FWP 1 n1324_anxa1-x3.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-206705-15

CD 2018-CD7

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (File No. 333-206705) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the Securities and Exchange Commission for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the Securities and Exchange Commission website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by emailing: prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us.

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

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

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

Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the preliminary prospectus relating to the CD 2018-CD7 Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2018-CD7 (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities.

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

CD 2018-CD7

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


			% of		Mortgage		Cut-off		General	Detailed			Interest	Original	Remaining	Original	Remaining		First
			Initial Pool	# of	Loan	Original	Date	Maturity	Property	Property	Interest	Administrative	Accrual	Term to	Term to	Amortization	Amortization	Origination	Payment	Maturity
Property Flag	ID	Property Name	Balance	Properties	Seller(1)	Balance($)(3)	Balance($)(4)(6)	or ARD Balance($)(6)	Type	Type	Rate	Fee Rate(5)	Basis	Maturity or ARD	Maturity or ARD	Term(6)	Term(6)	Date	Date	or ARD Date
Loan	1	Aventura Mall(2)(35)	8.4%	1	GACC	60,000,000	60,000,000	60,000,000	Retail	Super Regional Mall	4.1213%	0.0168%	Actual/360	120	119	0	0	06/07/2018	08/01/2018	07/01/2028
Loan	2	Bank of America Center(2)(36)	7.0%	1	CCRE	50,500,000	50,500,000	50,500,000	Office	CBD	5.0300%	0.0401%	Actual/360	120	119	0	0	06/21/2018	08/01/2018	07/01/2028
Loan	3	Westside NYC Multifamily Portfolio(35)	5.9%	14	CCRE	42,000,000	42,000,000	42,000,000	Multifamily	Mid-Rise	3.9012%	0.0405%	Actual/360	120	118	0	0	06/05/2018	07/06/2018	06/06/2028
Property	3.01	320 West 49th Street	0.5%	1	CCRE	3,760,842	3,760,842		Multifamily	Mid-Rise
Property	3.02	324 West 49th Street	0.5%	1	CCRE	3,707,451	3,707,451		Multifamily	Mid-Rise
Property	3.03	340 West 49th Street	0.5%	1	CCRE	3,671,475	3,671,475		Multifamily	Mid-Rise
Property	3.04	326 West 49th Street	0.5%	1	CCRE	3,520,309	3,520,309		Multifamily	Mid-Rise
Property	3.05	338 West 49th Street	0.5%	1	CCRE	3,445,465	3,445,465		Multifamily	Mid-Rise
Property	3.06	332 West 49th Street	0.5%	1	CCRE	3,292,878	3,292,878		Multifamily	Mid-Rise
Property	3.07	318 West 49th Street	0.4%	1	CCRE	3,181,505	3,181,505		Multifamily	Mid-Rise
Property	3.08	322 West 49th Street	0.4%	1	CCRE	3,083,468	3,083,468		Multifamily	Mid-Rise
