FWP 1 n3204-x5_a1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-257991-05
     

 

BANK 2022-BNK43 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-257991) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

This document has been prepared by the underwriters for information purposes only and does not constitute, in whole or in part, a prospectus for the purposes of (i) Regulation (EU) 2017/1129 (as amended), (ii) such Regulation as it forms part of UK domestic law, or (iii) Part VI of the UK Financial Services and Markets Act 2000, as amended; and does not constitute an offering document for any other purpose.

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

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, BofA Securities, Inc., Morgan Stanley & Co. LLC, Academy Securities, Inc., Drexel Hamilton, LLC, Siebert Williams Shank & Co., LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.

“BofA Securities” is the marketing name for the global banking and global markets businesses of Bank of America Corporation. Lending, derivatives, and other commercial banking activities are performed globally by banking affiliates of Bank of America Corporation, including Bank of America, N.A., member FDIC. Securities, strategic advisory, and other investment banking activities are performed globally by investment banking affiliates of Bank of America Corporation, including, in the United States, BofA Securities, Inc., which is a registered broker-dealer and member of FINRA and SIPC, and, in other jurisdictions, locally registered entities.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale. In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.

The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.

The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator (1) Mortgage Loan Seller (1) Related Group Crossed Group Address
1 Loan 5 1 High Street 9.2% 100.0% WFB WFB NAP NAP 5310-5455 High Street
2 Loan 5 1 Katy Mills  8.4% 100.0% BANA/JPMCB BANA NAP NAP 5000 Katy Mills Circle
3 Loan 5, 6 1 Constitution Center 7.7% 100.0% MSMCH/MSBNA MSMCH NAP NAP 400 7th Street Southwest
4 Loan 5 1 The Boulders Resort 6.9% 100.0% WFB WFB NAP NAP 34631 North Tom Darlington Drive
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 5.5%   MSBNA MSMCH NAP NAP Various
5.01 Property   1 Scheel's All Sports – Great Falls, MT 0.6% 10.7%         1200 10th Avenue South
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO 0.4% 7.4%         13655 North State Highway 5
5.03 Property   1 Hobby Lobby – McAlester, OK 0.3% 6.4%         1118 Tanglewood Drive
5.04 Property   1 Hobby Lobby – Jackson, TN 0.3% 5.7%         1160 Vann Drive
5.05 Property   1 CVS Pharmacy – Springfield, OH 0.3% 4.7%         2565 East Main Street
5.06 Property   1 Food Lion – Gastonia, NC 0.2% 4.5%         1024 West Hudson Boulevard
5.07 Property   1 Walgreens – Wichita, KS 0.2% 4.3%         333 West 13th Street North
5.08 Property   1 CVS Pharmacy – Springfield, IL 0.2% 4.1%         2703 East Stevenson Drive
5.09 Property   1 Hobby Lobby – Forsyth, IL 0.2% 4.0%         1146 Hickory Point Mall
5.10 Property   1 CVS Pharmacy – Easton, PA 0.2% 3.5%         1520 Northampton Street
5.11 Property   1 CVS Pharmacy – Christiansburg, VA 0.2% 3.3%         550 North Franklin Street
5.12 Property   1 CVS Pharmacy – New Baltimore, MI 0.2% 3.3%         37100 Green Street
5.13 Property   1 CVS Pharmacy – Silverton, OH 0.2% 3.1%         7314 Montgomery Road
5.14 Property   1 TJ-Maxx – McAlester, OK 0.2% 3.1%         1116 Tanglewood Drive
5.15 Property   1 CVS Pharmacy - Albertville, AL 0.2% 3.0%         6181 US Highway 431
5.16 Property   1 CVS Pharmacy – New Boston, OH 0.1% 2.7%         4207 Gallia Street
5.17 Property   1 Family Dollar – Springfield, MA 0.1% 2.6%         1276 Saint James Avenue
5.18 Property   1 CVS Pharmacy – Bedford, OH 0.1% 2.1%         140 Solon Road
5.19 Property   1 Family Dollar – Glen Burnie, MD 0.1% 2.1%         7419 Ritchie Highway
5.20 Property   1 Dollar General - Plainfield, CT 0.1% 1.9%         74 East Main Street
5.21 Property   1 Family Dollar – Mesquite, TX 0.1% 1.8%         1300 Oates Drive
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA 0.1% 1.7%         2049 Candler Road
5.23 Property   1 Family Dollar – Milledgeville, GA 0.1% 1.7%         641 South Wayne Street
5.24 Property   1 Dollar General – Jackson, MS 0.1% 1.6%         4514 Terry Road
5.25 Property   1 Family Dollar – Port Arthur, TX 0.1% 1.4%         3701 Gulfway Drive
5.26 Property   1 Dollar General – Dacula, GA 0.1% 1.4%         1210 Winder Highway
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX 0.1% 1.4%         1021 East Highway 90A
5.28 Property   1 PNC Bank – Lansing, MI 0.1% 1.3%         6336 South Cedar Street
5.29 Property   1 Family Dollar – Redford, MI 0.1% 1.3%         18845 Beech Daly Road
5.30 Property   1 Family Dollar - Little Rock, AR 0.1% 1.2%         15700 Arch Street
5.31 Property   1 Dollar Tree – Toledo, OH 0.1% 1.1%         4767 North Summit Street
5.32 Property   1 Sherwin Williams – Smyrna, TN 0.1% 1.0%         401 Smyrna Square Drive
5.33 Property   1 Dollar General – Lincoln, IL 0.0% 0.8%         415 Limit Street
6 Loan   1 One Bridge Street 4.8% 100.0% MSBNA MSMCH NAP NAP 1 Bridge Street
7 Loan   1 Clifton Commons 4.6% 100.0% WFB WFB NAP NAP 405 Route 3
8 Loan 5, 10, 11 1 One Campus Martius 4.2% 100.0% MSBNA/JPMCB MSMCH NAP NAP 1000 Woodward Avenue
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 4.0% 100.0% WFB WFB NAP NAP 4000 South Sandestin Boulevard
10 Loan   1 Plaza on Richmond 4.0% 100.0% WFB WFB NAP NAP 5070-5176 Richmond Avenue and 3307 Sage Road
11 Loan   1 Cerritos Center Court 3.1% 100.0% WFB WFB NAP NAP 17777 Center Court Drive North
12 Loan   1 City Brewery 3.0% 100.0% MSBNA MSMCH NAP NAP 925 3rd Street South
13 Loan   1 Tisch Tower 2.8% 100.0% WFB WFB NAP NAP 3031 Tisch Way
14 Loan 13 1 Homewood Suites - Oxnard, CA 2.6% 100.0% BANA BANA NAP NAP 1950 and 1975 Solar Drive
15 Loan 5 1 79 Fifth Avenue 2.3% 100.0% WFB/JPMCB/CREFI WFB NAP NAP 79 Fifth Avenue
16 Loan   1 Evans Industrial 1.9% 100.0% WFB WFB NAP NAP 4301 Evans to Locks Road
17 Loan   1 Marnell Corporate Center 3 1.5% 100.0% WFB WFB NAP NAP 6725 Via Austi Parkway
18 Loan   1 4520 S Drexel Boulevard 1.4% 100.0% MSBNA MSMCH NAP NAP 4520 South Drexel Boulevard
19 Loan 5, 14 1 2355 and 2383 Utah Ave 1.3% 100.0% MSBNA MSMCH NAP NAP 2355 and 2383 Utah Avenue
20 Loan 15 1 Alcoa Crossing Shopping Center 1.3% 100.0% WFB WFB NAP NAP 7301-7409 Alcoa Road and 20725, 20815, and 20825 I-30 South
21 Loan   1 Industrial Center Building - Art Studios 1.2% 100.0% WFB WFB NAP NAP 480 Gate 5 Road
22 Loan 16 1 Kensington Suites 1.1% 100.0% WFB WFB Group 2 NAP 2200 West Bonanza Road
23 Loan 17 1 Aviator Suites 0.9% 100.0% WFB WFB Group 2 NAP 4244 North Las Vegas Boulevard
24 Loan   1 Melville Corporate Plaza 0.8% 100.0% WFB WFB Group 1 NAP 25 Melville Park Road
25 Loan 18 1 Omega Self Storage - Mineola 0.7% 100.0% WFB WFB Group 1 NAP 99 East 2nd Street
26 Loan 19, 20 1 5500 South Hattie 0.7% 100.0% MSBNA MSMCH NAP NAP 5500 South Hattie Avenue
27 Loan   1 Montfort Park Office 0.7% 100.0% MSBNA MSMCH NAP NAP 13747 Montfort Drive

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator (1) Mortgage Loan Seller (1) Related Group Crossed Group Address
28 Loan 7, 8 10 Titan Self Storage Portfolio 0.7%   MSBNA MSMCH NAP NAP Various
28.01 Property   1 American SS (Oakwood Ave, Danville) 0.1% 14.6%         2200 Oakwood Avenue
28.02 Property   1 Yorkville SS (Yorkville, IL) 0.1% 12.6%         1602 North Bridge Street
28.03 Property   1 American Mini (Albertville, AL) 0.1% 12.2%         912 Highland Avenue
28.04 Property   1 Climate Controlled (Franklin, NC) 0.1% 12.2%         5100 Georgia Road and 6413 Georgia Road
28.05 Property   1 American SS 2 (Henning Rd, Danville) 0.1% 8.7%         505 North Henning Road
28.06 Property   1 Hampton Storage (Hampton, TN) 0.1% 8.7%         461 US Route 321
28.07 Property   1 Fort Payne Mini (Fort Payne, AL) 0.1% 8.0%         156 45th Street Northeast
28.08 Property   1 Mansfield Mini (Mansfield, LA) 0.1% 7.9%         126 Plaza Drive
28.09 Property   1 Antra Mini (Monroe, LA) 0.1% 7.7%         3128 Armand Street
28.10 Property   1 Wright Storage (Hiawatha, IA) 0.1% 7.5%         735 Ryan Avenue
29 Loan 21 1 Flatlands Shopping Center 0.7% 100.0% MSBNA MSMCH NAP NAP 1890-1960 Ralph Avenue
30 Loan   1 All Climate Storage Center 0.7% 100.0% BANA BANA NAP NAP 17485, 17515 and 17495 Shady Road
31 Loan   1 American Self-Storage Harrisburg 0.6% 100.0% MSBNA MSMCH NAP NAP 2942 North Carolina Highway 49
32 Loan   1 Crossings at Indian Lake Village 0.6% 100.0% WFB WFB NAP NAP 112 B and C Saundersville Road
33 Loan   1 Montgomery Tech Center 0.6% 100.0% WFB WFB NAP NAP 3888 Calle Fortunada
34 Loan 8, 22 2 Prestige Storage Portfolio 0.6%   MSBNA MSMCH NAP NAP Various
34.01 Property   1 Portage Budget Storage 0.4% 71.4%         6741 South Sprinkle Road
34.02 Property   1 North Huron Self Storage 0.2% 28.6%         626 North Huron Street
35 Loan   1 241-11 Linden Blvd 0.6% 100.0% MSBNA MSMCH NAP NAP 241-11 Linden Boulevard
36 Loan 23 1 Best Western - Laredo, TX 0.5% 100.0% BANA BANA NAP NAP 1410 Hospitality Drive
37 Loan 24, 25 1 Teaneck Gardens 0.5% 100.0% MSBNA MSMCH NAP NAP 1499 West Terrace Circle
38 Loan   1 Heber Self Storage 0.5% 100.0% BANA BANA NAP NAP 95 West 1580 South
39 Loan 26 1 Treeborn & Cedar Gate Portfolio 0.5% 100.0% WFB WFB NAP NAP 460 East Dayton Yellow Springs Road, 860 Hunter Road, 20-40 Twin Lakes Drive and 100-106 East Sunny Brook Trail
40 Loan 27 1 Omega Self Storage  Island Park 0.5% 100.0% WFB WFB Group 1 NAP 4178 Industrial Place & 4154 Austin Boulevard
41 Loan   1 Village Square Warren 0.5% 100.0% MSBNA MSMCH NAP NAP 41 Mountain Boulevard
42 Loan 28 1 Self Storage Stockton 0.5% 100.0% WFB WFB NAP NAP 3737 99 West Frontage Road
43 Loan 29 1 Comfort Suites - Dunnellon, FL 0.4% 100.0% BANA BANA NAP NAP 20052 Brooks Street
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. 0.4% 100.0% NCB NCB NAP NAP 687 Bronx River Road
45 Loan   1 Quality Plus Self Storage 0.4% 100.0% MSBNA MSMCH Group 3 NAP 2709 and 2833 Andrews Avenue
46 Loan   1 4330 Miraloma Avenue Medical Office 0.4% 100.0% BANA BANA NAP NAP 4330 East Miraloma Avenue
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. 0.4% 100.0% NCCB NCB NAP NAP 100-11 67th Road
48 Loan 25, 30, 31 1 Georgian House Owners Corp. 0.3% 100.0% NCCB NCB NAP NAP 118-11 84th Avenue
49 Loan 25, 30, 31 1 57 East 72nd Corporation 0.3% 100.0% NCCB NCB NAP NAP 57 East 72nd Street
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. 0.3% 100.0% NCCB NCB NAP NAP 134-140 Grand Street a/k/a 25-29 Crosby Street a/k/a 136-140 Grand Street
51 Loan   1 Pioneer Stor N Lok 0.3% 100.0% MSBNA MSMCH Group 3 NAP 1444 Box Road
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. 0.3% 100.0% NCCB NCB NAP NAP 255 Fieldston Terrace
53 Loan 25, 30, 31 1 23830 Owners Corp. 0.2% 100.0% NCCB NCB NAP NAP 238-240 East 30th Street
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. 0.2% 100.0% NCCB NCB NAP NAP 525 West 235th Street
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. 0.2% 100.0% NCB NCB NAP NAP 1175-1185 East Broadway
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. 0.2% 100.0% NCCB NCB NAP NAP 244-246 East 90th Street
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. 0.2% 100.0% NCCB NCB NAP NAP 5730 Mosholu Avenue
58 Loan 25, 30, 31 1 145 Upper Corp. 0.1% 100.0% NCCB NCB NAP NAP 143-147 West Broadway a/k/a 72 Thomas Street
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. 0.1% 100.0% NCCB NCB NAP NAP 71 East 77th Street a/k/a 69/73 East 77th Street
60 Loan 25, 30, 31 1 Corner View Association, Inc. 0.1% 100.0% NCCB NCB NAP NAP 4401-4407 4th Avenue
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. 0.1% 100.0% NCCB NCB NAP NAP 187 Garth Road

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name City County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated
1 Loan 5 1 High Street Phoenix Maricopa AZ 85054 Mixed Use Office/Retail/Multifamily 2008 NAP
2 Loan 5 1 Katy Mills  Katy Harris TX 77494 Retail Super Regional Mall 1999 2019
3 Loan 5, 6 1 Constitution Center Washington District of Columbia DC 20024 Office CBD 1968 2010
4 Loan 5 1 The Boulders Resort Scottsdale Maricopa AZ 85266 Hospitality Full Service 1985 2016
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 Various Various Various Various Retail Single Tenant Various Various
5.01 Property   1 Scheel's All Sports – Great Falls, MT Great Falls Cascade MT 59405 Retail Single Tenant 1963 2006
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO Sunrise Beach Camden MO 65079 Retail Single Tenant 2013 NAP
5.03 Property   1 Hobby Lobby – McAlester, OK McAlester Pittsburg OK 74501 Retail Single Tenant 2021 NAP
5.04 Property   1 Hobby Lobby – Jackson, TN Jackson Madison TN 38305 Retail Single Tenant 2005 NAP
5.05 Property   1 CVS Pharmacy – Springfield, OH Springfield Clark OH 45505 Retail Single Tenant 1999 2019
5.06 Property   1 Food Lion – Gastonia, NC Gastonia Gaston NC 28052 Retail Single Tenant 2005 NAP
5.07 Property   1 Walgreens – Wichita, KS Wichita Sedgwick KS 67203 Retail Single Tenant 2001 NAP
5.08 Property   1 CVS Pharmacy – Springfield, IL Springfield Sangamon IL 62703 Retail Single Tenant 2000 NAP
5.09 Property   1 Hobby Lobby – Forsyth, IL Forsyth Macon IL 62535 Retail Single Tenant 1977 2000
5.10 Property   1 CVS Pharmacy – Easton, PA Easton Northampton PA 18042 Retail Single Tenant 1958 2000
5.11 Property   1 CVS Pharmacy – Christiansburg, VA Christiansburg Montgomery  VA 24073 Retail Single Tenant 2000 NAP
5.12 Property   1 CVS Pharmacy – New Baltimore, MI New Baltimore Macomb MI 48047 Retail Single Tenant 2000 NAP
5.13 Property   1 CVS Pharmacy – Silverton, OH Cincinnati Hamilton OH 45236 Retail Single Tenant 2000 NAP
5.14 Property   1 TJ-Maxx – McAlester, OK McAlester Pittsburg OK 74501 Retail Single Tenant 2021 NAP
5.15 Property   1 CVS Pharmacy - Albertville, AL Albertville Marshall AL 35950 Retail Single Tenant 2000 NAP
5.16 Property   1 CVS Pharmacy – New Boston, OH New Boston Scioto OH 45662 Retail Single Tenant 2000 NAP
5.17 Property   1 Family Dollar – Springfield, MA Springfield Hampden MA 01104 Retail Single Tenant 2018 NAP
5.18 Property   1 CVS Pharmacy – Bedford, OH Bedford Cuyahoga OH 44146 Retail Single Tenant 1998 NAP
5.19 Property   1 Family Dollar – Glen Burnie, MD Glen Burnie Anne Arundel  MD 21060 Retail Single Tenant 1967 NAP
5.20 Property   1 Dollar General - Plainfield, CT Moosup Windham CT 06354 Retail Single Tenant 2014 NAP
5.21 Property   1 Family Dollar – Mesquite, TX Mesquite Dallas TX 75150 Retail Single Tenant 2011 NAP
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA Decatur DeKalb GA 30032 Retail Single Tenant 2009 NAP
5.23 Property   1 Family Dollar – Milledgeville, GA Milledgeville Baldwin GA 31061 Retail Single Tenant 1994 NAP
5.24 Property   1 Dollar General – Jackson, MS Jackson Hinds MS 39212 Retail Single Tenant 2017 NAP
5.25 Property   1 Family Dollar – Port Arthur, TX Port Arthur Jefferson TX 77642 Retail Single Tenant 1993 2021
5.26 Property   1 Dollar General – Dacula, GA Dacula Gwinnett GA 30019 Retail Single Tenant 2013 NAP
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX Richmond Fort Bend TX 77406 Retail Single Tenant 2012 NAP
5.28 Property   1 PNC Bank – Lansing, MI Lansing Ingham MI 48911 Retail Single Tenant 1973 2015
5.29 Property   1 Family Dollar – Redford, MI Redford Wayne MI 48240 Retail Single Tenant 2009 NAP
5.30 Property   1 Family Dollar - Little Rock, AR Little Rock Pulaski AR 72206 Retail Single Tenant 2002 2021
5.31 Property   1 Dollar Tree – Toledo, OH Toledo Lucas OH 43611 Retail Single Tenant 1967 2016
5.32 Property   1 Sherwin Williams – Smyrna, TN Smyrna Rutherford TN 37167 Retail Single Tenant 1999 NAP
5.33 Property   1 Dollar General – Lincoln, IL Lincoln Logan IL 62656 Retail Single Tenant 2005 NAP
6 Loan   1 One Bridge Street Irvington Westchester NY 10533 Office Suburban 1912 2003
7 Loan   1 Clifton Commons Clifton Passaic NJ 07014 Retail Anchored 1999; 2003 NAP
8 Loan 5, 10, 11 1 One Campus Martius Detroit Wayne MI 48226 Office CBD 2003 2019-2020
9 Loan 5, 12 1 Hilton Sandestin Beach Resort Miramar Beach Walton FL 32550 Hospitality Full Service 1984 2021
10 Loan   1 Plaza on Richmond Houston Harris TX 77056 Retail Anchored 1960 2005; 2010
11 Loan   1 Cerritos Center Court Cerritos Los Angeles CA 90703 Office Suburban 2002 2018
12 Loan   1 City Brewery La Crosse La Crosse WI 54601 Industrial Light Manufacturing 1914 2002
13 Loan   1 Tisch Tower San Jose Santa Clara CA 95128 Office Suburban 1970 2004
14 Loan 13 1 Homewood Suites - Oxnard, CA Oxnard Ventura CA 93036 Hospitality Extended Stay 2010 2020
15 Loan 5 1 79 Fifth Avenue New York New York NY 10003 Office CBD 1906 2016
16 Loan   1 Evans Industrial Evans Columbia GA 30809 Industrial Warehouse 1982 2018; 2022
17 Loan   1 Marnell Corporate Center 3 Las Vegas Clark NV 89119 Office Suburban 2005 NAP
18 Loan   1 4520 S Drexel Boulevard Chicago Cook IL 60653 Multifamily Low Rise 1922 2021
19 Loan 5, 14 1 2355 and 2383 Utah Ave El Segundo Los Angeles CA 90245 Office Suburban 1968 2014
20 Loan 15 1 Alcoa Crossing Shopping Center Various Various AR Various Retail Anchored 2006 NAP
21 Loan   1 Industrial Center Building - Art Studios Sausalito Marin CA 94965 Industrial Flex 1942 2002
22 Loan 16 1 Kensington Suites Las Vegas Clark NV 89106 Multifamily Low Rise 1998 NAP
23 Loan 17 1 Aviator Suites Las Vegas Clark NV 89115 Multifamily Low Rise 1997 NAP
24 Loan   1 Melville Corporate Plaza Melville Suffolk NY 11747 Office Suburban 1966 1988
25 Loan 18 1 Omega Self Storage - Mineola Mineola Nassau NY 11501 Self Storage Self Storage 1958 1995
26 Loan 19, 20 1 5500 South Hattie Oklahoma City Oklahoma OK 73129 Industrial Warehouse 1966 2019
27 Loan   1 Montfort Park Office Dallas Dallas TX 75240 Office Suburban 1980 2004; 2019

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name City County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated
28 Loan 7, 8 10 Titan Self Storage Portfolio Various Various Various Various Self Storage Self Storage Various Various
28.01 Property   1 American SS (Oakwood Ave, Danville) Danville Vermilion IL 61832 Self Storage Self Storage 1980 NAP
28.02 Property   1 Yorkville SS (Yorkville, IL) Yorkville Kendall IL 60560 Self Storage Self Storage 1995 NAP
28.03 Property   1 American Mini (Albertville, AL) Albertville Marshall AL 35951 Self Storage Self Storage 1998 2005
28.04 Property   1 Climate Controlled (Franklin, NC) Franklin Macon NC 28734 Self Storage Self Storage 1999 NAP
28.05 Property   1 American SS 2 (Henning Rd, Danville) Danville Vermilion IL 61832 Self Storage Self Storage 1980 NAP
28.06 Property   1 Hampton Storage (Hampton, TN) Hampton Carter TN 37658 Self Storage Self Storage 1998 NAP
28.07 Property   1 Fort Payne Mini (Fort Payne, AL) Fort Payne DeKalb AL 35967 Self Storage Self Storage 1985 NAP
28.08 Property   1 Mansfield Mini (Mansfield, LA) Mansfield De Soto LA 71052 Self Storage Self Storage 1995 NAP
28.09 Property   1 Antra Mini (Monroe, LA) Monroe Ouachita LA 71201 Self Storage Self Storage 1977 NAP
28.10 Property   1 Wright Storage (Hiawatha, IA) Hiawatha Linn IA 52233 Self Storage Self Storage 1989; 1992; 1994 NAP
29 Loan 21 1 Flatlands Shopping Center Brooklyn Kings NY 11234 Retail Single Tenant 1961 2008
30 Loan   1 All Climate Storage Center Lewes Sussex DE 19958 Self Storage Self Storage 2004, 2013 NAP
31 Loan   1 American Self-Storage Harrisburg Harrisburg Cabarrus NC 28075 Self Storage Self Storage 2008 NAP
32 Loan   1 Crossings at Indian Lake Village Hendersonville Sumner TN 37075 Retail Unanchored 2008 NAP
33 Loan   1 Montgomery Tech Center San Diego San Diego CA 92123 Industrial Warehouse 1981 2013
34 Loan 8, 22 2 Prestige Storage Portfolio Various Various MI Various Self Storage Self Storage Various Various
34.01 Property   1 Portage Budget Storage Portage Kalamazoo MI 49002 Self Storage Self Storage 1994 2003
34.02 Property   1 North Huron Self Storage Ypsilanti Washtenaw MI 48197 Self Storage Self Storage 1983 NAP
35 Loan   1 241-11 Linden Blvd Elmont Nassau NY 11003 Retail Unanchored 1949 NAP
36 Loan 23 1 Best Western - Laredo, TX Laredo Webb TX 78045 Hospitality Limited Service 2006 NAP
37 Loan 24, 25 1 Teaneck Gardens Teaneck Bergen NJ 07666 Multifamily Cooperative 1949 NAP
38 Loan   1 Heber Self Storage Heber Wasatch UT 84032 Self Storage Self Storage 2019 NAP
39 Loan 26 1 Treeborn & Cedar Gate Portfolio Various Various OH Various Multifamily Garden 1978 NAP
40 Loan 27 1 Omega Self Storage  Island Park Island Park Nassau NY 11558 Self Storage Self Storage 1987 NAP
41 Loan   1 Village Square Warren Warren Somerset NJ 07059 Retail Unanchored 2003 NAP
42 Loan 28 1 Self Storage Stockton Stockton San Joaquin CA 95205 Self Storage Self Storage 2000; 2003-2006; 2022 NAP
43 Loan 29 1 Comfort Suites - Dunnellon, FL Dunnellon Marion FL 34432 Hospitality Limited Service 2016 NAP
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. Yonkers Westchester NY 10704 Multifamily Cooperative 1974 2015
45 Loan   1 Quality Plus Self Storage Ozark Dale AL 36360 Self Storage Self Storage 2001 NAP
46 Loan   1 4330 Miraloma Avenue Medical Office Anaheim Orange CA 92807 Office Medical 1999 NAP
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. Forest Hills Queens NY 11375 Multifamily Cooperative 1950 1996
48 Loan 25, 30, 31 1 Georgian House Owners Corp. Kew Gardens Queens NY 11415 Multifamily Cooperative 1942 2006
49 Loan 25, 30, 31 1 57 East 72nd Corporation New York New York NY 10021 Multifamily Cooperative 1911 2001
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. New York New York NY 10013 Multifamily Cooperative 1890 2006
51 Loan   1 Pioneer Stor N Lok Columbus Muscogee GA 31907 Self Storage Self Storage 1978 NAP
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. Bronx Bronx NY 10471 Multifamily Cooperative 1961 1996
53 Loan 25, 30, 31 1 23830 Owners Corp. New York New York NY 10016 Multifamily Cooperative 1870 2018
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. Bronx Bronx NY 10463 Multifamily Cooperative 1954 2017
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. Hewlett Nassau NY 11557 Multifamily Cooperative 1926 2007
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. New York New York NY 10128 Multifamily Cooperative 1883 2008
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. Bronx Bronx NY 10471 Multifamily Cooperative 1961 2015
58 Loan 25, 30, 31 1 145 Upper Corp. New York New York NY 10013 Multifamily Cooperative 1869 2016
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. New York New York NY 10075 Multifamily Cooperative 1928 2012
60 Loan 25, 30, 31 1 Corner View Association, Inc. Brooklyn Kings NY 11220 Multifamily Cooperative 1906 2001
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. Scarsdale Westchester NY 10583 Multifamily Cooperative 1927 2000

