riverside Portfolio 69.0% 97.3%          
10.01 Property   1 University Gardens   97.7% 8/3/2026 NAP NAP NAP NAP
10.02 Property   1 Normandy Apartments   96.0% 8/3/2026 NAP NAP NAP NAP
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 71.5% 91.5%          
11.01 Property   1 Cove Harbor   94.9% 9/10/2026 NAP NAP NAP NAP
11.02 Property   1 Harbor Oak   85.2% 9/10/2026 NAP NAP NAP NAP
12 Loan 14, 16 1 Westwood Townhomes 74.4% 95.9% 6/4/2026 NAP NAP NAP NAP
13 Loan 16, 23 1 Prestige District 72.1% 100.0% 9/1/2026 NAP NAP NAP NAP
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 71.7% 96.8%          
14.01 Property   1 Olympia Manor   96.8% 6/5/2026 NAP NAP NAP NAP
14.02 Property   1 Carriage House   100.0% 6/5/2026 NAP NAP NAP NAP
14.03 Property   1 Town West Apartments   95.5% 6/5/2026 NAP NAP NAP NAP
14.04 Property   1 Briarwood Place   93.8% 6/5/2026 NAP NAP NAP NAP
15 Loan 14, 16, 23 1 Brookside Apartments 57.9% 97.1% 9/22/2026 NAP NAP NAP NAP
16 Loan 10, 14, 16, 21 4 Pico Portfolio 74.6% 96.1%          
16.01 Property   1 Delphene Manor   96.7% 6/24/2026 NAP NAP NAP NAP
16.02 Property   1 1142 West 17th Street   92.9% 6/24/2026 NAP NAP NAP NAP
16.03 Property   1 4144 West Adams Boulevard   95.8% 6/24/2026 NAP NAP NAP NAP
16.04 Property   1 2849 San Marino Street   100.0% 6/24/2026 NAP NAP NAP NAP
17 Loan 14, 22 1 Sovereignty at Winter Park 59.9% 91.7% 5/1/2026 NAP NAP NAP NAP
18 Loan 23 1 Prime at Laurel Springs 70.3% 96.9% 8/17/2026 NAP NAP NAP NAP
19 Loan 16, 23 1 Rockefeller Square Apartments 68.0% 98.3% 5/14/2026 NAP NAP NAP NAP
20 Loan 14, 23 1 Mulberry Estates 71.4% 94.2% 8/1/2026 NAP NAP NAP NAP
21 Loan 14, 22, 23 1 Flats at 87Ten 74.0% 96.9% 5/11/2026 NAP NAP NAP NAP
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St 66.7% 100.0% 8/3/2026 NAP NAP NAP NAP
23 Loan 16, 23 1 Colby Heights 70.0% 96.6% 5/31/2026 NAP NAP NAP NAP
24 Loan 10, 14, 22 3 SMS Portfolio 74.1% 98.7%          
24.01 Property   1 Little River   100.0% 8/6/2026 NAP NAP NAP NAP
24.02 Property   1 Tekoa Apartments   96.0% 8/6/2026 NAP NAP NAP NAP
24.03 Property   1 DeVille Apartments   100.0% 8/6/2026 NAP NAP NAP NAP
25 Loan 11, 14, 23 1 Town Centre Village Apartments 72.5% 97.3% 8/6/2026 NAP NAP NAP NAP
26 Loan 14, 21 1 1810 Belcourt Ave 60.9% 94.4% 9/14/2026 NAP NAP NAP NAP
27 Loan 11, 14, 16, 17, 24 1 The Venue 67.5% 95.2% 8/31/2026 NAP NAP NAP NAP
28 Loan 14, 16, 22, 23 1 Aspen Apartments 73.7% 100.0% 8/7/2026 NAP NAP NAP NAP
29 Loan 14 1 Aria at Wilcrest 62.5% 92.6% 6/10/2026 NAP NAP NAP NAP
30 Loan 14, 22 1 Bellagio Living II 73.2% 94.4% 7/7/2026 NAP NAP NAP NAP
31 Loan 14, 22 1 The 501 Apartments 58.2% 100.0% 7/20/2026 NAP NAP NAP NAP
32 Loan 14, 22, 23 1 The Arthur 73.0% 98.3% 5/26/2026 NAP NAP NAP NAP
33 Loan 14 1 Almeda Apartments 69.5% 96.1% 9/1/2026 NAP NAP NAP NAP
34 Loan 17 1 Pompano Flats 75.0% 100.0% 8/10/2026 NAP NAP NAP NAP
35 Loan 14, 22, 23 1 Northwood Apartments 65.8% 95.0% 7/7/2026 NAP NAP NAP NAP
36 Loan 14, 22 1 The Virginian 70.4% 100.0% 8/3/2026 NAP NAP NAP NAP
37 Loan 14, 23 1 Shasta Glen MHP 65.2% 86.0% 8/31/2026 NAP NAP NAP NAP
38 Loan 14 1 Springdale Apartments 52.8% 97.0% 8/3/2026 NAP NAP NAP NAP

 A-1-11 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Largest Tenant Lease Expiration Date 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
                         
1 Loan 22 1 Midtown Towers NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 16, 22, 23 1 The Jax NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 10 7 NW Arkansas Portfolio                
3.01 Property   1 Meadowlands NAP NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 Ecology NAP NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 Honeysuckle NAP NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 Windwood NAP NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 Brooks Duplexes NAP NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 Clevenger NAP NAP NAP NAP NAP NAP NAP NAP
3.07 Property   1 Fountains NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 22, 23 1 Marine Terrace NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing                
5.01 Property   1 Chestnut Woods NAP NAP NAP NAP NAP NAP NAP NAP
5.02 Property   1 Chestnut Crossing NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 22 1 Douglaston Villas & Townhomes NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 17 1 Yorktowne Pointe Apartments NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 23, 24 1 Nissan Golden Gate NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 16, 23 1 501 West 7th Street NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 10, 14 2 Riverside Portfolio                
10.01 Property   1 University Gardens NAP NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 Normandy Apartments NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 10, 16, 17, 23 2 Virginia Portfolio                
11.01 Property   1 Cove Harbor NAP NAP NAP NAP NAP NAP NAP NAP
11.02 Property   1 Harbor Oak NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 14, 16 1 Westwood Townhomes NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 16, 23 1 Prestige District NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio                
14.01 Property   1 Olympia Manor NAP NAP NAP NAP NAP NAP NAP NAP
14.02 Property   1 Carriage House NAP NAP NAP NAP NAP NAP NAP NAP
14.03 Property   1 Town West Apartments NAP NAP NAP NAP NAP NAP NAP NAP
14.04 Property   1 Briarwood Place NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 14, 16, 23 1 Brookside Apartments NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 10, 14, 16, 21 4 Pico Portfolio                
16.01 Property   1 Delphene Manor NAP NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 1142 West 17th Street NAP NAP NAP NAP NAP NAP NAP NAP
16.03 Property   1 4144 West Adams Boulevard NAP NAP NAP NAP NAP NAP NAP NAP
16.04 Property   1 2849 San Marino Street NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 14, 22 1 Sovereignty at Winter Park NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 23 1 Prime at Laurel Springs NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 16, 23 1 Rockefeller Square Apartments NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 14, 23 1 Mulberry Estates NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 14, 22, 23 1 Flats at 87Ten NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 16, 23 1 Colby Heights NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 10, 14, 22 3 SMS Portfolio                
24.01 Property   1 Little River NAP NAP NAP NAP NAP NAP NAP NAP
24.02 Property   1 Tekoa Apartments NAP NAP NAP NAP NAP NAP NAP NAP
24.03 Property   1 DeVille Apartments NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 11, 14, 23 1 Town Centre Village Apartments NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 14, 21 1 1810 Belcourt Ave NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 11, 14, 16, 17, 24 1 The Venue NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 14, 16, 22, 23 1 Aspen Apartments NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 14 1 Aria at Wilcrest NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 14, 22 1 Bellagio Living II NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 14, 22 1 The 501 Apartments NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 14, 22, 23 1 The Arthur NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 14 1 Almeda Apartments NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 17 1 Pompano Flats NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 14, 22, 23 1 Northwood Apartments NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 14, 22 1 The Virginian NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 14, 23 1 Shasta Glen MHP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan 14 1 Springdale Apartments NAP NAP NAP NAP NAP NAP NAP NAP

 A-1-12 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF
                       
1 Loan 22 1 Midtown Towers NAP NAP NAP NAP NAP NAP NAP
2 Loan 16, 22, 23 1 The Jax NAP NAP NAP NAP NAP NAP NAP
3 Loan 10 7 NW Arkansas Portfolio              
3.01 Property   1 Meadowlands NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 Ecology NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 Honeysuckle NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 Windwood NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 Brooks Duplexes NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 Clevenger NAP NAP NAP NAP NAP NAP NAP
3.07 Property   1 Fountains NAP NAP NAP NAP NAP NAP NAP
4 Loan 22, 23 1 Marine Terrace NAP NAP NAP NAP NAP NAP NAP
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing              
5.01 Property   1 Chestnut Woods NAP NAP NAP NAP NAP NAP NAP
5.02 Property   1 Chestnut Crossing NAP NAP NAP NAP NAP NAP NAP
6 Loan 22 1 Douglaston Villas & Townhomes NAP NAP NAP NAP NAP NAP NAP
7 Loan 17 1 Yorktowne Pointe Apartments NAP NAP NAP NAP NAP NAP NAP
8 Loan 23, 24 1 Nissan Golden Gate NAP NAP NAP NAP NAP NAP NAP
9 Loan 16, 23 1 501 West 7th Street NAP NAP NAP NAP NAP NAP NAP
10 Loan 10, 14 2 Riverside Portfolio              
10.01 Property   1 University Gardens NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 Normandy Apartments NAP NAP NAP NAP NAP NAP NAP
11 Loan 10, 16, 17, 23 2 Virginia Portfolio              
11.01 Property   1 Cove Harbor NAP NAP NAP NAP NAP NAP NAP
11.02 Property   1 Harbor Oak NAP NAP NAP NAP NAP NAP NAP
12 Loan 14, 16 1 Westwood Townhomes NAP NAP NAP NAP NAP NAP NAP
13 Loan 16, 23 1 Prestige District NAP NAP NAP NAP NAP NAP NAP
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio              
14.01 Property   1 Olympia Manor NAP NAP NAP NAP NAP NAP NAP
14.02 Property   1 Carriage House NAP NAP NAP NAP NAP NAP NAP
14.03 Property   1 Town West Apartments NAP NAP NAP NAP NAP NAP NAP
14.04 Property   1 Briarwood Place NAP NAP NAP NAP NAP NAP NAP
15 Loan 14, 16, 23 1 Brookside Apartments NAP NAP NAP NAP NAP NAP NAP
16 Loan 10, 14, 16, 21 4 Pico Portfolio              
16.01 Property   1 Delphene Manor NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 1142 West 17th Street NAP NAP NAP NAP NAP NAP NAP
16.03 Property   1 4144 West Adams Boulevard NAP NAP NAP NAP NAP NAP NAP
16.04 Property   1 2849 San Marino Street NAP NAP NAP NAP NAP NAP NAP
17 Loan 14, 22 1 Sovereignty at Winter Park NAP NAP NAP NAP NAP NAP NAP
18 Loan 23 1 Prime at Laurel Springs NAP NAP NAP NAP NAP NAP NAP
19 Loan 16, 23 1 Rockefeller Square Apartments NAP NAP NAP NAP NAP NAP NAP
20 Loan 14, 23 1 Mulberry Estates NAP NAP NAP NAP NAP NAP NAP
21 Loan 14, 22, 23 1 Flats at 87Ten NAP NAP NAP NAP NAP NAP NAP
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St NAP NAP NAP NAP NAP NAP NAP
23 Loan 16, 23 1 Colby Heights NAP NAP NAP NAP NAP NAP NAP
24 Loan 10, 14, 22 3 SMS Portfolio              
24.01 Property   1 Little River NAP NAP NAP NAP NAP NAP NAP
24.02 Property   1 Tekoa Apartments NAP NAP NAP NAP NAP NAP NAP
24.03 Property   1 DeVille Apartments NAP NAP NAP NAP NAP NAP NAP
25 Loan 11, 14, 23 1 Town Centre Village Apartments NAP NAP NAP NAP NAP NAP NAP
26 Loan 14, 21 1 1810 Belcourt Ave NAP NAP NAP NAP NAP NAP NAP
27 Loan 11, 14, 16, 17, 24 1 The Venue NAP NAP NAP NAP NAP NAP NAP
28 Loan 14, 16, 22, 23 1 Aspen Apartments NAP NAP NAP NAP NAP NAP NAP
29 Loan 14 1 Aria at Wilcrest NAP NAP NAP NAP NAP NAP NAP
30 Loan 14, 22 1 Bellagio Living II NAP NAP NAP NAP NAP NAP NAP
31 Loan 14, 22 1 The 501 Apartments NAP NAP NAP NAP NAP NAP NAP
32 Loan 14, 22, 23 1 The Arthur NAP NAP NAP NAP NAP NAP NAP
33 Loan 14 1 Almeda Apartments NAP NAP NAP NAP NAP NAP NAP
34 Loan 17 1 Pompano Flats NAP NAP NAP NAP NAP NAP NAP
35 Loan 14, 22, 23 1 Northwood Apartments NAP NAP NAP NAP NAP NAP NAP
36 Loan 14, 22 1 The Virginian NAP NAP NAP NAP NAP NAP NAP
37 Loan 14, 23 1 Shasta Glen MHP NAP NAP NAP NAP NAP NAP NAP
38 Loan 14 1 Springdale Apartments NAP NAP NAP NAP NAP NAP NAP