Property	3.09	330 West 49th Street	0.4%	1	CCRE	2,939,765	2,939,765		Multifamily	Mid-Rise
Property	3.1	334 West 49th Street	0.4%	1	CCRE	2,550,099	2,550,099		Multifamily	Mid-Rise
Property	3.11	328 West 49th Street	0.4%	1	CCRE	2,514,780	2,514,780		Multifamily	Mid-Rise
Property	3.12	336 West 49th Street	0.3%	1	CCRE	2,270,438	2,270,438		Multifamily	Mid-Rise
Property	3.13	308 West 49th Street	0.3%	1	CCRE	2,052,340	2,052,340		Multifamily	Mid-Rise
Property	3.14	310 West 49th Street	0.3%	1	CCRE	2,009,185	2,009,185		Multifamily	Mid-Rise
Loan	4	175 Park Avenue(2)(31)	4.9%	1	CCRE	35,000,000	35,000,000	35,000,000	Office	Suburban	5.3180%	0.0397%	Actual/360	120	117	0	0	05/01/2018	06/06/2018	05/06/2028
Loan	5	Zenith Ridge(2)	4.9%	1	SMF II	35,000,000	35,000,000	32,134,667	Office	Suburban	4.7000%	0.0509%	Actual/360	120	120	360	360	07/13/2018	09/06/2018	08/06/2028
Loan	6	Buckeye Corrugated	4.6%	6	GACC	32,830,000	32,830,000	32,830,000	Industrial	Warehouse/Manufacturing	5.0050%	0.0181%	Actual/360	120	119	0	0	06/20/2018	08/06/2018	07/06/2028
Property	6.01	Buckeye Division	1.2%	1	GACC	8,900,000	8,900,000		Industrial	Warehouse/Manufacturing
Property	6.02	All-Size Division	0.9%	1	GACC	6,600,000	6,600,000		Industrial	Warehouse/Manufacturing
Property	6.03	Tennessee Division	0.9%	1	GACC	6,200,000	6,200,000		Industrial	Warehouse/Manufacturing
Property	6.04	Kock Division	0.6%	1	GACC	4,510,000	4,510,000		Industrial	Warehouse/Manufacturing
Property	6.05	Cra-Wal Division	0.5%	1	GACC	3,810,000	3,810,000		Industrial	Warehouse/Manufacturing
Property	6.06	Dakota Division	0.4%	1	GACC	2,810,000	2,810,000		Industrial	Warehouse/Manufacturing
Loan	7	Centennial I & II	4.6%	1	SMF II	32,700,000	32,700,000	32,700,000	Office	Suburban	5.0000%	0.0181%	Actual/360	120	120	0	0	07/09/2018	09/06/2018	08/06/2028
Loan	8	NoLIta Multifamily Portfolio	4.5%	3	CCRE	32,000,000	32,000,000	32,000,000	Multifamily	Mid-Rise	5.2030%	0.0381%	Actual/360	120	118	0	0	05/30/2018	07/01/2018	06/01/2028
Property	8.01	26 Prince Street	1.7%	1	CCRE	12,000,000	12,000,000		Multifamily	Mid-Rise
Property	8.02	29 Prince Street	1.5%	1	CCRE	10,650,000	10,650,000		Multifamily	Mid-Rise
Property	8.03	137 Thompson Street	1.3%	1	CCRE	9,350,000	9,350,000		Multifamily	Mid-Rise
Loan	9	Playa Largo(2)	4.2%	1	SMF II	30,000,000	30,000,000	26,051,863	Hospitality	Full Service	5.1440%	0.0181%	Actual/360	120	118	360	360	05/17/2018	07/06/2018	06/06/2028
Loan	10	Alabama Hotel Portfolio	4.0%	2	CREFI	28,500,000	28,429,674	17,562,175	Hospitality	Various	4.4500%	0.0181%	Actual/360	120	119	240	239	07/02/2018	08/06/2018	07/06/2028
Property	10.01	Embassy Suites - Birmingham	2.8%	1	CREFI	20,000,000	19,950,648		Hospitality	Full Service