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % (2) Net Mortgage Rate % Monthly Debt Service (P&I) ($)
1 Loan 5 1 High Street 630,083 SF 219.65 100,000,000 100,000,000 100,000,000 5.35200% 0.01430% 5.33770% NAP
2 Loan 5 1 Katy Mills  1,181,987 SF 109.98 91,000,000 91,000,000 76,801,229 5.76700% 0.01430% 5.75270% 532,034.46
3 Loan 5, 6 1 Constitution Center 1,410,049 SF 282.26 84,000,000 84,000,000 84,000,000 3.04940% 0.01430% 3.03510% NAP
4 Loan 5 1 The Boulders Resort 160 Rooms 624,420.55 75,000,000 74,930,466 62,924,362 5.56300% 0.01430% 5.54870% 428,811.00
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 637,669 SF 93.25 59,463,750 59,463,750 59,463,750 5.36800% 0.01430% 5.35370% NAP
5.01 Property   1 Scheel's All Sports – Great Falls, MT 99,279 SF   6,380,000 6,380,000 6,380,000        
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO 56,509 SF   4,410,500 4,410,500 4,410,500        
5.03 Property   1 Hobby Lobby – McAlester, OK 55,000 SF   3,787,500 3,787,500 3,787,500        
5.04 Property   1 Hobby Lobby – Jackson, TN 56,447 SF   3,400,500 3,400,500 3,400,500        
5.05 Property   1 CVS Pharmacy – Springfield, OH 9,908 SF   2,819,750 2,819,750 2,819,750        
5.06 Property   1 Food Lion – Gastonia, NC 33,764 SF   2,668,250 2,668,250 2,668,250        
5.07 Property   1 Walgreens – Wichita, KS 16,325 SF   2,577,350 2,577,350 2,577,350        
5.08 Property   1 CVS Pharmacy – Springfield, IL 10,125 SF   2,420,800 2,420,800 2,420,800        
5.09 Property   1 Hobby Lobby – Forsyth, IL 60,000 SF   2,375,350 2,375,350 2,375,350        
5.10 Property   1 CVS Pharmacy – Easton, PA 17,380 SF   2,107,700 2,107,700 2,107,700        
5.11 Property   1 CVS Pharmacy – Christiansburg, VA 11,455 SF   1,986,500 1,986,500 1,986,500        
5.12 Property   1 CVS Pharmacy – New Baltimore, MI 10,870 SF   1,936,000 1,936,000 1,936,000        
5.13 Property   1 CVS Pharmacy – Silverton, OH 9,562 SF   1,835,000 1,835,000 1,835,000        
5.14 Property   1 TJ-Maxx – McAlester, OK 21,000 SF   1,818,000 1,818,000 1,818,000        
5.15 Property   1 CVS Pharmacy - Albertville, AL 10,336 SF   1,784,500 1,784,500 1,784,500        
5.16 Property   1 CVS Pharmacy – New Boston, OH 8,200 SF   1,633,000 1,633,000 1,633,000        
5.17 Property   1 Family Dollar – Springfield, MA 9,840 SF   1,557,250 1,557,250 1,557,250        
5.18 Property   1 CVS Pharmacy – Bedford, OH 10,125 SF   1,229,000 1,229,000 1,229,000        
5.19 Property   1 Family Dollar – Glen Burnie, MD 11,280 SF   1,229,000 1,229,000 1,229,000        
5.20 Property   1 Dollar General - Plainfield, CT 9,066 SF   1,117,900 1,117,900 1,117,900        
5.21 Property   1 Family Dollar – Mesquite, TX 8,400 SF   1,042,150 1,042,150 1,042,150        
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA 6,955 SF   1,027,000 1,027,000 1,027,000        
5.23 Property   1 Family Dollar – Milledgeville, GA 11,208 SF   991,650 991,650 991,650        
5.24 Property   1 Dollar General – Jackson, MS 8,784 SF   951,250 951,250 951,250        
5.25 Property   1 Family Dollar – Port Arthur, TX 8,640 SF   819,950 819,950 819,950        
5.26 Property   1 Dollar General – Dacula, GA 9,352 SF   814,900 814,900 814,900        
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX 7,000 SF   804,800 804,800 804,800        
5.28 Property   1 PNC Bank – Lansing, MI 2,784 SF   777,750 777,750 777,750        
5.29 Property   1 Family Dollar – Redford, MI 8,439 SF   774,500 774,500 774,500        
5.30 Property   1 Family Dollar - Little Rock, AR 16,000 SF   698,750 698,750 698,750        
5.31 Property   1 Dollar Tree – Toledo, OH 9,622 SF   638,150 638,150 638,150        
5.32 Property   1 Sherwin Williams – Smyrna, TN 5,000 SF   572,500 572,500 572,500        
5.33 Property   1 Dollar General – Lincoln, IL 9,014 SF   476,550 476,550 476,550        
6 Loan   1 One Bridge Street 200,397 SF 259.48 52,000,000 52,000,000 52,000,000 4.70000% 0.01430% 4.68570% NAP
7 Loan   1 Clifton Commons 187,794 SF 266.25 50,000,000 50,000,000 50,000,000 5.56900% 0.01430% 5.55470% NAP
8 Loan 5, 10, 11 1 One Campus Martius 1,356,325 SF 160.73 46,200,000 46,200,000 46,200,000 6.02000% 0.06180% 5.95820% NAP
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 590 Rooms 203,389.83 44,000,000 44,000,000 44,000,000 4.62000% 0.01430% 4.60570% NAP
10 Loan   1 Plaza on Richmond 191,532 SF 229.73 44,000,000 44,000,000 44,000,000 5.59500% 0.01430% 5.58070% NAP
11 Loan   1 Cerritos Center Court 169,762 SF 200.28 34,000,000 34,000,000 31,558,603 5.31400% 0.01430% 5.29970% 189,099.29
12 Loan   1 City Brewery 730,584 SF 45.17 33,000,000 33,000,000 33,000,000 5.39000% 0.01430% 5.37570% NAP
13 Loan   1 Tisch Tower 173,064 SF 173.35 30,000,000 30,000,000 30,000,000 5.03500% 0.01430% 5.02070% NAP
14 Loan 13 1 Homewood Suites - Oxnard, CA 129 Rooms 215,891.47 27,850,000 27,850,000 27,850,000 5.84000% 0.01430% 5.82570% NAP
15 Loan 5 1 79 Fifth Avenue 345,751 SF 694.14 25,000,000 25,000,000 25,000,000 4.92000% 0.01305% 4.90695% NAP
16 Loan   1 Evans Industrial 628,771 SF 33.08 20,800,000 20,800,000 20,800,000 5.53000% 0.01430% 5.51570% NAP
17 Loan   1 Marnell Corporate Center 3 69,304 SF 230.87 16,000,000 16,000,000 13,344,213 5.37800% 0.01430% 5.36370% 89,625.32
18 Loan   1 4520 S Drexel Boulevard 68 Units 226,470.59 15,400,000 15,400,000 15,400,000 6.15000% 0.01430% 6.13570% NAP
19 Loan 5, 14 1 2355 and 2383 Utah Ave 202,813 SF 419.11 14,000,000 14,000,000 14,000,000 5.64000% 0.01430% 5.62570% NAP
20 Loan 15 1 Alcoa Crossing Shopping Center 137,351 SF 101.93 14,000,000 14,000,000 14,000,000 5.28000% 0.01430% 5.26570% NAP
21 Loan   1 Industrial Center Building - Art Studios 98,601 SF 129.31 12,750,000 12,750,000 12,750,000 4.93900% 0.01430% 4.92470% NAP
22 Loan 16 1 Kensington Suites 192 Units 61,718.75 11,850,000 11,850,000 11,109,545 6.05900% 0.01430% 6.04470% 71,496.86
23 Loan 17 1 Aviator Suites 188 Units 53,191.49 10,000,000 10,000,000 9,375,144 6.05900% 0.01430% 6.04470% 60,334.90
24 Loan   1 Melville Corporate Plaza 98,624 SF 91.05 9,000,000 8,980,123 7,447,774 5.13000% 0.01430% 5.11570% 49,031.52
25 Loan 18 1 Omega Self Storage - Mineola 47,585 SF 167.73 8,000,000 7,981,633 6,580,648 4.94400% 0.01430% 4.92970% 42,672.35
26 Loan 19, 20 1 5500 South Hattie 221,512 SF 35.44 7,850,000 7,850,000 7,850,000 5.86000% 0.01430% 5.84570% NAP
27 Loan   1 Montfort Park Office 78,445 SF 96.88 7,600,000 7,600,000 7,600,000 6.31000% 0.07180% 6.23820% NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % (2) Net Mortgage Rate % Monthly Debt Service (P&I) ($)
28 Loan 7, 8 10 Titan Self Storage Portfolio 230,129 SF 32.85 7,560,000 7,560,000 7,560,000 6.20000% 0.01430% 6.18570% NAP
28.01 Property   1 American SS (Oakwood Ave, Danville) 30,434 SF   1,101,694 1,101,694 1,101,694        
28.02 Property   1 Yorkville SS (Yorkville, IL) 21,270 SF   952,816 952,816 952,816        
28.03 Property   1 American Mini (Albertville, AL) 33,402 SF   923,041 923,041 923,041        
28.04 Property   1 Climate Controlled (Franklin, NC) 15,143 SF   923,041 923,041 923,041        
28.05 Property   1 American SS 2 (Henning Rd, Danville) 21,200 SF   655,061 655,061 655,061        
28.06 Property   1 Hampton Storage (Hampton, TN) 23,830 SF   655,060 655,060 655,060        
28.07 Property   1 Fort Payne Mini (Fort Payne, AL) 24,480 SF   607,420 607,420 607,420        
28.08 Property   1 Mansfield Mini (Mansfield, LA) 19,700 SF   595,510 595,510 595,510        
28.09 Property   1 Antra Mini (Monroe, LA) 21,250 SF   580,622 580,622 580,622        
28.10 Property   1 Wright Storage (Hiawatha, IA) 19,420 SF   565,735 565,735 565,735        
29 Loan 21 1 Flatlands Shopping Center 66,395 SF 109.95 7,300,000 7,300,000 6,111,315 5.50000% 0.01430% 5.48570% 41,448.60
30 Loan   1 All Climate Storage Center 64,496 SF 112.41 7,250,000 7,250,000 7,250,000 5.41500% 0.01430% 5.40070% NAP
31 Loan   1 American Self-Storage Harrisburg 67,103 SF 105.29 7,065,500 7,065,500 7,065,500 5.28000% 0.01430% 5.26570% NAP
32 Loan   1 Crossings at Indian Lake Village 37,614 SF 177.06 6,660,000 6,660,000 6,660,000 5.38100% 0.01430% 5.36670% NAP
33 Loan   1 Montgomery Tech Center 30,528 SF 205.55 6,275,000 6,275,000 6,275,000 5.53200% 0.01430% 5.51770% NAP
34 Loan 8, 22 2 Prestige Storage Portfolio 73,224 SF 83.31 6,100,000 6,100,000 6,100,000 5.86000% 0.07180% 5.78820% NAP
34.01 Property   1 Portage Budget Storage 55,694 SF   4,352,604 4,352,604 4,352,604        
34.02 Property   1 North Huron Self Storage 17,530 SF   1,747,396 1,747,396 1,747,396        
35 Loan   1 241-11 Linden Blvd 34,830 SF 172.27 6,000,000 6,000,000 6,000,000 5.42000% 0.01430% 5.40570% NAP
36 Loan 23 1 Best Western - Laredo, TX 80 Rooms 74,911.80 6,000,000 5,992,944 4,726,501 6.41100% 0.01430% 6.39670% 40,179.39
37 Loan 24, 25 1 Teaneck Gardens 204 Units 29,338.57 6,000,000 5,985,068 4,871,294 4.55000% 0.01430% 4.53570% 30,579.63
38 Loan   1 Heber Self Storage 64,085 SF 92.07 5,900,000 5,900,000 5,900,000 6.34300% 0.08180% 6.26120% NAP
39 Loan 26 1 Treeborn & Cedar Gate Portfolio 153 Units 36,601.31 5,600,000 5,600,000 5,600,000 5.68100% 0.01430% 5.66670% NAP
40 Loan 27 1 Omega Self Storage  Island Park 38,720 SF 141.72 5,500,000 5,487,372 4,524,195 4.94400% 0.01430% 4.92970% 29,337.24
41 Loan   1 Village Square Warren 24,600 SF 209.35 5,150,000 5,150,000 4,801,257 5.64000% 0.01430% 5.62570% 29,695.10
42 Loan 28 1 Self Storage Stockton 90,638 SF 55.16 5,000,000 5,000,000 5,000,000 5.25300% 0.06180% 5.19120% NAP
43 Loan 29 1 Comfort Suites - Dunnellon, FL 71 Rooms 68,450.70 4,860,000 4,860,000 4,488,959 6.14000% 0.01430% 6.12570% 29,577.03
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. 89 Units 50,504.99 4,500,000 4,494,944 3,679,989 4.76000% 0.08930% 4.67070% 23,501.26
45 Loan   1 Quality Plus Self Storage 55,295 SF 78.67 4,350,000 4,350,000 4,350,000 5.65000% 0.01430% 5.63570% NAP
46 Loan   1 4330 Miraloma Avenue Medical Office 31,300 SF 137.18 4,300,000 4,293,707 3,634,557 5.28000% 0.01430% 5.26570% 25,843.81
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. 155 Units 25,742.88 4,000,000 3,990,146 3,253,025 4.60000% 0.08930% 4.51070% 20,505.77
48 Loan 25, 30, 31 1 Georgian House Owners Corp. 121 Units 31,256.20 3,782,000 3,782,000 3,154,435 5.38000% 0.08930% 5.29070% 21,189.90
49 Loan 25, 30, 31 1 57 East 72nd Corporation 17 Units 211,764.71 3,600,000 3,600,000 3,600,000 5.35000% 0.08930% 5.26070% NAP
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. 19 Units 184,210.53 3,500,000 3,500,000 2,883,293 4.99000% 0.08930% 4.90070% 18,767.37
51 Loan   1 Pioneer Stor N Lok 41,020 SF 75.57 3,100,000 3,100,000 3,100,000 5.63000% 0.01430% 5.61570% NAP
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. 74 Units 40,240.46 2,985,000 2,977,794 2,435,729 4.70000% 0.08930% 4.61070% 15,481.34
53 Loan 25, 30, 31 1 23830 Owners Corp. 36 Units 62,500.00 2,250,000 2,250,000 2,250,000 4.77000% 0.08930% 4.68070% NAP
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. 37 Units 60,109.56 2,225,000 2,224,054 2,045,586 5.48000% 0.08930% 5.39070% 11,445.63
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. 49 Units 44,897.96 2,200,000 2,200,000 2,200,000 4.85000% 0.08930% 4.76070% NAP
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. 40 Units 49,976.61 2,000,000 1,999,064 1,828,489 5.25000% 0.08930% 5.16070% 9,977.41
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. 42 Units 42,857.14 1,800,000 1,800,000 1,658,391 5.58000% 0.08930% 5.49070% 9,382.04
58 Loan 25, 30, 31 1 145 Upper Corp. 5 Units 269,712.41 1,350,000 1,348,562 1,112,368 4.99000% 0.08930% 4.90070% 7,238.84
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. 36 Units 27,777.78 1,000,000 1,000,000 1,000,000 4.63000% 0.08930% 4.54070% NAP
60 Loan 25, 30, 31 1 Corner View Association, Inc. 36 Units 27,777.78 1,000,000 1,000,000 826,988 5.11000% 0.08930% 5.02070% 5,435.64
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. 45 Units 22,169.01 1,000,000 997,606 817,077 4.74000% 0.08930% 4.65070% 5,210.45

 

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly 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.) Original Term To Maturity / ARD (Mos.)
1 Loan 5 1 High Street 452,194.44 NAP 5,426,333.28 Interest Only No Actual/360 120 119 120
2 Loan 5 1 Katy Mills  NAP 6,384,413.52 NAP Amortizing Balloon No Actual/360 0 0 120
3 Loan 5, 6 1 Constitution Center 216,422.69 NAP 2,597,072.28 Interest Only No Actual/360 120 115 120
4 Loan 5 1 The Boulders Resort NAP 5,145,732.00 NAP Amortizing Balloon No Actual/360 0 0 120
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 269,695.64 NAP 3,236,347.68 Interest Only No Actual/360 120 119 120
5.01 Property   1 Scheel's All Sports – Great Falls, MT                  
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO                  
5.03 Property   1 Hobby Lobby – McAlester, OK                  
5.04 Property   1 Hobby Lobby – Jackson, TN                  
5.05 Property   1 CVS Pharmacy – Springfield, OH                  
5.06 Property   1 Food Lion – Gastonia, NC                  
5.07 Property   1 Walgreens – Wichita, KS                  
5.08 Property   1 CVS Pharmacy – Springfield, IL                  
5.09 Property   1 Hobby Lobby – Forsyth, IL                  
5.10 Property   1 CVS Pharmacy – Easton, PA                  
5.11 Property   1 CVS Pharmacy – Christiansburg, VA                  
5.12 Property   1 CVS Pharmacy – New Baltimore, MI                  
5.13 Property   1 CVS Pharmacy – Silverton, OH                  
5.14 Property   1 TJ-Maxx – McAlester, OK                  
5.15 Property   1 CVS Pharmacy - Albertville, AL                  
5.16 Property   1 CVS Pharmacy – New Boston, OH                  
5.17 Property   1 Family Dollar – Springfield, MA                  
5.18 Property   1 CVS Pharmacy – Bedford, OH                  
5.19 Property   1 Family Dollar – Glen Burnie, MD                  
5.20 Property   1 Dollar General - Plainfield, CT                  
5.21 Property   1 Family Dollar – Mesquite, TX                  
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA                  
5.23 Property   1 Family Dollar – Milledgeville, GA                  
5.24 Property   1 Dollar General – Jackson, MS                  
5.25 Property   1 Family Dollar – Port Arthur, TX                  
5.26 Property   1 Dollar General – Dacula, GA                  
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX                  
5.28 Property   1 PNC Bank – Lansing, MI                  
5.29 Property   1 Family Dollar – Redford, MI                  
5.30 Property   1 Family Dollar - Little Rock, AR                  
5.31 Property   1 Dollar Tree – Toledo, OH                  
5.32 Property   1 Sherwin Williams – Smyrna, TN                  
5.33 Property   1 Dollar General – Lincoln, IL                  
6 Loan   1 One Bridge Street 206,495.37 NAP 2,477,944.44 Interest Only No Actual/360 120 118 120
7 Loan   1 Clifton Commons 235,264.47 NAP 2,823,173.64 Interest Only No Actual/360 120 117 120
8 Loan 5, 10, 11 1 One Campus Martius 234,989.03 NAP 2,819,868.36 Interest Only No Actual/360 120 119 120
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 171,752.78 NAP 2,061,033.36 Interest Only No Actual/360 120 117 120
10 Loan   1 Plaza on Richmond 207,999.31 NAP 2,495,991.72 Interest Only No Actual/360 120 120 120
11 Loan   1 Cerritos Center Court 152,654.49 2,269,191.48 1,831,853.88 Interest Only, Amortizing Balloon No Actual/360 60 59 120
12 Loan   1 City Brewery 150,283.68 NAP 1,803,404.16 Interest Only No Actual/360 60 60 60
13 Loan   1 Tisch Tower 127,623.26 NAP 1,531,479.12 Interest Only No Actual/360 120 118 120
14 Loan 13 1 Homewood Suites - Oxnard, CA 137,419.12 NAP 1,649,029.44 Interest Only No Actual/360 120 120 120
15 Loan 5 1 79 Fifth Avenue 103,923.61 NAP 1,247,083.32 Interest Only No Actual/360 120 117 120
16 Loan   1 Evans Industrial 97,184.63 NAP 1,166,215.56 Interest Only No Actual/360 120 119 120
17 Loan   1 Marnell Corporate Center 3 NAP 1,075,503.84 NAP Amortizing Balloon No Actual/360 0 0 120
18 Loan   1 4520 S Drexel Boulevard 80,021.18 NAP 960,254.16 Interest Only No Actual/360 120 118 120
19 Loan 5, 14 1 2355 and 2383 Utah Ave 66,713.89 NAP 800,566.68 Interest Only No Actual/360 60 57 60
20 Loan 15 1 Alcoa Crossing Shopping Center 62,455.56 NAP 749,466.72 Interest Only No Actual/360 120 120 120
21 Loan   1 Industrial Center Building - Art Studios 53,205.72 NAP 638,468.64 Interest Only No Actual/360 120 118 120
22 Loan 16 1 Kensington Suites 60,663.63 857,962.32 727,963.56 Interest Only, Amortizing Balloon No Actual/360 60 60 120
23 Loan 17 1 Aviator Suites 51,192.94 724,018.80 614,315.28 Interest Only, Amortizing Balloon No Actual/360 60 60 120
24 Loan   1 Melville Corporate Plaza NAP 588,378.24 NAP Amortizing Balloon No Actual/360 0 0 120
25 Loan 18 1 Omega Self Storage - Mineola NAP 512,068.20 NAP Amortizing Balloon No Actual/360 0 0 120
26 Loan 19, 20 1 5500 South Hattie 38,866.59 NAP 466,399.08 Interest Only No Actual/360 120 118 120
27 Loan   1 Montfort Park Office 40,518.38 NAP 486,220.56 Interest Only No Actual/360 120 119 120

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly 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.) Original Term To Maturity / ARD (Mos.)
28 Loan 7, 8 10 Titan Self Storage Portfolio 39,602.50 NAP 475,230.00 Interest Only No Actual/360 120 119 120
28.01 Property   1 American SS (Oakwood Ave, Danville)                  
28.02 Property   1 Yorkville SS (Yorkville, IL)                  
28.03 Property   1 American Mini (Albertville, AL)                  
28.04 Property   1 Climate Controlled (Franklin, NC)                  
28.05 Property   1 American SS 2 (Henning Rd, Danville)                  
28.06 Property   1 Hampton Storage (Hampton, TN)                  
28.07 Property   1 Fort Payne Mini (Fort Payne, AL)                  
28.08 Property   1 Mansfield Mini (Mansfield, LA)                  
28.09 Property   1 Antra Mini (Monroe, LA)                  
28.10 Property   1 Wright Storage (Hiawatha, IA)                  
29 Loan 21 1 Flatlands Shopping Center NAP 497,383.20 NAP Amortizing Balloon No Actual/360 0 0 120
30 Loan   1 All Climate Storage Center 33,170.01 NAP 398,040.12 Interest Only No Actual/360 120 120 120
31 Loan   1 American Self-Storage Harrisburg 31,519.98 NAP 378,239.76 Interest Only No Actual/360 120 120 120
32 Loan   1 Crossings at Indian Lake Village 30,279.34 NAP 363,352.08 Interest Only No Actual/360 120 117 120
33 Loan   1 Montgomery Tech Center 29,329.52 NAP 351,954.24 Interest Only No Actual/360 120 117 120
34 Loan 8, 22 2 Prestige Storage Portfolio 30,202.06 NAP 362,424.72 Interest Only No Actual/360 120 120 120
34.01 Property   1 Portage Budget Storage                  
34.02 Property   1 North Huron Self Storage                  
35 Loan   1 241-11 Linden Blvd 27,476.39 NAP 329,716.68 Interest Only No Actual/360 120 118 120
36 Loan 23 1 Best Western - Laredo, TX NAP 482,152.68 NAP Amortizing Balloon No Actual/360 0 0 120
37 Loan 24, 25 1 Teaneck Gardens NAP 366,955.56 NAP Amortizing Balloon No Actual/360 0 0 120
38 Loan   1 Heber Self Storage 31,619.56 NAP 379,434.72 Interest Only No Actual/360 120 119 120
39 Loan 26 1 Treeborn & Cedar Gate Portfolio 26,879.55 NAP 322,554.60 Interest Only No Actual/360 120 120 120
40 Loan 27 1 Omega Self Storage  Island Park NAP 352,046.88 NAP Amortizing Balloon No Actual/360 0 0 120
41 Loan   1 Village Square Warren 24,541.18 356,341.20 294,494.16 Interest Only, Amortizing Balloon No Actual/360 60 58 120
42 Loan 28 1 Self Storage Stockton 22,191.49 NAP 266,297.88 Interest Only No Actual/360 120 120 120
43 Loan 29 1 Comfort Suites - Dunnellon, FL 25,212.38 354,924.36 302,548.56 Interest Only, Amortizing Balloon No Actual/360 48 47 120
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. NAP 282,015.12 NAP Amortizing Balloon No Actual/360 0 0 120
45 Loan   1 Quality Plus Self Storage 20,765.71 NAP 249,188.52 Interest Only No Actual/360 120 119 120
46 Loan   1 4330 Miraloma Avenue Medical Office NAP 310,125.72 NAP Amortizing Balloon No Actual/360 0 0 84
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. NAP 246,069.24 NAP Amortizing Balloon No Actual/360 0 0 120
48 Loan 25, 30, 31 1 Georgian House Owners Corp. NAP 254,278.80 NAP Amortizing Balloon No Actual/360 0 0 120
49 Loan 25, 30, 31 1 57 East 72nd Corporation 16,272.92 NAP 195,275.04 Interest Only No Actual/360 120 119 120
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. NAP 225,208.44 NAP Amortizing Balloon No Actual/360 0 0 120
51 Loan   1 Pioneer Stor N Lok 14,746.17 NAP 176,954.04 Interest Only No Actual/360 120 119 120
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. NAP 185,776.08 NAP Amortizing Balloon No Actual/360 0 0 120
53 Loan 25, 30, 31 1 23830 Owners Corp. 9,067.97 NAP 108,815.64 Interest Only No Actual/360 120 118 120
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. NAP 137,347.56 NAP Amortizing Balloon No Actual/360 0 0 120
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. 9,015.16 NAP 108,181.92 Interest Only No Actual/360 120 119 120
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. NAP 119,728.92 NAP Amortizing Balloon No Actual/360 0 0 120
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. NAP 112,584.48 NAP Amortizing Balloon No Actual/360 0 0 120
58 Loan 25, 30, 31 1 145 Upper Corp. NAP 86,866.08 NAP Amortizing Balloon No Actual/360 0 0 120
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. 3,911.92 NAP 46,943.04 Interest Only No Actual/360 120 117 120
60 Loan 25, 30, 31 1 Corner View Association, Inc. NAP 65,227.68 NAP Amortizing Balloon No Actual/360 0 0 120
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. NAP 62,525.40 NAP Amortizing Balloon No Actual/360 0 0 120

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date
1 Loan 5 1 High Street 119 0 0 6/17/2022 1 11 8/11/2022 NAP 7/11/2032 NAP
2 Loan 5 1 Katy Mills  120 360 360 7/21/2022 0 1 9/1/2022 9/1/2022 8/1/2032 NAP
3 Loan 5, 6 1 Constitution Center 115 0 0 2/16/2022 5 9 4/9/2022 NAP 3/9/2032 NAP
4 Loan 5 1 The Boulders Resort 119 360 359 7/6/2022 1 11 8/11/2022 8/11/2022 7/11/2032 NAP
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 119 0 0 6/21/2022 1 1 8/1/2022 NAP 7/1/2032 NAP
5.01 Property   1 Scheel's All Sports – Great Falls, MT                    
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO                    
5.03 Property   1 Hobby Lobby – McAlester, OK                    
5.04 Property   1 Hobby Lobby – Jackson, TN                    
5.05 Property   1 CVS Pharmacy – Springfield, OH                    
5.06 Property   1 Food Lion – Gastonia, NC                    
5.07 Property   1 Walgreens – Wichita, KS                    
5.08 Property   1 CVS Pharmacy – Springfield, IL                    
5.09 Property   1 Hobby Lobby – Forsyth, IL                    
5.10 Property   1 CVS Pharmacy – Easton, PA                    
5.11 Property   1 CVS Pharmacy – Christiansburg, VA                    
5.12 Property   1 CVS Pharmacy – New Baltimore, MI                    
5.13 Property   1 CVS Pharmacy – Silverton, OH                    
5.14 Property   1 TJ-Maxx – McAlester, OK                    
5.15 Property   1 CVS Pharmacy - Albertville, AL                    
5.16 Property   1 CVS Pharmacy – New Boston, OH                    
5.17 Property   1 Family Dollar – Springfield, MA                    
5.18 Property   1 CVS Pharmacy – Bedford, OH                    
5.19 Property   1 Family Dollar – Glen Burnie, MD                    
5.20 Property   1 Dollar General - Plainfield, CT                    
5.21 Property   1 Family Dollar – Mesquite, TX                    
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA                    
5.23 Property   1 Family Dollar – Milledgeville, GA                    
5.24 Property   1 Dollar General – Jackson, MS                    
5.25 Property   1 Family Dollar – Port Arthur, TX                    
5.26 Property   1 Dollar General – Dacula, GA                    
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX                    
5.28 Property   1 PNC Bank – Lansing, MI                    
5.29 Property   1 Family Dollar – Redford, MI                    
5.30 Property   1 Family Dollar - Little Rock, AR                    
5.31 Property   1 Dollar Tree – Toledo, OH                    
5.32 Property   1 Sherwin Williams – Smyrna, TN                    
5.33 Property   1 Dollar General – Lincoln, IL                    
6 Loan   1 One Bridge Street 118 0 0 6/1/2022 2 1 7/1/2022 NAP 6/1/2032 NAP
7 Loan   1 Clifton Commons 117 0 0 5/6/2022 3 11 6/11/2022 NAP 5/11/2032 NAP
8 Loan 5, 10, 11 1 One Campus Martius 119 0 0 6/28/2022 1 1 8/1/2022 NAP 7/1/2032 NAP
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 117 0 0 4/22/2022 3 11 6/11/2022 NAP 5/11/2032 NAP
10 Loan   1 Plaza on Richmond 120 0 0 7/15/2022 0 11 9/11/2022 NAP 8/11/2032 NAP
11 Loan   1 Cerritos Center Court 119 360 360 6/30/2022 1 11 8/11/2022 8/11/2027 7/11/2032 NAP
12 Loan   1 City Brewery 60 0 0 7/26/2022 0 7 9/7/2022 NAP 8/1/2027 NAP
13 Loan   1 Tisch Tower 118 0 0 6/3/2022 2 11 7/11/2022 NAP 6/11/2032 NAP
14 Loan 13 1 Homewood Suites - Oxnard, CA 120 0 0 7/15/2022 0 1 9/1/2022 NAP 8/1/2032 NAP
15 Loan 5 1 79 Fifth Avenue 117 0 0 4/29/2022 3 6 6/6/2022 NAP 5/6/2032 NAP
16 Loan   1 Evans Industrial 119 0 0 6/29/2022 1 11 8/11/2022 NAP 7/11/2032 NAP
17 Loan   1 Marnell Corporate Center 3 120 360 360 7/15/2022 0 11 9/11/2022 9/11/2022 8/11/2032 NAP
18 Loan   1 4520 S Drexel Boulevard 118 0 0 5/25/2022 2 1 7/1/2022 NAP 6/1/2032 NAP
19 Loan 5, 14 1 2355 and 2383 Utah Ave 57 0 0 4/18/2022 3 1 6/1/2022 NAP 5/1/2027 NAP
20 Loan 15 1 Alcoa Crossing Shopping Center 120 0 0 7/13/2022 0 11 9/11/2022 NAP 8/11/2032 NAP
21 Loan   1 Industrial Center Building - Art Studios 118 0 0 5/27/2022 2 11 7/11/2022 NAP 6/11/2032 NAP
22 Loan 16 1 Kensington Suites 120 360 360 7/25/2022 0 11 9/11/2022 9/11/2027 8/11/2032 NAP
23 Loan 17 1 Aviator Suites 120 360 360 7/25/2022 0 11 9/11/2022 9/11/2027 8/11/2032 NAP
24 Loan   1 Melville Corporate Plaza 118 360 358 5/26/2022 2 11 7/11/2022 7/11/2022 6/11/2032 NAP
25 Loan 18 1 Omega Self Storage - Mineola 118 360 358 5/19/2022 2 11 7/11/2022 7/11/2022 6/11/2032 NAP
26 Loan 19, 20 1 5500 South Hattie 118 0 0 5/5/2022 2 1 7/1/2022 NAP 6/1/2032 NAP
27 Loan   1 Montfort Park Office 119 0 0 6/14/2022 1 1 8/1/2022 NAP 7/1/2032 NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date
28 Loan 7, 8 10 Titan Self Storage Portfolio 119 0 0 6/13/2022 1 1 8/1/2022 NAP 7/1/2032 NAP
28.01 Property   1 American SS (Oakwood Ave, Danville)                    
28.02 Property   1 Yorkville SS (Yorkville, IL)                    
28.03 Property   1 American Mini (Albertville, AL)                    
28.04 Property   1 Climate Controlled (Franklin, NC)                    
28.05 Property   1 American SS 2 (Henning Rd, Danville)                    
28.06 Property   1 Hampton Storage (Hampton, TN)                    
28.07 Property   1 Fort Payne Mini (Fort Payne, AL)                    
28.08 Property   1 Mansfield Mini (Mansfield, LA)                    
28.09 Property   1 Antra Mini (Monroe, LA)                    
28.10 Property   1 Wright Storage (Hiawatha, IA)                    
29 Loan 21 1 Flatlands Shopping Center 120 360 360 7/7/2022 0 1 9/1/2022 9/1/2022 8/1/2032 NAP
30 Loan   1 All Climate Storage Center 120 0 0 7/6/2022 0 1 9/1/2022 NAP 8/1/2032 NAP
31 Loan   1 American Self-Storage Harrisburg 120 0 0 7/6/2022 0 1 9/1/2022 NAP 8/1/2032 NAP
32 Loan   1 Crossings at Indian Lake Village 117 0 0 5/6/2022 3 11 6/11/2022 NAP 5/11/2032 NAP
33 Loan   1 Montgomery Tech Center 117 0 0 5/6/2022 3 11 6/11/2022 NAP 5/11/2032 NAP
34 Loan 8, 22 2 Prestige Storage Portfolio 120 0 0 7/27/2022 0 1 9/1/2022 NAP 8/1/2032 NAP
34.01 Property   1 Portage Budget Storage                    
34.02 Property   1 North Huron Self Storage                    
35 Loan   1 241-11 Linden Blvd 118 0 0 5/9/2022 2 1 7/1/2022 NAP 6/1/2032 NAP
36 Loan 23 1 Best Western - Laredo, TX 119 300 299 6/24/2022 1 1 8/1/2022 8/1/2022 7/1/2032 NAP
37 Loan 24, 25 1 Teaneck Gardens 118 360 358 5/11/2022 2 1 7/1/2022 7/1/2022 6/1/2032 NAP
38 Loan   1 Heber Self Storage 119 0 0 6/15/2022 1 1 8/1/2022 NAP 7/1/2032 NAP
39 Loan 26 1 Treeborn & Cedar Gate Portfolio 120 0 0 7/19/2022 0 11 9/11/2022 NAP 8/11/2032 NAP
40 Loan 27 1 Omega Self Storage  Island Park 118 360 358 5/19/2022 2 11 7/11/2022 7/11/2022 6/11/2032 NAP
41 Loan   1 Village Square Warren 118 360 360 5/31/2022 2 1 7/1/2022 7/1/2027 6/1/2032 NAP
42 Loan 28 1 Self Storage Stockton 120 0 0 7/15/2022 0 11 9/11/2022 NAP 8/11/2032 NAP
43 Loan 29 1 Comfort Suites - Dunnellon, FL 119 360 360 6/17/2022 1 1 8/1/2022 8/1/2026 7/1/2032 NAP
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. 119 360 359 6/29/2022 1 1 8/1/2022 8/1/2022 7/1/2032 NAP
45 Loan   1 Quality Plus Self Storage 119 0 0 6/2/2022 1 1 8/1/2022 NAP 7/1/2032 NAP
46 Loan   1 4330 Miraloma Avenue Medical Office 83 300 299 6/3/2022 1 1 8/1/2022 8/1/2022 7/1/2029 NAP
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. 118 360 358 5/26/2022 2 1 7/1/2022 7/1/2022 6/1/2032 NAP
48 Loan 25, 30, 31 1 Georgian House Owners Corp. 120 360 360 7/22/2022 0 1 9/1/2022 9/1/2022 8/1/2032 NAP
49 Loan 25, 30, 31 1 57 East 72nd Corporation 119 0 0 6/30/2022 1 1 8/1/2022 NAP 7/1/2032 NAP
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. 120 360 360 7/21/2022 0 1 9/1/2022 9/1/2022 8/1/2032 NAP
51 Loan   1 Pioneer Stor N Lok 119 0 0 6/2/2022 1 1 8/1/2022 NAP 7/1/2032 NAP
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. 118 360 358 5/31/2022 2 1 7/1/2022 7/1/2022 6/1/2032 NAP
53 Loan 25, 30, 31 1 23830 Owners Corp. 118 0 0 5/26/2022 2 1 7/1/2022 NAP 6/1/2032 NAP
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. 119 480 479 6/30/2022 1 1 8/1/2022 8/1/2022 7/1/2032 NAP
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. 119 0 0 6/8/2022 1 1 8/1/2022 NAP 7/1/2032 NAP
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. 119 480 479 6/29/2022 1 1 8/1/2022 8/1/2022 7/1/2032 NAP
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. 120 480 480 7/22/2022 0 1 9/1/2022 9/1/2022 8/1/2032 NAP
58 Loan 25, 30, 31 1 145 Upper Corp. 119 360 359 6/30/2022 1 1 8/1/2022 8/1/2022 7/1/2032 NAP
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. 117 0 0 4/28/2022 3 1 6/1/2022 NAP 5/1/2032 NAP
60 Loan 25, 30, 31 1 Corner View Association, Inc. 120 360 360 7/7/2022 0 1 9/1/2022 9/1/2022 8/1/2032 NAP
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. 118 360 358 5/23/2022 2 1 7/1/2022 7/1/2022 6/1/2032 NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($)
1 Loan 5 1 High Street 0 0 L(25),D(91),O(4) 16,686,219 7,384,504 9,301,715 5/31/2022 T-12 16,309,986
2 Loan 5 1 Katy Mills  0 0 L(24),D(90),O(6) 41,729,947 14,309,769 27,420,178 3/31/2022 T-12 40,936,621
3 Loan 5, 6 1 Constitution Center 0 0 L(24),YM1(5),DorYM1(84),O(7) 79,972,453 27,076,464 52,895,989 12/31/2021 T-12 77,660,677
4 Loan 5 1 The Boulders Resort 0 0 L(25),D(91),O(4) 50,961,864 30,635,503 20,326,361 4/30/2022 T-12 43,423,683
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 5 5 L(25),D(90),O(5) NAV NAV NAV NAV NAV NAV
5.01 Property   1 Scheel's All Sports – Great Falls, MT       NAV NAV NAV NAV NAV NAV
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO       NAV NAV NAV NAV NAV NAV
5.03 Property   1 Hobby Lobby – McAlester, OK       NAV NAV NAV NAV NAV NAV
5.04 Property   1 Hobby Lobby – Jackson, TN       NAV NAV NAV NAV NAV NAV
5.05 Property   1 CVS Pharmacy – Springfield, OH       NAV NAV NAV NAV NAV NAV
5.06 Property   1 Food Lion – Gastonia, NC       NAV NAV NAV NAV NAV NAV
5.07 Property   1 Walgreens – Wichita, KS       NAV NAV NAV NAV NAV NAV
5.08 Property   1 CVS Pharmacy – Springfield, IL       NAV NAV NAV NAV NAV NAV
5.09 Property   1 Hobby Lobby – Forsyth, IL       NAV NAV NAV NAV NAV NAV
5.10 Property   1 CVS Pharmacy – Easton, PA       NAV NAV NAV NAV NAV NAV
5.11 Property   1 CVS Pharmacy – Christiansburg, VA       NAV NAV NAV NAV NAV NAV
5.12 Property   1 CVS Pharmacy – New Baltimore, MI       NAV NAV NAV NAV NAV NAV
5.13 Property   1 CVS Pharmacy – Silverton, OH       NAV NAV NAV NAV NAV NAV
5.14 Property   1 TJ-Maxx – McAlester, OK       NAV NAV NAV NAV NAV NAV
5.15 Property   1 CVS Pharmacy - Albertville, AL       NAV NAV NAV NAV NAV NAV
5.16 Property   1 CVS Pharmacy – New Boston, OH       NAV NAV NAV NAV NAV NAV
5.17 Property   1 Family Dollar – Springfield, MA       NAV NAV NAV NAV NAV NAV
5.18 Property   1 CVS Pharmacy – Bedford, OH       NAV NAV NAV NAV NAV NAV
5.19 Property   1 Family Dollar – Glen Burnie, MD       NAV NAV NAV NAV NAV NAV
5.20 Property   1 Dollar General - Plainfield, CT       NAV NAV NAV NAV NAV NAV
5.21 Property   1 Family Dollar – Mesquite, TX       NAV NAV NAV NAV NAV NAV
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA       NAV NAV NAV NAV NAV NAV
5.23 Property   1 Family Dollar – Milledgeville, GA       NAV NAV NAV NAV NAV NAV
5.24 Property   1 Dollar General – Jackson, MS       NAV NAV NAV NAV NAV NAV
5.25 Property   1 Family Dollar – Port Arthur, TX       NAV NAV NAV NAV NAV NAV
5.26 Property   1 Dollar General – Dacula, GA       NAV NAV NAV NAV NAV NAV
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX       NAV NAV NAV NAV NAV NAV
5.28 Property   1 PNC Bank – Lansing, MI       NAV NAV NAV NAV NAV NAV
5.29 Property   1 Family Dollar – Redford, MI       NAV NAV NAV NAV NAV NAV
5.30 Property   1 Family Dollar - Little Rock, AR       NAV NAV NAV NAV NAV NAV
5.31 Property   1 Dollar Tree – Toledo, OH       NAV NAV NAV NAV NAV NAV
5.32 Property   1 Sherwin Williams – Smyrna, TN       NAV NAV NAV NAV NAV NAV
5.33 Property   1 Dollar General – Lincoln, IL       NAV NAV NAV NAV NAV NAV
6 Loan   1 One Bridge Street 0 5 L(26),D(87),O(7) 8,869,569 3,198,362 5,671,206 3/30/2022 T-12 8,506,894
7 Loan   1 Clifton Commons 0 0 L(27),D(89),O(4) 8,468,969 3,995,819 4,473,150 4/30/2022 T-12 8,163,225
8 Loan 5, 10, 11 1 One Campus Martius 0 0 L(25),D(91),O(4) 45,619,900 20,065,815 25,554,085 3/31/2022 T-12 44,198,961
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 5 0 L(27),D(89),O(4) 75,104,336 52,820,529 22,283,807 3/31/2022 T-12 71,752,888
10 Loan   1 Plaza on Richmond 0 0 L(24),DorYM1(92),O(4) 7,087,646 3,253,728 3,833,918 5/31/2022 T-12 7,099,832
11 Loan   1 Cerritos Center Court 0 0 L(25),D(91),O(4) 6,249,344 2,664,220 3,585,124 4/30/2022 T-12 6,184,444
12 Loan   1 City Brewery 0 0 YM1(24),DorYM1(29),O(7) NAV NAV NAV NAV NAV NAV
13 Loan   1 Tisch Tower 0 0 L(26),D(90),O(4) 7,608,136 2,609,945 4,998,192 4/30/2022 T-12 7,655,066
14 Loan 13 1 Homewood Suites - Oxnard, CA 0 0 L(24),YM1(91),O(5) 10,466,627 4,075,085 6,391,542 5/31/2022 T-12 8,199,465
15 Loan 5 1 79 Fifth Avenue 0 0 L(27),D(88),O(5) 26,934,139 8,571,958 18,362,181 12/31/2021 T-12 25,677,751
16 Loan   1 Evans Industrial 0 0 L(25),D(91),O(4) 1,708,168 460,191 1,247,977 5/31/2022 T-12 1,707,850
17 Loan   1 Marnell Corporate Center 3 0 0 L(24),D(92),O(4) 1,985,958 573,413 1,412,546 5/31/2022 T-12 2,015,972
18 Loan   1 4520 S Drexel Boulevard 5 5 L(26),D(89),O(5) NAV NAV NAV NAV NAV NAV
19 Loan 5, 14 1 2355 and 2383 Utah Ave 0 5 L(27),D(29),O(4) 8,593,454 1,517,495 7,075,958 12/31/2021 T-12 6,878,414
20 Loan 15 1 Alcoa Crossing Shopping Center 5 0 L(24),DorYM1(92),O(4) 2,818,939 631,777 2,187,162 3/31/2021 T-12 2,703,822
21 Loan   1 Industrial Center Building - Art Studios 0 0 L(26),D(87),O(7) 2,466,648 995,100 1,471,548 5/31/2022 T-12 2,436,246
22 Loan 16 1 Kensington Suites 0 0 L(24),D(92),O(4) 2,459,138 1,221,097 1,238,042 6/30/2022 T-12 2,170,113
23 Loan 17 1 Aviator Suites 0 0 L(24),D(92),O(4) 2,026,394 980,889 1,045,505 6/30/2022 T-12 1,866,972
24 Loan   1 Melville Corporate Plaza 0 0 L(26),D(90),O(4) 1,853,157 696,595 1,156,562 1/31/2022 T-12 1,820,359
25 Loan 18 1 Omega Self Storage - Mineola 0 0 L(26),D(90),O(4) 1,202,848 271,981 930,867 3/31/2022 T-12 1,070,818
26 Loan 19, 20 1 5500 South Hattie 5 5 L(26),D(90),O(4) 641,565 96,479 545,086 12/31/2021 T-12 485,602
27 Loan   1 Montfort Park Office 0 5 L(25),D(90),O(5) 1,087,649 458,392 629,257 3/31/2022 T-12 1,039,671