 A-1-13 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 (%)
                       
1 Loan 22 1 Midtown Towers NAP NAP 6/23/2026 NAP 6/22/2026 NAP NAP
2 Loan 16, 22, 23 1 The Jax NAP NAP 6/29/2026 NAP 6/29/2026 NAP NAP
3 Loan 10 7 NW Arkansas Portfolio              
3.01 Property   1 Meadowlands NAP NAP 7/9/2026 NAP 7/9/2026 NAP NAP
3.02 Property   1 Ecology NAP NAP 7/13/2026 NAP 7/13/2026 NAP NAP
3.03 Property   1 Honeysuckle NAP NAP 7/10/2026 NAP 7/10/2026 NAP NAP
3.04 Property   1 Windwood NAP NAP 7/10/2026 NAP 7/10/2026 NAP NAP
3.05 Property   1 Brooks Duplexes NAP NAP 7/10/2026 NAP 7/9/2026 NAP NAP
3.06 Property   1 Clevenger NAP NAP 7/10/2026 NAP 7/10/2026 NAP NAP
3.07 Property   1 Fountains NAP NAP 7/13/2026 NAP 7/14/2026 NAP NAP
4 Loan 22, 23 1 Marine Terrace NAP NAP 7/31/2026 NAP 7/31/2026 NAP NAP
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing              
5.01 Property   1 Chestnut Woods NAP NAP 4/17/2026 NAP 4/16/2026 NAP NAP
5.02 Property   1 Chestnut Crossing NAP NAP 4/16/2026 NAP 4/16/2026 NAP NAP
6 Loan 22 1 Douglaston Villas & Townhomes NAP NAP 9/10/2026 NAP 9/10/2026 NAP NAP
7 Loan 17 1 Yorktowne Pointe Apartments NAP NAP 5/20/2026 NAP 5/26/2026 NAP NAP
8 Loan 23, 24 1 Nissan Golden Gate NAP NAP 5/21/2026 NAP 5/22/2026 NAP NAP
9 Loan 16, 23 1 501 West 7th Street NAP NAP 2/12/2026 NAP 7/17/2026 NAP NAP
10 Loan 10, 14 2 Riverside Portfolio              
10.01 Property   1 University Gardens NAP NAP 7/6/2026 NAP 7/6/2026 7/6/2026 15%
10.02 Property   1 Normandy Apartments NAP NAP 7/6/2026 NAP 7/6/2026 7/6/2026 15%
11 Loan 10, 16, 17, 23 2 Virginia Portfolio              
11.01 Property   1 Cove Harbor NAP NAP 8/20/2026 NAP 8/20/2026 NAP NAP
11.02 Property   1 Harbor Oak NAP NAP 8/20/2026 NAP 8/20/2026 NAP NAP
12 Loan 14, 16 1 Westwood Townhomes NAP NAP 6/11/2026 NAP 6/11/2026 NAP NAP
13 Loan 16, 23 1 Prestige District NAP NAP 5/21/2026 NAP 6/17/2026 NAP NAP
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio              
14.01 Property   1 Olympia Manor NAP NAP 5/7/2026 NAP 5/7/2026 NAP NAP
14.02 Property   1 Carriage House NAP NAP 5/7/2026 NAP 5/7/2026 NAP NAP
14.03 Property   1 Town West Apartments NAP NAP 5/7/2026 NAP 5/7/2026 NAP NAP
14.04 Property   1 Briarwood Place NAP NAP 5/7/2026 NAP 5/7/2026 NAP NAP
15 Loan 14, 16, 23 1 Brookside Apartments NAP NAP 8/21/2026 NAP 8/18/2026 8/21/2026 5%
16 Loan 10, 14, 16, 21 4 Pico Portfolio              
16.01 Property   1 Delphene Manor NAP NAP 3/11/2026 NAP 3/2/2026 3/11/2026 17%
16.02 Property   1 1142 West 17th Street NAP NAP 3/11/2026 NAP 3/2/2026 3/11/2026 17%
16.03 Property   1 4144 West Adams Boulevard NAP NAP 3/10/2026 NAP 3/2/2026 3/12/2026 18%
16.04 Property   1 2849 San Marino Street NAP NAP 3/11/2026 NAP 3/2/2026 3/11/2026 16%
17 Loan 14, 22 1 Sovereignty at Winter Park NAP NAP 4/23/2026 NAP 4/23/2026 NAP NAP
18 Loan 23 1 Prime at Laurel Springs NAP NAP 8/12/2026 NAP 8/12/2026 NAP NAP
19 Loan 16, 23 1 Rockefeller Square Apartments NAP NAP 4/13/2026 NAP 4/13/2026 4/13/2026 7%
20 Loan 14, 23 1 Mulberry Estates NAP NAP 7/21/2026 NAP 7/21/2026 10/1/2026 8%
21 Loan 14, 22, 23 1 Flats at 87Ten NAP NAP 6/17/2026 NAP 6/17/2026 NAP NAP
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St NAP NAP 6/17/2026 NAP 6/17/2026 6/17/2026 15%
23 Loan 16, 23 1 Colby Heights NAP NAP 5/27/2026 NAP 5/27/2026 5/27/2026 5%
24 Loan 10, 14, 22 3 SMS Portfolio              
24.01 Property   1 Little River NAP NAP 7/24/2026 NAP 7/24/2026 NAP NAP
24.02 Property   1 Tekoa Apartments NAP NAP 7/24/2026 NAP 7/24/2026 NAP NAP
24.03 Property   1 DeVille Apartments NAP NAP 7/24/2026 NAP 7/24/2026 NAP NAP
25 Loan 11, 14, 23 1 Town Centre Village Apartments NAP NAP 7/21/2026 NAP 7/21/2026 7/21/2026 7%
26 Loan 14, 21 1 1810 Belcourt Ave NAP NAP 8/23/2026 NAP 8/23/2026 NAP NAP
27 Loan 11, 14, 16, 17, 24 1 The Venue NAP NAP 8/14/2026 NAP 8/6/2026 NAP NAP
28 Loan 14, 16, 22, 23 1 Aspen Apartments NAP NAP 8/3/2026 NAP 8/3/2026 NAP NAP
29 Loan 14 1 Aria at Wilcrest NAP NAP 6/24/2026 NAP 6/24/2026 NAP NAP
30 Loan 14, 22 1 Bellagio Living II NAP NAP 6/17/2026 NAP 6/17/2026 NAP NAP
31 Loan 14, 22 1 The 501 Apartments NAP NAP 6/24/2026 NAP 6/24/2026 NAP NAP
32 Loan 14, 22, 23 1 The Arthur NAP NAP 5/6/2026 NAP 5/6/2026 NAP NAP
33 Loan 14 1 Almeda Apartments NAP NAP 7/19/2026 NAP 7/19/2026 NAP NAP
34 Loan 17 1 Pompano Flats NAP NAP 3/17/2026 NAP 3/17/2026 NAP NAP
35 Loan 14, 22, 23 1 Northwood Apartments NAP NAP 7/15/2026 NAP 7/15/2026 NAP NAP
36 Loan 14, 22 1 The Virginian NAP NAP 7/19/2026 NAP 7/19/2026 NAP NAP
37 Loan 14, 23 1 Shasta Glen MHP NAP NAP 7/28/2026 NAP 7/28/2026 7/28/2026 5%
38 Loan 14 1 Springdale Apartments NAP NAP 7/22/2026 NAP 7/22/2026 NAP NAP

 A-1-14 

 

AXDB 2026-MULT1

Annex A-1

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)
                     
1 Loan 22 1 Midtown Towers No Fee NAP NAP NAP NAP
2 Loan 16, 22, 23 1 The Jax No Fee NAP NAP NAP NAP
3 Loan 10 7 NW Arkansas Portfolio            
3.01 Property   1 Meadowlands No Fee NAP NAP NAP NAP
3.02 Property   1 Ecology No Fee NAP NAP NAP NAP
3.03 Property   1 Honeysuckle No Fee NAP NAP NAP NAP
3.04 Property   1 Windwood No Fee NAP NAP NAP NAP
3.05 Property   1 Brooks Duplexes No Fee NAP NAP NAP NAP
3.06 Property   1 Clevenger Yes - AE Fee NAP NAP NAP NAP
3.07 Property   1 Fountains No Fee NAP NAP NAP NAP
4 Loan 22, 23 1 Marine Terrace No Fee NAP NAP NAP NAP
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing            
5.01 Property   1 Chestnut Woods No Fee NAP NAP NAP NAP
5.02 Property   1 Chestnut Crossing No Fee NAP NAP NAP NAP
6 Loan 22 1 Douglaston Villas & Townhomes No Fee NAP NAP NAP NAP
7 Loan 17 1 Yorktowne Pointe Apartments No Fee NAP NAP NAP NAP
8 Loan 23, 24 1 Nissan Golden Gate Yes - AE Fee NAP NAP NAP NAP
9 Loan 16, 23 1 501 West 7th Street No Fee NAP NAP NAP NAP
10 Loan 10, 14 2 Riverside Portfolio            
10.01 Property   1 University Gardens No Fee NAP NAP NAP NAP
10.02 Property   1 Normandy Apartments No Fee NAP NAP NAP NAP
11 Loan 10, 16, 17, 23 2 Virginia Portfolio            
11.01 Property   1 Cove Harbor Yes - AE Fee NAP NAP NAP NAP
11.02 Property   1 Harbor Oak Yes - AE Fee NAP NAP NAP NAP
12 Loan 14, 16 1 Westwood Townhomes No Fee NAP NAP NAP NAP
13 Loan 16, 23 1 Prestige District No Fee NAP NAP NAP NAP
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio            
14.01 Property   1 Olympia Manor No Fee NAP NAP NAP NAP
14.02 Property   1 Carriage House No Fee NAP NAP NAP NAP
14.03 Property   1 Town West Apartments No Fee NAP NAP NAP NAP
14.04 Property   1 Briarwood Place No Fee NAP NAP NAP NAP
15 Loan 14, 16, 23 1 Brookside Apartments Yes - AE Fee NAP NAP NAP NAP
16 Loan 10, 14, 16, 21 4 Pico Portfolio            
16.01 Property   1 Delphene Manor No Fee NAP NAP NAP NAP
16.02 Property   1 1142 West 17th Street No Fee NAP NAP NAP NAP
16.03 Property   1 4144 West Adams Boulevard No Fee NAP NAP NAP NAP
16.04 Property   1 2849 San Marino Street No Fee NAP NAP NAP NAP
17 Loan 14, 22 1 Sovereignty at Winter Park No Fee NAP NAP NAP NAP
18 Loan 23 1 Prime at Laurel Springs No Fee NAP NAP NAP NAP
19 Loan 16, 23 1 Rockefeller Square Apartments No Fee NAP NAP NAP NAP
20 Loan 14, 23 1 Mulberry Estates No Fee NAP NAP NAP NAP
21 Loan 14, 22, 23 1 Flats at 87Ten No Fee NAP NAP NAP NAP
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St No Fee NAP NAP NAP NAP
23 Loan 16, 23 1 Colby Heights No Fee NAP NAP NAP NAP
24 Loan 10, 14, 22 3 SMS Portfolio            
24.01 Property   1 Little River No Fee NAP NAP NAP NAP
24.02 Property   1 Tekoa Apartments No Fee NAP NAP NAP NAP
24.03 Property   1 DeVille Apartments No Fee NAP NAP NAP NAP
25 Loan 11, 14, 23 1 Town Centre Village Apartments No Fee NAP NAP NAP NAP
26 Loan 14, 21 1 1810 Belcourt Ave No Fee NAP NAP NAP NAP
27 Loan 11, 14, 16, 17, 24 1 The Venue No Fee NAP NAP NAP NAP
28 Loan 14, 16, 22, 23 1 Aspen Apartments No Fee NAP NAP NAP NAP
29 Loan 14 1 Aria at Wilcrest No Fee NAP NAP NAP NAP
30 Loan 14, 22 1 Bellagio Living II No Fee NAP NAP NAP NAP
31 Loan 14, 22 1 The 501 Apartments No Fee NAP NAP NAP NAP
32 Loan 14, 22, 23 1 The Arthur No Fee NAP NAP NAP NAP
33 Loan 14 1 Almeda Apartments No Fee NAP NAP NAP NAP
34 Loan 17 1 Pompano Flats No Fee NAP NAP NAP NAP
35 Loan 14, 22, 23 1 Northwood Apartments No Fee NAP NAP NAP NAP
36 Loan 14, 22 1 The Virginian No Fee NAP NAP NAP NAP
37 Loan 14, 23 1 Shasta Glen MHP No Fee NAP NAP NAP NAP
38 Loan 14 1 Springdale Apartments No Fee NAP NAP NAP NAP