Property	10.02	Springhill Suites - Tuscaloosa	1.2%	1	CREFI	8,500,000	8,479,025		Hospitality	Limited Service
Loan	11	Walmart Supercenter Teterboro	3.5%	1	GACC	25,300,000	25,300,000	25,300,000	Other	Leased Fee	4.5530%	0.0181%	Actual/360	120	120	0	0	07/13/2018	09/06/2018	08/06/2028
Loan	12	Sully Station Shopping Center	3.5%	1	CREFI	25,000,000	25,000,000	22,884,081	Retail	Anchored	4.5100%	0.0456%	Actual/360	120	120	360	360	07/16/2018	09/06/2018	08/06/2028
Loan	13	Bear Creek Apartments	3.4%	1	CREFI	24,375,000	24,375,000	22,544,864	Multifamily	Garden	5.1800%	0.0456%	Actual/360	120	119	360	360	06/29/2018	08/06/2018	07/06/2028
Loan	14	Riverwalk(2)(21)	2.8%	1	CCRE	20,000,000	20,000,000	17,773,041	Office	Suburban	5.1760%	0.0168%	Actual/360	120	118	360	360	06/05/2018	07/06/2018	06/06/2028
Loan	15	CityLine Ann Arbor & Clinton Portfolio	2.2%	2	CREFI	15,650,000	15,650,000	13,914,391	Self Storage	Self Storage	5.2000%	0.0181%	Actual/360	120	120	360	360	07/11/2018	09/06/2018	08/06/2028
Property	15.01	Ann Arbor Self Storage	1.4%	1	CREFI	10,255,293	10,255,293		Self Storage	Self Storage
Property	15.02	Clinton Self Storage	0.8%	1	CREFI	5,394,707	5,394,707		Self Storage	Self Storage
Loan	16	Homestead TownePlace Suites	2.0%	1	GACC	14,000,000	14,000,000	12,404,348	Hospitality	Extended Stay	5.0370%	0.0181%	Actual/360	120	119	360	360	06/27/2018	08/06/2018	07/06/2028
Loan	17	Interstate Plaza	1.8%	1	CREFI	13,218,750	13,218,750	11,100,675	Retail	Anchored	4.8100%	0.0181%	Actual/360	120	119	360	360	07/06/2018	08/06/2018	07/06/2028
Loan	18	Edgewater Village Shopping Center(37)	1.7%	1	SMF II	12,500,000	12,500,000	10,766,211	Retail	Anchored	5.2840%	0.0181%	Actual/360	120	119	360	360	06/21/2018	08/06/2018	07/06/2028
Loan	19	Fordham Green Apartments	1.7%	1	CREFI	12,500,000	12,500,000	11,494,940	Multifamily	Garden	4.8000%	0.0181%	Actual/360	120	119	360	360	06/28/2018	08/06/2018	07/06/2028
Loan	20	CityLine Rochester & Lansing Portfolio	1.7%	2	CREFI	12,477,000	12,477,000	11,093,282	Self Storage	Self Storage	5.2000%	0.0181%	Actual/360	120	120	360	360	07/11/2018	09/06/2018	08/06/2028
Property	20.01	Rochester Mini Storage	1.1%	1	CREFI	8,145,536	8,145,536		Self Storage	Self Storage
Property	20.02	Lansing Self Storage	0.6%	1	CREFI	4,331,464	4,331,464		Self Storage	Self Storage
Loan	21	Southpointe Square	1.6%	1	CREFI	11,570,000	11,570,000	10,639,716	Multifamily	Garden	4.8000%	0.0181%	Actual/360	120	119	360	360	06/28/2018	08/06/2018	07/06/2028
Loan	22	Rohnert Park Center	1.5%	1	GACC	11,000,000	10,975,655	9,080,187	Retail	Anchored	5.1200%	0.0181%	Actual/360	120	118	360	358	05/14/2018	07/06/2018	06/06/2028
Loan	23	12-01 44th Avenue(37)	1.5%	1	SMF II	10,750,000	10,750,000	10,750,000	Office	CBD	5.1550%	0.0181%	Actual/360	120	119	0	0	06/27/2018	08/06/2018	07/06/2028