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($)
28 Loan 7, 8 10 Titan Self Storage Portfolio 5 5 L(25),D(91),O(4) 1,044,545 390,761 653,784 3/31/2022 T-12 973,083
28.01 Property   1 American SS (Oakwood Ave, Danville)       197,645 78,968 118,678 3/31/2022 T-12 187,120
28.02 Property   1 Yorkville SS (Yorkville, IL)       162,905 66,985 95,920 3/31/2022 T-12 146,675
28.03 Property   1 American Mini (Albertville, AL)       173,929 61,677 112,251 3/31/2022 T-12 163,450
28.04 Property   1 Climate Controlled (Franklin, NC)       161,948 61,382 100,567 3/31/2022 T-12 139,257
28.05 Property   1 American SS 2 (Henning Rd, Danville)       NAV NAV NAV NAV NAV NAV
28.06 Property   1 Hampton Storage (Hampton, TN)       132,313 45,335 86,978 3/31/2022 T-12 128,972
28.07 Property   1 Fort Payne Mini (Fort Payne, AL)       119,752 38,584 81,168 3/31/2022 T-12 114,888
28.08 Property   1 Mansfield Mini (Mansfield, LA)       74,188 19,987 54,202 3/31/2022 T-3 Annualized NAV
28.09 Property   1 Antra Mini (Monroe, LA)       104,917 32,631 72,286 3/31/2022 T-3 Annualized NAV
28.10 Property   1 Wright Storage (Hiawatha, IA)       96,052 37,830 58,222 3/31/2022 T-12 92,721
29 Loan 21 1 Flatlands Shopping Center 5 5 L(24),D(92),O(4) NAV NAV NAV NAV NAV NAV
30 Loan   1 All Climate Storage Center 5 4 L(24),D(92),O(4) 987,002 313,528 673,474 5/31/2022 T-12 943,812
31 Loan   1 American Self-Storage Harrisburg 5 5 L(24),D(92),O(4) 839,800 180,029 659,771 4/30/2022 T-12 774,780
32 Loan   1 Crossings at Indian Lake Village 0 0 L(27),DorYM1(86),O(7) 867,176 236,223 630,953 3/31/2022 T-12 882,053
33 Loan   1 Montgomery Tech Center 0 0 L(27),YM1(89),O(4) 774,149 158,574 615,576 2/28/2022 T-12 697,557
34 Loan 8, 22 2 Prestige Storage Portfolio 5 5 L(24),D(89),O(7) 971,782 493,802 477,980 6/30/2022 T-12 956,342
34.01 Property   1 Portage Budget Storage       681,521 386,108 295,413 6/30/2022 T-12 655,970
34.02 Property   1 North Huron Self Storage       290,261 107,694 182,567 6/30/2022 T-12 300,372
35 Loan   1 241-11 Linden Blvd 5 5 L(26),D(90),O(4) 1,027,044 275,209 751,834 12/31/2021 T-12 938,555
36 Loan 23 1 Best Western - Laredo, TX 5 4 L(25),D(90),O(5) 2,581,757 1,426,678 1,155,079 4/30/2022 T-12 2,408,184
37 Loan 24, 25 1 Teaneck Gardens 5 5 L(23),YM1(90),O(7) NAP NAP NAP NAP NAP NAP
38 Loan   1 Heber Self Storage 5 4 L(25),YM1(91),O(4) 683,310 260,617 422,693 4/30/2022 T-12 579,874
39 Loan 26 1 Treeborn & Cedar Gate Portfolio 0 0 L(24),D(92),O(4) 1,156,685 591,157 565,528 6/30/2022 T-12 1,123,245
40 Loan 27 1 Omega Self Storage  Island Park 0 0 L(26),D(90),O(4) 993,156 269,158 723,998 3/31/2022 T-12 818,522
41 Loan   1 Village Square Warren 5 5 L(26),D(90),O(4) 747,140 125,575 621,565 3/31/2022 T-12 716,000
42 Loan 28 1 Self Storage Stockton 0 0 L(24),YM1(92),O(4) 826,301 295,798 530,503 4/30/2022 T-12 735,104
43 Loan 29 1 Comfort Suites - Dunnellon, FL 5 4 L(25),D(91),O(4) 2,501,200 1,685,474 815,726 3/31/2022 T-12 2,261,533
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
45 Loan   1 Quality Plus Self Storage 5 5 L(25),D(90),O(5) 521,850 154,406 367,444 4/30/2022 T-12 521,359
46 Loan   1 4330 Miraloma Avenue Medical Office 5 5 L(25),D(54),O(5) 815,025 125,947 689,078 3/31/2022 T-12 809,947
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
48 Loan 25, 30, 31 1 Georgian House Owners Corp. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
49 Loan 25, 30, 31 1 57 East 72nd Corporation 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
51 Loan   1 Pioneer Stor N Lok 5 5 L(25),D(90),O(5) 442,509 135,430 307,079 3/31/2022 T-12 397,689
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
53 Loan 25, 30, 31 1 23830 Owners Corp. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
58 Loan 25, 30, 31 1 145 Upper Corp. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
60 Loan 25, 30, 31 1 Corner View Association, Inc. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. 10 10 YM1(113),1%(3),O(4) NAP NAP NAP NAP NAP NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date 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 (%)
1 Loan 5 1 High Street 7,085,214 9,224,773 12/31/2021 T-12 14,550,236 6,789,677 7,760,559 12/31/2020 T-12 90.5%
2 Loan 5 1 Katy Mills  14,024,074 26,912,547 12/31/2021 T-12 36,869,783 12,525,925 24,343,858 12/31/2020 T-12 84.9%
3 Loan 5, 6 1 Constitution Center 26,226,920 51,433,757 12/31/2020 T-12 77,044,515 27,395,623 49,648,892 12/31/2019 T-12 96.9%
4 Loan 5 1 The Boulders Resort 27,519,353 15,904,330 12/31/2021 T-12 27,900,644 20,201,885 7,698,759 12/31/2020 T-12 70.0%
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.4%
5.01 Property   1 Scheel's All Sports – Great Falls, MT NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.03 Property   1 Hobby Lobby – McAlester, OK NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.04 Property   1 Hobby Lobby – Jackson, TN NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.05 Property   1 CVS Pharmacy – Springfield, OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.06 Property   1 Food Lion – Gastonia, NC NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.07 Property   1 Walgreens – Wichita, KS NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.08 Property   1 CVS Pharmacy – Springfield, IL NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.09 Property   1 Hobby Lobby – Forsyth, IL NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.10 Property   1 CVS Pharmacy – Easton, PA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.11 Property   1 CVS Pharmacy – Christiansburg, VA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.12 Property   1 CVS Pharmacy – New Baltimore, MI NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.13 Property   1 CVS Pharmacy – Silverton, OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.14 Property   1 TJ-Maxx – McAlester, OK NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.15 Property   1 CVS Pharmacy - Albertville, AL NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.16 Property   1 CVS Pharmacy – New Boston, OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.17 Property   1 Family Dollar – Springfield, MA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.18 Property   1 CVS Pharmacy – Bedford, OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.19 Property   1 Family Dollar – Glen Burnie, MD NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.20 Property   1 Dollar General - Plainfield, CT NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.21 Property   1 Family Dollar – Mesquite, TX NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.23 Property   1 Family Dollar – Milledgeville, GA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.24 Property   1 Dollar General – Jackson, MS NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.25 Property   1 Family Dollar – Port Arthur, TX NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.26 Property   1 Dollar General – Dacula, GA NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.28 Property   1 PNC Bank – Lansing, MI NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.29 Property   1 Family Dollar – Redford, MI NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.30 Property   1 Family Dollar - Little Rock, AR NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.31 Property   1 Dollar Tree – Toledo, OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.32 Property   1 Sherwin Williams – Smyrna, TN NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.33 Property   1 Dollar General – Lincoln, IL NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6 Loan   1 One Bridge Street 3,055,735 5,451,159 12/31/2021 T-12 8,024,192 2,859,499 5,164,692 12/31/2020 T-12 93.3%
7 Loan   1 Clifton Commons 4,022,125 4,141,100 12/31/2021 T-12 8,289,300 3,348,409 4,940,891 12/31/2020 T-12 95.0%
8 Loan 5, 10, 11 1 One Campus Martius 19,173,640 25,025,321 12/31/2021 T-12 36,845,931 18,308,085 18,537,846 12/31/2020 T-12 86.5%
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 50,311,223 21,441,665 12/31/2021 T-12 39,220,621 36,998,218 2,222,403 12/31/2020 T-12 67.8%
10 Loan   1 Plaza on Richmond 3,203,518 3,896,313 12/31/2021 T-12 6,837,510 3,058,120 3,779,390 12/31/2020 T-12 95.0%
11 Loan   1 Cerritos Center Court 2,537,331 3,647,112 12/31/2021 T-12 6,100,453 2,206,814 3,893,639 12/31/2020 T-12 95.0%
12 Loan   1 City Brewery NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
13 Loan   1 Tisch Tower 2,622,421 5,032,645 12/31/2021 T-12 8,101,051 2,520,784 5,580,267 12/31/2020 T-12 77.4%
14 Loan 13 1 Homewood Suites - Oxnard, CA 3,023,989 5,175,476 12/31/2021 T-12 5,539,888 2,854,092 2,685,796 12/31/2020 T-12 86.8%
15 Loan 5 1 79 Fifth Avenue 8,516,941 17,160,810 12/31/2020 T-12 25,370,674 8,285,155 17,085,519 12/31/2019 T-12 95.0%
16 Loan   1 Evans Industrial 423,123 1,284,727 12/31/2021 T-12 2,160,914 511,699 1,649,215 12/31/2020 T-12 95.0%
17 Loan   1 Marnell Corporate Center 3 557,656 1,458,316 12/31/2021 T-12 1,923,710 566,477 1,357,233 12/31/2020 T-12 88.2%
18 Loan   1 4520 S Drexel Boulevard NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
19 Loan 5, 14 1 2355 and 2383 Utah Ave 1,495,168 5,383,246 12/31/2020 T-12 6,647,195 1,467,209 5,179,986 12/31/2019 T-12 95.0%
20 Loan 15 1 Alcoa Crossing Shopping Center 632,050 2,071,773 12/31/2020 T-12 2,514,743 645,604 1,869,140 12/31/2019 T-12 93.4%
21 Loan   1 Industrial Center Building - Art Studios 972,155 1,464,092 12/31/2021 T-12 2,428,279 944,567 1,483,712 12/31/2020 T-12 82.6%
22 Loan 16 1 Kensington Suites 1,063,668 1,106,445 12/31/2021 T-12 1,783,192 1,051,457 731,736 12/31/2020 T-12 95.0%
23 Loan 17 1 Aviator Suites 904,882 962,090 12/31/2021 T-12 1,620,581 862,103 758,478 12/31/2020 T-12 92.6%
24 Loan   1 Melville Corporate Plaza 794,805 1,025,554 12/31/2020 T-12 1,980,868 758,953 1,221,915 12/31/2019 T-12 95.0%
25 Loan 18 1 Omega Self Storage - Mineola 264,918 805,900 12/31/2021 T-12 957,585 283,284 674,301 12/31/2020 T-12 95.0%
26 Loan 19, 20 1 5500 South Hattie 90,353 395,248 12/31/2020 T-12 327,825 56,746 271,080 12/31/2019 T-12 95.0%
27 Loan   1 Montfort Park Office 453,205 586,466 12/31/2021 T-12 827,473 436,467 391,006 12/31/2020 T-12 90.0%

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date 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 (%)
28 Loan 7, 8 10 Titan Self Storage Portfolio 370,797 602,285 12/31/2021 T-12 671,554 278,462 393,093 12/31/2020 T-12 85.9%
28.01 Property   1 American SS (Oakwood Ave, Danville) 75,463 111,657 12/31/2021 T-12 169,927 76,713 93,214 12/31/2020 NAV 93.9%
28.02 Property   1 Yorkville SS (Yorkville, IL) 61,239 85,435 12/31/2021 T-12 143,756 70,422 73,334 12/31/2020 T-12 95.0%
28.03 Property   1 American Mini (Albertville, AL) 57,666 105,785 12/31/2021 T-12 123,829 47,188 76,642 12/31/2020 T-12 82.5%
28.04 Property   1 Climate Controlled (Franklin, NC) 58,642 80,615 12/31/2021 T-12 49,427 26,704 22,723 12/31/2020 T-12 95.0%
28.05 Property   1 American SS 2 (Henning Rd, Danville) NAV NAV NAV NAV NAV NAV NAV NAV NAV 60.5%
28.06 Property   1 Hampton Storage (Hampton, TN) 45,192 83,780 12/31/2021 T-12 121,990 29,484 88,257 12/31/2020 T-12 95.0%
28.07 Property   1 Fort Payne Mini (Fort Payne, AL) 35,122 79,766 12/31/2021 T-12 NAV NAV NAV NAV NAV 95.0%
28.08 Property   1 Mansfield Mini (Mansfield, LA) NAV NAV NAV NAV NAV NAV NAV NAV NAV 70.7%
28.09 Property   1 Antra Mini (Monroe, LA) NAV NAV NAV NAV NAV NAV NAV NAV NAV 78.2%
28.10 Property   1 Wright Storage (Hiawatha, IA) 37,473 55,248 12/31/2021 T-12 62,626 23,703 38,923 12/31/2020 NAV 92.9%
29 Loan 21 1 Flatlands Shopping Center NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
30 Loan   1 All Climate Storage Center 292,228 651,584 12/31/2021 T-12 855,067 272,869 582,198 12/31/2020 T-12 86.0%
31 Loan   1 American Self-Storage Harrisburg 183,170 591,610 12/31/2021 NAV 573,912 118,713 455,199 12/31/2020 NAV 76.3%
32 Loan   1 Crossings at Indian Lake Village 222,344 659,709 12/31/2020 T-12 860,146 260,839 599,307 12/31/2019 T-12 88.8%
33 Loan   1 Montgomery Tech Center 170,042 527,514 12/31/2020 T-12 702,755 193,566 509,189 12/31/2019 T-12 95.0%
34 Loan 8, 22 2 Prestige Storage Portfolio 456,767 499,575 12/31/2021 T-12 842,839 464,291 378,548 12/31/2020 T-12 91.2%
34.01 Property   1 Portage Budget Storage 343,038 312,932 12/31/2021 T-12 561,419 356,708 204,711 12/31/2020 T-12 89.8%
34.02 Property   1 North Huron Self Storage 113,729 186,643 12/31/2021 T-12 281,420 107,583 173,837 12/31/2020 T-12 94.8%
35 Loan   1 241-11 Linden Blvd 266,965 671,590 12/31/2020 T-12 982,889 261,868 721,021 12/31/2019 T-12 86.6%
36 Loan 23 1 Best Western - Laredo, TX 1,369,724 1,038,460 12/31/2021 T-12 1,514,913 1,604,183 (89,270) 12/31/2020 T-12 80.0%
37 Loan 24, 25 1 Teaneck Gardens NAP NAP NAP NAP NAP NAP NAP NAP NAP 94.9%
38 Loan   1 Heber Self Storage 247,490 332,384 12/31/2021 T-12 289,598 249,506 40,092 12/31/2020 T-12 90.6%
39 Loan 26 1 Treeborn & Cedar Gate Portfolio 603,061 520,184 12/31/2021 T-12 1,106,137 578,817 527,320 12/31/2020 T-12 95.0%
40 Loan 27 1 Omega Self Storage  Island Park 264,952 553,570 12/31/2021 T-12 691,255 228,912 462,343 12/31/2020 T-12 95.0%
41 Loan   1 Village Square Warren 126,900 589,100 12/31/2021 T-12 575,200 130,765 444,435 12/31/2020 T-12 95.0%
42 Loan 28 1 Self Storage Stockton 284,203 450,901 12/31/2021 T-12 NAP NAP NAP NAP NAP 89.9%
43 Loan 29 1 Comfort Suites - Dunnellon, FL 1,547,845 713,688 12/31/2021 T-12 1,631,011 1,233,879 397,132 12/31/2020 T-12 74.0%
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP 96.0%
45 Loan   1 Quality Plus Self Storage 151,701 369,657 12/31/2021 T-12 441,662 155,505 286,156 12/31/2020 T-12 90.3%
46 Loan   1 4330 Miraloma Avenue Medical Office 126,983 682,964 12/31/2021 T-12 628,886 123,344 505,542 12/31/2020 T-12 95.0%
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP 93.0%
48 Loan 25, 30, 31 1 Georgian House Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP 95.1%
49 Loan 25, 30, 31 1 57 East 72nd Corporation NAP NAP NAP NAP NAP NAP NAP NAP NAP 96.9%
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP 93.0%
51 Loan   1 Pioneer Stor N Lok 149,020 248,669 12/31/2021 T-12 339,644 205,893 133,751 12/31/2020 T-12 92.6%
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP 94.0%
53 Loan 25, 30, 31 1 23830 Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP 96.5%
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP 98.1%
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP 93.0%
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP 97.0%
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP 98.0%
58 Loan 25, 30, 31 1 145 Upper Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP 96.5%
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP 96.9%
60 Loan 25, 30, 31 1 Corner View Association, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP 95.0%
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP 94.0%

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%)
1 Loan 5 1 High Street 19,932,833 7,716,208 12,216,625 100,754 21,529 12,094,342 1.63 1.61 8.8% 8.7%
2 Loan 5 1 Katy Mills  42,515,577 14,235,384 28,280,193 552,091 1,181,987 26,546,115 3.10 2.91 21.8% 20.4%
3 Loan 5, 6 1 Constitution Center 85,939,687 29,664,589 56,275,098 352,512 3,006,585 52,916,001 4.57x 4.30x 14.1% 13.3%
4 Loan 5 1 The Boulders Resort 50,961,864 30,697,492 20,264,372 2,038,475 0 18,225,898 2.95 2.66 20.3% 18.2%
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 6,381,569 191,447 6,190,122 95,650 294,863 5,799,609 1.91 1.79 10.4% 9.8%
5.01 Property   1 Scheel's All Sports – Great Falls, MT NAV NAV NAV NAV NAV NAV        
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO NAV NAV NAV NAV NAV NAV        
5.03 Property   1 Hobby Lobby – McAlester, OK NAV NAV NAV NAV NAV NAV        
5.04 Property   1 Hobby Lobby – Jackson, TN NAV NAV NAV NAV NAV NAV        
5.05 Property   1 CVS Pharmacy – Springfield, OH NAV NAV NAV NAV NAV NAV        
5.06 Property   1 Food Lion – Gastonia, NC NAV NAV NAV NAV NAV NAV        
5.07 Property   1 Walgreens – Wichita, KS NAV NAV NAV NAV NAV NAV        
5.08 Property   1 CVS Pharmacy – Springfield, IL NAV NAV NAV NAV NAV NAV        
5.09 Property   1 Hobby Lobby – Forsyth, IL NAV NAV NAV NAV NAV NAV        
5.10 Property   1 CVS Pharmacy – Easton, PA NAV NAV NAV NAV NAV NAV        
5.11 Property   1 CVS Pharmacy – Christiansburg, VA NAV NAV NAV NAV NAV NAV        
5.12 Property   1 CVS Pharmacy – New Baltimore, MI NAV NAV NAV NAV NAV NAV        
5.13 Property   1 CVS Pharmacy – Silverton, OH NAV NAV NAV NAV NAV NAV        
5.14 Property   1 TJ-Maxx – McAlester, OK NAV NAV NAV NAV NAV NAV        
5.15 Property   1 CVS Pharmacy - Albertville, AL NAV NAV NAV NAV NAV NAV        
5.16 Property   1 CVS Pharmacy – New Boston, OH NAV NAV NAV NAV NAV NAV        
5.17 Property   1 Family Dollar – Springfield, MA NAV NAV NAV NAV NAV NAV        
5.18 Property   1 CVS Pharmacy – Bedford, OH NAV NAV NAV NAV NAV NAV        
5.19 Property   1 Family Dollar – Glen Burnie, MD NAV NAV NAV NAV NAV NAV        
5.20 Property   1 Dollar General - Plainfield, CT NAV NAV NAV NAV NAV NAV        
5.21 Property   1 Family Dollar – Mesquite, TX NAV NAV NAV NAV NAV NAV        
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA NAV NAV NAV NAV NAV NAV        
5.23 Property   1 Family Dollar – Milledgeville, GA NAV NAV NAV NAV NAV NAV        
5.24 Property   1 Dollar General – Jackson, MS NAV NAV NAV NAV NAV NAV        
5.25 Property   1 Family Dollar – Port Arthur, TX NAV NAV NAV NAV NAV NAV        
5.26 Property   1 Dollar General – Dacula, GA NAV NAV NAV NAV NAV NAV        
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX NAV NAV NAV NAV NAV NAV        
5.28 Property   1 PNC Bank – Lansing, MI NAV NAV NAV NAV NAV NAV        
5.29 Property   1 Family Dollar – Redford, MI NAV NAV NAV NAV NAV NAV        
5.30 Property   1 Family Dollar - Little Rock, AR NAV NAV NAV NAV NAV NAV        
5.31 Property   1 Dollar Tree – Toledo, OH NAV NAV NAV NAV NAV NAV        
5.32 Property   1 Sherwin Williams – Smyrna, TN NAV NAV NAV NAV NAV NAV        
5.33 Property   1 Dollar General – Lincoln, IL NAV NAV NAV NAV NAV NAV        
6 Loan   1 One Bridge Street 9,171,758 3,308,726 5,863,032 40,079 390,834 5,432,119 2.37 2.19 11.3% 10.4%
7 Loan   1 Clifton Commons 8,066,189 3,498,397 4,567,792 37,559 273,487 4,256,747 1.62 1.51 9.1% 8.5%
8 Loan 5, 10, 11 1 One Campus Martius 46,224,574 21,145,889 25,078,685 188,765 1,703,467 23,186,453 1.88 1.74 11.5% 10.6%
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 75,104,831 51,506,519 23,598,313 3,004,193 0 20,594,119 4.20 3.66 19.7% 17.2%
10 Loan   1 Plaza on Richmond 7,977,526 3,177,842 4,799,684 38,306 54,347 4,707,030 1.92 1.89 10.9% 10.7%
11 Loan   1 Cerritos Center Court 6,397,288 2,703,413 3,693,875 39,045 9,762 3,645,068 1.63 1.61 10.9% 10.7%
12 Loan   1 City Brewery 3,642,432 109,437 3,532,995 73,058 137,145 3,322,791 1.96 1.84 10.7% 10.1%
13 Loan   1 Tisch Tower 7,006,564 2,612,645 4,393,919 49,225 322,103 4,022,591 2.87 2.63 14.6% 13.4%
14 Loan 13 1 Homewood Suites - Oxnard, CA 8,964,735 4,302,865 4,661,870 358,589 0 4,303,281 2.83 2.61 16.7% 15.5%
15 Loan 5 1 79 Fifth Avenue 29,320,118 9,216,627 20,103,491 78,388 693,116 19,331,988 1.68 1.61 8.4% 8.1%
16 Loan   1 Evans Industrial 2,842,956 584,930 2,258,025 94,316 -42,807 2,206,517 1.94 1.89 10.9% 10.6%
17 Loan   1 Marnell Corporate Center 3 2,157,638 559,312 1,598,326 16,633 16,306 1,565,388 1.49 1.46 10.0% 9.8%
18 Loan   1 4520 S Drexel Boulevard 1,563,749 319,292 1,244,457 17,000 0 1,227,457 1.30 1.28 8.1% 8.0%
19 Loan 5, 14 1 2355 and 2383 Utah Ave 9,858,654 1,838,283 8,020,370 40,563 661,170 7,318,637 1.65 1.51 9.4% 8.6%
20 Loan 15 1 Alcoa Crossing Shopping Center 2,920,891 574,895 2,345,996 37,085 116,836 2,192,075 3.13 2.92 16.8% 15.7%
21 Loan   1 Industrial Center Building - Art Studios 2,487,294 973,156 1,514,138 14,790 74,619 1,424,729 2.37 2.23 11.9% 11.2%
22 Loan 16 1 Kensington Suites 2,922,433 1,250,398 1,672,035 57,600 0 1,614,435 1.95 1.88 14.1% 13.6%
23 Loan 17 1 Aviator Suites 2,429,219 995,048 1,434,170 56,400 0 1,377,770 1.98 1.90 14.3% 13.8%
24 Loan   1 Melville Corporate Plaza 2,233,167 797,389 1,435,778 18,739 59,327 1,357,713 2.44 2.31 16.0% 15.1%
25 Loan 18 1 Omega Self Storage - Mineola 1,385,214 319,733 1,065,481 4,759 0 1,060,722 2.08 2.07 13.3% 13.3%
26 Loan 19, 20 1 5500 South Hattie 964,782 185,287 779,495 22,151 33,227 724,117 1.67 1.55 9.9% 9.2%
27 Loan   1 Montfort Park Office 1,327,135 520,377 806,758 18,827 49,816 738,115 1.66 1.52 10.6% 9.7%

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%)
28 Loan 7, 8 10 Titan Self Storage Portfolio 1,339,751 533,761 805,989 42,643 0 763,347 1.70 1.61 10.7% 10.1%
28.01 Property   1 American SS (Oakwood Ave, Danville) 210,236 88,238 121,998 4,565 0 117,433        
28.02 Property   1 Yorkville SS (Yorkville, IL) 183,280 73,077 110,203 3,191 0 107,013        
28.03 Property   1 American Mini (Albertville, AL) 167,752 68,209 99,543 5,010 0 94,533        
28.04 Property   1 Climate Controlled (Franklin, NC) 165,650 69,016 96,634 2,279 0 94,355        
28.05 Property   1 American SS 2 (Henning Rd, Danville) 80,426 52,241 28,185 3,195 0 24,990        
28.06 Property   1 Hampton Storage (Hampton, TN) 127,641 35,281 92,360 6,183 0 86,177        
28.07 Property   1 Fort Payne Mini (Fort Payne, AL) 118,265 36,176 82,089 3,427 0 78,662        
28.08 Property   1 Mansfield Mini (Mansfield, LA) 87,721 25,358 62,363 2,955 0 59,408        
28.09 Property   1 Antra Mini (Monroe, LA) 101,088 33,714 67,374 8,925 0 58,449        
28.10 Property   1 Wright Storage (Hiawatha, IA) 97,692 52,452 45,240 2,913 0 42,327        
29 Loan 21 1 Flatlands Shopping Center 2,085,957 930,490 1,155,467 0 0 1,155,467 2.32 2.32 15.8% 15.8%
30 Loan   1 All Climate Storage Center 1,020,114 278,927 741,187 9,674 0 731,513 1.86 1.84 10.2% 10.1%
31 Loan   1 American Self-Storage Harrisburg 901,521 195,757 705,764 10,143 0 695,621 1.87 1.84 10.0% 9.8%
32 Loan   1 Crossings at Indian Lake Village 929,277 230,047 699,230 3,761 37,171 658,297 1.92 1.81 10.5% 9.9%
33 Loan   1 Montgomery Tech Center 725,141 179,296 545,845 0 10,560 535,284 1.55 1.52 8.7% 8.5%
34 Loan 8, 22 2 Prestige Storage Portfolio 982,780 409,396 573,384 7,322 0 566,062 1.58 1.56 9.4% 9.3%
34.01 Property   1 Portage Budget Storage 681,521 310,334 371,187 5,569 0 365,618        
34.02 Property   1 North Huron Self Storage 301,259 99,062 202,197 1,753 0 200,444        
35 Loan   1 241-11 Linden Blvd 998,919 304,283 694,636 5,553 46,324 642,759 2.11 1.95 11.6% 10.7%
36 Loan 23 1 Best Western - Laredo, TX 2,489,181 1,572,074 917,107 99,567 0 817,540 1.90 1.70 15.3% 13.6%
37 Loan 24, 25 1 Teaneck Gardens 4,008,367 1,421,898 2,586,469 51,000 0 2,535,469 7.05 6.91 43.2% 42.4%
38 Loan   1 Heber Self Storage 801,342 247,346 553,996 9,613 0 544,383 1.46 1.43 9.4% 9.2%
39 Loan 26 1 Treeborn & Cedar Gate Portfolio 1,205,972 592,664 613,308 44,829 0 568,479 1.90 1.76 11.0% 10.2%
40 Loan 27 1 Omega Self Storage  Island Park 1,323,266 295,566 1,027,701 3,872 0 1,023,829 2.92 2.91 18.7% 18.7%
41 Loan   1 Village Square Warren 713,196 177,196 536,000 4,920 20,587 510,493 1.50 1.43 10.4% 9.9%
42 Loan 28 1 Self Storage Stockton 945,375 293,334 652,041 8,974 0 643,067 2.45 2.41 13.0% 12.9%
43 Loan 29 1 Comfort Suites - Dunnellon, FL 2,501,200 1,656,365 844,835 100,048 0 744,787 2.38 2.10 17.4% 15.3%
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. 2,023,949 782,870 1,241,079 22,500 0 1,218,579 4.40 4.32 27.6% 27.1%
45 Loan   1 Quality Plus Self Storage 527,877 145,555 382,322 5,530 0 376,793 1.53 1.51 8.8% 8.7%
46 Loan   1 4330 Miraloma Avenue Medical Office 898,229 160,398 737,831 7,825 97,216 632,790 2.38 2.04 17.2% 14.7%
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. 3,578,975 1,390,964 2,188,011 39,000 0 2,149,011 8.89 8.73 54.8% 53.9%
48 Loan 25, 30, 31 1 Georgian House Owners Corp. 2,703,089 1,553,470 1,149,619 33,300 0 1,116,319 4.52 4.39 30.4% 29.5%
49 Loan 25, 30, 31 1 57 East 72nd Corporation 1,072,459 474,420 598,039 3,400 0 594,639 3.06 3.05 16.6% 16.5%
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. 5,577,226 1,387,943 4,189,283 19,000 0 4,170,283 18.60 18.52 119.7% 119.2%
51 Loan   1 Pioneer Stor N Lok 442,509 137,429 305,080 4,102 0 300,978 1.72 1.70 9.8% 9.7%
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. 1,917,504 819,618 1,097,886 30,400 0 1,067,486 5.91 5.75 36.9% 35.8%
53 Loan 25, 30, 31 1 23830 Owners Corp. 1,331,008 453,454 877,554 9,500 0 868,054 8.06 7.98 39.0% 38.6%
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. 995,127 420,975 574,152 9,500 0 564,652 4.18 4.11 25.8% 25.4%
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. 1,464,536 658,363 806,173 15,000 0 791,173 7.45 7.31 36.6% 36.0%
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. 996,605 519,232 477,373 7,000 0 470,373 3.99 3.93 23.9% 23.5%
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. 945,445 435,261 510,184 8,600 0 501,584 4.53 4.46 28.3% 27.9%
58 Loan 25, 30, 31 1 145 Upper Corp. 798,066 151,127 646,939 1,250 0 645,689 7.45 7.43 48.0% 47.9%
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. 2,967,847 1,610,709 1,357,138 7,200 0 1,349,938 28.91 28.76 135.7% 135.0%
60 Loan 25, 30, 31 1 Corner View Association, Inc. 909,007 342,117 566,890 18,000 0 548,890 8.69 8.41 56.7% 54.9%
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. 1,874,830 950,178 924,652 23,000 0 901,652 14.79 14.42 92.7% 90.4%