 A-1-15 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($)
                    22  
1 Loan 22 1 Midtown Towers 112,180 55,145 113,628 22,726 0 Springing 0
2 Loan 16, 22, 23 1 The Jax 476,142 55,363 119,012 13,838 0 Springing 0
3 Loan 10 7 NW Arkansas Portfolio 208,940 20,693 131,801 14,199 0 5,461 0
3.01 Property   1 Meadowlands              
3.02 Property   1 Ecology              
3.03 Property   1 Honeysuckle              
3.04 Property   1 Windwood              
3.05 Property   1 Brooks Duplexes              
3.06 Property   1 Clevenger              
3.07 Property   1 Fountains              
4 Loan 22, 23 1 Marine Terrace 44,962 44,962 89,126 9,903 0 Springing 0
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 43,084 43,084 20,844 6,948 200,000 Springing 0
5.01 Property   1 Chestnut Woods              
5.02 Property   1 Chestnut Crossing              
6 Loan 22 1 Douglaston Villas & Townhomes 588,303 51,477 162,029 27,005 0 Springing 0
7 Loan 17 1 Yorktowne Pointe Apartments 169,627 23,839 0 10,667 0 3,000 0
8 Loan 23, 24 1 Nissan Golden Gate 42,731 28,112 57,808 19,269 0 5,833 0
9 Loan 16, 23 1 501 West 7th Street 18,110 9,055 35,167 4,912 0 1,750 0
10 Loan 10, 14 2 Riverside Portfolio 117,258 16,751 21,476 7,159 0 2,354 0
10.01 Property   1 University Gardens              
10.02 Property   1 Normandy Apartments              
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 0 15,286 31,724 7,931 0 3,818 0
11.01 Property   1 Cove Harbor              
11.02 Property   1 Harbor Oak              
12 Loan 14, 16 1 Westwood Townhomes 162,087 27,322 33,738 5,687 0 2,521 0
13 Loan 16, 23 1 Prestige District 146,799 18,350 42,418 7,151 0 1,292 0
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 23,646 17,745 9,662 7,372 0 Springing 0
14.01 Property   1 Olympia Manor              
14.02 Property   1 Carriage House              
14.03 Property   1 Town West Apartments              
14.04 Property   1 Briarwood Place              
15 Loan 14, 16, 23 1 Brookside Apartments 306,330 25,528 13,334 3,333 0 2,167 52,000
16 Loan 10, 14, 16, 21 4 Pico Portfolio 122,424 15,303 26,923 3,846 0 2,172 0
16.01 Property   1 Delphene Manor              
16.02 Property   1 1142 West 17th Street              
16.03 Property   1 4144 West Adams Boulevard              
16.04 Property   1 2849 San Marino Street              
17 Loan 14, 22 1 Sovereignty at Winter Park 72,531 24,072 51,575 17,117 0 Springing 0
18 Loan 23 1 Prime at Laurel Springs 23,519 5,880 28,321 4,046 0 2,667 0
19 Loan 16, 23 1 Rockefeller Square Apartments 1,471 463 12,962 1,620 0 1,250 30,000
20 Loan 14, 23 1 Mulberry Estates 59,855 17,212 19,765 5,684 0 2,875 0
21 Loan 14, 22, 23 1 Flats at 87Ten 0 0 34,871 2,906 0 Springing 0
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St 65,460 10,910 8,943 3,163 0 354 0
23 Loan 16, 23 1 Colby Heights 2,844 711 11,862 1,186 0 604 14,500
24 Loan 10, 14, 22 3 SMS Portfolio 15,961 5,212 16,099 5,257 0 Springing 0
24.01 Property   1 Little River              
24.02 Property   1 Tekoa Apartments              
24.03 Property   1 DeVille Apartments              
25 Loan 11, 14, 23 1 Town Centre Village Apartments 0 14,355 0 Springing 0 944 22,644
26 Loan 14, 21 1 1810 Belcourt Ave 100,402 11,156 24,502 2,722 0 Springing 0
27 Loan 11, 14, 16, 17, 24 1 The Venue 36,422 15,176 6,394 3,197 0 875 21,000
28 Loan 14, 16, 22, 23 1 Aspen Apartments 17,234 5,732 3,420 1,138 0 Springing 0
29 Loan 14 1 Aria at Wilcrest 10,619 1,327 18,331 4,583 0 1,996 0
30 Loan 14, 22 1 Bellagio Living II 3,635 3,635 35,741 3,657 0 Springing 0
31 Loan 14, 22 1 The 501 Apartments 70,078 12,558 17,698 3,171 0 Springing 0
32 Loan 14, 22, 23 1 The Arthur 58,545 10,134 21,840 3,780 0 Springing 0
33 Loan 14 1 Almeda Apartments 54,844 6,424 41,676 4,881 0 Springing 0
34 Loan 17 1 Pompano Flats 67,239 6,392 0 Springing 0 542 0
35 Loan 14, 22, 23 1 Northwood Apartments 9,530 6,211 6,648 4,332 0 Springing 0
36 Loan 14, 22 1 The Virginian 610 6,772 200 2,223 0 Springing 0
37 Loan 14, 23 1 Shasta Glen MHP 15,229 1,269 879 440 0 233 0
38 Loan 14 1 Springdale Apartments 140,447 12,768 124,527 8,895 0 3,258 0

 A-1-16 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($)
                       
1 Loan 22 1 Midtown Towers 0 0 0 0 0 0 99,888
2 Loan 16, 22, 23 1 The Jax 0 0 0 0 0 0 0
3 Loan 10 7 NW Arkansas Portfolio 0 0 0 0 0 0 121,080
3.01 Property   1 Meadowlands              
3.02 Property   1 Ecology              
3.03 Property   1 Honeysuckle              
3.04 Property   1 Windwood              
3.05 Property   1 Brooks Duplexes              
3.06 Property   1 Clevenger              
3.07 Property   1 Fountains              
4 Loan 22, 23 1 Marine Terrace 0 0 0 0 0 0 5,000
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 0 0 0 0 0 0 0
5.01 Property   1 Chestnut Woods              
5.02 Property   1 Chestnut Crossing              
6 Loan 22 1 Douglaston Villas & Townhomes 0 0 0 0 0 0 732,125
7 Loan 17 1 Yorktowne Pointe Apartments 0 0 0 0 0 0 34,188
8 Loan 23, 24 1 Nissan Golden Gate 0 0 0 0 0 0 75,500
9 Loan 16, 23 1 501 West 7th Street 0 0 0 0 0 0 0
10 Loan 10, 14 2 Riverside Portfolio 0 0 0 0 0 0 30,931
10.01 Property   1 University Gardens              
10.02 Property   1 Normandy Apartments              
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 0 0 0 0 0 0 31,750
11.01 Property   1 Cove Harbor              
11.02 Property   1 Harbor Oak              
12 Loan 14, 16 1 Westwood Townhomes 0 0 0 0 0 0 0
13 Loan 16, 23 1 Prestige District 0 0 0 0 0 0 27,500
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 0 0 0 0 0 0 0
14.01 Property   1 Olympia Manor              
14.02 Property   1 Carriage House              
14.03 Property   1 Town West Apartments              
14.04 Property   1 Briarwood Place              
15 Loan 14, 16, 23 1 Brookside Apartments 0 0 0 0 0 0 0
16 Loan 10, 14, 16, 21 4 Pico Portfolio 0 0 0 0 0 0 47,063
16.01 Property   1 Delphene Manor              
16.02 Property   1 1142 West 17th Street              
16.03 Property   1 4144 West Adams Boulevard              
16.04 Property   1 2849 San Marino Street              
17 Loan 14, 22 1 Sovereignty at Winter Park 0 0 0 0 0 0 0
18 Loan 23 1 Prime at Laurel Springs 0 0 0 0 0 0 122,375
19 Loan 16, 23 1 Rockefeller Square Apartments 0 0 0 0 0 0 0
20 Loan 14, 23 1 Mulberry Estates 0 0 0 0 0 0 118,765
21 Loan 14, 22, 23 1 Flats at 87Ten 0 0 0 0 0 0 0
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St 0 0 0 0 0 0 0
23 Loan 16, 23 1 Colby Heights 0 0 0 0 0 0 5,500
24 Loan 10, 14, 22 3 SMS Portfolio 0 0 0 0 0 0 0
24.01 Property   1 Little River              
24.02 Property   1 Tekoa Apartments              
24.03 Property   1 DeVille Apartments              
25 Loan 11, 14, 23 1 Town Centre Village Apartments 0 1,147 27,538 0 0 0 0
26 Loan 14, 21 1 1810 Belcourt Ave 0 0 0 0 0 0 0
27 Loan 11, 14, 16, 17, 24 1 The Venue 0 1,202 28,846 0 0 0 0
28 Loan 14, 16, 22, 23 1 Aspen Apartments 0 0 0 0 0 0 0
29 Loan 14 1 Aria at Wilcrest 0 0 0 0 0 0 0
30 Loan 14, 22 1 Bellagio Living II 0 0 0 0 0 0 0
31 Loan 14, 22 1 The 501 Apartments 0 0 0 0 0 0 0
32 Loan 14, 22, 23 1 The Arthur 0 0 0 0 0 0 0
33 Loan 14 1 Almeda Apartments 0 0 0 0 0 0 0
34 Loan 17 1 Pompano Flats 0 0 0 0 0 0 0
35 Loan 14, 22, 23 1 Northwood Apartments 0 0 0 0 0 0 0
36 Loan 14, 22 1 The Virginian 0 0 0 0 0 0 0
37 Loan 14, 23 1 Shasta Glen MHP 0 0 0 0 0 0 0
38 Loan 14 1 Springdale Apartments 0 0 0 0 0 0 14,063

 A-1-17 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Upfront Other Reserve ($) Monthly Other Reserve ($) Other Reserve Description Other Reserve Cap ($)
          26 26    
1 Loan 22 1 Midtown Towers 0 0 NAP 0
2 Loan 16, 22, 23 1 The Jax 0 0 NAP 0
3 Loan 10 7 NW Arkansas Portfolio 0 0 NAP 0
3.01 Property   1 Meadowlands        
3.02 Property   1 Ecology        
3.03 Property   1 Honeysuckle        
3.04 Property   1 Windwood        
3.05 Property   1 Brooks Duplexes        
3.06 Property   1 Clevenger        
3.07 Property   1 Fountains        
4 Loan 22, 23 1 Marine Terrace 0 0 NAP 0
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 0 0 NAP 0
5.01 Property   1 Chestnut Woods        
5.02 Property   1 Chestnut Crossing        
6 Loan 22 1 Douglaston Villas & Townhomes 0 0 NAP 0
7 Loan 17 1 Yorktowne Pointe Apartments 0 0 NAP 0
8 Loan 23, 24 1 Nissan Golden Gate 644,750 0 Down Unit Renovation Reserve ($382,250), Roof Repair Reserve ($262,500) 0
9 Loan 16, 23 1 501 West 7th Street 0 0 NAP 0
10 Loan 10, 14 2 Riverside Portfolio 0 0 NAP 0
10.01 Property   1 University Gardens        
10.02 Property   1 Normandy Apartments        
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 0 0 NAP 0
11.01 Property   1 Cove Harbor        
11.02 Property   1 Harbor Oak        
12 Loan 14, 16 1 Westwood Townhomes 0 0 NAP 0
13 Loan 16, 23 1 Prestige District 19,000 0 TIF Reimbursement Reserve 0
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 0 0 NAP 0
14.01 Property   1 Olympia Manor        
14.02 Property   1 Carriage House        
14.03 Property   1 Town West Apartments        
14.04 Property   1 Briarwood Place        
15 Loan 14, 16, 23 1 Brookside Apartments 0 0 NAP 0
16 Loan 10, 14, 16, 21 4 Pico Portfolio 0 0 NAP 0
16.01 Property   1 Delphene Manor        
16.02 Property   1 1142 West 17th Street        
16.03 Property   1 4144 West Adams Boulevard        
16.04 Property   1 2849 San Marino Street        
17 Loan 14, 22 1 Sovereignty at Winter Park 0 0 NAP 0
18 Loan 23 1 Prime at Laurel Springs 0 0 NAP 0
19 Loan 16, 23 1 Rockefeller Square Apartments 0 0 NAP 0
20 Loan 14, 23 1 Mulberry Estates 0 0 NAP 0
21 Loan 14, 22, 23 1 Flats at 87Ten 0 0 NAP 0
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St 0 0 NAP 0
23 Loan 16, 23 1 Colby Heights 0 0 NAP 0
24 Loan 10, 14, 22 3 SMS Portfolio 0 0 NAP 0
24.01 Property   1 Little River        
24.02 Property   1 Tekoa Apartments        
24.03 Property   1 DeVille Apartments        
25 Loan 11, 14, 23 1 Town Centre Village Apartments 0 0 NAP 0
26 Loan 14, 21 1 1810 Belcourt Ave 0 0 NAP 0
27 Loan 11, 14, 16, 17, 24 1 The Venue 17,199 0 Rent Replication Reserve 0
28 Loan 14, 16, 22, 23 1 Aspen Apartments 0 0 NAP 0
29 Loan 14 1 Aria at Wilcrest 0 0 NAP 0
30 Loan 14, 22 1 Bellagio Living II 0 0 NAP 0
31 Loan 14, 22 1 The 501 Apartments 0 0 NAP 0
32 Loan 14, 22, 23 1 The Arthur 0 0 NAP 0
33 Loan 14 1 Almeda Apartments 0 0 NAP 0
34 Loan 17 1 Pompano Flats 0 0 NAP 0
35 Loan 14, 22, 23 1 Northwood Apartments 0 0 NAP 0
36 Loan 14, 22 1 The Virginian 0 0 NAP 0
37 Loan 14, 23 1 Shasta Glen MHP 0 0 NAP 0
38 Loan 14 1 Springdale Apartments 0 0 NAP 0