Loan	24	Pangea 20(37)	1.5%	5	SMF II	10,700,000	10,700,000	10,700,000	Multifamily	Various	4.8070%	0.0181%	Actual/360	120	119	0	0	06/29/2018	08/06/2018	07/06/2028
Property	24.01	5501 West Washington Boulevard	1.2%	1	SMF II	8,326,959	8,326,959		Multifamily	Mid-Rise
Property	24.02	14110 South Atlantic Avenue	0.1%	1	SMF II	724,701	724,701		Multifamily	Garden
Property	24.03	1475 State Street	0.1%	1	SMF II	653,652	653,652		Multifamily	Garden
Property	24.04	4206 Lindenwood Drive	0.1%	1	SMF II	596,813	596,813		Multifamily	Garden
Property	24.05	8901 South Cottage Grove Avenue	0.1%	1	SMF II	397,875	397,875		Multifamily	Garden
Loan	25	Palmhurst Village(37)	1.4%	1	SMF II	9,900,000	9,900,000	8,691,746	Retail	Anchored	5.5950%	0.0181%	Actual/360	120	120	360	360	07/13/2018	09/06/2018	08/06/2028
Loan	26	Kinston Portfolio(36)	1.4%	2	GACC	9,775,500	9,742,469	8,397,167	Hospitality	Limited Service	5.7395%	0.0181%	Actual/360	120	116	360	356	03/26/2018	05/06/2018	04/06/2028
Property	26.01	Hampton Inn – Kinston	0.8%	1	GACC	5,725,500	5,706,154		Hospitality	Limited Service
Property	26.02	Holiday Inn Express & Suites – Kinston	0.6%	1	GACC	4,050,000	4,036,315		Hospitality	Limited Service
Loan	27	Mac Phail Crossing	1.3%	1	CREFI	9,210,000	9,210,000	9,210,000	Retail	Anchored	4.6300%	0.0181%	Actual/360	120	119	0	0	06/20/2018	08/06/2018	07/06/2028
Loan	28	Wisteria Village	1.3%	1	GACC	9,100,000	9,100,000	8,097,413	Retail	Anchored	5.2350%	0.0181%	Actual/360	120	115	360	360	03/01/2018	04/06/2018	03/06/2028
Loan	29	Fredericksburg Place(36)	1.2%	1	GACC	8,300,000	8,300,000	7,383,620	Multifamily	Garden	5.4469%	0.0181%	Actual/360	120	119	360	360	06/20/2018	08/06/2018	07/06/2028
Loan	30	Lockaway Storage - Schertz	1.1%	1	SMF II	8,150,000	8,150,000	7,238,142	Self Storage	Self Storage	5.1460%	0.0181%	Actual/360	120	119	360	360	06/29/2018	08/06/2018	07/06/2028
Loan	31	1503 Jefferson & 406 Cornelia	1.1%	1	CCRE	8,000,000	8,000,000	8,000,000	Multifamily	Garden	5.2700%	0.0381%	Actual/360	120	119	0	0	06/27/2018	08/06/2018	07/06/2028
Loan	32	Hampton Inn Port Charlotte	1.0%	1	GACC	7,000,000	7,000,000	6,081,475	Hospitality	Limited Service	5.1600%	0.0181%	Actual/360	120	119	360	360	06/13/2018	08/06/2018	07/06/2028
Loan	33	Cliffs of Macon	1.0%	1	GACC	6,900,000	6,893,042	5,714,473	Multifamily	Garden	5.2200%	0.0181%	Actual/360	120	119	360	359	06/13/2018	08/06/2018	07/06/2028
Loan	34	Hampton Inn & Suites Tucson Mall	0.8%	1	CCRE	6,000,000	6,000,000	4,507,396	Hospitality	Limited Service	5.1270%	0.0381%	Actual/360	120	120	300	300	07/12/2018	09/06/2018	08/06/2028
Loan	35	Wheeler SC-GA Portfolio	0.8%	4	GACC	5,740,000	5,734,868	5,348,406	Retail	Anchored	5.7070%	0.0181%	Actual/360	60	59	360	359	06/28/2018	08/06/2018	07/06/2023