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraised Value ($) Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) (3) Occupancy Date Single Tenant (Y/N)
1 Loan 5 1 High Street 193,600,000 As Is 5/10/2022 71.5% 71.5% 90.4% 6/8/2022 No
2 Loan 5 1 Katy Mills  394,000,000 As Is 5/17/2022 33.0% 27.8% 86.3% 5/3/2022 No
3 Loan 5, 6 1 Constitution Center 914,000,000 As Is 12/29/2021 43.5% 43.5% 100.0% 12/1/2021 No
4 Loan 5 1 The Boulders Resort 232,800,000 As Is 6/7/2022 42.9% 36.0% 70.0% 4/30/2022 NAP
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 117,750,000 As Is Various 50.5% 50.5% 100.0% 8/1/2022  
5.01 Property   1 Scheel's All Sports – Great Falls, MT 12,600,000 As Is 5/19/2022     100.0% 8/1/2022 Yes
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO 8,700,000 As Is 3/12/2022     100.0% 8/1/2022 Yes
5.03 Property   1 Hobby Lobby – McAlester, OK 7,500,000 As Is 5/15/2022     100.0% 8/1/2022 Yes
5.04 Property   1 Hobby Lobby – Jackson, TN 6,700,000 As Is 4/1/2022     100.0% 8/1/2022 Yes
5.05 Property   1 CVS Pharmacy – Springfield, OH 5,550,000 As Is 4/30/2022     100.0% 8/1/2022 Yes
5.06 Property   1 Food Lion – Gastonia, NC 5,250,000 As Is 3/1/2022     100.0% 8/1/2022 Yes
5.07 Property   1 Walgreens – Wichita, KS 5,070,000 As Is 4/29/2022     100.0% 8/1/2022 Yes
5.08 Property   1 CVS Pharmacy – Springfield, IL 4,760,000 As Is 5/4/2022     100.0% 8/1/2022 Yes
5.09 Property   1 Hobby Lobby – Forsyth, IL 4,670,000 As Is 5/6/2022     100.0% 8/1/2022 Yes
5.10 Property   1 CVS Pharmacy – Easton, PA 4,140,000 As Is 5/6/2022     100.0% 8/1/2022 Yes
5.11 Property   1 CVS Pharmacy – Christiansburg, VA 3,900,000 As Is 5/7/2022     100.0% 8/1/2022 Yes
5.12 Property   1 CVS Pharmacy – New Baltimore, MI 3,800,000 As Is 5/3/2022     100.0% 8/1/2022 Yes
5.13 Property   1 CVS Pharmacy – Silverton, OH 3,600,000 As Is 5/7/2022     100.0% 8/1/2022 Yes
5.14 Property   1 TJ-Maxx – McAlester, OK 3,600,000 As Is 5/15/2022     100.0% 8/1/2022 Yes
5.15 Property   1 CVS Pharmacy - Albertville, AL 3,500,000 As Is 4/26/2022     100.0% 8/1/2022 Yes
5.16 Property   1 CVS Pharmacy – New Boston, OH 3,200,000 As Is 5/7/2022     100.0% 8/1/2022 Yes
5.17 Property   1 Family Dollar – Springfield, MA 3,050,000 As Is 5/9/2022     100.0% 8/1/2022 Yes
5.18 Property   1 CVS Pharmacy – Bedford, OH 2,400,000 As Is 4/21/2022     100.0% 8/1/2022 Yes
5.19 Property   1 Family Dollar – Glen Burnie, MD 2,400,000 As Is 4/28/2022     100.0% 8/1/2022 Yes
5.20 Property   1 Dollar General - Plainfield, CT 2,180,000 As Is 5/2/2022     100.0% 8/1/2022 Yes
5.21 Property   1 Family Dollar – Mesquite, TX 2,030,000 As Is 4/30/2022     100.0% 8/1/2022 Yes
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA 2,000,000 As Is 5/14/2022     100.0% 8/1/2022 Yes
5.23 Property   1 Family Dollar – Milledgeville, GA 1,930,000 As Is 5/7/2022     100.0% 8/1/2022 Yes
5.24 Property   1 Dollar General – Jackson, MS 1,850,000 As Is 5/16/2022     100.0% 8/1/2022 Yes
5.25 Property   1 Family Dollar – Port Arthur, TX 1,590,000 As Is 4/26/2022     100.0% 8/1/2022 Yes
5.26 Property   1 Dollar General – Dacula, GA 1,580,000 As Is 5/5/2022     100.0% 8/1/2022 Yes
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX 1,560,000 As Is 5/12/2022     100.0% 8/1/2022 Yes
5.28 Property   1 PNC Bank – Lansing, MI 2,550,000 As Is 5/3/2022     100.0% 8/1/2022 Yes
5.29 Property   1 Family Dollar – Redford, MI 1,500,000 As Is 3/2/2022     100.0% 8/1/2022 Yes
5.30 Property   1 Family Dollar - Little Rock, AR 1,350,000 As Is 5/18/2022     100.0% 8/1/2022 Yes
5.31 Property   1 Dollar Tree – Toledo, OH 1,230,000 As Is 5/4/2022     100.0% 8/1/2022 Yes
5.32 Property   1 Sherwin Williams – Smyrna, TN 1,100,000 As Is 5/16/2022     100.0% 8/1/2022 Yes
5.33 Property   1 Dollar General – Lincoln, IL 910,000 As Is 5/4/2022     100.0% 8/1/2022 Yes
6 Loan   1 One Bridge Street 100,000,000 As Is 4/27/2022 52.0% 52.0% 92.8% 5/2/2022 No
7 Loan   1 Clifton Commons 72,200,000 As Is 3/22/2022 69.3% 69.3% 100.0% 5/5/2022 No
8 Loan 5, 10, 11 1 One Campus Martius 362,500,000 As Is 5/4/2022 60.1% 60.1% 86.8% 6/27/2022 No
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 331,000,000 As if renovated/stabilized 3/8/2022 36.3% 36.3% 67.8% 3/31/2022 NAP
10 Loan   1 Plaza on Richmond 102,900,000 As Is 2/10/2022 42.8% 42.8% 98.0% 7/1/2022 No
11 Loan   1 Cerritos Center Court 50,400,000 As Is 5/3/2022 67.5% 62.6% 100.0% 6/28/2022 No
12 Loan   1 City Brewery 59,600,000 As Is 6/21/2022 55.4% 55.4% 100.0% 8/1/2022 Yes
13 Loan   1 Tisch Tower 76,200,000 As Is 4/27/2022 39.4% 39.4% 77.3% 6/1/2022 No
14 Loan 13 1 Homewood Suites - Oxnard, CA 50,400,000 As Is 4/21/2022 55.3% 55.3% 86.8% 5/31/2022 NAP
15 Loan 5 1 79 Fifth Avenue 395,000,000 As Is 2/24/2022 60.8% 60.8% 100.0% 2/15/2022 No
16 Loan   1 Evans Industrial 32,000,000 As Is 5/24/2022 65.0% 65.0% 100.0% 6/1/2022 No
17 Loan   1 Marnell Corporate Center 3 23,500,000 As Is 6/7/2022 68.1% 56.8% 88.0% 6/15/2022 No
18 Loan   1 4520 S Drexel Boulevard 23,600,000 As Is 5/3/2022 65.3% 65.3% 100.0% 5/1/2022 No
19 Loan 5, 14 1 2355 and 2383 Utah Ave 148,000,000 As Is 2/22/2022 57.4% 57.4% 100.0% 6/1/2022 Yes
20 Loan 15 1 Alcoa Crossing Shopping Center 31,500,000 As Is 4/26/2022 44.4% 44.4% 95.2% 4/22/2022 No
21 Loan   1 Industrial Center Building - Art Studios 29,900,000 As Is 4/14/2022 42.6% 42.6% 84.1% 4/19/2022 No
22 Loan 16 1 Kensington Suites 23,400,000 As Is 6/22/2022 50.6% 47.5% 94.3% 7/1/2022 No
23 Loan 17 1 Aviator Suites 21,700,000 As Is 6/22/2022 46.1% 43.2% 98.4% 7/1/2022 No
24 Loan   1 Melville Corporate Plaza 20,200,000 As Is 4/28/2022 44.5% 36.9% 100.0% 5/23/2022 No
25 Loan 18 1 Omega Self Storage - Mineola 18,050,000 As Is 4/8/2022 44.2% 36.5% 98.0% 3/31/2022 No
26 Loan 19, 20 1 5500 South Hattie 12,800,000 As Is 1/18/2022 61.3% 61.3% 100.0% 4/1/2022 Yes
27 Loan   1 Montfort Park Office 11,750,000 As Is 4/15/2022 64.7% 64.7% 89.6% 5/1/2022 No

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraised Value ($) Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) (3) Occupancy Date Single Tenant (Y/N)
28 Loan 7, 8 10 Titan Self Storage Portfolio 12,695,000 As Is Various 59.6% 59.6% 94.7% 4/30/2022  
28.01 Property   1 American SS (Oakwood Ave, Danville) 1,850,000 As Is 4/20/2022     93.9% 4/30/2022 No
28.02 Property   1 Yorkville SS (Yorkville, IL) 1,600,000 As Is 4/20/2022     98.6% 4/30/2022 No
28.03 Property   1 American Mini (Albertville, AL) 1,550,000 As Is 4/23/2022     94.0% 4/30/2022 No
28.04 Property   1 Climate Controlled (Franklin, NC) 1,550,000 As Is 4/15/2022     98.5% 4/30/2022 No
28.05 Property   1 American SS 2 (Henning Rd, Danville) 1,100,000 As Is 4/20/2022     93.9% 4/30/2022 No
28.06 Property   1 Hampton Storage (Hampton, TN) 1,100,000 As Is 4/12/2022     99.1% 4/30/2022 No
28.07 Property   1 Fort Payne Mini (Fort Payne, AL) 1,020,000 As Is 4/23/2022     100.0% 4/30/2022 No
28.08 Property   1 Mansfield Mini (Mansfield, LA) 1,000,000 As Is 4/19/2022     83.7% 4/30/2022 No
28.09 Property   1 Antra Mini (Monroe, LA) 975,000 As Is 4/19/2022     88.8% 4/30/2022 No
28.10 Property   1 Wright Storage (Hiawatha, IA) 950,000 As Is 4/15/2022     95.9% 4/30/2022 No
29 Loan 21 1 Flatlands Shopping Center 28,200,000 As Is 5/9/2022 25.9% 21.7% 100.0% 8/1/2022 Yes
30 Loan   1 All Climate Storage Center 14,140,000 As Is 5/27/2022 51.3% 51.3% 97.0% 5/31/2022 NAP
31 Loan   1 American Self-Storage Harrisburg 11,350,000 As Is 5/10/2022 62.3% 62.3% 82.5% 4/30/2022 No
32 Loan   1 Crossings at Indian Lake Village 12,225,000 As Is 4/1/2022 54.5% 54.5% 88.9% 5/1/2022 No
33 Loan   1 Montgomery Tech Center 10,980,000 As Is 3/2/2022 57.1% 57.1% 100.0% 8/1/2022 Yes
34 Loan 8, 22 2 Prestige Storage Portfolio 9,600,000 As Is Various 63.5% 63.5% 93.8% Various  
34.01 Property   1 Portage Budget Storage 6,850,000 As Is 6/6/2022     90.9% 7/11/2022 No
34.02 Property   1 North Huron Self Storage 2,750,000 As Is 6/2/2022     99.2% 7/10/2022 No
35 Loan   1 241-11 Linden Blvd 12,000,000 As Is 4/5/2022 50.0% 50.0% 100.0% 4/5/2022 No
36 Loan 23 1 Best Western - Laredo, TX 9,900,000 As Is 4/7/2022 60.5% 47.7% 83.0% 4/30/2022 NAP
37 Loan 24, 25 1 Teaneck Gardens 42,500,000 As Is 4/13/2022 14.1% 11.5% 100.0% 4/13/2022 No
38 Loan   1 Heber Self Storage 11,170,000 As Is 5/18/2022 52.8% 52.8% 96.0% 4/30/2022 NAP
39 Loan 26 1 Treeborn & Cedar Gate Portfolio 9,600,000 As Is 5/6/2022 58.3% 58.3% 96.1% 6/30/2022 NAP
40 Loan 27 1 Omega Self Storage  Island Park 16,350,000 As Is 4/8/2022 33.6% 27.7% 97.9% 3/31/2022 NAP
41 Loan   1 Village Square Warren 7,700,000 As Is 3/31/2022 66.9% 62.4% 100.0% 3/25/2022 No
42 Loan 28 1 Self Storage Stockton 11,490,000 As Is 3/1/2022 43.5% 43.5% 88.2% 6/27/2022 NAP
43 Loan 29 1 Comfort Suites - Dunnellon, FL 8,100,000 As Is 3/18/2022 60.0% 55.4% 77.8% 3/31/2022 NAP
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. 17,700,000 As Is 4/27/2022 25.4% 20.8% 96.0% 4/27/2022 No
45 Loan   1 Quality Plus Self Storage 7,700,000 As Is 5/4/2022 56.5% 56.5% 83.4% 5/18/2022 No
46 Loan   1 4330 Miraloma Avenue Medical Office 10,900,000 As Is 1/25/2022 39.4% 33.3% 100.0% 8/1/2022 Yes
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. 58,600,000 As Is 3/21/2022 6.8% 5.6% 93.0% 3/21/2022 No
48 Loan 25, 30, 31 1 Georgian House Owners Corp. 38,500,000 As Is 5/19/2022 9.8% 8.2% 95.1% 5/19/2022 No
49 Loan 25, 30, 31 1 57 East 72nd Corporation 18,900,000 As Is 5/10/2022 19.0% 19.0% 96.9% 5/10/2022 No
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. 113,240,000 As Is 4/25/2022 3.1% 2.5% 93.0% 4/25/2022 No
51 Loan   1 Pioneer Stor N Lok 4,750,000 As Is 5/4/2022 65.3% 65.3% 91.6% 3/31/2022 No
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. 23,650,000 As Is 3/18/2022 12.6% 10.3% 94.0% 3/18/2022 No
53 Loan 25, 30, 31 1 23830 Owners Corp. 19,700,000 As Is 3/24/2022 11.4% 11.4% 96.5% 3/24/2022 No
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. 13,200,000 As Is 5/20/2022 16.8% 15.5% 98.1% 5/20/2022 No
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. 16,400,000 As Is 2/1/2022 13.4% 13.4% 93.0% 2/1/2022 No
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. 12,600,000 As Is 5/26/2022 15.9% 14.5% 97.0% 5/26/2022 No
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. 8,600,000 As Is 4/25/2022 20.9% 19.3% 98.0% 4/25/2022 No
58 Loan 25, 30, 31 1 145 Upper Corp. 19,580,000 As Is 5/17/2022 6.9% 5.7% 96.5% 5/17/2022 No
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. 51,400,000 As Is 3/29/2022 1.9% 1.9% 96.9% 3/29/2022 No
60 Loan 25, 30, 31 1 Corner View Association, Inc. 19,100,000 As Is 4/28/2022 5.2% 4.3% 95.0% 4/28/2022 No
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. 23,800,000 As Is 3/9/2022 4.2% 3.4% 94.0% 3/9/2022 No

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Largest Tenant Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date (4) Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date (4)
1 Loan 5 1 High Street Sprouts Farmers Market 95,832 15.2% 4/30/2029 Life Insurance Company of North America 23,562 3.7% 7/31/2023
2 Loan 5 1 Katy Mills  Bass Pro Shops Outdoor 144,702 12.2% 10/25/2024 Burlington 100,083 8.5% 1/31/2025
3 Loan 5, 6 1 Constitution Center OCC 471,499 33.4% 10/31/2038 FHFA 377,092 26.7% 1/31/2027
4 Loan 5 1 The Boulders Resort NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56                
5.01 Property   1 Scheel's All Sports – Great Falls, MT Scheels All Sports 99,279 100.0% 1/31/2037 NAP NAP NAP NAP
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO Woods Supermarket 56,509 100.0% 6/30/2033 NAP NAP NAP NAP
5.03 Property   1 Hobby Lobby – McAlester, OK Hobby Lobby 55,000 100.0% 4/30/2037 NAP NAP NAP NAP
5.04 Property   1 Hobby Lobby – Jackson, TN Hobby Lobby 56,447 100.0% 1/31/2031 NAP NAP NAP NAP
5.05 Property   1 CVS Pharmacy – Springfield, OH CVS Pharmacy 9,908 100.0% 3/31/2037 NAP NAP NAP NAP
5.06 Property   1 Food Lion – Gastonia, NC Food Lion 33,764 100.0% 11/15/2025 NAP NAP NAP NAP
5.07 Property   1 Walgreens – Wichita, KS Walgreens 16,325 100.0% 12/31/2028 NAP NAP NAP NAP
5.08 Property   1 CVS Pharmacy – Springfield, IL CVS Pharmacy 10,125 100.0% 3/31/2037 NAP NAP NAP NAP
5.09 Property   1 Hobby Lobby – Forsyth, IL Hobby Lobby 60,000 100.0% 1/31/2032 NAP NAP NAP NAP
5.10 Property   1 CVS Pharmacy – Easton, PA CVS Pharmacy 17,380 100.0% 3/31/2037 NAP NAP NAP NAP
5.11 Property   1 CVS Pharmacy – Christiansburg, VA CVS Pharmacy 11,455 100.0% 3/31/2037 NAP NAP NAP NAP
5.12 Property   1 CVS Pharmacy – New Baltimore, MI CVS Pharmacy 10,870 100.0% 3/31/2032 NAP NAP NAP NAP
5.13 Property   1 CVS Pharmacy – Silverton, OH CVS Pharmacy 9,562 100.0% 3/31/2037 NAP NAP NAP NAP
5.14 Property   1 TJ-Maxx – McAlester, OK TJ Maxx 21,000 100.0% 3/1/2032 NAP NAP NAP NAP
5.15 Property   1 CVS Pharmacy - Albertville, AL CVS Pharmacy 10,336 100.0% 3/31/2032 NAP NAP NAP NAP
5.16 Property   1 CVS Pharmacy – New Boston, OH CVS Pharmacy 8,200 100.0% 3/31/2037 NAP NAP NAP NAP
5.17 Property   1 Family Dollar – Springfield, MA Family Dollar 9,840 100.0% 9/30/2033 NAP NAP NAP NAP
5.18 Property   1 CVS Pharmacy – Bedford, OH CVS Pharmacy 10,125 100.0% 1/31/2029 NAP NAP NAP NAP
5.19 Property   1 Family Dollar – Glen Burnie, MD Family Dollar 11,280 100.0% 1/31/2031 NAP NAP NAP NAP
5.20 Property   1 Dollar General - Plainfield, CT Dollar General 9,066 100.0% 4/30/2029 NAP NAP NAP NAP
5.21 Property   1 Family Dollar – Mesquite, TX Family Dollar 8,400 100.0% 6/30/2027 NAP NAP NAP NAP
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA O'Reilly Auto Parts 6,955 100.0% 1/31/2029 NAP NAP NAP NAP
5.23 Property   1 Family Dollar – Milledgeville, GA Family Dollar 11,208 100.0% 6/30/2028 NAP NAP NAP NAP
5.24 Property   1 Dollar General – Jackson, MS Dollar General 8,784 100.0% 4/30/2032 NAP NAP NAP NAP
5.25 Property   1 Family Dollar – Port Arthur, TX Family Dollar 8,640 100.0% 1/31/2029 NAP NAP NAP NAP
5.26 Property   1 Dollar General – Dacula, GA Dollar General 9,352 100.0% 11/30/2028 NAP NAP NAP NAP
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX O'Reilly Auto Parts 7,000 100.0% 6/22/2032 NAP NAP NAP NAP
5.28 Property   1 PNC Bank – Lansing, MI PNC Bank, N.A. 2,784 100.0% 9/30/2027 NAP NAP NAP NAP
5.29 Property   1 Family Dollar – Redford, MI Family Dollar 8,439 100.0% 6/30/2027 NAP NAP NAP NAP
5.30 Property   1 Family Dollar - Little Rock, AR Family Dollar/ Dollar Tree 16,000 100.0% 4/30/2032 NAP NAP NAP NAP
5.31 Property   1 Dollar Tree – Toledo, OH Dollar Tree 9,622 100.0% 9/30/2029 NAP NAP NAP NAP
5.32 Property   1 Sherwin Williams – Smyrna, TN Sherwin Williams 5,000 100.0% 12/31/2031 NAP NAP NAP NAP
5.33 Property   1 Dollar General – Lincoln, IL Dollar General 9,014 100.0% 6/30/2030 NAP NAP NAP NAP
6 Loan   1 One Bridge Street Eileen Fisher, Inc. 43,038 21.5% 5,800 SF expiring 11/30/2025; 37,238 SF 12/31/2027 Lockard & Wechsler, LLC 23,928 11.9% 4/30/2028
7 Loan   1 Clifton Commons AMC Theaters 65,043 34.6% 5/31/2024 Burlington 44,506 23.7% 2/29/2028
8 Loan 5, 10, 11 1 One Campus Martius Rocket Mortgage 570,214 42.0% 12/31/2028 Meridian Health 266,001 19.6% 12/31/2024
9 Loan 5, 12 1 Hilton Sandestin Beach Resort NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan   1 Plaza on Richmond 24 Hour Fitness 36,937 19.3% 10/31/2024 T.J. Maxx 29,273 15.3% 1/31/2028
11 Loan   1 Cerritos Center Court Spectrum Pacific West, LLC 52,506 30.9% 3/31/2024 Kabafusion 42,416 25.0% 2/28/2030
12 Loan   1 City Brewery City Brewing Company, LLC 730,584 100.0% 4/30/2047 NAP NAP NAP NAP
13 Loan   1 Tisch Tower RGN-San Jose V, LLC (Regus) 29,456 17.0% 5/24/2027 William Jessup University 11,955 6.9% 8/31/2026
14 Loan 13 1 Homewood Suites - Oxnard, CA NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 5 1 79 Fifth Avenue The New School 212,800 61.5% 6/30/2030 CapGemini America, Inc. 64,500 18.7% 21,500 SF expiring 1/31/2027; 43,000 SF expiring 9/30/2027
16 Loan   1 Evans Industrial Bennett Distribution 280,721 44.6% 180,704 SF expiring 2/28/2023;  100,017 SF expiring 3/31/2023 RecTeq 266,797 42.4% 5/31/2023
17 Loan   1 Marnell Corporate Center 3 Commerce Crg of Nevada LLC 10,000 14.4% 12/31/2024 First Foundation Inc 9,982 14.4% 1/31/2027
18 Loan   1 4520 S Drexel Boulevard NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 5, 14 1 2355 and 2383 Utah Ave Kite Pharma, Inc. 202,813 100.0% 9/1/2029 NAP NAP NAP NAP
20 Loan 15 1 Alcoa Crossing Shopping Center Burlington 30,134 21.9% 2/28/2030 Petco 13,750 10.0% 12/31/2029
21 Loan   1 Industrial Center Building - Art Studios Trigen & Tellason, LLC 3,298 3.3% 5/31/2023 Backen & Backen 2,037 2.1% 8/31/2026
22 Loan 16 1 Kensington Suites NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 17 1 Aviator Suites NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Melville Corporate Plaza United Mortgage 17,891 18.1% 3/31/2023 Desi Décor 13,655 13.8% 9/30/2027
25 Loan 18 1 Omega Self Storage - Mineola NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 19, 20 1 5500 South Hattie Western Industries Corporation 221,512 100.0% 86,400 SF expiring  4/30/2035; 135,112 SF expiring 7/31/2049 NAP NAP NAP NAP
27 Loan   1 Montfort Park Office Information Processing Corp 6,207 7.9% 8/31/2023 Glazer Financial Network 5,988 7.6% 7/31/2024

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Largest Tenant Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date (4) Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date (4)
28 Loan 7, 8 10 Titan Self Storage Portfolio                
28.01 Property   1 American SS (Oakwood Ave, Danville) NAP NAP NAP NAP NAP NAP NAP NAP
28.02 Property   1 Yorkville SS (Yorkville, IL) NAP NAP NAP NAP NAP NAP NAP NAP
28.03 Property   1 American Mini (Albertville, AL) NAP NAP NAP NAP NAP NAP NAP NAP
28.04 Property   1 Climate Controlled (Franklin, NC) NAP NAP NAP NAP NAP NAP NAP NAP
28.05 Property   1 American SS 2 (Henning Rd, Danville) NAP NAP NAP NAP NAP NAP NAP NAP
28.06 Property   1 Hampton Storage (Hampton, TN) NAP NAP NAP NAP NAP NAP NAP NAP
28.07 Property   1 Fort Payne Mini (Fort Payne, AL) NAP NAP NAP NAP NAP NAP NAP NAP
28.08 Property   1 Mansfield Mini (Mansfield, LA) NAP NAP NAP NAP NAP NAP NAP NAP
28.09 Property   1 Antra Mini (Monroe, LA) NAP NAP NAP NAP NAP NAP NAP NAP
28.10 Property   1 Wright Storage (Hiawatha, IA) NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 21 1 Flatlands Shopping Center Flatlands Shopping Center Associates 66,395 100.0% 12/31/2061 NAP NAP NAP NAP
30 Loan   1 All Climate Storage Center NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 American Self-Storage Harrisburg NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 Crossings at Indian Lake Village Chinese Buffet & Grill 5,007 13.3% 12/31/2025 Paramount Family Den 2,680 7.1% 4/30/2024
33 Loan   1 Montgomery Tech Center Tesla, Inc., a Delaware corporation 30,528 100.0% 6/30/2031 NAP NAP NAP NAP
34 Loan 8, 22 2 Prestige Storage Portfolio                
34.01 Property   1 Portage Budget Storage NAP NAP NAP NAP NAP NAP NAP NAP
34.02 Property   1 North Huron Self Storage NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 241-11 Linden Blvd Associated Supermarket (Linden Food Corp) 8,250 23.7% 12/1/2034 Liquor Warehouse NY Inc 3,150 9.0% 12/31/2030
36 Loan 23 1 Best Western - Laredo, TX NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 24, 25 1 Teaneck Gardens NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Heber Self Storage NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 26 1 Treeborn & Cedar Gate Portfolio NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 27 1 Omega Self Storage  Island Park NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan   1 Village Square Warren JEI Learning Center 3,500 14.2% 7/31/2025 Silk Road Cuisine 3,000 12.2% 5/31/2027
42 Loan 28 1 Self Storage Stockton NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan 29 1 Comfort Suites - Dunnellon, FL NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan   1 Quality Plus Self Storage NAP NAP NAP NAP NAP NAP NAP NAP
46 Loan   1 4330 Miraloma Avenue Medical Office Kaiser Foundation Health Plan, Inc. 31,300 100.0% 6/30/2029 NAP NAP NAP NAP
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP
48 Loan 25, 30, 31 1 Georgian House Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP
49 Loan 25, 30, 31 1 57 East 72nd Corporation NAP NAP NAP NAP NAP NAP NAP NAP
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. NAP NAP NAP NAP NAP NAP NAP NAP
51 Loan   1 Pioneer Stor N Lok NAP NAP NAP NAP NAP NAP NAP NAP
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. NAP NAP NAP NAP NAP NAP NAP NAP
53 Loan 25, 30, 31 1 23830 Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. NAP NAP NAP NAP NAP NAP NAP NAP
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. NAP NAP NAP NAP NAP NAP NAP NAP
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. NAP NAP NAP NAP NAP NAP NAP NAP
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP
58 Loan 25, 30, 31 1 145 Upper Corp. NAP NAP NAP NAP NAP NAP NAP NAP
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. NAP NAP NAP NAP NAP NAP NAP NAP
60 Loan 25, 30, 31 1 Corner View Association, Inc. NAP NAP NAP NAP NAP NAP NAP NAP
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. NAP NAP NAP NAP NAP NAP NAP NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date (4) Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date (4)
1 Loan 5 1 High Street Navitus Health Solutions, LLC 22,405 3.6% 10/31/2023 RT Specialty 20,946 3.3% 10/31/2027
2 Loan 5 1 Katy Mills  AMC Theatres 76,671 6.5% 10/31/2029 Marshalls 32,126 2.7% 1/31/2030
3 Loan 5, 6 1 Constitution Center GSA 375,260 26.6% 2/29/2024 ASPR 186,198 13.2% 10/31/2037
4 Loan 5 1 The Boulders Resort NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56                
5.01 Property   1 Scheel's All Sports – Great Falls, MT NAP NAP NAP NAP NAP NAP NAP NAP
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO NAP NAP NAP NAP NAP NAP NAP NAP
5.03 Property   1 Hobby Lobby – McAlester, OK NAP NAP NAP NAP NAP NAP NAP NAP
5.04 Property   1 Hobby Lobby – Jackson, TN NAP NAP NAP NAP NAP NAP NAP NAP
5.05 Property   1 CVS Pharmacy – Springfield, OH NAP NAP NAP NAP NAP NAP NAP NAP
5.06 Property   1 Food Lion – Gastonia, NC NAP NAP NAP NAP NAP NAP NAP NAP
5.07 Property   1 Walgreens – Wichita, KS NAP NAP NAP NAP NAP NAP NAP NAP
5.08 Property   1 CVS Pharmacy – Springfield, IL NAP NAP NAP NAP NAP NAP NAP NAP
5.09 Property   1 Hobby Lobby – Forsyth, IL NAP NAP NAP NAP NAP NAP NAP NAP
5.10 Property   1 CVS Pharmacy – Easton, PA NAP NAP NAP NAP NAP NAP NAP NAP
5.11 Property   1 CVS Pharmacy – Christiansburg, VA NAP NAP NAP NAP NAP NAP NAP NAP
5.12 Property   1 CVS Pharmacy – New Baltimore, MI NAP NAP NAP NAP NAP NAP NAP NAP
5.13 Property   1 CVS Pharmacy – Silverton, OH NAP NAP NAP NAP NAP NAP NAP NAP
5.14 Property   1 TJ-Maxx – McAlester, OK NAP NAP NAP NAP NAP NAP NAP NAP
5.15 Property   1 CVS Pharmacy - Albertville, AL NAP NAP NAP NAP NAP NAP NAP NAP
5.16 Property   1 CVS Pharmacy – New Boston, OH NAP NAP NAP NAP NAP NAP NAP NAP
5.17 Property   1 Family Dollar – Springfield, MA NAP NAP NAP NAP NAP NAP NAP NAP
5.18 Property   1 CVS Pharmacy – Bedford, OH NAP NAP NAP NAP NAP NAP NAP NAP
5.19 Property   1 Family Dollar – Glen Burnie, MD NAP NAP NAP NAP NAP NAP NAP NAP
5.20 Property   1 Dollar General - Plainfield, CT NAP NAP NAP NAP NAP NAP NAP NAP
5.21 Property   1 Family Dollar – Mesquite, TX NAP NAP NAP NAP NAP NAP NAP NAP
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA NAP NAP NAP NAP NAP NAP NAP NAP
5.23 Property   1 Family Dollar – Milledgeville, GA NAP NAP NAP NAP NAP NAP NAP NAP
5.24 Property   1 Dollar General – Jackson, MS NAP NAP NAP NAP NAP NAP NAP NAP
5.25 Property   1 Family Dollar – Port Arthur, TX NAP NAP NAP NAP NAP NAP NAP NAP
5.26 Property   1 Dollar General – Dacula, GA NAP NAP NAP NAP NAP NAP NAP NAP
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX NAP NAP NAP NAP NAP NAP NAP NAP
5.28 Property   1 PNC Bank – Lansing, MI NAP NAP NAP NAP NAP NAP NAP NAP
5.29 Property   1 Family Dollar – Redford, MI NAP NAP NAP NAP NAP NAP NAP NAP
5.30 Property   1 Family Dollar - Little Rock, AR NAP NAP NAP NAP NAP NAP NAP NAP
5.31 Property   1 Dollar Tree – Toledo, OH NAP NAP NAP NAP NAP NAP NAP NAP
5.32 Property   1 Sherwin Williams – Smyrna, TN NAP NAP NAP NAP NAP NAP NAP NAP
5.33 Property   1 Dollar General – Lincoln, IL NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan   1 One Bridge Street Healthcare Navigator, LLC 12,100 6.0% 11/30/2030 Weleda, Inc. 8,700 4.3% 6/30/2025
7 Loan   1 Clifton Commons Barnes & Noble 35,658 19.0% 5/31/2034 Party City 11,071 5.9% 4/30/2029
8 Loan 5, 10, 11 1 One Campus Martius Rock Ventures 66,059 4.9% 12/31/2028 Building Amenities Wellness Center LLC 50,116 3.7% 12/31/2035
9 Loan 5, 12 1 Hilton Sandestin Beach Resort NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan   1 Plaza on Richmond Office Depot 17,566 9.2% 8/31/2024 Golf Galaxy 15,078 7.9% 5/31/2025
11 Loan   1 Cerritos Center Court CCC Information Services, Inc. 22,031 13.0% 12/31/2027 RGN-Cerritos I, LLC 14,830 8.7% 9/30/2025
12 Loan   1 City Brewery NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 Tisch Tower Balbix, Inc. 11,547 6.7% 5/14/2028 TAPCLICKS  7,865 4.5% 1/31/2024
14 Loan 13 1 Homewood Suites - Oxnard, CA NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 5 1 79 Fifth Avenue Hulu LLC 40,106 11.6% 5/31/2025 Citibank, N.A. 14,872 4.3% 4/30/2028
16 Loan   1 Evans Industrial Durty Gurl 41,253 6.6% 8/31/2026 ENS Mining LLC 40,000 6.4% 1/31/2025
17 Loan   1 Marnell Corporate Center 3 Everythingbranded Inc 6,171 8.9% 7/31/2025 CU Answers, Inc. 5,940 8.6% 1/31/2026
18 Loan   1 4520 S Drexel Boulevard NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 5, 14 1 2355 and 2383 Utah Ave NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 15 1 Alcoa Crossing Shopping Center Shoe Carnival 10,152 7.4% 9/30/2031 Five Below 9,000 6.6% 1/31/2029
21 Loan   1 Industrial Center Building - Art Studios Art2Life, LLC 1,907 1.9% 11/30/2022 Daren Joy 1,799 1.8%   583 SF expiring 03/31/2022; 1,216 SF expiring 12/31/2023
22 Loan 16 1 Kensington Suites NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 17 1 Aviator Suites NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Melville Corporate Plaza East Coast Capital 12,112 12.3% 8/31/2028 New Hyde Work Force Inc 11,994 12.2% 5/31/2032
25 Loan 18 1 Omega Self Storage - Mineola NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 19, 20 1 5500 South Hattie NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 Montfort Park Office SE3 LLC 4,055 5.2% 9/30/2026 Innovative TCS LLC 3,444 4.4% 3/31/2025