 A-1-18 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N)
              14 15      
1 Loan 22 1 Midtown Towers 0 NAP Springing Springing Yes No No
2 Loan 16, 22, 23 1 The Jax 0 NAP Springing Springing Yes No No
3 Loan 10 7 NW Arkansas Portfolio 0 NAP Springing Springing Yes No No
3.01 Property   1 Meadowlands              
3.02 Property   1 Ecology              
3.03 Property   1 Honeysuckle              
3.04 Property   1 Windwood              
3.05 Property   1 Brooks Duplexes              
3.06 Property   1 Clevenger              
3.07 Property   1 Fountains              
4 Loan 22, 23 1 Marine Terrace 0 NAP Springing Springing Yes No No
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 0 NAP Springing Springing Yes No No
5.01 Property   1 Chestnut Woods              
5.02 Property   1 Chestnut Crossing              
6 Loan 22 1 Douglaston Villas & Townhomes 0 NAP Springing Springing Yes No No
7 Loan 17 1 Yorktowne Pointe Apartments 0 NAP Springing Springing Yes No No
8 Loan 23, 24 1 Nissan Golden Gate 0 NAP Springing Springing Yes No No
9 Loan 16, 23 1 501 West 7th Street 0 NAP Springing Springing Yes No No
10 Loan 10, 14 2 Riverside Portfolio 0 NAP None None No No No
10.01 Property   1 University Gardens              
10.02 Property   1 Normandy Apartments              
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 0 NAP Springing Springing Yes No No
11.01 Property   1 Cove Harbor              
11.02 Property   1 Harbor Oak              
12 Loan 14, 16 1 Westwood Townhomes 0 NAP None None No No No
13 Loan 16, 23 1 Prestige District 0 NAP Soft Springing Yes No No
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 0 NAP None None No No No
14.01 Property   1 Olympia Manor              
14.02 Property   1 Carriage House              
14.03 Property   1 Town West Apartments              
14.04 Property   1 Briarwood Place              
15 Loan 14, 16, 23 1 Brookside Apartments 0 NAP None None No No No
16 Loan 10, 14, 16, 21 4 Pico Portfolio 0 NAP None None No No No
16.01 Property   1 Delphene Manor              
16.02 Property   1 1142 West 17th Street              
16.03 Property   1 4144 West Adams Boulevard              
16.04 Property   1 2849 San Marino Street              
17 Loan 14, 22 1 Sovereignty at Winter Park 0 NAP None None No No No
18 Loan 23 1 Prime at Laurel Springs 0 NAP Springing Springing Yes No No
19 Loan 16, 23 1 Rockefeller Square Apartments 0 NAP Springing Springing Yes No No
20 Loan 14, 23 1 Mulberry Estates 0 NAP None None No No No
21 Loan 14, 22, 23 1 Flats at 87Ten 0 NAP None None No No No
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St 0 NAP None None No No No
23 Loan 16, 23 1 Colby Heights 0 NAP Springing Springing Yes No No
24 Loan 10, 14, 22 3 SMS Portfolio 0 NAP None None No No No
24.01 Property   1 Little River              
24.02 Property   1 Tekoa Apartments              
24.03 Property   1 DeVille Apartments              
25 Loan 11, 14, 23 1 Town Centre Village Apartments 0 NAP None None No No No
26 Loan 14, 21 1 1810 Belcourt Ave 0 NAP None None No No No
27 Loan 11, 14, 16, 17, 24 1 The Venue 0 NAP None None No No No
28 Loan 14, 16, 22, 23 1 Aspen Apartments 0 NAP None None No No No
29 Loan 14 1 Aria at Wilcrest 0 NAP None None No No No
30 Loan 14, 22 1 Bellagio Living II 0 NAP None None No No No
31 Loan 14, 22 1 The 501 Apartments 0 NAP None None No No No
32 Loan 14, 22, 23 1 The Arthur 0 NAP None None No No No
33 Loan 14 1 Almeda Apartments 0 NAP None None No No No
34 Loan 17 1 Pompano Flats 0 NAP Springing Springing Yes No No
35 Loan 14, 22, 23 1 Northwood Apartments 0 NAP None None No No No
36 Loan 14, 22 1 The Virginian 0 NAP None None No No No
37 Loan 14, 23 1 Shasta Glen MHP 0 NAP None None No No No
38 Loan 14 1 Springdale Apartments 0 NAP None None No No No

 A-1-19 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($)
                     
1 Loan 22 1 Midtown Towers NAP NAP NAP NAP NAP NAP
2 Loan 16, 22, 23 1 The Jax NAP NAP NAP NAP NAP NAP
3 Loan 10 7 NW Arkansas Portfolio NAP NAP NAP NAP NAP NAP
3.01 Property   1 Meadowlands            
3.02 Property   1 Ecology            
3.03 Property   1 Honeysuckle            
3.04 Property   1 Windwood            
3.05 Property   1 Brooks Duplexes            
3.06 Property   1 Clevenger            
3.07 Property   1 Fountains            
4 Loan 22, 23 1 Marine Terrace NAP NAP NAP NAP NAP NAP
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing NAP NAP NAP NAP NAP NAP
5.01 Property   1 Chestnut Woods            
5.02 Property   1 Chestnut Crossing            
6 Loan 22 1 Douglaston Villas & Townhomes NAP NAP NAP NAP NAP NAP
7 Loan 17 1 Yorktowne Pointe Apartments NAP NAP NAP NAP NAP NAP
8 Loan 23, 24 1 Nissan Golden Gate NAP NAP NAP NAP NAP NAP
9 Loan 16, 23 1 501 West 7th Street NAP NAP NAP NAP NAP NAP
10 Loan 10, 14 2 Riverside Portfolio NAP NAP NAP NAP NAP NAP
10.01 Property   1 University Gardens            
10.02 Property   1 Normandy Apartments            
11 Loan 10, 16, 17, 23 2 Virginia Portfolio NAP NAP NAP NAP NAP NAP
11.01 Property   1 Cove Harbor            
11.02 Property   1 Harbor Oak            
12 Loan 14, 16 1 Westwood Townhomes NAP NAP NAP NAP NAP NAP
13 Loan 16, 23 1 Prestige District NAP NAP NAP NAP NAP NAP
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio NAP NAP NAP NAP NAP NAP
14.01 Property   1 Olympia Manor            
14.02 Property   1 Carriage House            
14.03 Property   1 Town West Apartments            
14.04 Property   1 Briarwood Place            
15 Loan 14, 16, 23 1 Brookside Apartments NAP NAP NAP NAP NAP NAP
16 Loan 10, 14, 16, 21 4 Pico Portfolio NAP NAP NAP NAP NAP NAP
16.01 Property   1 Delphene Manor            
16.02 Property   1 1142 West 17th Street            
16.03 Property   1 4144 West Adams Boulevard            
16.04 Property   1 2849 San Marino Street            
17 Loan 14, 22 1 Sovereignty at Winter Park NAP NAP NAP NAP NAP NAP
18 Loan 23 1 Prime at Laurel Springs NAP NAP NAP NAP NAP NAP
19 Loan 16, 23 1 Rockefeller Square Apartments NAP NAP NAP NAP NAP NAP
20 Loan 14, 23 1 Mulberry Estates NAP NAP NAP NAP NAP NAP
21 Loan 14, 22, 23 1 Flats at 87Ten NAP NAP NAP NAP NAP NAP
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St NAP NAP NAP NAP NAP NAP
23 Loan 16, 23 1 Colby Heights NAP NAP NAP NAP NAP NAP
24 Loan 10, 14, 22 3 SMS Portfolio NAP NAP NAP NAP NAP NAP
24.01 Property   1 Little River            
24.02 Property   1 Tekoa Apartments            
24.03 Property   1 DeVille Apartments            
25 Loan 11, 14, 23 1 Town Centre Village Apartments NAP NAP NAP NAP NAP NAP
26 Loan 14, 21 1 1810 Belcourt Ave NAP NAP NAP NAP NAP NAP
27 Loan 11, 14, 16, 17, 24 1 The Venue NAP NAP NAP NAP NAP NAP
28 Loan 14, 16, 22, 23 1 Aspen Apartments NAP NAP NAP NAP NAP NAP
29 Loan 14 1 Aria at Wilcrest NAP NAP NAP NAP NAP NAP
30 Loan 14, 22 1 Bellagio Living II NAP NAP NAP NAP NAP NAP
31 Loan 14, 22 1 The 501 Apartments NAP NAP NAP NAP NAP NAP
32 Loan 14, 22, 23 1 The Arthur NAP NAP NAP NAP NAP NAP
33 Loan 14 1 Almeda Apartments NAP NAP NAP NAP NAP NAP
34 Loan 17 1 Pompano Flats NAP NAP NAP NAP NAP NAP
35 Loan 14, 22, 23 1 Northwood Apartments NAP NAP NAP NAP NAP NAP
36 Loan 14, 22 1 The Virginian NAP NAP NAP NAP NAP NAP
37 Loan 14, 23 1 Shasta Glen MHP NAP NAP NAP NAP NAP NAP
38 Loan 14 1 Springdale Apartments NAP NAP NAP NAP NAP NAP

 A-1-20 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($)
                       
1 Loan 22 1 Midtown Towers NAP NAP NAP NAP NAP NAP NAP
2 Loan 16, 22, 23 1 The Jax NAP NAP NAP NAP NAP NAP NAP
3 Loan 10 7 NW Arkansas Portfolio NAP NAP NAP NAP NAP NAP NAP
3.01 Property   1 Meadowlands              
3.02 Property   1 Ecology              
3.03 Property   1 Honeysuckle              
3.04 Property   1 Windwood              
3.05 Property   1 Brooks Duplexes              
3.06 Property   1 Clevenger              
3.07 Property   1 Fountains              
4 Loan 22, 23 1 Marine Terrace NAP NAP NAP NAP NAP NAP NAP
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 Chestnut Woods              
5.02 Property   1 Chestnut Crossing              
6 Loan 22 1 Douglaston Villas & Townhomes NAP NAP NAP NAP NAP NAP NAP
7 Loan 17 1 Yorktowne Pointe Apartments NAP NAP NAP NAP NAP NAP NAP
8 Loan 23, 24 1 Nissan Golden Gate NAP NAP NAP NAP NAP NAP NAP
9 Loan 16, 23 1 501 West 7th Street NAP NAP NAP NAP NAP NAP NAP
10 Loan 10, 14 2 Riverside Portfolio NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 University Gardens              
10.02 Property   1 Normandy Apartments              
11 Loan 10, 16, 17, 23 2 Virginia Portfolio NAP NAP NAP NAP NAP NAP NAP
11.01 Property   1 Cove Harbor              
11.02 Property   1 Harbor Oak              
12 Loan 14, 16 1 Westwood Townhomes NAP NAP NAP NAP NAP NAP NAP
13 Loan 16, 23 1 Prestige District NAP NAP NAP NAP NAP NAP NAP
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio NAP NAP NAP NAP NAP NAP NAP
14.01 Property   1 Olympia Manor              
14.02 Property   1 Carriage House              
14.03 Property   1 Town West Apartments              
14.04 Property   1 Briarwood Place              
15 Loan 14, 16, 23 1 Brookside Apartments NAP NAP NAP NAP NAP NAP NAP
16 Loan 10, 14, 16, 21 4 Pico Portfolio NAP NAP NAP NAP NAP NAP NAP
16.01 Property   1 Delphene Manor              
16.02 Property   1 1142 West 17th Street              
16.03 Property   1 4144 West Adams Boulevard              
16.04 Property   1 2849 San Marino Street              
17 Loan 14, 22 1 Sovereignty at Winter Park NAP NAP NAP NAP NAP NAP NAP
18 Loan 23 1 Prime at Laurel Springs NAP NAP NAP NAP NAP NAP NAP
19 Loan 16, 23 1 Rockefeller Square Apartments NAP NAP NAP NAP NAP NAP NAP
20 Loan 14, 23 1 Mulberry Estates NAP NAP NAP NAP NAP NAP NAP
21 Loan 14, 22, 23 1 Flats at 87Ten NAP NAP NAP NAP NAP NAP NAP
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St NAP NAP NAP NAP NAP NAP NAP
23 Loan 16, 23 1 Colby Heights NAP NAP NAP NAP NAP NAP NAP
24 Loan 10, 14, 22 3 SMS Portfolio NAP NAP NAP NAP NAP NAP NAP
24.01 Property   1 Little River              
24.02 Property   1 Tekoa Apartments              
24.03 Property   1 DeVille Apartments              
25 Loan 11, 14, 23 1 Town Centre Village Apartments NAP NAP NAP NAP NAP NAP NAP
26 Loan 14, 21 1 1810 Belcourt Ave NAP NAP NAP NAP NAP NAP NAP
27 Loan 11, 14, 16, 17, 24 1 The Venue NAP NAP NAP NAP NAP NAP NAP
28 Loan 14, 16, 22, 23 1 Aspen Apartments NAP NAP NAP NAP NAP NAP NAP
29 Loan 14 1 Aria at Wilcrest NAP NAP NAP NAP NAP NAP NAP
30 Loan 14, 22 1 Bellagio Living II NAP NAP NAP NAP NAP NAP NAP
31 Loan 14, 22 1 The 501 Apartments NAP NAP NAP NAP NAP NAP NAP
32 Loan 14, 22, 23 1 The Arthur NAP NAP NAP NAP NAP NAP NAP
33 Loan 14 1 Almeda Apartments NAP NAP NAP NAP NAP NAP NAP
34 Loan 17 1 Pompano Flats NAP NAP NAP NAP NAP NAP NAP
35 Loan 14, 22, 23 1 Northwood Apartments NAP NAP NAP NAP NAP NAP NAP
36 Loan 14, 22 1 The Virginian NAP NAP NAP NAP NAP NAP NAP
37 Loan 14, 23 1 Shasta Glen MHP NAP NAP NAP NAP NAP NAP NAP
38 Loan 14 1 Springdale Apartments NAP NAP NAP NAP NAP NAP NAP