A-1-1

CD 2018-CD7

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


			% of		Mortgage		Cut-off		General	Detailed			Interest	Original	Remaining	Original	Remaining		First
			Initial Pool	# of	Loan	Original	Date	Maturity	Property	Property	Interest	Administrative	Accrual	Term to	Term to	Amortization	Amortization	Origination	Payment	Maturity
Property Flag	ID	Property Name	Balance	Properties	Seller(1)	Balance($)(3)	Balance($)(4)(6)	or ARD Balance($)(6)	Type	Type	Rate	Fee Rate(5)	Basis	Maturity or ARD	Maturity or ARD	Term(6)	Term(6)	Date	Date	or ARD Date
Property	35.01	LaGrange	0.4%	1	GACC	2,870,000	2,867,434		Retail	Anchored
Property	35.02	Georgetown	0.3%	1	GACC	1,820,000	1,818,373		Retail	Anchored
Property	35.03	Ridgeland Center	0.1%	1	GACC	1,050,000	1,049,061		Retail	Single Tenant
Loan	36	Lakeville Townhomes	0.8%	1	SMF II	5,700,000	5,700,000	5,059,723	Multifamily	Garden	5.1250%	0.0181%	Actual/360	120	120	360	360	07/16/2018	09/06/2018	08/06/2028
Loan	37	Maricopa Marketplace	0.7%	1	SMF II	5,030,000	5,030,000	5,030,000	Retail	Unanchored	4.9350%	0.0181%	Actual/360	120	120	0	0	07/18/2018	09/06/2018	08/06/2028
Loan	38	Lockaway Storage - Airport	0.7%	1	SMF II	4,850,000	4,850,000	4,306,805	Self Storage	Self Storage	5.1400%	0.0181%	Actual/360	120	119	360	360	07/05/2018	08/06/2018	07/06/2028
Loan	39	TownePlace Suites Tucson	0.7%	1	CCRE	4,700,000	4,700,000	3,530,793	Hospitality	Extended Stay	5.1270%	0.0381%	Actual/360	120	120	300	300	07/12/2018	09/06/2018	08/06/2028
Loan	40	Fairfield Inn DFW Airport South Irving	0.6%	1	CREFI	4,500,000	4,500,000	2,761,075	Hospitality	Limited Service	4.3500%	0.0181%	Actual/360	120	120	240	240	07/19/2018	09/06/2018	08/06/2028
Loan	41	Pointe Professional Center	0.5%	1	SMF II	3,600,000	3,596,256	2,969,101	Office	Suburban	5.0910%	0.0181%	Actual/360	120	119	360	359	06/12/2018	08/06/2018	07/06/2028
Loan	42	Kris Kay MHC	0.5%	1	SMF II	3,560,000	3,560,000	3,091,786	Manufactured Housing	Manufactured Housing	5.1460%	0.0656%	Actual/360	120	119	360	360	06/13/2018	08/06/2018	07/06/2028

A-1-2

CD 2018-CD7

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

Pari Passu

% of

Monthly

Annual

Companion Loan

Remaining

Crossed

Initial Pool

ARD Loan

Final

Debt

Monthly Debt

Annual Debt

Interest Only

Cash

With

Related

Underwritten

Grace

Property Flag

Property Name

Balance

(Yes/No)

Maturity Date

Service($)(7)

Service($)

Period

Lockbox(8)

Management(9)

Other Loans

Borrower

NOI DSCR(6)(7)(10)

NCF DSCR(6)(7)(10)

Period(12)

Loan

Aventura Mall(2)(35)

8.4%

07/01/2028

208,924

2,507,094

4,689,310

56,271,719

119

Hard; Master Lease Rents (Soft Springing Hard)

Springing

2.63x

2.58x

Loan

Bank of America Center(2)(36)

7.0%

07/01/2028

214,619

2,575,430

42,499

509,986

119

Hard

In Place

2.27x

2.14x

Loan

Westside NYC Multifamily Portfolio(35)

5.9%

06/06/2028

138,438

1,661,257

118

Soft

In Place

3.60x

Property

3.01

320 West 49th Street

0.5%

Property

3.02

324 West 49th Street

0.5%

Property

3.03

340 West 49th Street

0.5%

Property

3.04

326 West 49th Street

0.5%

Property

3.05

338 West 49th Street

0.5%

Property

3.06

332 West 49th Street

0.5%

Property

3.07

318 West 49th Street

0.4%

Property

3.08

322 West 49th Street

0.4%

Property

3.09

330 West 49th Street

0.4%

Property

3.1

334 West 49th Street

0.4%

Property

3.11

328 West 49th Street

0.4%

Property

3.12

336 West 49th Street

0.3%

Property

3.13

308 West 49th Street

0.3%

Property

3.14

310 West 49th Street

0.3%

Loan

175 Park Avenue(2)(31)

4.9%

05/06/2028

157,263

1,887,151

224,661

2,695,931

117

Hard

In Place

1.65x

1.60x

Loan

Zenith Ridge(2)