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date (4) Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date (4)
28 Loan 7, 8 10 Titan Self Storage Portfolio                
28.01 Property   1 American SS (Oakwood Ave, Danville) NAP NAP NAP NAP NAP NAP NAP NAP
28.02 Property   1 Yorkville SS (Yorkville, IL) NAP NAP NAP NAP NAP NAP NAP NAP
28.03 Property   1 American Mini (Albertville, AL) NAP NAP NAP NAP NAP NAP NAP NAP
28.04 Property   1 Climate Controlled (Franklin, NC) NAP NAP NAP NAP NAP NAP NAP NAP
28.05 Property   1 American SS 2 (Henning Rd, Danville) NAP NAP NAP NAP NAP NAP NAP NAP
28.06 Property   1 Hampton Storage (Hampton, TN) NAP NAP NAP NAP NAP NAP NAP NAP
28.07 Property   1 Fort Payne Mini (Fort Payne, AL) NAP NAP NAP NAP NAP NAP NAP NAP
28.08 Property   1 Mansfield Mini (Mansfield, LA) NAP NAP NAP NAP NAP NAP NAP NAP
28.09 Property   1 Antra Mini (Monroe, LA) NAP NAP NAP NAP NAP NAP NAP NAP
28.10 Property   1 Wright Storage (Hiawatha, IA) NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 21 1 Flatlands Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 All Climate Storage Center NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 American Self-Storage Harrisburg NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 Crossings at Indian Lake Village Blue Coast Burrito 2,500 6.6% 6/30/2024 Huntington Learning  2,500 6.6% 12/31/2028
33 Loan   1 Montgomery Tech Center NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 8, 22 2 Prestige Storage Portfolio                
34.01 Property   1 Portage Budget Storage NAP NAP NAP NAP NAP NAP NAP NAP
34.02 Property   1 North Huron Self Storage NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 241-11 Linden Blvd Hush Restaurant & Lounge 3,000 8.6% 9/30/2032 NuSpecies Corporation 2,200 6.3% 4/30/2025
36 Loan 23 1 Best Western - Laredo, TX NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 24, 25 1 Teaneck Gardens NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Heber Self Storage NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 26 1 Treeborn & Cedar Gate Portfolio NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 27 1 Omega Self Storage  Island Park NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan   1 Village Square Warren Ye's Asian Bistro 2,500 10.2% 7/31/2025 Turkish Restaurant 2,500 10.2% 4/30/2026
42 Loan 28 1 Self Storage Stockton NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan 29 1 Comfort Suites - Dunnellon, FL NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan   1 Quality Plus Self Storage NAP NAP NAP NAP NAP NAP NAP NAP
46 Loan   1 4330 Miraloma Avenue Medical Office NAP NAP NAP NAP NAP NAP NAP NAP
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP
48 Loan 25, 30, 31 1 Georgian House Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP
49 Loan 25, 30, 31 1 57 East 72nd Corporation NAP NAP NAP NAP NAP NAP NAP NAP
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. NAP NAP NAP NAP NAP NAP NAP NAP
51 Loan   1 Pioneer Stor N Lok NAP NAP NAP NAP NAP NAP NAP NAP
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. NAP NAP NAP NAP NAP NAP NAP NAP
53 Loan 25, 30, 31 1 23830 Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. NAP NAP NAP NAP NAP NAP NAP NAP
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. NAP NAP NAP NAP NAP NAP NAP NAP
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. NAP NAP NAP NAP NAP NAP NAP NAP
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP
58 Loan 25, 30, 31 1 145 Upper Corp. NAP NAP NAP NAP NAP NAP NAP NAP
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. NAP NAP NAP NAP NAP NAP NAP NAP
60 Loan 25, 30, 31 1 Corner View Association, Inc. NAP NAP NAP NAP NAP NAP NAP NAP
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. NAP NAP NAP NAP NAP NAP NAP NAP

 

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date (4) Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%)
1 Loan 5 1 High Street Healthiest You Teledoc 19,179 3.0% 9/30/2023 3/25/2022 NAP 3/22/2022 NAP NAP
2 Loan 5 1 Katy Mills  Sun & Ski Sports 30,002 2.5% 3/31/2026 5/24/2022 NAP 7/12/2022 NAP NAP
3 Loan 5, 6 1 Constitution Center NAP NAP NAP NAP 1/19/2022 NAP 1/18/2022 NAP NAP
4 Loan 5 1 The Boulders Resort NAP NAP NAP NAP 6/3/2022 NAP 6/6/2022 NAP NAP
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56                  
5.01 Property   1 Scheel's All Sports – Great Falls, MT NAP NAP NAP NAP 5/9/2022 NAP 4/21/2022 NAP NAP
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO NAP NAP NAP NAP 2/4/2022 NAP 2/4/2022 NAP NAP
5.03 Property   1 Hobby Lobby – McAlester, OK NAP NAP NAP NAP 4/19/2022 NAP 4/19/2022 NAP NAP
5.04 Property   1 Hobby Lobby – Jackson, TN NAP NAP NAP NAP 2/14/2022 NAP 2/14/2022 NAP NAP
5.05 Property   1 CVS Pharmacy – Springfield, OH NAP NAP NAP NAP 5/13/2022 NAP 5/13/2022 NAP NAP
5.06 Property   1 Food Lion – Gastonia, NC NAP NAP NAP NAP 1/21/2022 NAP 1/21/2022 NAP NAP
5.07 Property   1 Walgreens – Wichita, KS NAP NAP NAP NAP 2/4/2022 5/11/2022 2/4/2022 NAP NAP
5.08 Property   1 CVS Pharmacy – Springfield, IL NAP NAP NAP NAP 5/19/2022 NAP 5/16/2022 NAP NAP
5.09 Property   1 Hobby Lobby – Forsyth, IL NAP NAP NAP NAP 3/23/2022 NAP 3/18/2022 NAP NAP
5.10 Property   1 CVS Pharmacy – Easton, PA NAP NAP NAP NAP 5/10/2022 NAP 5/10/2022 NAP NAP
5.11 Property   1 CVS Pharmacy – Christiansburg, VA NAP NAP NAP NAP 5/11/2022 NAP 5/11/2022 NAP NAP
5.12 Property   1 CVS Pharmacy – New Baltimore, MI NAP NAP NAP NAP 5/11/2022 NAP 5/11/2022 NAP NAP
5.13 Property   1 CVS Pharmacy – Silverton, OH NAP NAP NAP NAP 5/12/2022 NAP 5/12/2022 NAP NAP
5.14 Property   1 TJ-Maxx – McAlester, OK NAP NAP NAP NAP 5/10/2022 NAP 5/10/2022 NAP NAP
5.15 Property   1 CVS Pharmacy - Albertville, AL NAP NAP NAP NAP 5/10/2022 NAP 5/10/2022 NAP NAP
5.16 Property   1 CVS Pharmacy – New Boston, OH NAP NAP NAP NAP 5/16/2022 NAP 5/11/2022 NAP NAP
5.17 Property   1 Family Dollar – Springfield, MA NAP NAP NAP NAP 3/31/2022 NAP 4/11/2022 NAP NAP
5.18 Property   1 CVS Pharmacy – Bedford, OH NAP NAP NAP NAP 3/25/2022 NAP 3/25/2022 NAP NAP
5.19 Property   1 Family Dollar – Glen Burnie, MD NAP NAP NAP NAP 5/2/2022 NAP 5/2/2022 NAP NAP
5.20 Property   1 Dollar General - Plainfield, CT NAP NAP NAP NAP 4/18/2022 NAP 4/18/2022 NAP NAP
5.21 Property   1 Family Dollar – Mesquite, TX NAP NAP NAP NAP 4/14/2022 NAP 4/14/2022 NAP NAP
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA NAP NAP NAP NAP 5/3/2022 NAP 5/17/2022 NAP NAP
5.23 Property   1 Family Dollar – Milledgeville, GA NAP NAP NAP NAP 4/20/2022 NAP 4/21/2022 NAP NAP
5.24 Property   1 Dollar General – Jackson, MS NAP NAP NAP NAP 3/30/2022 NAP 3/30/2022 NAP NAP
5.25 Property   1 Family Dollar – Port Arthur, TX NAP NAP NAP NAP 3/25/2022 NAP 3/25/2022 NAP NAP
5.26 Property   1 Dollar General – Dacula, GA NAP NAP NAP NAP 4/1/2022 NAP 4/4/2022 NAP NAP
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX NAP NAP NAP NAP 4/18/2022 NAP 4/18/2022 NAP NAP
5.28 Property   1 PNC Bank – Lansing, MI NAP NAP NAP NAP 3/31/2022 NAP 3/31/2022 NAP NAP
5.29 Property   1 Family Dollar – Redford, MI NAP NAP NAP NAP 3/2/2022 NAP 3/22/2022 NAP NAP
5.30 Property   1 Family Dollar - Little Rock, AR NAP NAP NAP NAP 3/28/2022 NAP 3/28/2022 NAP NAP
5.31 Property   1 Dollar Tree – Toledo, OH NAP NAP NAP NAP 3/30/2022 NAP 4/6/2022 NAP NAP
5.32 Property   1 Sherwin Williams – Smyrna, TN NAP NAP NAP NAP 4/25/2022 NAP 4/29/2022 NAP NAP
5.33 Property   1 Dollar General – Lincoln, IL NAP NAP NAP NAP 5/5/2022 NAP 5/16/2022 NAP NAP
6 Loan   1 One Bridge Street Novis Renewables LLC 6,015 3.0% 12/31/2023 5/5/2022 NAP 5/5/2022 NAP NAP
7 Loan   1 Clifton Commons The Shannon Rose 7,980 4.2% 11/30/2033 3/14/2022 NAP 3/14/2022 NAP NAP
8 Loan 5, 10, 11 1 One Campus Martius Microsoft Corporation 43,795 3.2% 7/31/2025 5/27/2022 NAP 5/27/2022 NAP NAP
9 Loan 5, 12 1 Hilton Sandestin Beach Resort NAP NAP NAP NAP 3/8/2022 NAP 3/8/2022 NAP NAP
10 Loan   1 Plaza on Richmond Ulta Salon 11,871 6.2% 1/31/2026 2/9/2022 NAP 2/8/2022 NAP NAP
11 Loan   1 Cerritos Center Court Prologis, L.P. 10,668 6.3% 5/31/2025 5/11/2022 NAP 5/11/2022 5/11/2022 10%
12 Loan   1 City Brewery NAP NAP NAP NAP 2/24/2022 NAP 2/24/2022 NAP NAP
13 Loan   1 Tisch Tower Deep Valley Labs, LLC  5,216 3.0% 5/31/2024 5/3/2022 NAP 4/27/2022 5/3/2022 19%
14 Loan 13 1 Homewood Suites - Oxnard, CA NAP NAP NAP NAP 5/31/2022 NAP 6/2/2022 5/31/2022 7%
15 Loan 5 1 79 Fifth Avenue Coach Inc 7,073 2.0% 1/31/2024 3/1/2022 NAP 3/4/2022 NAP NAP
16 Loan   1 Evans Industrial NAP NAP NAP NAP 5/31/2022 NAP 5/20/2022 NAP NAP
17 Loan   1 Marnell Corporate Center 3 IA American Warranty, L.P. 5,466 7.9% 9/30/2027 6/14/2022 NAP 6/9/2022 NAP NAP
18 Loan   1 4520 S Drexel Boulevard NAP NAP NAP NAP 5/23/2022 NAP 5/13/2022 NAP NAP
19 Loan 5, 14 1 2355 and 2383 Utah Ave NAP NAP NAP NAP 3/4/2022 NAP 3/4/2022 3/4/2022 10%
20 Loan 15 1 Alcoa Crossing Shopping Center Kirklands 6,500 4.7% 1/31/2025 5/2/2022 NAP 4/29/2022 NAP NAP
21 Loan   1 Industrial Center Building - Art Studios Wo Schiffman 1,532 1.6% 8/31/2024 4/25/2022 NAP 4/25/2022 4/21/2022 18%
22 Loan 16 1 Kensington Suites NAP NAP NAP NAP 6/23/2022 NAP 6/23/2022 NAP NAP
23 Loan 17 1 Aviator Suites NAP NAP NAP NAP 6/22/2022 NAP 6/23/2022 NAP NAP
24 Loan   1 Melville Corporate Plaza G J Construction 11,497 11.7% 9/30/2027 4/22/2022 NAP 4/22/2022 NAP NAP
25 Loan 18 1 Omega Self Storage - Mineola NAP NAP NAP NAP 4/20/2022 NAP 4/20/2022 NAP NAP
26 Loan 19, 20 1 5500 South Hattie NAP NAP NAP NAP 1/25/2022 NAP 1/25/2022 NAP NAP
27 Loan   1 Montfort Park Office Law Offices of James Vasilas 3,377 4.3% 1/31/2027 4/29/2022 NAP 4/29/2022 NAP NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date (4) Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%)
28 Loan 7, 8 10 Titan Self Storage Portfolio                  
28.01 Property   1 American SS (Oakwood Ave, Danville) NAP NAP NAP NAP 4/22/2022 NAP 4/22/2022 NAP NAP
28.02 Property   1 Yorkville SS (Yorkville, IL) NAP NAP NAP NAP 4/22/2022 NAP 4/19/2022 NAP NAP
28.03 Property   1 American Mini (Albertville, AL) NAP NAP NAP NAP 4/22/2022 NAP 4/22/2022 NAP NAP
28.04 Property   1 Climate Controlled (Franklin, NC) NAP NAP NAP NAP 4/22/2022 NAP 4/21/2022 NAP NAP
28.05 Property   1 American SS 2 (Henning Rd, Danville) NAP NAP NAP NAP 4/22/2022 NAP 4/22/2022 NAP NAP
28.06 Property   1 Hampton Storage (Hampton, TN) NAP NAP NAP NAP 4/22/2022 NAP 4/22/2022 NAP NAP
28.07 Property   1 Fort Payne Mini (Fort Payne, AL) NAP NAP NAP NAP 4/20/2022 NAP 4/20/2021 NAP NAP
28.08 Property   1 Mansfield Mini (Mansfield, LA) NAP NAP NAP NAP 4/27/2022 NAP 4/26/2022 NAP NAP
28.09 Property   1 Antra Mini (Monroe, LA) NAP NAP NAP NAP 4/27/2022 NAP 4/27/2022 NAP NAP
28.10 Property   1 Wright Storage (Hiawatha, IA) NAP NAP NAP NAP 4/20/2022 NAP 4/22/2021 NAP NAP
29 Loan 21 1 Flatlands Shopping Center NAP NAP NAP NAP 5/19/2022 NAP 6/7/2022 NAP NAP
30 Loan   1 All Climate Storage Center NAP NAP NAP NAP 5/24/2022 NAP 5/24/2022 NAP NAP
31 Loan   1 American Self-Storage Harrisburg NAP NAP NAP NAP 5/10/2022 NAP 5/10/2022 NAP NAP
32 Loan   1 Crossings at Indian Lake Village The Smokey Cigar Com 2,280 6.1% 12/31/2026 4/6/2022 NAP 4/6/2022 NAP NAP
33 Loan   1 Montgomery Tech Center NAP NAP NAP NAP 2/25/2022 NAP 2/25/2022 2/25/2022 10%
34 Loan 8, 22 2 Prestige Storage Portfolio                  
34.01 Property   1 Portage Budget Storage NAP NAP NAP NAP 5/25/2022 NAP 6/21/2022 NAP NAP
34.02 Property   1 North Huron Self Storage NAP NAP NAP NAP 6/7/2022 NAP 6/21/2022 NAP NAP
35 Loan   1 241-11 Linden Blvd Barbees Restaurant & Lounge Inc 1,700 4.9% 6/30/2027 1/28/2022 NAP 1/28/2022 NAP NAP
36 Loan 23 1 Best Western - Laredo, TX NAP NAP NAP NAP 5/24/2022 NAP 6/1/2022 NAP NAP
37 Loan 24, 25 1 Teaneck Gardens NAP NAP NAP NAP 4/12/2022 NAP 4/12/2022 NAP NAP
38 Loan   1 Heber Self Storage NAP NAP NAP NAP 5/20/2022 NAP 5/23/2022 NAP NAP
39 Loan 26 1 Treeborn & Cedar Gate Portfolio NAP NAP NAP NAP 5/23/2022 NAP Various NAP NAP
40 Loan 27 1 Omega Self Storage  Island Park NAP NAP NAP NAP 4/20/2022 NAP 4/20/2022 NAP NAP
41 Loan   1 Village Square Warren 4 Brothers Chicken & Waffles 2,000 8.1% 10/31/2025 5/2/2022 NAP 5/3/2022 NAP NAP
42 Loan 28 1 Self Storage Stockton NAP NAP NAP NAP 3/21/2022 NAP 6/14/2022 6/27/2022 4%
43 Loan 29 1 Comfort Suites - Dunnellon, FL NAP NAP NAP NAP 3/31/2022 NAP 3/31/2022 NAP NAP
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. NAP NAP NAP NAP 5/2/2022 NAP 5/3/2022 NAP NAP
45 Loan   1 Quality Plus Self Storage NAP NAP NAP NAP 4/19/2022 NAP 4/20/2022 NAP NAP
46 Loan   1 4330 Miraloma Avenue Medical Office NAP NAP NAP NAP 2/10/2022 NAP 2/10/2022 2/10/2022 12%
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. NAP NAP NAP NAP 3/23/2022 NAP 3/25/2022 NAP NAP
48 Loan 25, 30, 31 1 Georgian House Owners Corp. NAP NAP NAP NAP 5/18/2022 NAP 5/26/2022 NAP NAP
49 Loan 25, 30, 31 1 57 East 72nd Corporation NAP NAP NAP NAP 5/17/2022 NAP 5/19/2022 NAP NAP
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. NAP NAP NAP NAP 5/5/2022 NAP 5/10/2022 NAP NAP
51 Loan   1 Pioneer Stor N Lok NAP NAP NAP NAP 4/25/2022 NAP 4/25/2022 NAP NAP
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. NAP NAP NAP NAP 3/28/2022 NAP 3/29/2022 NAP NAP
53 Loan 25, 30, 31 1 23830 Owners Corp. NAP NAP NAP NAP 3/29/2022 NAP 4/4/2022 NAP NAP
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. NAP NAP NAP NAP 5/31/2022 NAP 5/31/2022 NAP NAP
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. NAP NAP NAP NAP 2/8/2022 NAP 2/8/2022 NAP NAP
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. NAP NAP NAP NAP 5/26/2022 NAP 5/31/2022 NAP NAP
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. NAP NAP NAP NAP 4/29/2022 NAP 4/29/2022 NAP NAP
58 Loan 25, 30, 31 1 145 Upper Corp. NAP NAP NAP NAP 5/20/2022 NAP 5/23/2022 NAP NAP
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. NAP NAP NAP NAP 4/4/2022 NAP 4/5/2022 NAP NAP
60 Loan 25, 30, 31 1 Corner View Association, Inc. NAP NAP NAP NAP 5/6/2022 NAP 5/11/2022 NAP NAP
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. NAP NAP NAP NAP 3/24/2022 NAP 3/23/2022 NAP NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($)
1 Loan 5 1 High Street No Leasehold 7/6/2092 1, 10-year 9/14/2843 Yes 436,773 145,591
2 Loan 5 1 Katy Mills  No Fee NAP NAP NAP NAP 0 Springing
3 Loan 5, 6 1 Constitution Center No Fee NAP NAP NAP NAP 0 Springing
4 Loan 5 1 The Boulders Resort No Fee NAP NAP NAP NAP 187,374 62,459
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56             229,379 34,615
5.01 Property   1 Scheel's All Sports – Great Falls, MT No Fee NAP NAP NAP NAP    
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO No Fee NAP NAP NAP NAP    
5.03 Property   1 Hobby Lobby – McAlester, OK No Fee NAP NAP NAP NAP    
5.04 Property   1 Hobby Lobby – Jackson, TN No Fee NAP NAP NAP NAP    
5.05 Property   1 CVS Pharmacy – Springfield, OH No Fee NAP NAP NAP NAP    
5.06 Property   1 Food Lion – Gastonia, NC No Fee NAP NAP NAP NAP    
5.07 Property   1 Walgreens – Wichita, KS No Fee NAP NAP NAP NAP    
5.08 Property   1 CVS Pharmacy – Springfield, IL No Fee NAP NAP NAP NAP    
5.09 Property   1 Hobby Lobby – Forsyth, IL No Fee NAP NAP NAP NAP    
5.10 Property   1 CVS Pharmacy – Easton, PA No Fee NAP NAP NAP NAP    
5.11 Property   1 CVS Pharmacy – Christiansburg, VA No Fee NAP NAP NAP NAP    
5.12 Property   1 CVS Pharmacy – New Baltimore, MI No Fee NAP NAP NAP NAP    
5.13 Property   1 CVS Pharmacy – Silverton, OH No Fee NAP NAP NAP NAP    
5.14 Property   1 TJ-Maxx – McAlester, OK No Fee NAP NAP NAP NAP    
5.15 Property   1 CVS Pharmacy - Albertville, AL No Fee NAP NAP NAP NAP    
5.16 Property   1 CVS Pharmacy – New Boston, OH No Fee NAP NAP NAP NAP    
5.17 Property   1 Family Dollar – Springfield, MA No Fee NAP NAP NAP NAP    
5.18 Property   1 CVS Pharmacy – Bedford, OH No Fee NAP NAP NAP NAP    
5.19 Property   1 Family Dollar – Glen Burnie, MD No Fee NAP NAP NAP NAP    
5.20 Property   1 Dollar General - Plainfield, CT No Fee NAP NAP NAP NAP    
5.21 Property   1 Family Dollar – Mesquite, TX No Fee NAP NAP NAP NAP    
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA No Fee NAP NAP NAP NAP    
5.23 Property   1 Family Dollar – Milledgeville, GA No Fee NAP NAP NAP NAP    
5.24 Property   1 Dollar General – Jackson, MS No Fee NAP NAP NAP NAP    
5.25 Property   1 Family Dollar – Port Arthur, TX No Fee NAP NAP NAP NAP    
5.26 Property   1 Dollar General – Dacula, GA No Fee NAP NAP NAP NAP    
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX Yes - AE Fee NAP NAP NAP NAP    
5.28 Property   1 PNC Bank – Lansing, MI No Fee NAP NAP NAP NAP    
5.29 Property   1 Family Dollar – Redford, MI No Fee NAP NAP NAP NAP    
5.30 Property   1 Family Dollar - Little Rock, AR No Fee NAP NAP NAP NAP    
5.31 Property   1 Dollar Tree – Toledo, OH No Fee NAP NAP NAP NAP    
5.32 Property   1 Sherwin Williams – Smyrna, TN No Fee NAP NAP NAP NAP    
5.33 Property   1 Dollar General – Lincoln, IL No Fee NAP NAP NAP NAP    
6 Loan   1 One Bridge Street Yes - AE Fee NAP NAP NAP NAP 382,192 95,548
7 Loan   1 Clifton Commons Yes - AE Fee/Leasehold 1/6/2101 1, 98-year 0 No 131,284 131,284
8 Loan 5, 10, 11 1 One Campus Martius No Fee NAP NAP NAP NAP 3,926,163 560,880
9 Loan 5, 12 1 Hilton Sandestin Beach Resort No Fee NAP NAP NAP NAP 148,475 49,489
10 Loan   1 Plaza on Richmond No Fee NAP NAP NAP NAP 996,960 124,620
11 Loan   1 Cerritos Center Court No Leasehold 3/8/2087 NAP 450,936 Yes 221,600 55,401
12 Loan   1 City Brewery No Fee NAP NAP NAP NAP 0 Springing
13 Loan   1 Tisch Tower Yes - D Fee NAP NAP NAP NAP 0 Springing
14 Loan 13 1 Homewood Suites - Oxnard, CA No Fee NAP NAP NAP NAP 66,813 16,703
15 Loan 5 1 79 Fifth Avenue No Fee NAP NAP NAP NAP 2,815,969 469,328
16 Loan   1 Evans Industrial No Fee NAP NAP NAP NAP 38,709 4,301
17 Loan   1 Marnell Corporate Center 3 No Fee NAP NAP NAP NAP 24,402 12,201
18 Loan   1 4520 S Drexel Boulevard No Fee NAP NAP NAP NAP 31,086 7,771
19 Loan 5, 14 1 2355 and 2383 Utah Ave No Fee NAP NAP NAP NAP 119,754 59,877
20 Loan 15 1 Alcoa Crossing Shopping Center No Fee NAP NAP NAP NAP 88,212 22,053
21 Loan   1 Industrial Center Building - Art Studios Yes - AE Fee NAP NAP NAP NAP 52,404 13,101
22 Loan 16 1 Kensington Suites No Fee NAP NAP NAP NAP 19,497 6,498
23 Loan 17 1 Aviator Suites No Fee NAP NAP NAP NAP 7,833 3,047
24 Loan   1 Melville Corporate Plaza No Fee NAP NAP NAP NAP 37,960 18,980
25 Loan 18 1 Omega Self Storage - Mineola No Fee NAP NAP NAP NAP 24,388 12,194
26 Loan 19, 20 1 5500 South Hattie No Fee NAP NAP NAP NAP 20,657 2,951
27 Loan   1 Montfort Park Office No Fee NAP NAP NAP NAP 71,330 10,190

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($)
28 Loan 7, 8 10 Titan Self Storage Portfolio             43,534 8,976
28.01 Property   1 American SS (Oakwood Ave, Danville) No Fee NAP NAP NAP NAP    
28.02 Property   1 Yorkville SS (Yorkville, IL) No Fee NAP NAP NAP NAP    
28.03 Property   1 American Mini (Albertville, AL) No Fee NAP NAP NAP NAP    
28.04 Property   1 Climate Controlled (Franklin, NC) No Fee NAP NAP NAP NAP    
28.05 Property   1 American SS 2 (Henning Rd, Danville) No Fee NAP NAP NAP NAP    
28.06 Property   1 Hampton Storage (Hampton, TN) No Fee NAP NAP NAP NAP    
28.07 Property   1 Fort Payne Mini (Fort Payne, AL) No Fee NAP NAP NAP NAP    
28.08 Property   1 Mansfield Mini (Mansfield, LA) No Fee NAP NAP NAP NAP    
28.09 Property   1 Antra Mini (Monroe, LA) Yes - AO Fee NAP NAP NAP NAP    
28.10 Property   1 Wright Storage (Hiawatha, IA) No Fee NAP NAP NAP NAP    
29 Loan 21 1 Flatlands Shopping Center No Fee NAP NAP NAP NAP 155,082 77,541
30 Loan   1 All Climate Storage Center No Fee NAP NAP NAP NAP 28,322 2,360
31 Loan   1 American Self-Storage Harrisburg Yes - AE Fee NAP NAP NAP NAP 28,683 2,462
32 Loan   1 Crossings at Indian Lake Village No Fee NAP NAP NAP NAP 23,636 5,909
33 Loan   1 Montgomery Tech Center No Fee NAP NAP NAP NAP 0 4,227
34 Loan 8, 22 2 Prestige Storage Portfolio             26,570 13,285
34.01 Property   1 Portage Budget Storage No Fee NAP NAP NAP NAP    
34.02 Property   1 North Huron Self Storage No Fee NAP NAP NAP NAP    
35 Loan   1 241-11 Linden Blvd No Fee NAP NAP NAP NAP 16,954 16,954
36 Loan 23 1 Best Western - Laredo, TX No Fee NAP NAP NAP NAP 78,796 8,755
37 Loan 24, 25 1 Teaneck Gardens No Fee NAP NAP NAP NAP 96,457 48,229
38 Loan   1 Heber Self Storage No Fee NAP NAP NAP NAP 36,929 4,103
39 Loan 26 1 Treeborn & Cedar Gate Portfolio Yes - AE Fee NAP NAP NAP NAP 16,864 8,432
40 Loan 27 1 Omega Self Storage  Island Park Yes - AE Fee NAP NAP NAP NAP 8,190 8,190
41 Loan   1 Village Square Warren No Fee NAP NAP NAP NAP 13,519 6,759
42 Loan 28 1 Self Storage Stockton No Fee NAP NAP NAP NAP 20,135 4,027
43 Loan 29 1 Comfort Suites - Dunnellon, FL No Fee NAP NAP NAP NAP 6,449 6,449
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. No Fee NAP NAP NAP NAP 0 Springing
45 Loan   1 Quality Plus Self Storage No Fee NAP NAP NAP NAP 8,109 901
46 Loan   1 4330 Miraloma Avenue Medical Office No Fee NAP NAP NAP NAP 30,868 10,289
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. No Fee NAP NAP NAP NAP 0 Springing
48 Loan 25, 30, 31 1 Georgian House Owners Corp. No Fee NAP NAP NAP NAP 0 Springing
49 Loan 25, 30, 31 1 57 East 72nd Corporation No Fee NAP NAP NAP NAP 0 Springing
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. No Fee NAP NAP NAP NAP 0 Springing
51 Loan   1 Pioneer Stor N Lok No Fee NAP NAP NAP NAP 13,698 1,713
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. No Fee NAP NAP NAP NAP 0 Springing
53 Loan 25, 30, 31 1 23830 Owners Corp. No Fee NAP NAP NAP NAP 0 Springing
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. No Fee NAP NAP NAP NAP 0 Springing
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. No Fee NAP NAP NAP NAP 0 Springing
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. No Fee NAP NAP NAP NAP 51,351 25,676
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. No Fee NAP NAP NAP NAP 0 Springing
58 Loan 25, 30, 31 1 145 Upper Corp. No Fee NAP NAP NAP NAP 0 Springing
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. No Fee NAP NAP NAP NAP 0 Springing
60 Loan 25, 30, 31 1 Corner View Association, Inc. No Fee NAP NAP NAP NAP 25,466 8,489
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. No Fee NAP NAP NAP NAP 0 Springing