 A-1-21 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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)
                       
1 Loan 22 1 Midtown Towers NAP NAP NAP NAP NAP NAP No
2 Loan 16, 22, 23 1 The Jax NAP NAP NAP NAP NAP NAP No
3 Loan 10 7 NW Arkansas Portfolio NAP NAP NAP NAP NAP NAP No
3.01 Property   1 Meadowlands              
3.02 Property   1 Ecology              
3.03 Property   1 Honeysuckle              
3.04 Property   1 Windwood              
3.05 Property   1 Brooks Duplexes              
3.06 Property   1 Clevenger              
3.07 Property   1 Fountains              
4 Loan 22, 23 1 Marine Terrace NAP NAP NAP NAP NAP NAP No
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing NAP NAP NAP NAP NAP NAP No
5.01 Property   1 Chestnut Woods              
5.02 Property   1 Chestnut Crossing              
6 Loan 22 1 Douglaston Villas & Townhomes NAP NAP NAP NAP NAP NAP No
7 Loan 17 1 Yorktowne Pointe Apartments NAP NAP NAP NAP NAP NAP No
8 Loan 23, 24 1 Nissan Golden Gate NAP NAP NAP NAP NAP NAP No
9 Loan 16, 23 1 501 West 7th Street NAP NAP NAP NAP NAP NAP No
10 Loan 10, 14 2 Riverside Portfolio NAP NAP NAP NAP NAP NAP No
10.01 Property   1 University Gardens              
10.02 Property   1 Normandy Apartments              
11 Loan 10, 16, 17, 23 2 Virginia Portfolio NAP NAP NAP NAP NAP NAP No
11.01 Property   1 Cove Harbor              
11.02 Property   1 Harbor Oak              
12 Loan 14, 16 1 Westwood Townhomes NAP NAP NAP NAP NAP NAP No
13 Loan 16, 23 1 Prestige District NAP NAP NAP NAP NAP NAP No
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio NAP NAP NAP NAP NAP NAP No
14.01 Property   1 Olympia Manor              
14.02 Property   1 Carriage House              
14.03 Property   1 Town West Apartments              
14.04 Property   1 Briarwood Place              
15 Loan 14, 16, 23 1 Brookside Apartments NAP NAP NAP NAP NAP NAP No
16 Loan 10, 14, 16, 21 4 Pico Portfolio NAP NAP NAP NAP NAP NAP No
16.01 Property   1 Delphene Manor              
16.02 Property   1 1142 West 17th Street              
16.03 Property   1 4144 West Adams Boulevard              
16.04 Property   1 2849 San Marino Street              
17 Loan 14, 22 1 Sovereignty at Winter Park NAP NAP NAP NAP NAP NAP No
18 Loan 23 1 Prime at Laurel Springs NAP NAP NAP NAP NAP NAP No
19 Loan 16, 23 1 Rockefeller Square Apartments NAP NAP NAP NAP NAP NAP No
20 Loan 14, 23 1 Mulberry Estates NAP NAP NAP NAP NAP NAP No
21 Loan 14, 22, 23 1 Flats at 87Ten NAP NAP NAP NAP NAP NAP No
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St NAP NAP NAP NAP NAP NAP No
23 Loan 16, 23 1 Colby Heights NAP NAP NAP NAP NAP NAP No
24 Loan 10, 14, 22 3 SMS Portfolio NAP NAP NAP NAP NAP NAP No
24.01 Property   1 Little River              
24.02 Property   1 Tekoa Apartments              
24.03 Property   1 DeVille Apartments              
25 Loan 11, 14, 23 1 Town Centre Village Apartments NAP NAP NAP NAP NAP NAP No
26 Loan 14, 21 1 1810 Belcourt Ave NAP NAP NAP NAP NAP NAP No
27 Loan 11, 14, 16, 17, 24 1 The Venue NAP NAP NAP NAP NAP NAP No
28 Loan 14, 16, 22, 23 1 Aspen Apartments NAP NAP NAP NAP NAP NAP No
29 Loan 14 1 Aria at Wilcrest NAP NAP NAP NAP NAP NAP No
30 Loan 14, 22 1 Bellagio Living II NAP NAP NAP NAP NAP NAP No
31 Loan 14, 22 1 The 501 Apartments NAP NAP NAP NAP NAP NAP No
32 Loan 14, 22, 23 1 The Arthur NAP NAP NAP NAP NAP NAP No
33 Loan 14 1 Almeda Apartments NAP NAP NAP NAP NAP NAP No
34 Loan 17 1 Pompano Flats NAP NAP NAP NAP NAP NAP No
35 Loan 14, 22, 23 1 Northwood Apartments NAP NAP NAP NAP NAP NAP No
36 Loan 14, 22 1 The Virginian NAP NAP NAP NAP NAP NAP No
37 Loan 14, 23 1 Shasta Glen MHP NAP NAP NAP NAP NAP NAP No
38 Loan 14 1 Springdale Apartments NAP NAP NAP NAP NAP NAP No

 A-1-22 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Debt Permitted Type Sponsor
             
1 Loan 22 1 Midtown Towers NAP Binyomin Weinberger, Mordechai Gottlieb, as Trustee of the Gottlieb Family Trust U/A/D December 4, 2018, Izzy Gottlieb and Noemi Brandys
2 Loan 16, 22, 23 1 The Jax NAP Robert Pereira, Urvish Patel, Sharran Srivatsaa and Brian Hurley
3 Loan 10 7 NW Arkansas Portfolio NAP Paul A. Schmidt, Jr. and Bridget D. Schmidt
3.01 Property   1 Meadowlands    
3.02 Property   1 Ecology    
3.03 Property   1 Honeysuckle    
3.04 Property   1 Windwood    
3.05 Property   1 Brooks Duplexes    
3.06 Property   1 Clevenger    
3.07 Property   1 Fountains    
4 Loan 22, 23 1 Marine Terrace NAP Nicholas Yassan and Nicholas Yassan, as Trustee of Nicholas Yassan Trust
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing NAP Jason K. Wisotsky
5.01 Property   1 Chestnut Woods    
5.02 Property   1 Chestnut Crossing    
6 Loan 22 1 Douglaston Villas & Townhomes NAP Roderick R. Hubbard and Roderick J. Hubbard
7 Loan 17 1 Yorktowne Pointe Apartments NAP Hillel Hertz and Moishe Hirsch
8 Loan 23, 24 1 Nissan Golden Gate NAP Eran Israel
9 Loan 16, 23 1 501 West 7th Street NAP Louis Lefkowitz and Joseph Kohn
10 Loan 10, 14 2 Riverside Portfolio NAP Yong Yuan and Yong Yuan, as Trustee of The Good Fortune Trust dated February 25, 2016
10.01 Property   1 University Gardens    
10.02 Property   1 Normandy Apartments    
11 Loan 10, 16, 17, 23 2 Virginia Portfolio NAP Rafael Guttman and Menachem Oelbaum
11.01 Property   1 Cove Harbor    
11.02 Property   1 Harbor Oak    
12 Loan 14, 16 1 Westwood Townhomes NAP David Scammel, Clifford Scott Merkle and Joseph Santoro
13 Loan 16, 23 1 Prestige District NAP Elvis Dumervil
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio NAP Irshad M. Sideeka and Khadija Khan
14.01 Property   1 Olympia Manor    
14.02 Property   1 Carriage House    
14.03 Property   1 Town West Apartments    
14.04 Property   1 Briarwood Place    
15 Loan 14, 16, 23 1 Brookside Apartments NAP Anil Shah and Dhansukhlal Ratanjee
16 Loan 10, 14, 16, 21 4 Pico Portfolio NAP Tzvi Ferszt, Daniel Levin, Joseph Savitsky
16.01 Property   1 Delphene Manor    
16.02 Property   1 1142 West 17th Street    
16.03 Property   1 4144 West Adams Boulevard    
16.04 Property   1 2849 San Marino Street    
17 Loan 14, 22 1 Sovereignty at Winter Park NAP Enoch Chao
18 Loan 23 1 Prime at Laurel Springs NAP Frederick Bruce Harlamert, Laurie Harlamert Juergens and Henry A. Harlamert
19 Loan 16, 23 1 Rockefeller Square Apartments NAP Joseph E. Zlab and Jeremy Morgan
20 Loan 14, 23 1 Mulberry Estates NAP Zeeshan Khan
21 Loan 14, 22, 23 1 Flats at 87Ten NAP Dan Rhyne Carter II, John W. Funderburk, Sandy M. Bondurant, Gregory E. Joerg
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St NAP Felix Wai and Mark S. Unger
23 Loan 16, 23 1 Colby Heights NAP Surya Rao Kalla Venkata 
24 Loan 10, 14, 22 3 SMS Portfolio NAP Irshad Sideeka and Khadija Khan
24.01 Property   1 Little River    
24.02 Property   1 Tekoa Apartments    
24.03 Property   1 DeVille Apartments    
25 Loan 11, 14, 23 1 Town Centre Village Apartments NAP Paul A. Elfers and Jeremey C. Martinson
26 Loan 14, 21 1 1810 Belcourt Ave NAP David L. Nelson and David C. Nelson
27 Loan 11, 14, 16, 17, 24 1 The Venue NAP Scott P. Gillespie
28 Loan 14, 16, 22, 23 1 Aspen Apartments NAP Brent Neely
29 Loan 14 1 Aria at Wilcrest NAP Aria Developers
30 Loan 14, 22 1 Bellagio Living II NAP Shehzad M. Sharif
31 Loan 14, 22 1 The 501 Apartments NAP Josefina Soto
32 Loan 14, 22, 23 1 The Arthur NAP Joshua Warren, Zach Fugman and Victoria Warren
33 Loan 14 1 Almeda Apartments NAP Dominique Delcourt and Jack Delcourt
34 Loan 17 1 Pompano Flats NAP George Maniatopoulos
35 Loan 14, 22, 23 1 Northwood Apartments NAP Todd Robinson
36 Loan 14, 22 1 The Virginian NAP Mitchell Greenberg
37 Loan 14, 23 1 Shasta Glen MHP NAP Patrick McDonald and Nicholas Cebula
38 Loan 14 1 Springdale Apartments NAP Ruel M. Hamilton and Jefferson T. Ratliff

 A-1-23 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
              21
1 Loan 22 1 Midtown Towers Binyomin Weinberger, Mordechai Gottlieb, as Trustee of the Gottlieb Family Trust U/A/D December 4, 2018, Izzy Gottlieb and Noemi Brandys No No
2 Loan 16, 22, 23 1 The Jax Robert Pereira, Urvish Patel, Sharran Srivatsaa and Brian Hurley No No
3 Loan 10 7 NW Arkansas Portfolio Paul A. Schmidt, Jr. and Bridget D. Schmidt No No
3.01 Property   1 Meadowlands      
3.02 Property   1 Ecology      
3.03 Property   1 Honeysuckle      
3.04 Property   1 Windwood      
3.05 Property   1 Brooks Duplexes      
3.06 Property   1 Clevenger      
3.07 Property   1 Fountains      
4 Loan 22, 23 1 Marine Terrace Nicholas Yassan and Nicholas Yassan, as Trustee of Nicholas Yassan Trust No No
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing Jason K. Wisotsky No No
5.01 Property   1 Chestnut Woods      
5.02 Property   1 Chestnut Crossing      
6 Loan 22 1 Douglaston Villas & Townhomes Roderick R. Hubbard and Roderick J. Hubbard No No
7 Loan 17 1 Yorktowne Pointe Apartments Hillel Hertz and Moishe Hirsch No No
8 Loan 23, 24 1 Nissan Golden Gate Eran Israel No No
9 Loan 16, 23 1 501 West 7th Street Louis Lefkowitz and Joseph Kohn No No
10 Loan 10, 14 2 Riverside Portfolio Yong Yuan and Yong Yuan, as Trustee of The Good Fortune Trust dated February 25, 2016 No No
10.01 Property   1 University Gardens      
10.02 Property   1 Normandy Apartments      
11 Loan 10, 16, 17, 23 2 Virginia Portfolio Rafael Guttman and Menachem Oelbaum No No
11.01 Property   1 Cove Harbor      
11.02 Property   1 Harbor Oak      
12 Loan 14, 16 1 Westwood Townhomes David Scammel, Clifford Scott Merkle and Joseph Santoro No No
13 Loan 16, 23 1 Prestige District Elvis Dumervil No No
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio Irshad M. Sideeka and Khadija Khan No No
14.01 Property   1 Olympia Manor      
14.02 Property   1 Carriage House      
14.03 Property   1 Town West Apartments      
14.04 Property   1 Briarwood Place      
15 Loan 14, 16, 23 1 Brookside Apartments Anil Shah and Dhansukhlal Ratanjee No No
16 Loan 10, 14, 16, 21 4 Pico Portfolio Tzvi Ferszt, Daniel Levin, Joseph Savitsky No Yes
16.01 Property   1 Delphene Manor      
16.02 Property   1 1142 West 17th Street      
16.03 Property   1 4144 West Adams Boulevard      
16.04 Property   1 2849 San Marino Street      
17 Loan 14, 22 1 Sovereignty at Winter Park Enoch Chao, Stella Chao, Caleb Chao, Chloe Chao, Chao Family Trust I Dated August 7, 2012 and Chao Family Trust II Dated August 7, 2012 No No
18 Loan 23 1 Prime at Laurel Springs Frederick Bruce Harlamert, Laurie Harlamert Juergens and Henry A. Harlamert No No
19 Loan 16, 23 1 Rockefeller Square Apartments Joseph E. Zlab and Jeremy Morgan No No
20 Loan 14, 23 1 Mulberry Estates Zeeshan Khan No No
21 Loan 14, 22, 23 1 Flats at 87Ten Dan Rhyne Carter II, John W. Funderburk, Sandy M. Bondurant, Gregory E. Joerg No No
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St Trustee of the John E. Wai 1981 Living Trust Dated November 12, 1981 No No
23 Loan 16, 23 1 Colby Heights Surya Rao Kalla Venkata  No No
24 Loan 10, 14, 22 3 SMS Portfolio Irshad Sideeka and Khadija Khan No No
24.01 Property   1 Little River      
24.02 Property   1 Tekoa Apartments      
24.03 Property   1 DeVille Apartments      
25 Loan 11, 14, 23 1 Town Centre Village Apartments Paul A. Elfers and Jeremey C. Martinson No No
26 Loan 14, 21 1 1810 Belcourt Ave David L. Nelson and David C. Nelson No Yes
27 Loan 11, 14, 16, 17, 24 1 The Venue Scott P. Gillespie No No
28 Loan 14, 16, 22, 23 1 Aspen Apartments Brent Neely No No
29 Loan 14 1 Aria at Wilcrest Zohra Abassi and Aaslam A. Nazarali No No
30 Loan 14, 22 1 Bellagio Living II Shehzad M. Sharif No No
31 Loan 14, 22 1 The 501 Apartments Josefina Soto No No
32 Loan 14, 22, 23 1 The Arthur Joshua Warren, Zach Fugman and Victoria Warren No No
33 Loan 14 1 Almeda Apartments Dominique Delcourt and Jack Delcourt No No
34 Loan 17 1 Pompano Flats George Maniatopoulos No No
35 Loan 14, 22, 23 1 Northwood Apartments Todd Robinson No No
36 Loan 14, 22 1 The Virginian Mitchell Greenberg No No
37 Loan 14, 23 1 Shasta Glen MHP Patrick McDonald and Nicholas Cebula No No
38 Loan 14 1 Springdale Apartments Ruel M. Hamilton and Jefferson T. Ratliff No No