4.9%

08/06/2028

181,523

2,178,279

285,251

3,423,010

Hard

Springing

1.68x

1.54x

Loan

Buckeye Corrugated

4.6%

07/06/2028

138,830

1,665,963

119

Hard

In Place

1.86x

1.71x

Property

6.01

Buckeye Division

1.2%

Property

6.02

All-Size Division

0.9%

Property

6.03

Tennessee Division

0.9%

Property

6.04

Kock Division

0.6%

Property

6.05

Cra-Wal Division

0.5%

Property

6.06

Dakota Division

0.4%

Loan

Centennial I & II

4.6%

08/06/2028

138,142

1,657,708

120

Springing Hard

Springing

2.34x

2.14x

Loan

NoLIta Multifamily Portfolio

4.5%

06/01/2028

140,674

1,688,084

118

Springing Soft

Springing

1.25x

1.24x

Property

8.01

26 Prince Street

1.7%

Property

8.02

29 Prince Street

1.5%

Property

8.03

137 Thompson Street

1.3%

Loan

Playa Largo(2)

4.2%

06/06/2028

163,697

1,964,364

327,394

3,928,728

Hard

Springing

Yes - Group 1

1.84x

1.64x

Loan

Alabama Hotel Portfolio

4.0%

07/06/2028

179,537

2,154,441

Springing Hard

Springing

2.27x

2.02x

Property

10.01

Embassy Suites - Birmingham

2.8%

Property

10.02

Springhill Suites - Tuscaloosa

1.2%

Loan

Walmart Supercenter Teterboro

3.5%

08/06/2028

97,326

1,167,908

120

Hard

Springing

1.58x

Loan

Sully Station Shopping Center

3.5%

08/06/2028

126,820

1,521,839

Hard

Springing

2.16x

2.02x

Loan

Bear Creek Apartments

3.4%

07/06/2028

133,545

1,602,537

Springing Hard

Springing

1.30x

1.26x

Loan

Riverwalk(2)(21)

2.8%

06/06/2028

109,526

1,314,310

332,411

3,988,933

Springing Hard

Springing

1.40x

1.34x

Loan

CityLine Ann Arbor & Clinton Portfolio

2.2%

08/06/2028

85,936

1,031,230

Springing Hard

Springing

Yes - Group 2

1.26x

1.24x

Property

15.01

Ann Arbor Self Storage

1.4%

Property

15.02

Clinton Self Storage

0.8%

Loan

Homestead TownePlace Suites

2.0%

07/06/2028

75,472

905,663

Springing Hard

Springing

Yes - Group 1

2.24x

2.04x

Loan

Interstate Plaza

1.8%

07/06/2028

69,434

833,209

Hard

Springing

1.59x

1.45x

Loan

Edgewater Village Shopping Center(37)

1.7%

07/06/2028

69,289

831,467

Springing Hard

Springing

1.69x

1.52x

Loan

Fordham Green Apartments

1.7%

07/06/2028

65,583

786,998

Springing Hard

Springing

Yes - Group 3

1.35x

1.30x

Loan

CityLine Rochester & Lansing Portfolio

1.7%

08/06/2028

68,513

822,151

Springing Hard

Springing

Yes - Group 2

1.27x

1.25x

Property

20.01

Rochester Mini Storage

1.1%

Property

20.02

Lansing Self Storage

0.6%

Loan

Southpointe Square

1.6%

07/06/2028

60,704

728,445

Springing Hard

Springing

Yes - Group 3

1.46x

1.37x

Loan

Rohnert Park Center

1.5%

06/06/2028

59,860

718,317

Hard

Springing

2.13x

1.97x

Loan

12-01 44th Avenue(37)

1.5%

07/06/2028

46,822

561,859

119

Springing Hard

Springing

1.47x

1.43x

Loan

Pangea 20(37)