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($)
1 Loan 5 1 High Street 0 Springing 5,905,000 Springing 302,262 8,992,000 Springing 1,520,073 0
2 Loan 5 1 Katy Mills  0 Springing 0 46,008 1,104,183 0 98,487 2,363,678 0
3 Loan 5, 6 1 Constitution Center 0 Springing 0 0 0 416,036 Springing 0 0
4 Loan 5 1 The Boulders Resort 0 Springing 0 169,873 0 0 0 0 0
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 806 269 1,209,561 0 0 500,000 Springing 0 0
5.01 Property   1 Scheel's All Sports – Great Falls, MT                  
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO                  
5.03 Property   1 Hobby Lobby – McAlester, OK                  
5.04 Property   1 Hobby Lobby – Jackson, TN                  
5.05 Property   1 CVS Pharmacy – Springfield, OH                  
5.06 Property   1 Food Lion – Gastonia, NC                  
5.07 Property   1 Walgreens – Wichita, KS                  
5.08 Property   1 CVS Pharmacy – Springfield, IL                  
5.09 Property   1 Hobby Lobby – Forsyth, IL                  
5.10 Property   1 CVS Pharmacy – Easton, PA                  
5.11 Property   1 CVS Pharmacy – Christiansburg, VA                  
5.12 Property   1 CVS Pharmacy – New Baltimore, MI                  
5.13 Property   1 CVS Pharmacy – Silverton, OH                  
5.14 Property   1 TJ-Maxx – McAlester, OK                  
5.15 Property   1 CVS Pharmacy - Albertville, AL                  
5.16 Property   1 CVS Pharmacy – New Boston, OH                  
5.17 Property   1 Family Dollar – Springfield, MA                  
5.18 Property   1 CVS Pharmacy – Bedford, OH                  
5.19 Property   1 Family Dollar – Glen Burnie, MD                  
5.20 Property   1 Dollar General - Plainfield, CT                  
5.21 Property   1 Family Dollar – Mesquite, TX                  
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA                  
5.23 Property   1 Family Dollar – Milledgeville, GA                  
5.24 Property   1 Dollar General – Jackson, MS                  
5.25 Property   1 Family Dollar – Port Arthur, TX                  
5.26 Property   1 Dollar General – Dacula, GA                  
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX                  
5.28 Property   1 PNC Bank – Lansing, MI                  
5.29 Property   1 Family Dollar – Redford, MI                  
5.30 Property   1 Family Dollar - Little Rock, AR                  
5.31 Property   1 Dollar Tree – Toledo, OH                  
5.32 Property   1 Sherwin Williams – Smyrna, TN                  
5.33 Property   1 Dollar General – Lincoln, IL                  
6 Loan   1 One Bridge Street 0 Springing 0 3,376 40,510 300,000 25,319 500,000 0
7 Loan   1 Clifton Commons 0 Springing 0 3,130 187,794 0 27,387 328,640 0
8 Loan 5, 10, 11 1 One Campus Martius 0 Springing 28,230 28,230 677,530 1,500,000 169,541 4,000,000 0
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 286,032 286,038 0 239,176 0 0 0 0 0
10 Loan   1 Plaza on Richmond 147,952 36,988 0 3,192 114,915 2,250,000 Springing 1,000,000 0
11 Loan   1 Cerritos Center Court 0 Springing 0 3,254 117,136 1,600,000 Springing 1,600,000 0
12 Loan   1 City Brewery 0 Springing 0 0 0 0 0 0 0
13 Loan   1 Tisch Tower 0 Springing 0 0 0 0 0 0 0
14 Loan 13 1 Homewood Suites - Oxnard, CA 0 Springing 0 43,611 0 0 0 0 0
15 Loan 5 1 79 Fifth Avenue 0 Springing 0 5,763 207,468 1,000,000 57,760 3,500,000 0
16 Loan   1 Evans Industrial 53,568 6,696 0 7,860 0 2,000,000 Springing 2,000,000 0
17 Loan   1 Marnell Corporate Center 3 4,496 2,248 0 1,387 0 700,000 5,776 0 0
18 Loan   1 4520 S Drexel Boulevard 12,318 2,464 0 1,417 0 0 0 0 0
19 Loan 5, 14 1 2355 and 2383 Utah Ave 0 Springing 0 3,380 0 0 0 0 0
20 Loan 15 1 Alcoa Crossing Shopping Center 0 Springing 0 3,091 0 0 10,416 624,947 0
21 Loan   1 Industrial Center Building - Art Studios 0 Springing 0 Springing 0 0 Springing 0 0
22 Loan 16 1 Kensington Suites 119,211 13,246 0 4,800 172,800 0 0 0 0
23 Loan 17 1 Aviator Suites 0 Springing 0 4,700 169,200 0 0 0 0
24 Loan   1 Melville Corporate Plaza 19,327 2,761 0 1,644 0 300,000 12,328 500,000 0
25 Loan 18 1 Omega Self Storage - Mineola 15,433 1,403 0 397 0 0 0 0 0
26 Loan 19, 20 1 5500 South Hattie 0 Springing 0 3,692 0 0 0 0 0
27 Loan   1 Montfort Park Office 0 Springing 0 1,569 0 200,000 Springing 200,000 0

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($)
28 Loan 7, 8 10 Titan Self Storage Portfolio 4,326 2,163 0 3,554 85,286 0 0 0 0
28.01 Property   1 American SS (Oakwood Ave, Danville)                  
28.02 Property   1 Yorkville SS (Yorkville, IL)                  
28.03 Property   1 American Mini (Albertville, AL)                  
28.04 Property   1 Climate Controlled (Franklin, NC)                  
28.05 Property   1 American SS 2 (Henning Rd, Danville)                  
28.06 Property   1 Hampton Storage (Hampton, TN)                  
28.07 Property   1 Fort Payne Mini (Fort Payne, AL)                  
28.08 Property   1 Mansfield Mini (Mansfield, LA)                  
28.09 Property   1 Antra Mini (Monroe, LA)                  
28.10 Property   1 Wright Storage (Hiawatha, IA)                  
29 Loan 21 1 Flatlands Shopping Center 0 Springing 0 Springing 0 0 Springing 0 237,979
30 Loan   1 All Climate Storage Center 0 Springing 0 806 0 0 0 0 0
31 Loan   1 American Self-Storage Harrisburg 5,202 Springing 0 845 0 0 0 0 0
32 Loan   1 Crossings at Indian Lake Village 0 Springing 0 627 0 112,842 Springing 112,842 0
33 Loan   1 Montgomery Tech Center 0 Springing 202,516 255 9,180 0 2,544 0 0
34 Loan 8, 22 2 Prestige Storage Portfolio 0 Springing 175,058 610 0 0 0 0 0
34.01 Property   1 Portage Budget Storage                  
34.02 Property   1 North Huron Self Storage                  
35 Loan   1 241-11 Linden Blvd 0 Springing 0 463 11,107 0 5,747 137,927 0
36 Loan 23 1 Best Western - Laredo, TX 18,805 3,134 0 8,297 0 0 0 0 0
37 Loan 24, 25 1 Teaneck Gardens 13,770 6,885 0 4,250 0 0 0 0 0
38 Loan   1 Heber Self Storage 0 Springing 0 801 0 0 0 0 0
39 Loan 26 1 Treeborn & Cedar Gate Portfolio 0 Springing 0 3,736 0 0 0 0 0
40 Loan 27 1 Omega Self Storage  Island Park 23,639 2,149 0 323 0 0 0 0 0
41 Loan   1 Village Square Warren 3,884 971 0 410 0 150,000 Springing 150,000 0
42 Loan 28 1 Self Storage Stockton 0 Springing 0 748 0 0 0 0 0
43 Loan 29 1 Comfort Suites - Dunnellon, FL 0 Springing 0 8,337 0 0 0 0 0
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. 0 Springing 0 0 0 0 0 0 0
45 Loan   1 Quality Plus Self Storage 0 Springing 0 461 0 0 0 0 0
46 Loan   1 4330 Miraloma Avenue Medical Office 8,642 1,322 0 0 0 0 0 0 0
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. 0 Springing 0 0 0 0 0 0 0
48 Loan 25, 30, 31 1 Georgian House Owners Corp. 0 Springing 0 0 0 0 0 0 0
49 Loan 25, 30, 31 1 57 East 72nd Corporation 0 Springing 0 0 0 0 0 0 0
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. 0 Springing 0 0 0 0 0 0 0
51 Loan   1 Pioneer Stor N Lok 0 Springing 187,545 342 0 0 0 0 0
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. 0 Springing 0 0 0 0 0 0 0
53 Loan 25, 30, 31 1 23830 Owners Corp. 0 Springing 0 0 0 0 0 0 0
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. 0 Springing 0 0 0 0 0 0 0
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. 0 Springing 0 0 0 0 0 0 0
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. 0 Springing 0 0 0 0 0 0 0
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. 0 Springing 0 0 0 0 0 0 0
58 Loan 25, 30, 31 1 145 Upper Corp. 0 Springing 0 0 0 0 0 0 0
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. 0 Springing 0 0 0 0 0 0 0
60 Loan 25, 30, 31 1 Corner View Association, Inc. 0 Springing 0 0 0 0 0 0 0
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. 0 Springing 0 0 0 0 0 0 0

 

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($) Other Reserve Description
1 Loan 5 1 High Street 0 0 0 2,686,455 30,583 Ground Rent ($30,583); Rent Concession ($708,593.26); Existing TI/LC ($1,873,516); Prepaid Rent ($73,762.46)
2 Loan 5 1 Katy Mills  0 0 0 1,013,945 0 Outstanding TI/LC Reserve
3 Loan 5, 6 1 Constitution Center 0 0 0 14,343,252 0 Free Rent Reserve
4 Loan 5 1 The Boulders Resort 0 0 0 1,800,000 Springing Seasonality Reserve ($1,800,000), PIP (Springing)
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 0 0 280,629 16,656 0 Free Rent Reserve
5.01 Property   1 Scheel's All Sports – Great Falls, MT            
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO            
5.03 Property   1 Hobby Lobby – McAlester, OK            
5.04 Property   1 Hobby Lobby – Jackson, TN            
5.05 Property   1 CVS Pharmacy – Springfield, OH            
5.06 Property   1 Food Lion – Gastonia, NC            
5.07 Property   1 Walgreens – Wichita, KS            
5.08 Property   1 CVS Pharmacy – Springfield, IL            
5.09 Property   1 Hobby Lobby – Forsyth, IL            
5.10 Property   1 CVS Pharmacy – Easton, PA            
5.11 Property   1 CVS Pharmacy – Christiansburg, VA            
5.12 Property   1 CVS Pharmacy – New Baltimore, MI            
5.13 Property   1 CVS Pharmacy – Silverton, OH            
5.14 Property   1 TJ-Maxx – McAlester, OK            
5.15 Property   1 CVS Pharmacy - Albertville, AL            
5.16 Property   1 CVS Pharmacy – New Boston, OH            
5.17 Property   1 Family Dollar – Springfield, MA            
5.18 Property   1 CVS Pharmacy – Bedford, OH            
5.19 Property   1 Family Dollar – Glen Burnie, MD            
5.20 Property   1 Dollar General - Plainfield, CT            
5.21 Property   1 Family Dollar – Mesquite, TX            
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA            
5.23 Property   1 Family Dollar – Milledgeville, GA            
5.24 Property   1 Dollar General – Jackson, MS            
5.25 Property   1 Family Dollar – Port Arthur, TX            
5.26 Property   1 Dollar General – Dacula, GA            
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX            
5.28 Property   1 PNC Bank – Lansing, MI            
5.29 Property   1 Family Dollar – Redford, MI            
5.30 Property   1 Family Dollar - Little Rock, AR            
5.31 Property   1 Dollar Tree – Toledo, OH            
5.32 Property   1 Sherwin Williams – Smyrna, TN            
5.33 Property   1 Dollar General – Lincoln, IL            
6 Loan   1 One Bridge Street 0 0 0 0 0 NAP
7 Loan   1 Clifton Commons 0 0 0 110,000 0 Existing TI/LC Obligations Reserve
8 Loan 5, 10, 11 1 One Campus Martius 0 0 0 3,851,373 0 Outstanding TI/LC
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 0 0 0 25,189,000 0 PIP Reserve Funds
10 Loan   1 Plaza on Richmond 0 0 0 430,000 0 Outstanding TI/LC Reserve
11 Loan   1 Cerritos Center Court 0 0 0 2,453,272 41,000 Existing TI/LC Reserve ($1,469,740); Rent Concession Reserve ($942,531.86); Ground Rent Reserve ($41,000)
12 Loan   1 City Brewery 0 0 0 0 0 NAP
13 Loan   1 Tisch Tower 0 0 0 254,034 0 Balbix Reserve Funds
14 Loan 13 1 Homewood Suites - Oxnard, CA 0 0 0 460,710 0 PIP Reserve
15 Loan 5 1 79 Fifth Avenue 0 0 0 0 0 NAP
16 Loan   1 Evans Industrial 0 0 0 1,850,000 0 Recteq Reserve Funds
17 Loan   1 Marnell Corporate Center 3 0 0 0 141,803 0 Rent Concession Reserve
18 Loan   1 4520 S Drexel Boulevard 0 0 0 0 0 NAP
19 Loan 5, 14 1 2355 and 2383 Utah Ave 0 0 3,125 9,221,405 0 Free Rent ($1,895,914.74), Outstanding Tenant Allowance ($7,325,490)
20 Loan 15 1 Alcoa Crossing Shopping Center 0 0 0 0 0 NAP
21 Loan   1 Industrial Center Building - Art Studios 0 0 0 0 0 NAP
22 Loan 16 1 Kensington Suites 0 0 0 0 0 NAP
23 Loan 17 1 Aviator Suites 0 0 49,375 0 0 NAP
24 Loan   1 Melville Corporate Plaza 0 0 0 0 0 NAP
25 Loan 18 1 Omega Self Storage - Mineola 0 0 0 0 0 NAP
26 Loan 19, 20 1 5500 South Hattie 0 0 0 0 0 NAP
27 Loan   1 Montfort Park Office 0 0 16,375 54,710 0 Free Rent Reserve ($14,369.00); Suite 320/Outstanding Leasing Costs Reserve ($40,341.00)

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($) Other Reserve Description
28 Loan 7, 8 10 Titan Self Storage Portfolio 0 0 50,126 0 0 NAP
28.01 Property   1 American SS (Oakwood Ave, Danville)            
28.02 Property   1 Yorkville SS (Yorkville, IL)            
28.03 Property   1 American Mini (Albertville, AL)            
28.04 Property   1 Climate Controlled (Franklin, NC)            
28.05 Property   1 American SS 2 (Henning Rd, Danville)            
28.06 Property   1 Hampton Storage (Hampton, TN)            
28.07 Property   1 Fort Payne Mini (Fort Payne, AL)            
28.08 Property   1 Mansfield Mini (Mansfield, LA)            
28.09 Property   1 Antra Mini (Monroe, LA)            
28.10 Property   1 Wright Storage (Hiawatha, IA)            
29 Loan 21 1 Flatlands Shopping Center 0 0 53,212 0 0 NAP
30 Loan   1 All Climate Storage Center 0 0 0 0 0 NAP
31 Loan   1 American Self-Storage Harrisburg 0 0 0 0 0 NAP
32 Loan   1 Crossings at Indian Lake Village 0 0 0 152,522 0 Gap Rent Reserves
33 Loan   1 Montgomery Tech Center 0 0 0 801,360 0 Existing TI/LC Reserve Funds
34 Loan 8, 22 2 Prestige Storage Portfolio 0 0 24,943 0 0 NAP
34.01 Property   1 Portage Budget Storage            
34.02 Property   1 North Huron Self Storage            
35 Loan   1 241-11 Linden Blvd 0 0 1,875 0 0 NAP
36 Loan 23 1 Best Western - Laredo, TX 0 0 22,500 0 2,074 PIP Reserve
37 Loan 24, 25 1 Teaneck Gardens 0 0 16,000 0 0 NAP
38 Loan   1 Heber Self Storage 0 0 0 0 0 NAP
39 Loan 26 1 Treeborn & Cedar Gate Portfolio 0 0 76,094 101,173 Springing Personal Tax Reserve Funds ($55,978); Enviornmental Reserve Funds ($45,195)
40 Loan 27 1 Omega Self Storage  Island Park 0 0 0 0 0 NAP
41 Loan   1 Village Square Warren 0 0 24,625 16,096 0 Arrearage Repayment Reserve
42 Loan 28 1 Self Storage Stockton 0 0 37,782 0 0 NAP
43 Loan 29 1 Comfort Suites - Dunnellon, FL 0 0 0 Springing 0 PIP Reserve
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. 0 0 0 450,000 0 Collateral Security Agreement For Capital Improvements
45 Loan   1 Quality Plus Self Storage 0 0 0 0 0 NAP
46 Loan   1 4330 Miraloma Avenue Medical Office 0 0 0 0 0 NAP
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. 0 0 0 0 0 NAP
48 Loan 25, 30, 31 1 Georgian House Owners Corp. 0 0 0 350,000 0 Collateral Security Agreement For Capital Improvements
49 Loan 25, 30, 31 1 57 East 72nd Corporation 0 0 0 0 0 NAP
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. 0 0 0 6,250 0 Collateral Security Agreement For Capital Improvements
51 Loan   1 Pioneer Stor N Lok 0 0 4,688 0 0 NAP
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. 0 0 0 12,500 0 Collateral Security Agreement For Capital Improvements
53 Loan 25, 30, 31 1 23830 Owners Corp. 0 0 0 400,000 0 Collateral Security Agreement For Capital Improvements
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. 0 0 0 55,000 0 Collateral Security Agreement Re: Maintenance Arrears
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. 0 0 0 95,000 0 Collateral Security Agreement For Capital Improvements
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. 0 0 0 0 0 NAP
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. 0 0 0 10,000 0 Collateral Security Agreement For Capital Improvements
58 Loan 25, 30, 31 1 145 Upper Corp. 0 0 0 0 0 NAP
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. 0 0 0 0 0 NAP
60 Loan 25, 30, 31 1 Corner View Association, Inc. 0 0 0 $350,000, $67,000 0 Collateral Security Agreement For Capital Improvements, Collateral Security Agreement Re: Maintenance Arrears
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. 0 0 0 0 0 NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N)
1 Loan 5 1 High Street 0 0 NAP Hard In Place Yes No Yes Yes
2 Loan 5 1 Katy Mills  0 0 NAP Hard Springing Yes Yes Yes Yes
3 Loan 5, 6 1 Constitution Center 0 0 NAP Hard Springing Yes No Yes No
4 Loan 5 1 The Boulders Resort 1,800,000 0 NAP Hard In Place Yes No Yes Yes
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 0 0 NAP Hard Springing Yes No No NAP
5.01 Property   1 Scheel's All Sports – Great Falls, MT                  
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO                  
5.03 Property   1 Hobby Lobby – McAlester, OK                  
5.04 Property   1 Hobby Lobby – Jackson, TN                  
5.05 Property   1 CVS Pharmacy – Springfield, OH                  
5.06 Property   1 Food Lion – Gastonia, NC                  
5.07 Property   1 Walgreens – Wichita, KS                  
5.08 Property   1 CVS Pharmacy – Springfield, IL                  
5.09 Property   1 Hobby Lobby – Forsyth, IL                  
5.10 Property   1 CVS Pharmacy – Easton, PA                  
5.11 Property   1 CVS Pharmacy – Christiansburg, VA                  
5.12 Property   1 CVS Pharmacy – New Baltimore, MI                  
5.13 Property   1 CVS Pharmacy – Silverton, OH                  
5.14 Property   1 TJ-Maxx – McAlester, OK                  
5.15 Property   1 CVS Pharmacy - Albertville, AL                  
5.16 Property   1 CVS Pharmacy – New Boston, OH                  
5.17 Property   1 Family Dollar – Springfield, MA                  
5.18 Property   1 CVS Pharmacy – Bedford, OH                  
5.19 Property   1 Family Dollar – Glen Burnie, MD                  
5.20 Property   1 Dollar General - Plainfield, CT                  
5.21 Property   1 Family Dollar – Mesquite, TX                  
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA                  
5.23 Property   1 Family Dollar – Milledgeville, GA                  
5.24 Property   1 Dollar General – Jackson, MS                  
5.25 Property   1 Family Dollar – Port Arthur, TX                  
5.26 Property   1 Dollar General – Dacula, GA                  
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX                  
5.28 Property   1 PNC Bank – Lansing, MI                  
5.29 Property   1 Family Dollar – Redford, MI                  
5.30 Property   1 Family Dollar - Little Rock, AR                  
5.31 Property   1 Dollar Tree – Toledo, OH                  
5.32 Property   1 Sherwin Williams – Smyrna, TN                  
5.33 Property   1 Dollar General – Lincoln, IL                  
6 Loan   1 One Bridge Street 0 0 NAP Hard In Place Yes Yes No NAP
7 Loan   1 Clifton Commons 0 0 NAP Hard Springing Yes Yes No NAP
8 Loan 5, 10, 11 1 One Campus Martius 0 0 NAP Hard Springing Yes Yes Yes No
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 0 0 NAP Springing Springing Yes No Yes No
10 Loan   1 Plaza on Richmond 0 0 NAP Soft Springing Yes Yes No NAP
11 Loan   1 Cerritos Center Court 0 0 NAP Soft Springing Yes Yes No NAP
12 Loan   1 City Brewery 0 0 NAP Hard In Place No Yes No NAP
13 Loan   1 Tisch Tower 0 0 NAP Springing Springing Yes No No NAP
14 Loan 13 1 Homewood Suites - Oxnard, CA 0 0 NAP Hard Springing Yes No No NAP
15 Loan 5 1 79 Fifth Avenue 0 0 NAP Hard Springing Yes Yes Yes No
16 Loan   1 Evans Industrial 0 0 NAP Hard In Place Yes Yes No NAP
17 Loan   1 Marnell Corporate Center 3 0 0 NAP Soft Springing Yes No No NAP
18 Loan   1 4520 S Drexel Boulevard 0 0 NAP Springing Springing Yes No No NAP
19 Loan 5, 14 1 2355 and 2383 Utah Ave 0 0 NAP Hard In Place Yes Yes Yes No
20 Loan 15 1 Alcoa Crossing Shopping Center 0 0 NAP Springing Springing Yes Yes No NAP
21 Loan   1 Industrial Center Building - Art Studios 0 0 NAP Springing Springing Yes No No NAP
22 Loan 16 1 Kensington Suites 0 0 NAP Springing Springing Yes No No NAP
23 Loan 17 1 Aviator Suites 0 0 NAP Springing Springing Yes No No NAP
24 Loan   1 Melville Corporate Plaza 0 0 NAP Springing Springing Yes Yes No NAP
25 Loan 18 1 Omega Self Storage - Mineola 0 0 NAP Springing Springing Yes No No NAP
26 Loan 19, 20 1 5500 South Hattie 0 0 NAP Hard Springing Yes Yes No NAP
27 Loan   1 Montfort Park Office 0 0 NAP Hard In Place Yes No No NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N)
28 Loan 7, 8 10 Titan Self Storage Portfolio 0 0 NAP Springing Springing Yes No No NAP
28.01 Property   1 American SS (Oakwood Ave, Danville)                  
28.02 Property   1 Yorkville SS (Yorkville, IL)                  
28.03 Property   1 American Mini (Albertville, AL)                  
28.04 Property   1 Climate Controlled (Franklin, NC)                  
28.05 Property   1 American SS 2 (Henning Rd, Danville)                  
28.06 Property   1 Hampton Storage (Hampton, TN)                  
28.07 Property   1 Fort Payne Mini (Fort Payne, AL)                  
28.08 Property   1 Mansfield Mini (Mansfield, LA)                  
28.09 Property   1 Antra Mini (Monroe, LA)                  
28.10 Property   1 Wright Storage (Hiawatha, IA)                  
29 Loan 21 1 Flatlands Shopping Center 0 0 NAP Springing Springing Yes Yes No NAP
30 Loan   1 All Climate Storage Center 0 0 NAP Springing Springing Yes No No NAP
31 Loan   1 American Self-Storage Harrisburg 0 0 NAP Springing Springing Yes No No NAP
32 Loan   1 Crossings at Indian Lake Village 0 0 NAP Springing Springing Yes No No NAP
33 Loan   1 Montgomery Tech Center 0 0 NAP Hard Springing Yes Yes No NAP
34 Loan 8, 22 2 Prestige Storage Portfolio 0 0 NAP Springing Springing Yes No No NAP
34.01 Property   1 Portage Budget Storage                  
34.02 Property   1 North Huron Self Storage                  
35 Loan   1 241-11 Linden Blvd 0 0 NAP Springing Springing Yes No No NAP
36 Loan 23 1 Best Western - Laredo, TX 0 0 NAP Springing Springing Yes No No NAP
37 Loan 24, 25 1 Teaneck Gardens 0 0 NAP None None No No No NAP
38 Loan   1 Heber Self Storage 0 0 NAP Springing Springing Yes No No NAP
39 Loan 26 1 Treeborn & Cedar Gate Portfolio 0 0 NAP Springing Springing Yes No No NAP
40 Loan 27 1 Omega Self Storage  Island Park 0 0 NAP Springing Springing Yes No No NAP
41 Loan   1 Village Square Warren 0 0 NAP Hard Springing Yes No No NAP
42 Loan 28 1 Self Storage Stockton 0 0 NAP Springing Springing Yes No No NAP
43 Loan 29 1 Comfort Suites - Dunnellon, FL 0 0 NAP Springing Springing Yes No No NAP
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. 0 0 NAP None None No No No  
45 Loan   1 Quality Plus Self Storage 0 0 NAP Springing Springing Yes No No NAP
46 Loan   1 4330 Miraloma Avenue Medical Office 0 0 NAP Hard Springing Yes Yes No NAP
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. 0 0 NAP None None No No No  
48 Loan 25, 30, 31 1 Georgian House Owners Corp. 0 0 NAP None None No No No  
49 Loan 25, 30, 31 1 57 East 72nd Corporation 0 0 NAP None None No No No  
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. 0 0 NAP None None No No No  
51 Loan   1 Pioneer Stor N Lok 0 0 NAP Springing Springing Yes No No NAP
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. 0 0 NAP None None No No No  
53 Loan 25, 30, 31 1 23830 Owners Corp. 0 0 NAP None None No No No  
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. 0 0 NAP None None No No No  
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. 0 0 NAP None None No No No  
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. 0 0 NAP None None No No No  
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. 0 0 NAP None None No No No  
58 Loan 25, 30, 31 1 145 Upper Corp. 0 0 NAP None None No No No  
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. 0 0 NAP None None No No No  
60 Loan 25, 30, 31 1 Corner View Association, Inc. 0 0 NAP None None No No No  
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. 0 0 NAP None None No No No  

 

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%)
1 Loan 5 1 High Street 100,000,000 38,395,000 173,620.06 625,814.50 NAP NAP 138,395,000 625,814.50 71.5%
2 Loan 5 1 Katy Mills  91,000,000 39,000,000 228,014.77 760,049.23 NAP NAP 130,000,000 760,049 0
3 Loan 5, 6 1 Constitution Center 84,000,000 314,000,000 809,008.65 1,025,431.34 52,000,000 0 450,000,000 1,197,657 0
4 Loan 5 1 The Boulders Resort 74,930,466 24,976,822 142,937.00 571,748.00 NAP NAP 99,907,288 571,748 0
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 Scheel's All Sports – Great Falls, MT                  
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO                  
5.03 Property   1 Hobby Lobby – McAlester, OK                  
5.04 Property   1 Hobby Lobby – Jackson, TN                  
5.05 Property   1 CVS Pharmacy – Springfield, OH                  
5.06 Property   1 Food Lion – Gastonia, NC                  
5.07 Property   1 Walgreens – Wichita, KS                  
5.08 Property   1 CVS Pharmacy – Springfield, IL                  
5.09 Property   1 Hobby Lobby – Forsyth, IL                  
5.10 Property   1 CVS Pharmacy – Easton, PA                  
5.11 Property   1 CVS Pharmacy – Christiansburg, VA                  
5.12 Property   1 CVS Pharmacy – New Baltimore, MI                  
5.13 Property   1 CVS Pharmacy – Silverton, OH                  
5.14 Property   1 TJ-Maxx – McAlester, OK                  
5.15 Property   1 CVS Pharmacy - Albertville, AL                  
5.16 Property   1 CVS Pharmacy – New Boston, OH                  
5.17 Property   1 Family Dollar – Springfield, MA                  
5.18 Property   1 CVS Pharmacy – Bedford, OH                  
5.19 Property   1 Family Dollar – Glen Burnie, MD                  
5.20 Property   1 Dollar General - Plainfield, CT                  
5.21 Property   1 Family Dollar – Mesquite, TX                  
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA                  
5.23 Property   1 Family Dollar – Milledgeville, GA                  
5.24 Property   1 Dollar General – Jackson, MS                  
5.25 Property   1 Family Dollar – Port Arthur, TX                  
5.26 Property   1 Dollar General – Dacula, GA                  
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX                  
5.28 Property   1 PNC Bank – Lansing, MI                  
5.29 Property   1 Family Dollar – Redford, MI                  
5.30 Property   1 Family Dollar - Little Rock, AR                  
5.31 Property   1 Dollar Tree – Toledo, OH                  
5.32 Property   1 Sherwin Williams – Smyrna, TN                  
5.33 Property   1 Dollar General – Lincoln, IL                  
6 Loan   1 One Bridge Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 Clifton Commons NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 5, 10, 11 1 One Campus Martius 46,200,000 171,800,000 873,833.66 1,108,822.69 NAP NAP 218,000,000 1,108,823 1
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 44,000,000 76,000,000 296,663.89 468,416.67 NAP NAP 120,000,000 468,417 0
10 Loan   1 Plaza on Richmond NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 Cerritos Center Court NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 City Brewery NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 Tisch Tower NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 13 1 Homewood Suites - Oxnard, CA NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 5 1 79 Fifth Avenue 25,000,000 215,000,000 893,743.06 997,666.67 NAP NAP 240,000,000 997,666.67 60.8%
16 Loan   1 Evans Industrial NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 Marnell Corporate Center 3 NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 4520 S Drexel Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 5, 14 1 2355 and 2383 Utah Ave 14,000,000 71,000,000 338,334.72 405,048.61 NAP NAP 85,000,000 405,048.61 57.4%
20 Loan 15 1 Alcoa Crossing Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 Industrial Center Building - Art Studios NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 16 1 Kensington Suites NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 17 1 Aviator Suites NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Melville Corporate Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 18 1 Omega Self Storage - Mineola NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 19, 20 1 5500 South Hattie NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 Montfort Park Office NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%)
28 Loan 7, 8 10 Titan Self Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.01 Property   1 American SS (Oakwood Ave, Danville)                  
28.02 Property   1 Yorkville SS (Yorkville, IL)                  
28.03 Property   1 American Mini (Albertville, AL)                  
28.04 Property   1 Climate Controlled (Franklin, NC)                  
28.05 Property   1 American SS 2 (Henning Rd, Danville)                  
28.06 Property   1 Hampton Storage (Hampton, TN)                  
28.07 Property   1 Fort Payne Mini (Fort Payne, AL)                  
28.08 Property   1 Mansfield Mini (Mansfield, LA)                  
28.09 Property   1 Antra Mini (Monroe, LA)                  
28.10 Property   1 Wright Storage (Hiawatha, IA)                  
29 Loan 21 1 Flatlands Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 All Climate Storage Center NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 American Self-Storage Harrisburg NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 Crossings at Indian Lake Village NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan   1 Montgomery Tech Center NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 8, 22 2 Prestige Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.01 Property   1 Portage Budget Storage                  
34.02 Property   1 North Huron Self Storage                  
35 Loan   1 241-11 Linden Blvd NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 23 1 Best Western - Laredo, TX NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 24, 25 1 Teaneck Gardens NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Heber Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 26 1 Treeborn & Cedar Gate Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 27 1 Omega Self Storage  Island Park NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan   1 Village Square Warren NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan 28 1 Self Storage Stockton NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan 29 1 Comfort Suites - Dunnellon, FL NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. NAP NAP NAP NAP 0 greater of 3.70% or the Prime Rate 4,994,944 25,508 0
45 Loan   1 Quality Plus Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
46 Loan   1 4330 Miraloma Avenue Medical Office NAP NAP NAP NAP NAP NAP NAP NAP NAP
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. NAP NAP NAP NAP 0 greater of 3.50% or the Prime Rate 4,490,146 22,512 0
48 Loan 25, 30, 31 1 Georgian House Owners Corp. NAP NAP NAP NAP 0 greater of 3.50% or the Prime Rate 4,282,000 23,197 0
49 Loan 25, 30, 31 1 57 East 72nd Corporation NAP NAP NAP NAP 0 greater of 3.75% or Prime Rate +0.25% 4,200,000 18,808 0
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. NAP NAP NAP NAP 0 greater of 3.50% or the Prime Rate 4,500,000 22,781 0
51 Loan   1 Pioneer Stor N Lok NAP NAP NAP NAP NAP NAP NAP NAP NAP
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. NAP NAP NAP NAP 0 greater of 3.50% or the Prime Rate 3,727,794 18,491 0
53 Loan 25, 30, 31 1 23830 Owners Corp. NAP NAP NAP NAP 0 greater of 3.70% or the Prime Rate 3,000,000 12,078 0
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. NAP NAP NAP NAP 0 greater of 3.70% or the Prime Rate 2,700,000 11,022 0
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. NAP NAP NAP NAP 0 greater of 3.75% or Prime Rate +0.25% 2,499,064 12,090 0
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP
58 Loan 25, 30, 31 1 145 Upper Corp. NAP NAP NAP NAP 0 greater of 3.85% or Prime Rate +0.25% 1,698,562 8,717 0
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. NAP NAP NAP NAP 0 greater of 3.50% or the Prime Rate 1,200,000 4,715 0
60 Loan 25, 30, 31 1 Corner View Association, Inc. NAP NAP NAP NAP 0 greater of 4.00% or Prime Rate +0.25% 1,250,000 6,492 0
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. NAP NAP NAP NAP 0 greater of 3.90% or the Prime Rate 1,497,606 7,217 0