 A-1-24 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($)
            7   8    
1 Loan 22 1 Midtown Towers Refinance No 47,500,000 0 0 0
2 Loan 16, 22, 23 1 The Jax Refinance No 43,500,000 0 0 0
3 Loan 10 7 NW Arkansas Portfolio Refinance   36,061,000 0 0 0
3.01 Property   1 Meadowlands   No        
3.02 Property   1 Ecology   No        
3.03 Property   1 Honeysuckle   No        
3.04 Property   1 Windwood   No        
3.05 Property   1 Brooks Duplexes   No        
3.06 Property   1 Clevenger   No        
3.07 Property   1 Fountains   No        
4 Loan 22, 23 1 Marine Terrace Refinance No 33,307,000 0 0 0
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing Acquisition   33,000,000 14,267,793 0 0
5.01 Property   1 Chestnut Woods   No        
5.02 Property   1 Chestnut Crossing   No        
6 Loan 22 1 Douglaston Villas & Townhomes Recapitalization No 29,289,000 0 0 0
7 Loan 17 1 Yorktowne Pointe Apartments Refinance No 22,850,000 61,088 0 0
8 Loan 23, 24 1 Nissan Golden Gate Refinance Yes 22,600,000 0 0 0
9 Loan 16, 23 1 501 West 7th Street Refinance No 22,000,000 474,848 0 0
10 Loan 10, 14 2 Riverside Portfolio Acquisition   16,081,000 6,308,251 0 0
10.01 Property   1 University Gardens   No        
10.02 Property   1 Normandy Apartments   No        
11 Loan 10, 16, 17, 23 2 Virginia Portfolio Refinance   15,265,000 0 0 0
11.01 Property   1 Cove Harbor   No        
11.02 Property   1 Harbor Oak   No        
12 Loan 14, 16 1 Westwood Townhomes Refinance No 15,257,000 103,748 0 0
13 Loan 16, 23 1 Prestige District Refinance No 14,500,000 0 0 0
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio Refinance   13,768,000 0 0 0
14.01 Property   1 Olympia Manor   No        
14.02 Property   1 Carriage House   No        
14.03 Property   1 Town West Apartments   No        
14.04 Property   1 Briarwood Place   No        
15 Loan 14, 16, 23 1 Brookside Apartments Refinance No 13,750,000 1,470,302 0 0
16 Loan 10, 14, 16, 21 4 Pico Portfolio Refinance          
16.01 Property   1 Delphene Manor   No        
16.02 Property   1 1142 West 17th Street   No        
16.03 Property   1 4144 West Adams Boulevard   No        
16.04 Property   1 2849 San Marino Street   No        
17 Loan 14, 22 1 Sovereignty at Winter Park Refinance No        
18 Loan 23 1 Prime at Laurel Springs Refinance No        
19 Loan 16, 23 1 Rockefeller Square Apartments Refinance No        
20 Loan 14, 23 1 Mulberry Estates Acquisition No        
21 Loan 14, 22, 23 1 Flats at 87Ten Refinance No        
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St Refinance No        
23 Loan 16, 23 1 Colby Heights Refinance No        
24 Loan 10, 14, 22 3 SMS Portfolio Refinance          
24.01 Property   1 Little River   No        
24.02 Property   1 Tekoa Apartments   No        
24.03 Property   1 DeVille Apartments   No        
25 Loan 11, 14, 23 1 Town Centre Village Apartments Acquisition No        
26 Loan 14, 21 1 1810 Belcourt Ave Refinance No        
27 Loan 11, 14, 16, 17, 24 1 The Venue Refinance No        
28 Loan 14, 16, 22, 23 1 Aspen Apartments Acquisition No        
29 Loan 14 1 Aria at Wilcrest Refinance No        
30 Loan 14, 22 1 Bellagio Living II Refinance No        
31 Loan 14, 22 1 The 501 Apartments Refinance No        
32 Loan 14, 22, 23 1 The Arthur Acquisition No        
33 Loan 14 1 Almeda Apartments Refinance No        
34 Loan 17 1 Pompano Flats Refinance No        
35 Loan 14, 22, 23 1 Northwood Apartments Acquisition No        
36 Loan 14, 22 1 The Virginian Refinance No        
37 Loan 14, 23 1 Shasta Glen MHP Acquisition No        
38 Loan 14 1 Springdale Apartments Refinance No        

 A-1-25 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($)
                       
1 Loan 22 1 Midtown Towers 47,500,000 36,532,792 0 1,992,388 325,696 8,649,124 0
2 Loan 16, 22, 23 1 The Jax 43,500,000 41,523,713 0 1,000,449 595,154 380,685 0
3 Loan 10 7 NW Arkansas Portfolio 36,061,000 22,590,374 0 1,872,106 461,821 11,136,700 0
3.01 Property   1 Meadowlands              
3.02 Property   1 Ecology              
3.03 Property   1 Honeysuckle              
3.04 Property   1 Windwood              
3.05 Property   1 Brooks Duplexes              
3.06 Property   1 Clevenger              
3.07 Property   1 Fountains              
4 Loan 22, 23 1 Marine Terrace 33,307,000 29,528,667 0 1,144,246 139,088 2,494,999 0
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 47,267,793 0 44,000,000 3,003,865 263,928 0 0
5.01 Property   1 Chestnut Woods              
5.02 Property   1 Chestnut Crossing              
6 Loan 22 1 Douglaston Villas & Townhomes 29,289,000 0 0 1,085,632 1,482,457 26,720,911 0
7 Loan 17 1 Yorktowne Pointe Apartments 22,911,088 21,917,730 0 789,543 203,815 0 0
8 Loan 23, 24 1 Nissan Golden Gate 22,600,000 15,913,929 0 1,532,499 820,789 4,332,783 0
9 Loan 16, 23 1 501 West 7th Street 22,474,848 21,721,830 0 699,741 53,277 0 0
10 Loan 10, 14 2 Riverside Portfolio 22,389,251 0 21,800,000 419,585 169,666 0 0
10.01 Property   1 University Gardens              
10.02 Property   1 Normandy Apartments              
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 15,265,000 11,116,469 0 952,614 63,474 3,132,444 0
11.01 Property   1 Cove Harbor              
11.02 Property   1 Harbor Oak              
12 Loan 14, 16 1 Westwood Townhomes 15,360,748 14,482,721 0 682,202 195,825 0 0
13 Loan 16, 23 1 Prestige District 14,500,000 7,976,245 0 779,991 235,717 5,508,047 0
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 13,768,000 11,902,546 0 571,720 33,308 1,260,426 0
14.01 Property   1 Olympia Manor              
14.02 Property   1 Carriage House              
14.03 Property   1 Town West Apartments              
14.04 Property   1 Briarwood Place              
15 Loan 14, 16, 23 1 Brookside Apartments 15,220,302 14,518,268 0 382,370 319,664 0 0
16 Loan 10, 14, 16, 21 4 Pico Portfolio              
16.01 Property   1 Delphene Manor              
16.02 Property   1 1142 West 17th Street              
16.03 Property   1 4144 West Adams Boulevard              
16.04 Property   1 2849 San Marino Street              
17 Loan 14, 22 1 Sovereignty at Winter Park              
18 Loan 23 1 Prime at Laurel Springs              
19 Loan 16, 23 1 Rockefeller Square Apartments              
20 Loan 14, 23 1 Mulberry Estates              
21 Loan 14, 22, 23 1 Flats at 87Ten              
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St              
23 Loan 16, 23 1 Colby Heights              
24 Loan 10, 14, 22 3 SMS Portfolio              
24.01 Property   1 Little River              
24.02 Property   1 Tekoa Apartments              
24.03 Property   1 DeVille Apartments              
25 Loan 11, 14, 23 1 Town Centre Village Apartments              
26 Loan 14, 21 1 1810 Belcourt Ave              
27 Loan 11, 14, 16, 17, 24 1 The Venue              
28 Loan 14, 16, 22, 23 1 Aspen Apartments              
29 Loan 14 1 Aria at Wilcrest              
30 Loan 14, 22 1 Bellagio Living II              
31 Loan 14, 22 1 The 501 Apartments              
32 Loan 14, 22, 23 1 The Arthur              
33 Loan 14 1 Almeda Apartments              
34 Loan 17 1 Pompano Flats              
35 Loan 14, 22, 23 1 Northwood Apartments              
36 Loan 14, 22 1 The Virginian              
37 Loan 14, 23 1 Shasta Glen MHP              
38 Loan 14 1 Springdale Apartments              

 A-1-26 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($)
                       