1.5%

07/06/2028

43,458

521,493

119

None

2.47x

2.36x

Property

24.01

5501 West Washington Boulevard

1.2%

Property

24.02

14110 South Atlantic Avenue

0.1%

Property

24.03

1475 State Street

0.1%

Property

24.04

4206 Lindenwood Drive

0.1%

Property

24.05

8901 South Cottage Grove Avenue

0.1%

Loan

Palmhurst Village(37)

1.4%

08/06/2028

56,803

681,631

Springing Hard

Springing

1.42x

1.32x

Loan

Kinston Portfolio(36)

1.4%

04/06/2028

55,776

669,307

Hard

In Place

Yes

2.96x

2.56x

Property

26.01

Hampton Inn – Kinston

0.8%

Property

26.02

Holiday Inn Express & Suites – Kinston

0.6%

Loan

Mac Phail Crossing

1.3%

07/06/2028

36,029

432,346

119

Springing Hard

Springing

2.72x

2.55x

Loan

Wisteria Village

1.3%

03/06/2028

50,166

601,992

Springing Hard

Springing

1.59x

1.38x

Loan

Fredericksburg Place(36)

1.2%

07/06/2028

45,760

549,118

Soft

Springing

1.59x

1.48x

Loan

Lockaway Storage - Schertz

1.1%

07/06/2028

44,481

533,773

Springing Hard

Springing

Yes - Group 4

1.35x

1.34x

Loan

1503 Jefferson & 406 Cornelia

1.1%

07/06/2028

35,621

427,456

119

Soft

Springing

1.14x

Loan

Hampton Inn Port Charlotte

1.0%

07/06/2028

38,265

459,180

Springing Hard

Springing

2.73x

2.49x

Loan

Cliffs of Macon

1.0%

07/06/2028

37,974

455,687

Springing Soft

Springing

1.62x

1.56x

Loan

Hampton Inn & Suites Tucson Mall

0.8%

08/06/2028

35,521

426,249

Hard

Springing

Yes - Group 5

2.26x

1.94x

Loan

Wheeler SC-GA Portfolio

0.8%

07/06/2023

33,340

400,085

Hard

In Place

1.69x

1.47x

A-1-3

CD 2018-CD7

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

Pari Passu

% of

Monthly

Annual

Companion Loan

Remaining

Crossed

Initial Pool

ARD Loan

Final

Debt

Monthly Debt

Annual Debt

Interest Only

Cash

With

Related

Underwritten

Grace

Property Flag

Property Name

Balance

(Yes/No)

Maturity Date

Service($)(7)

Service($)

Period

Lockbox(8)

Management(9)

Other Loans

Borrower

NOI DSCR(6)(7)(10)

NCF DSCR(6)(7)(10)

Period(12)