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N)
1 Loan 5 1 High Street 1.61 8.8% NAP NAP NAP NAP NAP NAP NAP No
2 Loan 5 1 Katy Mills  3 0 NAP NAP NAP NAP NAP NAP NAP No
3 Loan 5, 6 1 Constitution Center 4 0 NAP NAP NAP NAP NAP NAP NAP No
4 Loan 5 1 The Boulders Resort 3 0 NAP NAP NAP NAP NAP NAP NAP No
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 NAP NAP NAP NAP NAP NAP NAP NAP NAP No
5.01 Property   1 Scheel's All Sports – Great Falls, MT                    
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO                    
5.03 Property   1 Hobby Lobby – McAlester, OK                    
5.04 Property   1 Hobby Lobby – Jackson, TN                    
5.05 Property   1 CVS Pharmacy – Springfield, OH                    
5.06 Property   1 Food Lion – Gastonia, NC                    
5.07 Property   1 Walgreens – Wichita, KS                    
5.08 Property   1 CVS Pharmacy – Springfield, IL                    
5.09 Property   1 Hobby Lobby – Forsyth, IL                    
5.10 Property   1 CVS Pharmacy – Easton, PA                    
5.11 Property   1 CVS Pharmacy – Christiansburg, VA                    
5.12 Property   1 CVS Pharmacy – New Baltimore, MI                    
5.13 Property   1 CVS Pharmacy – Silverton, OH                    
5.14 Property   1 TJ-Maxx – McAlester, OK                    
5.15 Property   1 CVS Pharmacy - Albertville, AL                    
5.16 Property   1 CVS Pharmacy – New Boston, OH                    
5.17 Property   1 Family Dollar – Springfield, MA                    
5.18 Property   1 CVS Pharmacy – Bedford, OH                    
5.19 Property   1 Family Dollar – Glen Burnie, MD                    
5.20 Property   1 Dollar General - Plainfield, CT                    
5.21 Property   1 Family Dollar – Mesquite, TX                    
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA                    
5.23 Property   1 Family Dollar – Milledgeville, GA                    
5.24 Property   1 Dollar General – Jackson, MS                    
5.25 Property   1 Family Dollar – Port Arthur, TX                    
5.26 Property   1 Dollar General – Dacula, GA                    
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX                    
5.28 Property   1 PNC Bank – Lansing, MI                    
5.29 Property   1 Family Dollar – Redford, MI                    
5.30 Property   1 Family Dollar - Little Rock, AR                    
5.31 Property   1 Dollar Tree – Toledo, OH                    
5.32 Property   1 Sherwin Williams – Smyrna, TN                    
5.33 Property   1 Dollar General – Lincoln, IL                    
6 Loan   1 One Bridge Street NAP NAP NAP NAP NAP NAP NAP NAP NAP No
7 Loan   1 Clifton Commons NAP NAP NAP NAP NAP NAP NAP NAP NAP No
8 Loan 5, 10, 11 1 One Campus Martius 2 0 NAP NAP NAP NAP NAP NAP NAP No
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 4 0 NAP NAP NAP NAP NAP NAP NAP No
10 Loan   1 Plaza on Richmond NAP NAP NAP NAP NAP NAP NAP NAP NAP No
11 Loan   1 Cerritos Center Court NAP NAP NAP NAP NAP NAP NAP NAP NAP No
12 Loan   1 City Brewery NAP NAP NAP NAP NAP NAP NAP NAP NAP No
13 Loan   1 Tisch Tower NAP NAP NAP NAP NAP NAP NAP NAP NAP No
14 Loan 13 1 Homewood Suites - Oxnard, CA NAP NAP NAP NAP NAP NAP NAP NAP NAP No
15 Loan 5 1 79 Fifth Avenue 1.61 8.4% NAP NAP NAP NAP NAP NAP NAP No
16 Loan   1 Evans Industrial NAP NAP NAP NAP NAP NAP NAP NAP NAP No
17 Loan   1 Marnell Corporate Center 3 NAP NAP NAP NAP NAP NAP NAP NAP NAP No
18 Loan   1 4520 S Drexel Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP No
19 Loan 5, 14 1 2355 and 2383 Utah Ave 1.51 9.4% NAP NAP NAP NAP NAP NAP NAP No
20 Loan 15 1 Alcoa Crossing Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP No
21 Loan   1 Industrial Center Building - Art Studios NAP NAP NAP NAP NAP NAP NAP NAP NAP No
22 Loan 16 1 Kensington Suites NAP NAP NAP NAP NAP NAP NAP NAP NAP No
23 Loan 17 1 Aviator Suites NAP NAP NAP NAP NAP NAP NAP NAP NAP No
24 Loan   1 Melville Corporate Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP No
25 Loan 18 1 Omega Self Storage - Mineola NAP NAP NAP NAP NAP NAP NAP NAP NAP No
26 Loan 19, 20 1 5500 South Hattie NAP NAP NAP NAP NAP NAP NAP NAP NAP No
27 Loan   1 Montfort Park Office NAP NAP NAP NAP NAP NAP NAP NAP NAP No

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N)
28 Loan 7, 8 10 Titan Self Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP No
28.01 Property   1 American SS (Oakwood Ave, Danville)                    
28.02 Property   1 Yorkville SS (Yorkville, IL)                    
28.03 Property   1 American Mini (Albertville, AL)                    
28.04 Property   1 Climate Controlled (Franklin, NC)                    
28.05 Property   1 American SS 2 (Henning Rd, Danville)                    
28.06 Property   1 Hampton Storage (Hampton, TN)                    
28.07 Property   1 Fort Payne Mini (Fort Payne, AL)                    
28.08 Property   1 Mansfield Mini (Mansfield, LA)                    
28.09 Property   1 Antra Mini (Monroe, LA)                    
28.10 Property   1 Wright Storage (Hiawatha, IA)                    
29 Loan 21 1 Flatlands Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP No
30 Loan   1 All Climate Storage Center NAP NAP NAP NAP NAP NAP NAP NAP NAP No
31 Loan   1 American Self-Storage Harrisburg NAP NAP NAP NAP NAP NAP NAP NAP NAP No
32 Loan   1 Crossings at Indian Lake Village NAP NAP NAP NAP NAP NAP NAP NAP NAP No
33 Loan   1 Montgomery Tech Center NAP NAP NAP NAP NAP NAP NAP NAP NAP No
34 Loan 8, 22 2 Prestige Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP No
34.01 Property   1 Portage Budget Storage                    
34.02 Property   1 North Huron Self Storage                    
35 Loan   1 241-11 Linden Blvd NAP NAP NAP NAP NAP NAP NAP NAP NAP No
36 Loan 23 1 Best Western - Laredo, TX NAP NAP NAP NAP NAP NAP NAP NAP NAP No
37 Loan 24, 25 1 Teaneck Gardens NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes
38 Loan   1 Heber Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP No
39 Loan 26 1 Treeborn & Cedar Gate Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP No
40 Loan 27 1 Omega Self Storage  Island Park NAP NAP NAP NAP NAP NAP NAP NAP NAP No
41 Loan   1 Village Square Warren NAP NAP NAP NAP NAP NAP NAP NAP NAP No
42 Loan 28 1 Self Storage Stockton NAP NAP NAP NAP NAP NAP NAP NAP NAP No
43 Loan 29 1 Comfort Suites - Dunnellon, FL NAP NAP NAP NAP NAP NAP NAP NAP NAP No
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. 4 0 NAP NAP NAP NAP NAP NAP NAP Yes
45 Loan   1 Quality Plus Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP No
46 Loan   1 4330 Miraloma Avenue Medical Office NAP NAP NAP NAP NAP NAP NAP NAP NAP No
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. 8 0 NAP NAP NAP NAP NAP NAP NAP Yes
48 Loan 25, 30, 31 1 Georgian House Owners Corp. 4 0 NAP NAP NAP NAP NAP NAP NAP Yes
49 Loan 25, 30, 31 1 57 East 72nd Corporation 3 0 NAP NAP NAP NAP NAP NAP NAP Yes
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. 15 1 NAP NAP NAP NAP NAP NAP NAP Yes
51 Loan   1 Pioneer Stor N Lok NAP NAP NAP NAP NAP NAP NAP NAP NAP No
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. 5 0 NAP NAP NAP NAP NAP NAP NAP Yes
53 Loan 25, 30, 31 1 23830 Owners Corp. 6 0 NAP NAP NAP NAP NAP NAP NAP Yes
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. 6 0 NAP NAP NAP NAP NAP NAP NAP Yes
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. 3 0 NAP NAP NAP NAP NAP NAP NAP Yes
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes
58 Loan 25, 30, 31 1 145 Upper Corp. 6 0 NAP NAP NAP NAP NAP NAP NAP Yes
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. 24 1 NAP NAP NAP NAP NAP NAP NAP Yes
60 Loan 25, 30, 31 1 Corner View Association, Inc. 7 0 NAP NAP NAP NAP NAP NAP NAP Yes
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. 10 1 NAP NAP NAP NAP NAP NAP NAP Yes

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Debt Permitted Type Sponsor
1 Loan 5 1 High Street NAP Scanlankemperbard Companies, LLC, Todd M. Gooding, James V. Paul, Gary J. Rood, and Gary J. Rood and Christine C. Rood as Co-Trustees of the Rood Family Trust U/T/A Dated September 8, 2005
2 Loan 5 1 Katy Mills  NAP Simon Property Group, L.P. and The KanAm Group
3 Loan 5, 6 1 Constitution Center NAP MetLife, Inc. and New York Common Retirement Fund
4 Loan 5 1 The Boulders Resort NAP William J. Yung III, Martha Yung, William J. Yung IV, Joseph A. Yung, Julie A. Haught, Judith A. Yung, Jennifer A. Yung, Michelle M. Christensen and Scott A. Yung
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 NAP ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas
5.01 Property   1 Scheel's All Sports – Great Falls, MT    
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO    
5.03 Property   1 Hobby Lobby – McAlester, OK    
5.04 Property   1 Hobby Lobby – Jackson, TN    
5.05 Property   1 CVS Pharmacy – Springfield, OH    
5.06 Property   1 Food Lion – Gastonia, NC    
5.07 Property   1 Walgreens – Wichita, KS    
5.08 Property   1 CVS Pharmacy – Springfield, IL    
5.09 Property   1 Hobby Lobby – Forsyth, IL    
5.10 Property   1 CVS Pharmacy – Easton, PA    
5.11 Property   1 CVS Pharmacy – Christiansburg, VA    
5.12 Property   1 CVS Pharmacy – New Baltimore, MI    
5.13 Property   1 CVS Pharmacy – Silverton, OH    
5.14 Property   1 TJ-Maxx – McAlester, OK    
5.15 Property   1 CVS Pharmacy - Albertville, AL    
5.16 Property   1 CVS Pharmacy – New Boston, OH    
5.17 Property   1 Family Dollar – Springfield, MA    
5.18 Property   1 CVS Pharmacy – Bedford, OH    
5.19 Property   1 Family Dollar – Glen Burnie, MD    
5.20 Property   1 Dollar General - Plainfield, CT    
5.21 Property   1 Family Dollar – Mesquite, TX    
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA    
5.23 Property   1 Family Dollar – Milledgeville, GA    
5.24 Property   1 Dollar General – Jackson, MS    
5.25 Property   1 Family Dollar – Port Arthur, TX    
5.26 Property   1 Dollar General – Dacula, GA    
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX    
5.28 Property   1 PNC Bank – Lansing, MI    
5.29 Property   1 Family Dollar – Redford, MI    
5.30 Property   1 Family Dollar - Little Rock, AR    
5.31 Property   1 Dollar Tree – Toledo, OH    
5.32 Property   1 Sherwin Williams – Smyrna, TN    
5.33 Property   1 Dollar General – Lincoln, IL    
6 Loan   1 One Bridge Street NAP William J. Thompson and Jeffrey P. Reich
7 Loan   1 Clifton Commons NAP The Related Companies, L.P.
8 Loan 5, 10, 11 1 One Campus Martius NAP Bedrock Detroit
9 Loan 5, 12 1 Hilton Sandestin Beach Resort NAP SH General Partner, Inc.
10 Loan   1 Plaza on Richmond NAP Anwar Barbouti
11 Loan   1 Cerritos Center Court NAP Rohit Kumar and Jayaprasad Vejendla
12 Loan   1 City Brewery NAP GIC Private Limited, Ancora Investors, Blue Owl Capital and Oak Street Real Estate Capital
13 Loan   1 Tisch Tower NAP Jon M. Muller and Stephen J. Muller
14 Loan 13 1 Homewood Suites - Oxnard, CA NAP T.M. Mian
15 Loan 5 1 79 Fifth Avenue NAP Albert Kalimian
16 Loan   1 Evans Industrial NAP Charles W. Hock, Jr. and John H. Burriss, Sr.
17 Loan   1 Marnell Corporate Center 3 NAP Keith Kantrowitz, Ryan Tedder and RBT Preservation Trust
18 Loan   1 4520 S Drexel Boulevard NAP John Lowenstein and Raphael Lowenstein
19 Loan 5, 14 1 2355 and 2383 Utah Ave NAP NSB Associates, Inc.
20 Loan 15 1 Alcoa Crossing Shopping Center NAP Mark D. Hall and Mark D. Hall Revocable Trust, F/K/A Mark Hall Family Revocable Trust Dated January 31, 2007
21 Loan   1 Industrial Center Building - Art Studios NAP Peter B. Sullivan
22 Loan 16 1 Kensington Suites NAP Milton M. Mabry Jr., Wendy J. Romano, The 1999 Milton and Michelle Mabry Family Trust and The Wendy J. Romano Trust
23 Loan 17 1 Aviator Suites NAP Milton M. Mabry Jr., Wendy J. Romano, The 1999 Milton and Michelle Mabry Family Trust and The Wendy J. Romano Trust
24 Loan   1 Melville Corporate Plaza NAP Vimal K. Goyal
25 Loan 18 1 Omega Self Storage - Mineola NAP Vimal K. Goyal
26 Loan 19, 20 1 5500 South Hattie NAP James P. Robertson, Chris A. Bruehl and Western Industries Corporation
27 Loan   1 Montfort Park Office NAP Gene Kern, Cash Kern and James Hill

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Debt Permitted Type Sponsor
28 Loan 7, 8 10 Titan Self Storage Portfolio NAP Hugh D. Cohen, Brian E. Boehmcke and Joel T. Flax
28.01 Property   1 American SS (Oakwood Ave, Danville)    
28.02 Property   1 Yorkville SS (Yorkville, IL)    
28.03 Property   1 American Mini (Albertville, AL)    
28.04 Property   1 Climate Controlled (Franklin, NC)    
28.05 Property   1 American SS 2 (Henning Rd, Danville)    
28.06 Property   1 Hampton Storage (Hampton, TN)    
28.07 Property   1 Fort Payne Mini (Fort Payne, AL)    
28.08 Property   1 Mansfield Mini (Mansfield, LA)    
28.09 Property   1 Antra Mini (Monroe, LA)    
28.10 Property   1 Wright Storage (Hiawatha, IA)    
29 Loan 21 1 Flatlands Shopping Center NAP Burt A. Lewis
30 Loan   1 All Climate Storage Center NAP Brian Lessard
31 Loan   1 American Self-Storage Harrisburg NAP Robert J. Kapp
32 Loan   1 Crossings at Indian Lake Village NAP Jeffrey Seltzer
33 Loan   1 Montgomery Tech Center NAP E. Tyler Miller, III, Grant Mathew Miller, E. Tyler Miller, III 2011 Revocable Trust, and Grant Matthew Miller 2011 Revocable Trust
34 Loan 8, 22 2 Prestige Storage Portfolio NAP Brett Hatcher and Cory Bonda
34.01 Property   1 Portage Budget Storage    
34.02 Property   1 North Huron Self Storage    
35 Loan   1 241-11 Linden Blvd NAP Iosif Abramov and Rudolf Abramov
36 Loan 23 1 Best Western - Laredo, TX NAP Ronald R. Trujillo
37 Loan 24, 25 1 Teaneck Gardens Subordinate Financing NAP
38 Loan   1 Heber Self Storage NAP Cirrus Group
39 Loan 26 1 Treeborn & Cedar Gate Portfolio NAP Ernest E. Tschannen and Tschannen Revocable Living Trust Dated April 19, 2007, as amended by that certain amendment eight dated October 22, 2021
40 Loan 27 1 Omega Self Storage  Island Park NAP Vimal K. Goyal
41 Loan   1 Village Square Warren NAP Sun Y. Kim and Suann Taplin
42 Loan 28 1 Self Storage Stockton NAP Lenay Milford
43 Loan 29 1 Comfort Suites - Dunnellon, FL NAP  Hotel Development and Management Group, LLC
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. Unsecured NAP
45 Loan   1 Quality Plus Self Storage NAP George Thacker, Lawrence Charles Kaplan and Richard Schontz
46 Loan   1 4330 Miraloma Avenue Medical Office NAP Paul Moon
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. Unsecured NAP
48 Loan 25, 30, 31 1 Georgian House Owners Corp. Unsecured NAP
49 Loan 25, 30, 31 1 57 East 72nd Corporation Unsecured NAP
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. Unsecured NAP
51 Loan   1 Pioneer Stor N Lok NAP George Thacker, Lawrence Charles Kaplan and Richard Schontz
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. Unsecured NAP
53 Loan 25, 30, 31 1 23830 Owners Corp. Unsecured NAP
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. Unsecured NAP
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. Unsecured NAP
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. Unsecured NAP
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. Unsecured NAP
58 Loan 25, 30, 31 1 145 Upper Corp. Unsecured NAP
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. Unsecured NAP
60 Loan 25, 30, 31 1 Corner View Association, Inc. Unsecured NAP
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. Secured; Unsecured NAP

 

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
1 Loan 5 1 High Street Scanlankemperbard Companies, LLC, Todd M. Gooding, James V. Paul, Gary J. Rood, and Gary J. Rood and Christine C. Rood as Co-Trustees of the Rood Family Trust U/T/A Dated September 8, 2005 No
2 Loan 5 1 Katy Mills  Simon Property Group, L.P. No
3 Loan 5, 6 1 Constitution Center NAP No
4 Loan 5 1 The Boulders Resort CSC Holdings, LLC No
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas Yes
5.01 Property   1 Scheel's All Sports – Great Falls, MT    
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO    
5.03 Property   1 Hobby Lobby – McAlester, OK    
5.04 Property   1 Hobby Lobby – Jackson, TN    
5.05 Property   1 CVS Pharmacy – Springfield, OH    
5.06 Property   1 Food Lion – Gastonia, NC    
5.07 Property   1 Walgreens – Wichita, KS    
5.08 Property   1 CVS Pharmacy – Springfield, IL    
5.09 Property   1 Hobby Lobby – Forsyth, IL    
5.10 Property   1 CVS Pharmacy – Easton, PA    
5.11 Property   1 CVS Pharmacy – Christiansburg, VA    
5.12 Property   1 CVS Pharmacy – New Baltimore, MI    
5.13 Property   1 CVS Pharmacy – Silverton, OH    
5.14 Property   1 TJ-Maxx – McAlester, OK    
5.15 Property   1 CVS Pharmacy - Albertville, AL    
5.16 Property   1 CVS Pharmacy – New Boston, OH    
5.17 Property   1 Family Dollar – Springfield, MA    
5.18 Property   1 CVS Pharmacy – Bedford, OH    
5.19 Property   1 Family Dollar – Glen Burnie, MD    
5.20 Property   1 Dollar General - Plainfield, CT    
5.21 Property   1 Family Dollar – Mesquite, TX    
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA    
5.23 Property   1 Family Dollar – Milledgeville, GA    
5.24 Property   1 Dollar General – Jackson, MS    
5.25 Property   1 Family Dollar – Port Arthur, TX    
5.26 Property   1 Dollar General – Dacula, GA    
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX    
5.28 Property   1 PNC Bank – Lansing, MI    
5.29 Property   1 Family Dollar – Redford, MI    
5.30 Property   1 Family Dollar - Little Rock, AR    
5.31 Property   1 Dollar Tree – Toledo, OH    
5.32 Property   1 Sherwin Williams – Smyrna, TN    
5.33 Property   1 Dollar General – Lincoln, IL    
6 Loan   1 One Bridge Street William J. Thompson and Jeffrey P. Reich No
7 Loan   1 Clifton Commons The Related Companies, L.P. No
8 Loan 5, 10, 11 1 One Campus Martius Rock Backer LLC No
9 Loan 5, 12 1 Hilton Sandestin Beach Resort SH General Partner, Inc. No
10 Loan   1 Plaza on Richmond Anwar Barbouti No
11 Loan   1 Cerritos Center Court Rohit Kumar and Jayaprasad Vejendla No
12 Loan   1 City Brewery Blue Owl Capital Holdings LP and Blue Owl Capital Carry LP No
13 Loan   1 Tisch Tower Jon M. Muller and Stephen J. Muller No
14 Loan 13 1 Homewood Suites - Oxnard, CA T.M. Mian No
15 Loan 5 1 79 Fifth Avenue Albert Kalimian No
16 Loan   1 Evans Industrial Charles W. Hock, Jr. and John H. Burriss, Sr. No
17 Loan   1 Marnell Corporate Center 3 Keith Kantrowitz, Ryan Tedder and RBT Preservation Trust No
18 Loan   1 4520 S Drexel Boulevard John Lowenstein and Raphael Lowenstein No
19 Loan 5, 14 1 2355 and 2383 Utah Ave Robyn Lee Field and Lisa Suzanne Field No
20 Loan 15 1 Alcoa Crossing Shopping Center Mark D. Hall and Mark D. Hall Revocable Trust, F/K/A Mark Hall Family Revocable Trust Dated January 31, 2007 No
21 Loan   1 Industrial Center Building - Art Studios Peter B. Sullivan No
22 Loan 16 1 Kensington Suites Milton M. Mabry Jr., Wendy J. Romano, The 1999 Milton and Michelle Mabry Family Trust and The Wendy J. Romano Trust No
23 Loan 17 1 Aviator Suites Milton M. Mabry Jr., Wendy J. Romano, The 1999 Milton and Michelle Mabry Family Trust and The Wendy J. Romano Trust No
24 Loan   1 Melville Corporate Plaza Vimal K. Goyal No
25 Loan 18 1 Omega Self Storage - Mineola Vimal K. Goyal No
26 Loan 19, 20 1 5500 South Hattie James P. Robertson, Chris A. Bruehl and Western Industries Corporation No
27 Loan   1 Montfort Park Office Gene Kern, Cash Kern and James Hill No

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
28 Loan 7, 8 10 Titan Self Storage Portfolio Hugh D. Cohen, Brian E. Boehmcke and Joel T. Flax No
28.01 Property   1 American SS (Oakwood Ave, Danville)    
28.02 Property   1 Yorkville SS (Yorkville, IL)    
28.03 Property   1 American Mini (Albertville, AL)    
28.04 Property   1 Climate Controlled (Franklin, NC)    
28.05 Property   1 American SS 2 (Henning Rd, Danville)    
28.06 Property   1 Hampton Storage (Hampton, TN)    
28.07 Property   1 Fort Payne Mini (Fort Payne, AL)    
28.08 Property   1 Mansfield Mini (Mansfield, LA)    
28.09 Property   1 Antra Mini (Monroe, LA)    
28.10 Property   1 Wright Storage (Hiawatha, IA)    
29 Loan 21 1 Flatlands Shopping Center Burt A. Lewis No
30 Loan   1 All Climate Storage Center Brian Lessard No
31 Loan   1 American Self-Storage Harrisburg Robert J. Kapp No
32 Loan   1 Crossings at Indian Lake Village Jeffrey Seltzer No
33 Loan   1 Montgomery Tech Center E. Tyler Miller, III, Grant Mathew Miller, E. Tyler Miller, III 2011 Revocable Trust, and Grant Matthew Miller 2011 Revocable Trust No
34 Loan 8, 22 2 Prestige Storage Portfolio Brett Hatcher and Cory Bonda No
34.01 Property   1 Portage Budget Storage    
34.02 Property   1 North Huron Self Storage    
35 Loan   1 241-11 Linden Blvd Iosif Abramov and Rudolf Abramov No
36 Loan 23 1 Best Western - Laredo, TX Ronald R. Trujillo No
37 Loan 24, 25 1 Teaneck Gardens NAP No
38 Loan   1 Heber Self Storage TA Holdings LLC No
39 Loan 26 1 Treeborn & Cedar Gate Portfolio Ernest E. Tschannen and Tschannen Revocable Living Trust Dated April 19, 2007, as amended by that certain amendment eight dated October 22, 2021 No
40 Loan 27 1 Omega Self Storage  Island Park Vimal K. Goyal No
41 Loan   1 Village Square Warren Sun Y. Kim and Suann Taplin No
42 Loan 28 1 Self Storage Stockton Lenay Milford No
43 Loan 29 1 Comfort Suites - Dunnellon, FL Azim F. Saju and Navroz F. Saju No
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. NAP No
45 Loan   1 Quality Plus Self Storage George Thacker, Lawrence Charles Kaplan and Richard Schontz No
46 Loan   1 4330 Miraloma Avenue Medical Office Paul Moon No
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. NAP No
48 Loan 25, 30, 31 1 Georgian House Owners Corp. NAP No
49 Loan 25, 30, 31 1 57 East 72nd Corporation NAP No
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. NAP No
51 Loan   1 Pioneer Stor N Lok George Thacker, Lawrence Charles Kaplan and Richard Schontz No
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. NAP No
53 Loan 25, 30, 31 1 23830 Owners Corp. NAP No
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. NAP No
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. NAP No
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. NAP No
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. NAP No
58 Loan 25, 30, 31 1 145 Upper Corp. NAP No
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. NAP No
60 Loan 25, 30, 31 1 Corner View Association, Inc. NAP No
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. NAP No

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Tenants-in-common
(Y/N)		 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($)
1 Loan 5 1 High Street Yes Acquisition   138,395,000 70,165,911 0 3,140,548 211,701,459 0
2 Loan 5 1 Katy Mills  No Refinance   130,000,000 12,562,007 0 0 142,562,007 140,430,426
3 Loan 5, 6 1 Constitution Center No Refinance   398,000,000 0 52,000,000 0 450,000,000 372,749,794
4 Loan 5 1 The Boulders Resort No Refinance   100,000,000 0 0 0 100,000,000 68,398,713
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 No Acquisition   59,463,750 60,923,048 0 0 120,386,798 0
5.01 Property   1 Scheel's All Sports – Great Falls, MT                  
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO                  
5.03 Property   1 Hobby Lobby – McAlester, OK                  
5.04 Property   1 Hobby Lobby – Jackson, TN                  
5.05 Property   1 CVS Pharmacy – Springfield, OH                  
5.06 Property   1 Food Lion – Gastonia, NC                  
5.07 Property   1 Walgreens – Wichita, KS                  
5.08 Property   1 CVS Pharmacy – Springfield, IL                  
5.09 Property   1 Hobby Lobby – Forsyth, IL                  
5.10 Property   1 CVS Pharmacy – Easton, PA                  
5.11 Property   1 CVS Pharmacy – Christiansburg, VA                  
5.12 Property   1 CVS Pharmacy – New Baltimore, MI                  
5.13 Property   1 CVS Pharmacy – Silverton, OH                  
5.14 Property   1 TJ-Maxx – McAlester, OK                  
5.15 Property   1 CVS Pharmacy - Albertville, AL                  
5.16 Property   1 CVS Pharmacy – New Boston, OH                  
5.17 Property   1 Family Dollar – Springfield, MA                  
5.18 Property   1 CVS Pharmacy – Bedford, OH                  
5.19 Property   1 Family Dollar – Glen Burnie, MD                  
5.20 Property   1 Dollar General - Plainfield, CT                  
5.21 Property   1 Family Dollar – Mesquite, TX                  
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA                  
5.23 Property   1 Family Dollar – Milledgeville, GA                  
5.24 Property   1 Dollar General – Jackson, MS                  
5.25 Property   1 Family Dollar – Port Arthur, TX                  
5.26 Property   1 Dollar General – Dacula, GA                  
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX                  
5.28 Property   1 PNC Bank – Lansing, MI                  
5.29 Property   1 Family Dollar – Redford, MI                  
5.30 Property   1 Family Dollar - Little Rock, AR                  
5.31 Property   1 Dollar Tree – Toledo, OH                  
5.32 Property   1 Sherwin Williams – Smyrna, TN                  
5.33 Property   1 Dollar General – Lincoln, IL                  
6 Loan   1 One Bridge Street No Refinance   52,000,000 0 0 0 52,000,000 45,907,809
7 Loan   1 Clifton Commons No Refinance   50,000,000 802,606 0 0 50,802,606 49,973,817
8 Loan 5, 10, 11 1 One Campus Martius No Refinance   218,000,000 0 0 0 218,000,000 187,609,949
9 Loan 5, 12 1 Hilton Sandestin Beach Resort No Refinance   120,000,000 0 0 0 120,000,000 82,341,405
10 Loan   1 Plaza on Richmond No Refinance   44,000,000 0 0 0 44,000,000 38,002,740
11 Loan   1 Cerritos Center Court No Refinance   34,000,000 0 0 0 34,000,000 26,259,661
12 Loan   1 City Brewery No Acquisition   33,000,000 27,257,243 0 0 60,257,243 0
13 Loan   1 Tisch Tower No Refinance   30,000,000 0 0 0 30,000,000 22,957,970
14 Loan 13 1 Homewood Suites - Oxnard, CA No Refinance   27,850,000 0 0 0 27,850,000 8,828,124
15 Loan 5 1 79 Fifth Avenue Yes Recapitalization   240,000,000 140,421,540 0 0 380,421,540 0
16 Loan   1 Evans Industrial No Refinance              
17 Loan   1 Marnell Corporate Center 3 Yes Acquisition              
18 Loan   1 4520 S Drexel Boulevard No Refinance              
19 Loan 5, 14 1 2355 and 2383 Utah Ave No Refinance              
20 Loan 15 1 Alcoa Crossing Shopping Center Yes Refinance              
21 Loan   1 Industrial Center Building - Art Studios No Refinance              
22 Loan 16 1 Kensington Suites No Refinance              
23 Loan 17 1 Aviator Suites No Refinance              
24 Loan   1 Melville Corporate Plaza No Refinance              
25 Loan 18 1 Omega Self Storage - Mineola No Refinance              
26 Loan 19, 20 1 5500 South Hattie No Refinance              
27 Loan   1 Montfort Park Office No Refinance              

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Tenants-in-common
(Y/N)		 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($)
28 Loan 7, 8 10 Titan Self Storage Portfolio Yes Acquisition              
28.01 Property   1 American SS (Oakwood Ave, Danville)                  
28.02 Property   1 Yorkville SS (Yorkville, IL)                  
28.03 Property   1 American Mini (Albertville, AL)                  
28.04 Property   1 Climate Controlled (Franklin, NC)                  
28.05 Property   1 American SS 2 (Henning Rd, Danville)                  
28.06 Property   1 Hampton Storage (Hampton, TN)                  
28.07 Property   1 Fort Payne Mini (Fort Payne, AL)                  
28.08 Property   1 Mansfield Mini (Mansfield, LA)                  
28.09 Property   1 Antra Mini (Monroe, LA)                  
28.10 Property   1 Wright Storage (Hiawatha, IA)                  
29 Loan 21 1 Flatlands Shopping Center No Refinance              
30 Loan   1 All Climate Storage Center No Refinance              
31 Loan   1 American Self-Storage Harrisburg No Refinance              
32 Loan   1 Crossings at Indian Lake Village No Refinance              
33 Loan   1 Montgomery Tech Center Yes Refinance              
34 Loan 8, 22 2 Prestige Storage Portfolio No Acquisition              
34.01 Property   1 Portage Budget Storage                  
34.02 Property   1 North Huron Self Storage                  
35 Loan   1 241-11 Linden Blvd No Refinance              
36 Loan 23 1 Best Western - Laredo, TX No Refinance              
37 Loan 24, 25 1 Teaneck Gardens No Refinance              
38 Loan   1 Heber Self Storage No Refinance              
39 Loan 26 1 Treeborn & Cedar Gate Portfolio No Refinance              
40 Loan 27 1 Omega Self Storage  Island Park No Refinance              
41 Loan   1 Village Square Warren No Refinance              
42 Loan 28 1 Self Storage Stockton No Refinance              
43 Loan 29 1 Comfort Suites - Dunnellon, FL No Refinance              
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. No Refinance              
45 Loan   1 Quality Plus Self Storage No Acquisition              
46 Loan   1 4330 Miraloma Avenue Medical Office Yes Refinance              
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. No Refinance              
48 Loan 25, 30, 31 1 Georgian House Owners Corp. No Refinance              
49 Loan 25, 30, 31 1 57 East 72nd Corporation No Refinance              
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. No Refinance              
51 Loan   1 Pioneer Stor N Lok No Acquisition              
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. No Refinance              
53 Loan 25, 30, 31 1 23830 Owners Corp. No Refinance              
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. No Refinance              
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. No Refinance              
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. No Refinance              
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. No Refinance              
58 Loan 25, 30, 31 1 145 Upper Corp. No Refinance              
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. No Refinance              
60 Loan 25, 30, 31 1 Corner View Association, Inc. No Refinance              
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. No Refinance              

 