1 Loan 22 1 Midtown Towers 47,500,000 NAP NAP NAP NAP NAP NAP
2 Loan 16, 22, 23 1 The Jax 43,500,000 NAP NAP NAP NAP NAP NAP
3 Loan 10 7 NW Arkansas Portfolio 36,061,000 NAP NAP NAP NAP NAP NAP
3.01 Property   1 Meadowlands   NAP NAP NAP NAP NAP NAP
3.02 Property   1 Ecology   NAP NAP NAP NAP NAP NAP
3.03 Property   1 Honeysuckle   NAP NAP NAP NAP NAP NAP
3.04 Property   1 Windwood   NAP NAP NAP NAP NAP NAP
3.05 Property   1 Brooks Duplexes   NAP NAP NAP NAP NAP NAP
3.06 Property   1 Clevenger   NAP NAP NAP NAP NAP NAP
3.07 Property   1 Fountains   NAP NAP NAP NAP NAP NAP
4 Loan 22, 23 1 Marine Terrace 33,307,000 NAP NAP NAP NAP NAP NAP
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing 47,267,793 NAP NAP NAP NAP NAP NAP
5.01 Property   1 Chestnut Woods   NAP NAP NAP NAP NAP NAP
5.02 Property   1 Chestnut Crossing   NAP NAP NAP NAP NAP NAP
6 Loan 22 1 Douglaston Villas & Townhomes 29,289,000 NAP NAP NAP NAP NAP NAP
7 Loan 17 1 Yorktowne Pointe Apartments 22,911,088 NAP NAP NAP NAP NAP NAP
8 Loan 23, 24 1 Nissan Golden Gate 22,600,000 NAP NAP NAP NAP NAP NAP
9 Loan 16, 23 1 501 West 7th Street 22,474,848 NAP NAP NAP NAP NAP NAP
10 Loan 10, 14 2 Riverside Portfolio 22,389,251 NAP NAP NAP NAP NAP NAP
10.01 Property   1 University Gardens   NAP NAP NAP NAP NAP NAP
10.02 Property   1 Normandy Apartments   NAP NAP NAP NAP NAP NAP
11 Loan 10, 16, 17, 23 2 Virginia Portfolio 15,265,000 NAP NAP NAP NAP NAP NAP
11.01 Property   1 Cove Harbor   NAP NAP NAP NAP NAP NAP
11.02 Property   1 Harbor Oak   NAP NAP NAP NAP NAP NAP
12 Loan 14, 16 1 Westwood Townhomes 15,360,748 NAP NAP NAP NAP NAP NAP
13 Loan 16, 23 1 Prestige District 14,500,000 NAP NAP NAP NAP NAP NAP
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio 13,768,000 NAP NAP NAP NAP NAP NAP
14.01 Property   1 Olympia Manor   NAP NAP NAP NAP NAP NAP
14.02 Property   1 Carriage House   NAP NAP NAP NAP NAP NAP
14.03 Property   1 Town West Apartments   NAP NAP NAP NAP NAP NAP
14.04 Property   1 Briarwood Place   NAP NAP NAP NAP NAP NAP
15 Loan 14, 16, 23 1 Brookside Apartments 15,220,302 NAP NAP NAP NAP NAP NAP
16 Loan 10, 14, 16, 21 4 Pico Portfolio   NAP NAP NAP NAP NAP NAP
16.01 Property   1 Delphene Manor   NAP NAP NAP NAP NAP NAP
16.02 Property   1 1142 West 17th Street   NAP NAP NAP NAP NAP NAP
16.03 Property   1 4144 West Adams Boulevard   NAP NAP NAP NAP NAP NAP
16.04 Property   1 2849 San Marino Street   NAP NAP NAP NAP NAP NAP
17 Loan 14, 22 1 Sovereignty at Winter Park   NAP NAP NAP NAP NAP NAP
18 Loan 23 1 Prime at Laurel Springs   NAP NAP NAP NAP NAP NAP
19 Loan 16, 23 1 Rockefeller Square Apartments   NAP NAP NAP NAP NAP NAP
20 Loan 14, 23 1 Mulberry Estates   NAP NAP NAP NAP NAP NAP
21 Loan 14, 22, 23 1 Flats at 87Ten   NAP NAP NAP NAP NAP NAP
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St   NAP NAP NAP NAP NAP NAP
23 Loan 16, 23 1 Colby Heights   NAP NAP NAP NAP NAP NAP
24 Loan 10, 14, 22 3 SMS Portfolio   NAP NAP NAP NAP NAP NAP
24.01 Property   1 Little River   NAP NAP NAP NAP NAP NAP
24.02 Property   1 Tekoa Apartments   NAP NAP NAP NAP NAP NAP
24.03 Property   1 DeVille Apartments   NAP NAP NAP NAP NAP NAP
25 Loan 11, 14, 23 1 Town Centre Village Apartments   NAP NAP NAP NAP NAP NAP
26 Loan 14, 21 1 1810 Belcourt Ave   NAP NAP NAP NAP NAP NAP
27 Loan 11, 14, 16, 17, 24 1 The Venue   NAP NAP NAP NAP NAP NAP
28 Loan 14, 16, 22, 23 1 Aspen Apartments   NAP NAP NAP NAP NAP NAP
29 Loan 14 1 Aria at Wilcrest   NAP NAP NAP NAP NAP NAP
30 Loan 14, 22 1 Bellagio Living II   NAP NAP NAP NAP NAP NAP
31 Loan 14, 22 1 The 501 Apartments   NAP NAP NAP NAP NAP NAP
32 Loan 14, 22, 23 1 The Arthur   NAP NAP NAP NAP NAP NAP
33 Loan 14 1 Almeda Apartments   NAP NAP NAP NAP NAP NAP
34 Loan 17 1 Pompano Flats   NAP NAP NAP NAP NAP NAP
35 Loan 14, 22, 23 1 Northwood Apartments   NAP NAP NAP NAP NAP NAP
36 Loan 14, 22 1 The Virginian   NAP NAP NAP NAP NAP NAP
37 Loan 14, 23 1 Shasta Glen MHP   NAP NAP NAP NAP NAP NAP
38 Loan 14 1 Springdale Apartments   NAP NAP NAP NAP NAP NAP

 A-1-27 

 

AXDB 2026-MULT1

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 22 1 Midtown Towers NAP NAP NAP NAP NAP NAP NAP
2 Loan 16, 22, 23 1 The Jax NAP NAP NAP NAP NAP NAP NAP
3 Loan 10 7 NW Arkansas Portfolio NAP NAP NAP NAP NAP NAP NAP
3.01 Property   1 Meadowlands NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 Ecology NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 Honeysuckle NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 Windwood NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 Brooks Duplexes NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 Clevenger NAP NAP NAP NAP NAP NAP NAP
3.07 Property   1 Fountains NAP NAP NAP NAP NAP NAP NAP
4 Loan 22, 23 1 Marine Terrace NAP NAP NAP NAP NAP NAP NAP
5 Loan 10, 22 2 Chestnut Woods & Chestnut Crossing NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 Chestnut Woods NAP NAP NAP NAP NAP NAP NAP
5.02 Property   1 Chestnut Crossing NAP NAP NAP NAP NAP NAP NAP
6 Loan 22 1 Douglaston Villas & Townhomes NAP NAP NAP NAP NAP NAP NAP
7 Loan 17 1 Yorktowne Pointe Apartments NAP NAP NAP NAP NAP NAP NAP
8 Loan 23, 24 1 Nissan Golden Gate NAP NAP NAP NAP NAP NAP NAP
9 Loan 16, 23 1 501 West 7th Street NAP NAP NAP NAP NAP NAP NAP
10 Loan 10, 14 2 Riverside Portfolio NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 University Gardens NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 Normandy Apartments NAP NAP NAP NAP NAP NAP NAP
11 Loan 10, 16, 17, 23 2 Virginia Portfolio NAP NAP NAP NAP NAP NAP NAP
11.01 Property   1 Cove Harbor NAP NAP NAP NAP NAP NAP NAP
11.02 Property   1 Harbor Oak NAP NAP NAP NAP NAP NAP NAP
12 Loan 14, 16 1 Westwood Townhomes NAP NAP NAP NAP NAP NAP NAP
13 Loan 16, 23 1 Prestige District NAP NAP NAP NAP NAP NAP NAP
14 Loan 10, 14, 22 4 Naviah 1738 Portfolio NAP NAP NAP NAP NAP NAP NAP
14.01 Property   1 Olympia Manor NAP NAP NAP NAP NAP NAP NAP
14.02 Property   1 Carriage House NAP NAP NAP NAP NAP NAP NAP
14.03 Property   1 Town West Apartments NAP NAP NAP NAP NAP NAP NAP
14.04 Property   1 Briarwood Place NAP NAP NAP NAP NAP NAP NAP
15 Loan 14, 16, 23 1 Brookside Apartments NAP NAP NAP NAP NAP NAP NAP
16 Loan 10, 14, 16, 21 4 Pico Portfolio NAP NAP NAP NAP NAP NAP NAP
16.01 Property   1 Delphene Manor NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 1142 West 17th Street NAP NAP NAP NAP NAP NAP NAP
16.03 Property   1 4144 West Adams Boulevard NAP NAP NAP NAP NAP NAP NAP
16.04 Property   1 2849 San Marino Street NAP NAP NAP NAP NAP NAP NAP
17 Loan 14, 22 1 Sovereignty at Winter Park NAP NAP NAP NAP NAP NAP NAP
18 Loan 23 1 Prime at Laurel Springs NAP NAP NAP NAP NAP NAP NAP
19 Loan 16, 23 1 Rockefeller Square Apartments NAP NAP NAP NAP NAP NAP NAP
20 Loan 14, 23 1 Mulberry Estates NAP NAP NAP NAP NAP NAP NAP
21 Loan 14, 22, 23 1 Flats at 87Ten NAP NAP NAP NAP NAP NAP NAP
22 Loan 11, 14, 16, 17, 23 1 693 Sutter St NAP NAP NAP NAP NAP NAP NAP
23 Loan 16, 23 1 Colby Heights NAP NAP NAP NAP NAP NAP NAP
24 Loan 10, 14, 22 3 SMS Portfolio NAP NAP NAP NAP NAP NAP NAP
24.01 Property   1 Little River NAP NAP NAP NAP NAP NAP NAP
24.02 Property   1 Tekoa Apartments NAP NAP NAP NAP NAP NAP NAP
24.03 Property   1 DeVille Apartments NAP NAP NAP NAP NAP NAP NAP
25 Loan 11, 14, 23 1 Town Centre Village Apartments NAP NAP NAP NAP NAP NAP NAP
26 Loan 14, 21 1 1810 Belcourt Ave NAP NAP NAP NAP NAP NAP NAP
27 Loan 11, 14, 16, 17, 24 1 The Venue NAP NAP NAP NAP NAP NAP NAP
28 Loan 14, 16, 22, 23 1 Aspen Apartments NAP NAP NAP NAP NAP NAP NAP
29 Loan 14 1 Aria at Wilcrest NAP NAP NAP NAP NAP NAP NAP
30 Loan 14, 22 1 Bellagio Living II NAP NAP NAP NAP NAP NAP NAP
31 Loan 14, 22 1 The 501 Apartments NAP NAP NAP NAP NAP NAP NAP
32 Loan 14, 22, 23 1 The Arthur NAP NAP NAP NAP NAP NAP NAP
33 Loan 14 1 Almeda Apartments NAP NAP NAP NAP NAP NAP NAP
34 Loan 17 1 Pompano Flats NAP NAP NAP NAP NAP NAP NAP
35 Loan 14, 22, 23 1 Northwood Apartments NAP NAP NAP NAP NAP NAP NAP
36 Loan 14, 22 1 The Virginian NAP NAP NAP NAP NAP NAP NAP
37 Loan 14, 23 1 Shasta Glen MHP NAP NAP NAP NAP NAP NAP NAP
38 Loan 14 1 Springdale Apartments NAP NAP NAP NAP NAP NAP NAP

 A-1-28 

 

Footnotes to Annex A-1

(1) 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.
   
(2) The Monthly Debt Service (P&I) and Annual Debt Service (P&I) ($) shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
   
(3) The open period is inclusive of the Maturity Date or Anticipated Repayment Date.
   
(4) Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) [Reserved].
   
(6) [Reserved].
   
(7) Property Located Within a Qualified Opportunity Zone (Y/N) reflects Mortgaged Properties that are located in qualified opportunity zones ("QOZs") under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ.
   
(8) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(9) GACC—German American Capital Corporation or one of its affiliates; Axonic—AXMF 2026-1 LLC or one of its affiliates.
   
(10)

With respect to any mortgaged property securing a multi–property mortgage loan, the amounts listed under the headings “Original Balance ($)” and “Cut–off Date Balance ($)” reflect the Allocated Loan Amount related to such mortgaged property.

 

● Loan No. 3 – NW Arkansas Portfolio

● Loan No. 5 – Chestnut Woods & Chestnut Crossing

● Loan No. 10 – Riverside Portfolio

● Loan No. 11 – Virginia Portfolio

● Loan No. 14 – Naviah 1738 Portfolio

● Loan No. 16 – Pico Portfolio

● Loan No. 24 – SMS Portfolio

   
(11)

With respect to Loan No. 22, 693 Sutter St, the mortgaged property consists of 17 residential units that are 100% occupied as as of August 3 2026, and 3 vacant ground-floor retail spaces, which total 3,873 square feet.

 

With respect to Loan No. 25, Town Centre Village Apartments, the mortgaged property consists of 37 residential units across 34,445 square feet, which is 97.3% occupied as of August 6, 2026, and 13 commercial units across 13,769 square feet, which is 100.0% occupied as of August 6, 2026. The residential component represents

 A-1-29 

 

 

71.4% of total NRA and 72.4% of underwritten effective gross income and the commercial component represents 28.6% of total NRA and 27.6% of underwritten effective gross income.

 

With respect to Loan No. 27, The Venue, the mortgaged property consists of 42 residential units across 33,130 square feet, which is 95.2% occupied as of August 31, 2026, and 7 commercial units across 14,423 square feet, which is 100.0% occupied as of August 31, 2026. The residential component represents 69.7% of total NRA and 71.6% of underwritten effective gross income and the commercial component represents 30.3% of total NRA and 28.4% of underwritten effective gross income.

   
(12) The Administrative Fee Rate (%) includes the respective per annum rates applicable to the calculation of the servicing fee, any sub–servicing fee, trustee/certificate administrator fee, operating advisor fee, and CREFC® license fee with respect to each mortgage loan. For purposes of this Annex A–1 to the Preliminary Prospectus, the definition of Administrative Fee Rate as it relates to any Non–Serviced mortgage loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing or any sub–servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non–Serviced mortgage loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. See the table titled “Non–Serviced Whole Loans” under “Summary of Terms—The Mortgage Pool” in this Preliminary Prospectus.
   
(13) Annual Debt Service (IO) ($), Annual Debt Service (P&I) ($), Monthly Debt Service (IO) ($), Monthly Debt Service (P&I) ($), Underwritten NOI DSCR (x) and Underwritten NCF DSCR (x) for mortgage loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date are shown based on the interest only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service (IO) ($), the average of such interest only payments) without regard to leap year adjustments
   
(14)

“Hard” generally means each tenant is required to transfer its rent directly to the lender–controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over–the–counter cash and equivalents are required to be deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing” means that upon the occurrence of a trigger event (as specified in the related mortgage loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account.

 

With respect to Loan No. 10, Riverside Portfolio, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 12, Westwood Townhomes, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 14, Naviah 1738 Portfolio, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 15, Brookside Apartments, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 16, Pico Portfolio, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 17, Sovereignty at Winter Park, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 20, Mulberry Estates, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 21, Flats at 87Ten, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 22, 693 Sutter St, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 24, SMS Portfolio, the mortgage loan is structured without a lockbox.