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
1 Loan 5 1 High Street 192,103,940 1,577,292 18,020,228 0 0 211,701,459 NAP NAP
2 Loan 5 1 Katy Mills  0 1,117,635 1,013,945 0 0 142,562,007 NAP NAP
3 Loan 5, 6 1 Constitution Center 0 3,078,877 14,759,288 59,412,042 0 450,000,000 NAP NAP
4 Loan 5 1 The Boulders Resort 0 562,039 1,987,374 29,051,874 0 100,000,000 4/30/2035 1/19/1901
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 116,615,539 1,534,229 2,237,030 0 0 120,386,798 NAP NAP
5.01 Property   1 Scheel's All Sports – Great Falls, MT             NAP NAP
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO             NAP NAP
5.03 Property   1 Hobby Lobby – McAlester, OK             NAP NAP
5.04 Property   1 Hobby Lobby – Jackson, TN             NAP NAP
5.05 Property   1 CVS Pharmacy – Springfield, OH             NAP NAP
5.06 Property   1 Food Lion – Gastonia, NC             NAP NAP
5.07 Property   1 Walgreens – Wichita, KS             NAP NAP
5.08 Property   1 CVS Pharmacy – Springfield, IL             NAP NAP
5.09 Property   1 Hobby Lobby – Forsyth, IL             NAP NAP
5.10 Property   1 CVS Pharmacy – Easton, PA             NAP NAP
5.11 Property   1 CVS Pharmacy – Christiansburg, VA             NAP NAP
5.12 Property   1 CVS Pharmacy – New Baltimore, MI             NAP NAP
5.13 Property   1 CVS Pharmacy – Silverton, OH             NAP NAP
5.14 Property   1 TJ-Maxx – McAlester, OK             NAP NAP
5.15 Property   1 CVS Pharmacy - Albertville, AL             NAP NAP
5.16 Property   1 CVS Pharmacy – New Boston, OH             NAP NAP
5.17 Property   1 Family Dollar – Springfield, MA             NAP NAP
5.18 Property   1 CVS Pharmacy – Bedford, OH             NAP NAP
5.19 Property   1 Family Dollar – Glen Burnie, MD             NAP NAP
5.20 Property   1 Dollar General - Plainfield, CT             NAP NAP
5.21 Property   1 Family Dollar – Mesquite, TX             NAP NAP
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA             NAP NAP
5.23 Property   1 Family Dollar – Milledgeville, GA             NAP NAP
5.24 Property   1 Dollar General – Jackson, MS             NAP NAP
5.25 Property   1 Family Dollar – Port Arthur, TX             NAP NAP
5.26 Property   1 Dollar General – Dacula, GA             NAP NAP
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX             NAP NAP
5.28 Property   1 PNC Bank – Lansing, MI             NAP NAP
5.29 Property   1 Family Dollar – Redford, MI             NAP NAP
5.30 Property   1 Family Dollar - Little Rock, AR             NAP NAP
5.31 Property   1 Dollar Tree – Toledo, OH             NAP NAP
5.32 Property   1 Sherwin Williams – Smyrna, TN             NAP NAP
5.33 Property   1 Dollar General – Lincoln, IL             NAP NAP
6 Loan   1 One Bridge Street 0 1,109,172 682,192 4,300,826 0 52,000,000 NAP NAP
7 Loan   1 Clifton Commons 0 587,505 241,284 0 0 50,802,606 NAP NAP
8 Loan 5, 10, 11 1 One Campus Martius 0 1,363,413 9,305,766 19,720,871 0 218,000,000 NAP NAP
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 0 1,933,692 25,623,507 10,101,396 0 120,000,000 12/31/2044 11/10/1900
10 Loan   1 Plaza on Richmond 0 795,350 3,824,912 1,376,998 0 44,000,000 NAP NAP
11 Loan   1 Cerritos Center Court 0 407,729 4,274,872 3,057,739 0 34,000,000 NAP NAP
12 Loan   1 City Brewery 58,656,720 1,600,523 0 0 0 60,257,243 NAP NAP
13 Loan   1 Tisch Tower 0 523,982 254,034 6,264,015 0 30,000,000 NAP NAP
14 Loan 13 1 Homewood Suites - Oxnard, CA 0 206,197 527,523 18,288,156 0 27,850,000 5/17/2027 7/10/1900
15 Loan 5 1 79 Fifth Avenue 369,000,000 7,605,571 3,815,969 0 0 380,421,540 NAP NAP
16 Loan   1 Evans Industrial             NAP NAP
17 Loan   1 Marnell Corporate Center 3             NAP NAP
18 Loan   1 4520 S Drexel Boulevard             NAP NAP
19 Loan 5, 14 1 2355 and 2383 Utah Ave             NAP NAP
20 Loan 15 1 Alcoa Crossing Shopping Center             NAP NAP
21 Loan   1 Industrial Center Building - Art Studios             NAP NAP
22 Loan 16 1 Kensington Suites             NAP NAP
23 Loan 17 1 Aviator Suites             NAP NAP
24 Loan   1 Melville Corporate Plaza             NAP NAP
25 Loan 18 1 Omega Self Storage - Mineola             NAP NAP
26 Loan 19, 20 1 5500 South Hattie             NAP NAP
27 Loan   1 Montfort Park Office             NAP NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
28 Loan 7, 8 10 Titan Self Storage Portfolio             NAP NAP
28.01 Property   1 American SS (Oakwood Ave, Danville)             NAP NAP
28.02 Property   1 Yorkville SS (Yorkville, IL)             NAP NAP
28.03 Property   1 American Mini (Albertville, AL)             NAP NAP
28.04 Property   1 Climate Controlled (Franklin, NC)             NAP NAP
28.05 Property   1 American SS 2 (Henning Rd, Danville)             NAP NAP
28.06 Property   1 Hampton Storage (Hampton, TN)             NAP NAP
28.07 Property   1 Fort Payne Mini (Fort Payne, AL)             NAP NAP
28.08 Property   1 Mansfield Mini (Mansfield, LA)             NAP NAP
28.09 Property   1 Antra Mini (Monroe, LA)             NAP NAP
28.10 Property   1 Wright Storage (Hiawatha, IA)             NAP NAP
29 Loan 21 1 Flatlands Shopping Center             NAP NAP
30 Loan   1 All Climate Storage Center             NAP NAP
31 Loan   1 American Self-Storage Harrisburg             NAP NAP
32 Loan   1 Crossings at Indian Lake Village             NAP NAP
33 Loan   1 Montgomery Tech Center             NAP NAP
34 Loan 8, 22 2 Prestige Storage Portfolio             NAP NAP
34.01 Property   1 Portage Budget Storage             NAP NAP
34.02 Property   1 North Huron Self Storage             NAP NAP
35 Loan   1 241-11 Linden Blvd             NAP NAP
36 Loan 23 1 Best Western - Laredo, TX             1/29/2023 4/13/1900
37 Loan 24, 25 1 Teaneck Gardens             NAP NAP
38 Loan   1 Heber Self Storage             NAP NAP
39 Loan 26 1 Treeborn & Cedar Gate Portfolio             NAP NAP
40 Loan 27 1 Omega Self Storage  Island Park             NAP NAP
41 Loan   1 Village Square Warren             NAP NAP
42 Loan 28 1 Self Storage Stockton             NAP NAP
43 Loan 29 1 Comfort Suites - Dunnellon, FL             1/31/2036 4/26/1900
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc.             NAP NAP
45 Loan   1 Quality Plus Self Storage             NAP NAP
46 Loan   1 4330 Miraloma Avenue Medical Office             NAP NAP
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp.             NAP NAP
48 Loan 25, 30, 31 1 Georgian House Owners Corp.             NAP NAP
49 Loan 25, 30, 31 1 57 East 72nd Corporation             NAP NAP
50 Loan 25, 30, 31 1 Ironclad Artists, Inc.             NAP NAP
51 Loan   1 Pioneer Stor N Lok             NAP NAP
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp.             NAP NAP
53 Loan 25, 30, 31 1 23830 Owners Corp.             NAP NAP
54 Loan 25, 30, 31 1 Stuart House Owners, Inc.             NAP NAP
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc.             NAP NAP
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc.             NAP NAP
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp.             NAP NAP
58 Loan 25, 30, 31 1 145 Upper Corp.             NAP NAP
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc.             NAP NAP
60 Loan 25, 30, 31 1 Corner View Association, Inc.             NAP NAP
61 Loan 24, 25, 30, 31 1 Cragswold, Inc.             NAP NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($)
1 Loan 5 1 High Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 5 1 Katy Mills  NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 5, 6 1 Constitution Center NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 5 1 The Boulders Resort 9/25/1900 1/0/1900 1/19/1901 9/25/1900 1/0/1900 12/1/1900 8/18/1900 1/0/1900 10/7/1900
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 Scheel's All Sports – Great Falls, MT NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.03 Property   1 Hobby Lobby – McAlester, OK NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.04 Property   1 Hobby Lobby – Jackson, TN NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.05 Property   1 CVS Pharmacy – Springfield, OH NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.06 Property   1 Food Lion – Gastonia, NC NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.07 Property   1 Walgreens – Wichita, KS NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.08 Property   1 CVS Pharmacy – Springfield, IL NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.09 Property   1 Hobby Lobby – Forsyth, IL NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.10 Property   1 CVS Pharmacy – Easton, PA NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.11 Property   1 CVS Pharmacy – Christiansburg, VA NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.12 Property   1 CVS Pharmacy – New Baltimore, MI NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.13 Property   1 CVS Pharmacy – Silverton, OH NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.14 Property   1 TJ-Maxx – McAlester, OK NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.15 Property   1 CVS Pharmacy - Albertville, AL NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.16 Property   1 CVS Pharmacy – New Boston, OH NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.17 Property   1 Family Dollar – Springfield, MA NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.18 Property   1 CVS Pharmacy – Bedford, OH NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.19 Property   1 Family Dollar – Glen Burnie, MD NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.20 Property   1 Dollar General - Plainfield, CT NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.21 Property   1 Family Dollar – Mesquite, TX NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.23 Property   1 Family Dollar – Milledgeville, GA NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.24 Property   1 Dollar General – Jackson, MS NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.25 Property   1 Family Dollar – Port Arthur, TX NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.26 Property   1 Dollar General – Dacula, GA NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.28 Property   1 PNC Bank – Lansing, MI NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.29 Property   1 Family Dollar – Redford, MI NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.30 Property   1 Family Dollar - Little Rock, AR NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.31 Property   1 Dollar Tree – Toledo, OH NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.32 Property   1 Sherwin Williams – Smyrna, TN NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.33 Property   1 Dollar General – Lincoln, IL NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan   1 One Bridge Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 Clifton Commons NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 5, 10, 11 1 One Campus Martius NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 7/31/1900 1/0/1900 11/10/1900 7/31/1900 1/0/1900 11/12/1900 7/24/1900 1/0/1900 9/15/1900
10 Loan   1 Plaza on Richmond NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 Cerritos Center Court NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 City Brewery NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 Tisch Tower NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 13 1 Homewood Suites - Oxnard, CA 6/15/1900 1/0/1900 7/10/1900 6/15/1900 1/0/1900 7/2/1900 6/6/1900 1/0/1900 6/13/1900
15 Loan 5 1 79 Fifth Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   1 Evans Industrial NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 Marnell Corporate Center 3 NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 4520 S Drexel Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 5, 14 1 2355 and 2383 Utah Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 15 1 Alcoa Crossing Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 Industrial Center Building - Art Studios NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 16 1 Kensington Suites NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 17 1 Aviator Suites NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Melville Corporate Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 18 1 Omega Self Storage - Mineola NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 19, 20 1 5500 South Hattie NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 Montfort Park Office NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($)
28 Loan 7, 8 10 Titan Self Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.01 Property   1 American SS (Oakwood Ave, Danville) NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.02 Property   1 Yorkville SS (Yorkville, IL) NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.03 Property   1 American Mini (Albertville, AL) NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.04 Property   1 Climate Controlled (Franklin, NC) NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.05 Property   1 American SS 2 (Henning Rd, Danville) NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.06 Property   1 Hampton Storage (Hampton, TN) NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.07 Property   1 Fort Payne Mini (Fort Payne, AL) NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.08 Property   1 Mansfield Mini (Mansfield, LA) NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.09 Property   1 Antra Mini (Monroe, LA) NAP NAP NAP NAP NAP NAP NAP NAP NAP
28.10 Property   1 Wright Storage (Hiawatha, IA) NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 21 1 Flatlands Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 All Climate Storage Center NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 American Self-Storage Harrisburg NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 Crossings at Indian Lake Village NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan   1 Montgomery Tech Center NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 8, 22 2 Prestige Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.01 Property   1 Portage Budget Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.02 Property   1 North Huron Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 241-11 Linden Blvd NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 23 1 Best Western - Laredo, TX 3/23/1900 1/0/1900 4/13/1900 3/27/1900 1/0/1900 4/13/1900 3/21/1900 1/0/1900 4/10/1900
37 Loan 24, 25 1 Teaneck Gardens NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Heber Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 26 1 Treeborn & Cedar Gate Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 27 1 Omega Self Storage  Island Park NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan   1 Village Square Warren NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan 28 1 Self Storage Stockton NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan 29 1 Comfort Suites - Dunnellon, FL 3/27/1900 1/0/1900 4/30/1900 4/3/1900 1/0/1900 4/23/1900 3/25/1900 1/0/1900 4/7/1900
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan   1 Quality Plus Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
46 Loan   1 4330 Miraloma Avenue Medical Office NAP NAP NAP NAP NAP NAP NAP NAP NAP
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP
48 Loan 25, 30, 31 1 Georgian House Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP
49 Loan 25, 30, 31 1 57 East 72nd Corporation NAP NAP NAP NAP NAP NAP NAP NAP NAP
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP
51 Loan   1 Pioneer Stor N Lok NAP NAP NAP NAP NAP NAP NAP NAP NAP
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP
53 Loan 25, 30, 31 1 23830 Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP
58 Loan 25, 30, 31 1 145 Upper Corp. NAP NAP NAP NAP NAP NAP NAP NAP NAP
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP
60 Loan 25, 30, 31 1 Corner View Association, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental  Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
1 Loan 5 1 High Street NAP NAP                  
2 Loan 5 1 Katy Mills  NAP NAP                  
3 Loan 5, 6 1 Constitution Center NAP NAP                  
4 Loan 5 1 The Boulders Resort 5/9/1900 1/0/1900                  
5 Loan 7, 8, 9 33 ExchangeRight Net Leased Portfolio #56 NAP NAP                  
5.01 Property   1 Scheel's All Sports – Great Falls, MT NAP NAP                  
5.02 Property   1 Woods Supermarket – Sunrise Beach, MO NAP NAP                  
5.03 Property   1 Hobby Lobby – McAlester, OK NAP NAP                  
5.04 Property   1 Hobby Lobby – Jackson, TN NAP NAP                  
5.05 Property   1 CVS Pharmacy – Springfield, OH NAP NAP                  
5.06 Property   1 Food Lion – Gastonia, NC NAP NAP                  
5.07 Property   1 Walgreens – Wichita, KS NAP NAP                  
5.08 Property   1 CVS Pharmacy – Springfield, IL NAP NAP                  
5.09 Property   1 Hobby Lobby – Forsyth, IL NAP NAP                  
5.10 Property   1 CVS Pharmacy – Easton, PA NAP NAP                  
5.11 Property   1 CVS Pharmacy – Christiansburg, VA NAP NAP                  
5.12 Property   1 CVS Pharmacy – New Baltimore, MI NAP NAP                  
5.13 Property   1 CVS Pharmacy – Silverton, OH NAP NAP                  
5.14 Property   1 TJ-Maxx – McAlester, OK NAP NAP                  
5.15 Property   1 CVS Pharmacy - Albertville, AL NAP NAP                  
5.16 Property   1 CVS Pharmacy – New Boston, OH NAP NAP                  
5.17 Property   1 Family Dollar – Springfield, MA NAP NAP                  
5.18 Property   1 CVS Pharmacy – Bedford, OH NAP NAP                  
5.19 Property   1 Family Dollar – Glen Burnie, MD NAP NAP                  
5.20 Property   1 Dollar General - Plainfield, CT NAP NAP                  
5.21 Property   1 Family Dollar – Mesquite, TX NAP NAP                  
5.22 Property   1 O'Reilly Auto Parts – Decatur, GA NAP NAP                  
5.23 Property   1 Family Dollar – Milledgeville, GA NAP NAP                  
5.24 Property   1 Dollar General – Jackson, MS NAP NAP                  
5.25 Property   1 Family Dollar – Port Arthur, TX NAP NAP                  
5.26 Property   1 Dollar General – Dacula, GA NAP NAP                  
5.27 Property   1 O'Reilly Auto Parts – Richmond, TX NAP NAP                  
5.28 Property   1 PNC Bank – Lansing, MI NAP NAP                  
5.29 Property   1 Family Dollar – Redford, MI NAP NAP                  
5.30 Property   1 Family Dollar - Little Rock, AR NAP NAP                  
5.31 Property   1 Dollar Tree – Toledo, OH NAP NAP                  
5.32 Property   1 Sherwin Williams – Smyrna, TN NAP NAP                  
5.33 Property   1 Dollar General – Lincoln, IL NAP NAP                  
6 Loan   1 One Bridge Street NAP NAP                  
7 Loan   1 Clifton Commons NAP NAP                  
8 Loan 5, 10, 11 1 One Campus Martius NAP NAP                  
9 Loan 5, 12 1 Hilton Sandestin Beach Resort 4/25/1900 1/0/1900                  
10 Loan   1 Plaza on Richmond NAP NAP                  
11 Loan   1 Cerritos Center Court NAP NAP                  
12 Loan   1 City Brewery NAP NAP                  
13 Loan   1 Tisch Tower NAP NAP                  
14 Loan 13 1 Homewood Suites - Oxnard, CA 4/15/1900 1/0/1900                  
15 Loan 5 1 79 Fifth Avenue NAP NAP                  
16 Loan   1 Evans Industrial NAP NAP                  
17 Loan   1 Marnell Corporate Center 3 NAP NAP                  
18 Loan   1 4520 S Drexel Boulevard NAP NAP                  
19 Loan 5, 14 1 2355 and 2383 Utah Ave NAP NAP                  
20 Loan 15 1 Alcoa Crossing Shopping Center NAP NAP                  
21 Loan   1 Industrial Center Building - Art Studios NAP NAP                  
22 Loan 16 1 Kensington Suites NAP NAP                  
23 Loan 17 1 Aviator Suites NAP NAP                  
24 Loan   1 Melville Corporate Plaza NAP NAP                  
25 Loan 18 1 Omega Self Storage - Mineola NAP NAP                  
26 Loan 19, 20 1 5500 South Hattie NAP NAP                  
27 Loan   1 Montfort Park Office NAP NAP                  

 

   

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental  Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
28 Loan 7, 8 10 Titan Self Storage Portfolio NAP NAP                  
28.01 Property   1 American SS (Oakwood Ave, Danville) NAP NAP                  
28.02 Property   1 Yorkville SS (Yorkville, IL) NAP NAP                  
28.03 Property   1 American Mini (Albertville, AL) NAP NAP                  
28.04 Property   1 Climate Controlled (Franklin, NC) NAP NAP                  
28.05 Property   1 American SS 2 (Henning Rd, Danville) NAP NAP                  
28.06 Property   1 Hampton Storage (Hampton, TN) NAP NAP                  
28.07 Property   1 Fort Payne Mini (Fort Payne, AL) NAP NAP                  
28.08 Property   1 Mansfield Mini (Mansfield, LA) NAP NAP                  
28.09 Property   1 Antra Mini (Monroe, LA) NAP NAP                  
28.10 Property   1 Wright Storage (Hiawatha, IA) NAP NAP                  
29 Loan 21 1 Flatlands Shopping Center NAP NAP                  
30 Loan   1 All Climate Storage Center NAP NAP                  
31 Loan   1 American Self-Storage Harrisburg NAP NAP                  
32 Loan   1 Crossings at Indian Lake Village NAP NAP                  
33 Loan   1 Montgomery Tech Center NAP NAP                  
34 Loan 8, 22 2 Prestige Storage Portfolio NAP NAP                  
34.01 Property   1 Portage Budget Storage NAP NAP                  
34.02 Property   1 North Huron Self Storage NAP NAP                  
35 Loan   1 241-11 Linden Blvd NAP NAP                  
36 Loan 23 1 Best Western - Laredo, TX 2/20/1900 1/0/1900                  
37 Loan 24, 25 1 Teaneck Gardens NAP NAP              50,700,000 11.8% 8.3% 17 0 0 NAV
38 Loan   1 Heber Self Storage NAP NAP                  
39 Loan 26 1 Treeborn & Cedar Gate Portfolio NAP NAP                  
40 Loan 27 1 Omega Self Storage  Island Park NAP NAP                  
41 Loan   1 Village Square Warren NAP NAP                  
42 Loan 28 1 Self Storage Stockton NAP NAP                  
43 Loan 29 1 Comfort Suites - Dunnellon, FL 3/1/1900 1/0/1900                  
44 Loan 25, 30, 31 1 Michelangelo Apts., Inc. NAP NAP            500,000           21,200,000 21.2% 39.3% 35 0 0 313,728
45 Loan   1 Quality Plus Self Storage NAP NAP                  
46 Loan   1 4330 Miraloma Avenue Medical Office NAP NAP                  
47 Loan 25, 30, 31 1 Fontaine Apartment Owners Corp. NAP NAP            500,000           40,900,000 9.8% 32.3% 50 0 0 484,799
48 Loan 25, 30, 31 1 Georgian House Owners Corp. NAP NAP            500,000           21,300,000 17.8% 9.1% 11 0 0 92,707
49 Loan 25, 30, 31 1 57 East 72nd Corporation NAP NAP            600,000           13,200,000 27.3% 0.0% 0 0 0 NAP
50 Loan 25, 30, 31 1 Ironclad Artists, Inc. NAP NAP         1,000,000           75,800,000 4.6% 0.0% 0 0 0 NAP
51 Loan   1 Pioneer Stor N Lok NAP NAP                  
52 Loan 25, 30, 31 1 255 Fieldston Buyers Corp. NAP NAP            750,000           17,800,000 16.7% 0.0% 0 0 0 NAP
53 Loan 25, 30, 31 1 23830 Owners Corp. NAP NAP            750,000           19,290,000 11.7% 8.3% 0 3 0 61,870
54 Loan 25, 30, 31 1 Stuart House Owners, Inc. NAP NAP  NAP            10,800,000 20.6% 21.6% 8 0 0 40,226
55 Loan 25, 30, 31 1 1175-85 East Broadway Owners, Inc. NAP NAP            500,000           14,400,000 15.3% 0.0% 0 0 0 NAP
56 Loan 25, 30, 31 1 244-246 East 90th Street Residents, Inc. NAP NAP            500,000           10,500,000 19.0% 10.0% 4 0 0 42,123
57 Loan 25, 30, 31 1 5730 Mosholu Owners Corp. NAP NAP  NAP              9,100,000 19.8% 0.0% 0 0 0 NAP
58 Loan 25, 30, 31 1 145 Upper Corp. NAP NAP            350,000           16,140,000 8.4% 20.0% 1 0 0 0
59 Loan 25, 30, 31 1 71 East 77th Inc. A/K/A 71 East 77th, Inc. NAP NAP            200,000           31,800,000 3.1% 0.0% 0 0 0 NAP
60 Loan 25, 30, 31 1 Corner View Association, Inc. NAP NAP            250,000           10,000,000 10.0% 0.0% 0 0 0 NAP
61 Loan 24, 25, 30, 31 1 Cragswold, Inc. NAP NAP            500,000           15,000,000 6.7% 0.0% 0 0 0 NAP

 

   

 

                               
                               
        FOOTNOTES TO ANNEX A-1                
                               
                               
See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Prospectus for additional information on the 15 largest mortgage loans.      
                               
(1) “WFB” denotes Wells Fargo Bank, National Association, "BANA" denotes Bank of America, National Association, "CREFI" denotes Citi Real Estate Funding Inc., "MSBNA" denotes Morgan Stanley Bank, N.A., "MSMCH" denotes Morgan Stanley Mortgage Capital Holdings LLC, "NCB" denotes National Cooperative Bank, N.A., "NCCB" denotes National Consumer Cooperative Bank, "JPMCB" denotes JPMorgan Chase Bank, National Association.    
                               
(2) 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.    
                               
(3) Certain tenants may not be in occupancy or may be in free rent periods. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that individually or together with their affiliates occupy 50% or more of the net rentable area of related Mortgaged Properties, which, in each case, are not in occupancy or are in free rent periods.    
                               
(4) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that occupy 50% or more of the net rentable area of the related Mortgaged Properties.    
                               
(5) With respect to Mortgage Loan No. 1 (High Street), Mortgage Loan No. 2 (Katy Mills), Mortgage Loan No. 3 (Constitution Center), Mortgage Loan No. 4 (The Boulders Resort), Mortgage Loan No. 8 (One Campus Martius), Mortgage Loan No. 9 (Hilton Sandestin Beach Resort), Mortgage Loan No. 15 (79 Fifth Avenue) and Mortgage Loan No. 19 (2355 and 2383 Utah Ave), each such Mortgage Loan is part of a whole loan related to the Issuing Entity. For further information, with respect to each serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement”, and with respect to each non-serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and "Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans."    
                               
(6) With respect to Mortgage Loan No. 3 (Constitution Center), the Appraised Value constitutes the hypothetical "As-Is" value of $914,000,000, which is based on the assumption that a capital reserve account is established to address the General Service Administration's free rent under its lease agreement dated April 30, 2021 with a lease commencement date of May 1, 2022. At origination, the borrower deposited $14,343,252 into a free rent reserve. The Appraised Value per SF, Cut-off Date LTV Ratio and Maturity Date LTV Ratio, based on the “As-Is” value, without the assumption that such capital reserve account is established, of $900,000,000 as of December 29, 2021, for the Constitution Center Senior Loans are $638, 44.2%, and 44.2%, respectively, and for the Constitution Center Whole Loan are $638, 50.0% and 50.0%, respectively.    
                               
(7) With respect to Mortgage Loan No. 5 (ExchangeRight Net Leased Portfolio #56) and Mortgage Loan No. 28 (Titan Self Storage Portfolio) the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this prospectus.     
                               
(8) With respect to Mortgage Loan No. 5 (ExchangeRight Net Leased Portfolio #56), Mortgage Loan No. 28 (Titan Self Storage Portfolio) and Mortgage Loan No. 34 (Prestige Storage Portfolio), each such Mortgage Loan is secured by multiple mortgaged properties. For purposes of the statistical information set forth in this preliminary prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.    
                               
(9) With respect to Mortgage Loan No. 5 (ExchangeRight Net Leased Portfolio #56), a separate NFIP flood policy was purchased and paid for at closing for the CVS Pharmacy - Springfield, OH and CVS Pharmacy - Christiansburg, VA mortgaged properties. $805.72 was paid up front at closing, with the borrower paying to the lender $268.57 per month for the renewal of the coverage afforded by the policy.     
                               
(10) With respect to Mortgage Loan No. 8 (One Campus Martius), the appraisal for the Mortgaged Property included the extraordinary assumption that all tenant improvements and leasing commissions associated with tenants in place have been paid. At origination, $3,851,373 was reserved for outstanding tenant improvements and leasing commissions.    
                               
(11) With respect to Mortgage Loan No. 8 (One Campus Martius), the largest tenant, Rocket Mortgage, which represents approximately 47.4% of underwritten rent, the 3rd largest tenant, Rocket Ventures, which represents approximately 6.0% of underwritten rent, and the 4th largest tenant, Building Amenities Wellness Center, which represents approximately 4.0% of underwritten rent, are borrower-affiliated tenants.     
                               
(12) With respect to Mortgage Loan No. 9 (Hilton Sandestin Beach Resort), the Appraised Value represents the As if Renovated/Stabilized, which assumes that the property improvement plan has been completed and is operating at a stabilized capacity as of the date of the value.  The estimated cost of all property renovation work was reserved at loan origination.     
                               
(13) With respect to Mortgage Loan No. 14 (Homewood Suites - Oxnard, CA), the "as-is" value includes an extraordinary assumption that the related Mortgaged Property's access easement to the non-collateral Hilton Garden Inn's kitchen facilities is transferrable to a new owner upon the sale of the Mortgaged Property.    
                               
(14) With respect to Mortgage Loan No. 19 (2355 and 2383 Utah Ave), the related loan documents permit one or more outparcel or other releases without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus.     
                               
(15) With respect to Mortgage Loan No. 20 (Alcoa Crossing Shopping Center), the Assumption/Fee may be as low as the greater of (i) 0.33% and (ii) $15,000 with respect to the first transfer only in the event that the transferee is a either an affiliate of the borrower or is controlled by an affiliate of the borrower.      

 

   

 

 

                               
(16) With respect to Mortgage Loan No. 22 (Kensington Suites), the Appraised Value represents the As Is value - Including FF&E.  The FF&E Allocation is $654,400.  Using the Real Property Allocation of $22,700,000 (which does not give credit to the FF&E allocation), the Cut-Off Date LTV is 52.2% and the Maturity Date LTV is 48.9%.     
                               
(17) With respect to Mortgage Loan No. 23 (Aviator Suites), the Appraised Value represents the As Is value - Including FF&E.  The FF&E Allocation is $641,600.  Using the Real Property Allocation of $21,100,000 (which does not give credit to the FF&E allocation), the Cut-Off Date LTV is 47.4% and the Maturity Date LTV is 44.4%.     
                               
(18) With respect to Mortgage Loan No. 25 (Omega Self Storage - Mineola), 12 of the 573 units are RV/boat parking spaces.      
       
(19) With respect to Mortgage Loan No. 26 (5500 South Hattie), the sole tenant, Western Industries Corporation, is a borrower-affiliated tenant.    
                               
(20) With respect to Mortgage Loan No. 26 (5500 South Hattie), the Mortgaged Property is encumbered by a subordinate mortgage that secures a subordinate A note in the original principal amount of $3,590,000 and a subordinate B note in the original principal amount of $1,410,000, each related to a New Markets Tax Credit financing on the Mortgaged Property. The subordinate notes have an annual interest rate of 1.4745%, payable quarterly, and a maturity date in November 4048. Additionally, a $50,000 payment is due on the subordinate B note in September 2025, which amount was reserved with the junior lender (the “Fee Reserve”) at origination of the subordinate mortgage. Quarterly principal payments based on a 23 year amortization schedule are due on both subordinate notes commencing in December 2025.  Including the subordinate notes, the related Cut-off Date LTV Ratio, LTV Ratio at Maturity, U/W NCF DSCR and U/W NOI Debt Yield would be 100.4%, 100.4%, 1.34x and 6.1%, respectively.  The investor which purchased the New Market Tax Credits has the right to put its interest in an indirect owner of the borrower to Western Industries Corporation (the recourse carveout guarantor, which is an affiliate of the borrower and is also the sole tenant at the Mortgaged Property), during a 180 day period commencing September 22, 2025, and Western Industries Corporation has a call option as to such interest if the put option is not exercised.  Upon exercise of either option, the lender of the subordinate debt (the “5500 South Hattie Subordinate Lender”) would become controlled by Western Industries Corporation.  There is no assurance that either option will be exercised. The 5500 South Hattie Subordinate Lender entered into an intercreditor agreement with the mortgage lender pursuant to which it agreed the subordinate notes will be subordinate to the mortgage loan.  See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Other Secured Indebtedness.”     
                               
(21) With respect to Mortgage Loan No. 29 (Flatlands Shopping Center), the property is fully master leased to Flatlands Shopping Center Associates, which operates and leases the property to subtenants which occupy space at the property. The borrower receives only the rents from the master lease, and not from the subtenants. The mortgage loan is underwritten based on the master lease, and not based on the subtenants which are the ultimate occupants. See "Risk Factors—Risks Relating to the Mortgage Loans—Master Leased Properties Have Special Risks."    
                               
(22) With respect to Mortgage Loan No. 34 (Prestige Storage Portfolio), percent leased is based on the number of units.    
                               
(23) With respect to Mortgage Loan No. 36 (Best Western - Laredo, TX), the Mortgaged Property is currently operated under a franchise agreement with Best Western International Inc. that is in place for a one-year term (which expires 1/29/2023) which can be extended each year with the full payment of membership fees.    
                               
(24) With respect to Mortgage Loan No. 37 (Teaneck Gardens) and Mortgage Loan No. 61 (Cragswold, Inc.), the related loan documents permit future subordinate secured financing or mezzanine financing and/or preferred equity generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Other Secured Indebtedness”     
                               
(25) With respect to Mortgage Loan No. 37 (Teaneck Gardens) and with respect to all residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., the borrower is a cooperative housing corporation. No  individual or entity (other than the borrower) has recourse obligations with respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank , N.A., including pursuant to any guaranty or environmental indemnity. Accordingly, no information is presented in the columns labeled Sponsor and Non-Recourse Carveout Guarantor or is shown same as the borrower in Annex A-1. In addition, due to the specialized nature of residential housing cooperatives, certain information presented in and shown on Annex A-1 with respect to other Mortgage Loans is not presented with respect to the Mortgage Loans sold to the trust by National Cooperative Bank, N.A. and is, instead, reflected as not applicable (NAP). For example, since residential cooperatives are not-for-profit entities that generally set maintenance fees to cover current expenses and plan for future capital needs and a residential cooperative is generally able to increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves, historical Net Operating Income figures for residential cooperative properties are generally not representative of the cash flow generated by the property if it were operated as a multifamily rental property. Accordingly, the Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI, and the related fields shown on Annex A-1 are not presented on Annex A-1 with respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A. In addition, see “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks” with respect to the determination of certain fields on Annex A-1, including but not limited to the Appraised Value, Coop-Rental Value, Underwritten Net Operating Income and Underwritten Net Cash Flow.    
                               
(26) With respect to Mortgage Loan No. 39 (Treeborn & Cedar Gate Portfolio), the mortgaged property consists of two sites located at 860 Hunter Road, 20-40 Twin Lakes Drive and 100-106 E Sunny Brook Trail  and 460 East Dayton-Yellow Spring Road, Enon and Fairborn, Ohio 45323 and 45324.  The two site are leased and marketed jointly by the same manager, Anderson Birkla Management, Inc., an Indiana corporation, d/b/a Denizen Management.    
                               
(27) With respect to Mortgage Loan No. 40 (Omega Self Storage  Island Park), 25 of the 489 units are RV/boat parking spaces.      
                               
(28) With respect to Mortgage Loan No. 42 (Self Storage Stockton), the Appraisal was completed in conjunction with the requirements and guidelines of the current Uniform Standards of Professional Appraisal Practice (USPAP).       
                               
(29) With respect to Mortgage Loan No. 43 (Comfort Suites  – Dunnellon, FL), the Mortgaged Property is currently operated under a franchise agreement with Choice Hotels International, Inc., which commenced when the hotel opened in February 2016 for a 20-year term (which expires 1/31/2036). However, the franchise agreement can be terminated on the 15th anniversary (namely 1/31/2031) by either party with 12 months’ notice.    
                               
(30) With respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., the information contained in the columns entitled “Subordinate Companion Loan Cut-off Date Balance” and “Subordinate Companion Loan Interest Rate” also includes relevant information regarding the subordinate lines of credit corresponding to such loans, although those subordinate lines of credit are not considered Companion Loans. See the chart column entitled “Non-Trust Mortgage Loan Interest Rate” under “Risk Factors — Other Secured Indebtedness — Additional Debt Secured by Residential Cooperative Properties” in this prospectus.
    
                               
(31) With respect to the residential cooperative Mortgage Loans, National Cooperative Bank, N.A., does not generally track whether a borrower has obtained a Small Business Association Paycheck Protection Program Loan.  Accordingly, with respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., none of the information presented in Annex-A1 accounts for whether the related borrower may have obtained such a loan.