 A-1-30 

 

 

With respect to Loan No. 25, Town Centre Village Apartments, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 26, 1810 Belcourt Avenue, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 27, The Venue, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 28, Aspen Apartments, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 29, Aria at Wilcrest, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 30, Bellagio Living II, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 31, The 501 Apartments, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 32, The Arthur, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 33, Almeda Apartments, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 35, Northwood Apartments, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 36, The Virginian, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 37, Shasta Glen MHP, the mortgage loan is structured without a lockbox.

 

With respect to Loan No. 38, Springdale Apartments, the mortgage loan is structured without a lockbox.

   
(15) “In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the mortgage loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related mortgage loan documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related mortgage loan documents).
   
(16)

With respect to Loan No. 2, The Jax, the increase in Underwritten Net Operating Income ($) from Most Recent NOI ($) is primarily attributable to initial lease-up due to property being built in 2025.

 

With respect to Loan No. 9, 501 West 7th Street, the increase in Underwritten Net Operating Income ($) from Most Recent NOI ($) is primarily attributable to the mortgaged property's recent stabilization following a comprehensive 2025 gut renovation and lease-up, resulting in higher occupancy and rental revenue.

 

With respect to Loan No. 11, Virginia Portfolio, the increase in Underwritten Net Operating Income ($) from Most Recent NOI ($) is primarily attributable to increased rents and occupancy following renovation in 2025.

 

With respect to Loan No. 12, Westwood Townhomes , the increase in Underwritten Net Operating Income ($) from Most Recent NOI ($) is primarily attributable to increased current physical occupancy compared to the average over the TTM April 30, 2026 period.

 

With respect to Loan No. 13, Prestige District, the increase in Underwritten Net Operating Income ($) from Most Recent NOI ($) is primarily attributable to the completion of a comprehensive renovation, subsequent lease-up, and stabilization of the mortgaged property.

 

With respect to Loan No. 15, Brookside Apartments, the increase in Underwritten Net Operating Income ($) from Most Recent NOI ($) is primarily attributable to improved occupancy following completion of the remediation program in July 2026 related to construction defects, as well as underwriting adjustments resulting from the stabilization of the mortgaged property operations.

 A-1-31 

 

 

With respect to Loan No. 16, Pico Portfolio, the decrease in Underwritten Net Operating Income ($) from Most Recent NOI ($) is primarily attributable to appraisal expense estimates of repairs and maintenance, general and administrative fees and replacement reserves.

 

With respect to Loan No. 19, Rockefeller Square Apartments, the increase in Underwritten Net Operating Income ($) from Most Recent NOI ($) is primarily attributable to a abrupt decline in occupancy due to significant tenant concentration comprised of Navy personnel that were called to active service and required to vacate the mortgaged property which negatively affected the occupancy of the Rockefeller Square Apartments property during the Most Recent NOI ($) period. Occupancy has since increased causing an increase in the Underwritten Net Operating Income ($).

 

With respect to Loan No. 22, 693 Sutter St, the increase in Underwritten Net Operating Income ($) from Most Recent NOI ($) is primarily attributable to continued lease-up and stabilization of the mortgaged property following completion of the office-to-multifamily conversion.

 

With respect to Loan No. 23, Colby Heights, the increase in Underwritten Net Operating Income ($) from Most Recent NOI ($) is primarily attributable to the continued lease-up and stabilization of the mortgaged property following completion of construction in 2025.

 

With respect to Loan No. 27, The Venue, the increase in Underwritten Net Operating Income ($) from Most Recent NOI ($) is primarily attributable to continued lease up and stabilization of the mortgaged property.

 

With respect to Loan No. 28, Aspen Apartments, the increase in Underwritten Net Operating Income ($) from Most Recent NOI ($) is primarily attributable to payroll being covered by the property manager under the new agreement effective September 1, 2026.

   
(17)

The grace periods noted under “Grace Period – Late Fee (Days)” and Grace Period – Default (Days) reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the mortgage loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A–1 to this Preliminary Prospectus.

 

With respect to Loan No. 7, Yorktowne Pointe Apartments, a grace period of five days is permitted once during the term of the mortgage loan term with respect to late fees.

 

With respect to Loan No. 11, Virginia Portfolio, a grace period of ten days is permitted twice during the term of the mortgage loan term with respect to late fees.

 

With respect to Loan No. 22, 693 Sutter St, a grace period of five days is permitted once during the term of the mortgage loan term with respect to late fees.

 

With respect to Loan No. 27, The Venue, a grace period of five days is permitted once during the term of the mortgage loan term with respect to late fees.

 

With respect to Loan No. 34, Pompano Flats, a grace period of five days is permitted once during the term of the mortgage loan term with respect to late fees.

   
(18)

Prepayment Provisions are shown from the respective mortgage loan First Payment Date.

 

“L(x)” means lock–out for x payments.

 

“D(x)” means may be defeased for x payments.

 

“YM(x)” means may be prepaid for x payments with payment of a yield maintenance charge.

 A-1-32 

 

 

“YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid.

 

“DorYM1(x)” means may be prepaid for x payments with either defeasance or a yield maintenance charge or 1% of the amount prepaid.

 

“O(x)” means freely prepayable for x payments, including the maturity date.

 

Certain of the 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 this Preliminary Prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus and footnote 21 above. In addition, certain of the mortgage loans permit the borrower to prepay a portion of the mortgage loan to avoid or cure a cash sweep period due to a low debt yield or debt service coverage ratio trigger.

   
(19) Partial release in connection with a partial prepayment or partial defeasance or substitution or a free release is permitted for the following loans. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus for the terms of the releases.
   
(20) [Reserved].
   
(21)

The following mortgage loans have one or more borrowers that own all or a portion of the related mortgaged property as tenants–in–common. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—– Tenancies–in–Common or Diversified Ownership” in this Preliminary Prospectus for further information.

 

With respect to Loan No. 16, Pico Portfolio, the related borrowers own the Pico Portfolio Mortgaged Properties as tenants-in-common.

 

With respect to Loan No. 26, 1810 Belcourt Avenue, the related borrowers own the 1810 Belcourt Avenue Mortgaged Property as tenants-in-common.

   
(22)

With respect to Loan No. 1, Midtown Towers, the borrower is required to deposit $12,700 per month in to the capital expenditures reserve upon (i) a default under the Midtown Towers Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of the Midtown Towers Mortgaged Property.

 

With respect to Loan No. 2, The Jax, the borrower is required to deposit $4,700 per month in to the capital expenditures reserve upon (i) a default under The Jax Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of The Jax Mortgaged Property.

 

With respect to Loan No. 4, Marine Terrace, the borrower is required to deposit $4,306.67 per month in to the capital expenditures reserve upon (i) a default under the Marine Terrace Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of the Marine Terrace Mortgaged Property.

 

With respect to Loan No. 5, Chestnut Woods & Chestnut Crossing, the borrower is required to deposit $3,750 per month in to the capital expenditures reserve upon (i) a default under the Chestnut Woods & Chestnut Crossing Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of the Chestnut Woods & Chestnut Crossing Mortgaged Properties.

 

With respect to Loan No. 6, Douglaston Villas & Townhomes, the borrower is required to deposit $6,006 per month in to the capital expenditures reserve upon (i) a default under the Douglaston Villas & Townhomes Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or

 A-1-33 

 

 

(iv) the lender’s assessment of the physical condition of the Douglaston Villas & Townhomes Mortgaged Property.

 

With respect to Loan No. 14, Naviah 1738 Portfolio, the borrower is required to deposit $2,604.17 per month in to the capital expenditures reserve upon (i) a default under the Naviah 1738 Portfolio Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of the Naviah 1738 Portfolio Mortgaged Properties.

 

With respect to Loan No. 17, Sovereignty at Winter Park, the borrower is required to deposit $3,500 per month in to the capital expenditures reserve upon (i) a default under the Sovereignty at Winter Park Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of the Sovereignty at Winter Park Mortgaged Property.

 

With respect to Loan No. 21, Flats at 87Ten, the borrower is required to deposit $2,000 per month in to the capital expenditures reserve upon (i) a default under the Flats at 87Ten Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of the Flats at 87Ten Mortgaged Property.

 

With respect to Loan No. 24, SMS Portfolio, the borrower is required to deposit $1,604.17 per month in to the capital expenditures reserve upon (i) a default under the SMS Portfolio Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of the SMS Portfolio Mortgaged Properties.

 

With respect to Loan No. 28, Aspen Apartments, the borrower is required to deposit $937.50 per month in to the capital expenditures reserve upon (i) a default under the Aspen Apartments Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of the Aspen Apartments Mortgaged Property.

 

With respect to Loan No. 30, Bellagio Living II, the borrower is required to deposit $1,812 per month in to the capital expenditures reserve upon (i) a default under the Bellagio Living II Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of the Bellagio Living II Mortgaged Property.

 

With respect to Loan No. 31, The 501 Apartments, the borrower is required to deposit $1,450 per month in to the capital expenditures reserve upon (i) a default under the The 501 Apartments Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of the The 501 Apartments Mortgaged Property.

 

With respect to Loan No. 32, The Arthur, the borrower is required to deposit $1,208.33 per month in to the capital expenditures reserve upon (i) a default under The Arthur Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of The Arthur Mortgaged Property.

 

With respect to Loan No. 35, Northwood Apartments, the borrower is required to deposit $1,666.67 per month in to the capital expenditures reserve upon (i) a default under the Northwood Apartments Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of the Northwood Apartments Mortgaged Property.

 

With respect to Loan No. 36, The Virginian, the borrower is required to deposit $583.33 per month in to the capital expenditures reserve upon (i) a default under The Virginian Mortgage Loan documents, (ii) a transfer requiring lender approval, (iii) the placement of a subordinate loan or (iv) the lender’s assessment of the physical condition of The Virginian Mortgaged Property.

   
(23)

With respect to Loan No. 2, The Jax, historical NOI information is limited because The Jax mortgaged property was constructed in 2025.

 A-1-34 

 

 

With respect to Loan No. 4, Marine Terrace, historical NOI information is limited because the Marine Terrace mortgaged property was renovated in 2025.

 

With respect to Loan No. 8, Nissan Golden Gate, Fourth Most Recent financial information only reflects a partial year of operation because the borrower sponsor acquired the mortgage property in November 2023.

 

With respect to Loan No. 9, 501 West 7th Street, historical financial information is limited because because the mortgaged property underwent a comprehensive renovation and lease-up following the borrower sponsor’s acquisition in January 2025.

 

With respect to Loan No. 11, Virginia Portfolio, historical financial information is limited because the borrower sponsor acquired the mortgaged properties on a rolling basis in early 2025.

 

With respect to Loan No. 13, Prestige District, historical financial information is limited to 10 months because the mortgaged property was acquired vacant in May 2024 and subsequently underwent a comprehensive renovation and lease-up.

 

With respect to Loan No. 15, Brookside Apartments, Fourth Most Recent and Third Most Recent historical financial information is not available because such periods were impacted by construction defects and related remediation work.

 

With respect to Loan No. 18, Prime at Laurel Springs, historical NOI information is limited because the Prime at Laurel Springs mortgaged property was renovated in 2025.

 

With respect to Loan No. 19, Rockefeller Square Apartments, Fourth Most Recent financial information is not available because the mortgaged property finished construction in 2023.

 

With respect to Loan No. 20, Mulberry Estates, historical financial information is not available due to the Mulberry Estates mortgaged property being acquired by the borrower sponsors in September 2026.

 

With respect to Loan No. 21, Flats at 87Ten, historical NOI information is limited because the Flats at 87Ten mortgaged property was renovated in 2023.

 

With respect to Loan No. 22, 693 Sutter St, historical financial information is limited because the mortgaged property completed an office-to-multifamily conversion in August 2025 and tenants did not begin taking occupancy until September 2025. Accordingly, Most Recent financial information is not representative of a full 12 months of operating history.

 

With respect to Loan No. 23, Colby Heights, historical financial information is limited because the mortgaged property was in lease-up following completion of construction and therefore historical operating periods were not representative of stabilized operation. Most Recent financial information only reflects the annualized trailing 5 months ending on May 31, 2026.

 

With respect to Loan No. 25, Town Centre Village Apartments, historical financial information is limited as it was not required to be provided in connection with origination of the Town Centre Village Apartments mortgage loan.

 

With respect to Loan No. 28, Aspen Apartments, historical NOI information is limited because the Aspen Apartments mortgaged property was renovated from 2021 through 2026, and acquired by the borrower sponsor in August 2026.

 

With respect to Loan No. 32, The Arthur, historical financial information is not available due to The Arthur mortgaged property being acquired by the borrower sponsors in June 2026.

 

With respect to Loan No. 35, Northwood Apartments, historical financial information is not available due to the Northwood Apartments mortgaged property being acquired by the borrower in August 2026.

 A-1-35 

 

  With respect to Loan No. 37, Shasta Glen MHP, Fourth Most Recent financial information is not available as it was not required to be provided in connection with origination of the Shasta Glen MHP mortgage loan.
   
(24)

With respect to Loan No. 8, Nissan Golden Gate, Occupancy (%) reflects 30 vacant units, 10 of which are fire-damaged offline units in at the mortgaged property. Excluding these units, occupancy at the mortgaged property would be approximately 92.9%.

 

With respect to Loan No. 27, The Venue, the borrower deposited $17,199 in a reserve account associated with free rent tied to the Largest Tenant, Anytime Fitness. $1,323 is to be disbursed in November 2026 in connection with one month of remaining abated common area maintenance payments and $3,969 on each monthly payment date in November 2026 through and including the monthly payment date in February 2027 in connection with the remaining abated base rent.

 

 

 

 A-1-36