Property

35.01

LaGrange

0.4%

Property

35.02

Georgetown

0.3%

Property

35.03

Ridgeland Center

0.1%

Loan

Lakeville Townhomes

0.8%

08/06/2028

31,036

372,429

Springing Hard

Springing

1.76x

1.58x

Loan

Maricopa Marketplace

0.7%

08/06/2028

20,973

251,678

120

Springing Hard

Springing

2.68x

2.46x

Loan

Lockaway Storage - Airport

0.7%

07/06/2028

26,452

317,429

Springing Hard

Springing

Yes - Group 4

1.46x

1.43x

Loan

TownePlace Suites Tucson

0.7%

08/06/2028

27,825

333,895

Hard

Springing

Yes - Group 5

2.08x

1.80x

Loan

Fairfield Inn DFW Airport South Irving

0.6%

08/06/2028

28,106

337,274

Springing Hard

Springing

3.43x

3.02x

Loan

Pointe Professional Center

0.5%

07/06/2028

19,526

234,315

Springing Hard

Springing

2.38x

2.03x

Loan

Kris Kay MHC

0.5%

07/06/2028

19,430

233,157

None

1.39x

1.35x

A-1-4

CD 2018-CD7

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


			% of				FIRREA	Cut-Off									Rentable Area
			Initial Pool	Payment	Appraised	Appraisal	Compliant	Date LTV	LTV Ratio at						Year	Year	(SF/Units
Property Flag	ID	Property Name	Balance	Date	Value ($)(13)	As-of Date	(Yes/No)	Ratio(7)(10)(11)(14)	Maturity or ARD(7)(10)(14)	Address	City	County	State	Zip Code	Built	Renovated	Rooms/Pads)
Loan	1	Aventura Mall(2)(35)	8.4%	1	3,450,000,000	04/16/2018	Yes	40.8%	40.8%	19501 Biscayne Boulevard	Aventura	Miami-Dade	FL	33180	1983	1997, 1998, 2006 - 2008, 2017	1,217,508
Loan	2	Bank of America Center(2)(36)	7.0%	1	112,200,000	05/17/2018	Yes	53.9%	53.9%	1111 East Main Street	Richmond	Richmond City	VA	23219	1974	2017	501,384
Loan	3	Westside NYC Multifamily Portfolio(35)	5.9%	6	164,500,000	03/12/2018	Yes	25.5%	25.5%	Various	New York	New York	NY	10019	1920	2016	272
Property	3.01	320 West 49th Street	0.5%		13,600,000	03/12/2018	Yes			320 West 49th Street	New York	New York	NY	10019	1920	2016	20
Property	3.02	324 West 49th Street	0.5%		14,100,000	03/12/2018	Yes			324 West 49th Street	New York	New York	NY	10019	1920	2016	18
Property	3.03	340 West 49th Street	0.5%		13,800,000	03/12/2018	Yes			340 West 49th Street	New York	New York	NY	10019	1920	2016	17
Property	3.04	326 West 49th Street	0.5%		13,800,000	03/12/2018	Yes			326 West 49th Street	New York	New York	NY	10019	1920	2016	20
Property	3.05	338 West 49th Street	0.5%		13,000,000	03/12/2018	Yes			338 West 49th Street	New York	New York	NY	10019	1920	2016	20
Property	3.06	332 West 49th Street	0.5%		12,400,000	03/12/2018	Yes			332 West 49th Street	New York	New York	NY	10019	1920	2016	20
Property	3.07	318 West 49th Street	0.4%		11,800,000	03/12/2018	Yes			318 West 49th Street	New York	New York	NY	10019	1920	2016	20
Property	3.08	322 West 49th Street	0.4%		12,900,000	03/12/2018	Yes			322 West 49th Street	New York	New York	NY	10019	1920	2016	17
Property	3.09	330 West 49th Street	0.4%		10,700,000	03/12/2018	Yes			330 West 49th Street	New York	New York	NY	10019	1920	2016	20
Property	3.1	334 West 49th Street	0.4%		10,900,000	03/12/2018	Yes			334 West 49th Street	New York	New York	NY	10019	1920	2016	20
Property	3.11	328 West 49th Street	0.4%		10,400,000	03/12/2018	Yes			328 West 49th Street	New York	New York	NY	10019	1920	2016	20
Property	3.12	336 West 49th Street	0.3%		9,900,000	03/12/2018	Yes			336 West 49th Street	New York	New York	NY	10019	1920	2016	20
Property	3.13	308 West 49th Street	0.3%		8,400,000	03/12/2018	Yes			308 West 49th Street	New York	New York	NY	10019	1920	2016	20
Property	3.14	310 West 49th Street	0.3%		8,800,000	03/12/2018	Yes			310 West 49th Street	New York	New York	NY	10019	1920	2016	20
Loan	4	175 Park Avenue(2)(31)	4.9%	6	135,000,000	04/05/2018	Yes	63.0%	63.0%	175 Park Avenue	Madison	Morris	NJ	07940	1971	2013	270,000
Loan	5	Zenith Ridge(2)	4.9%	6	133,100,000	06/25/2018	Yes	67.6%	62.1%	2200, 2400 and 2600 Ansys Drive	Canonsburg	Washington	PA	15317	2014, 2015, 2016	NAP	486,000
Loan	6	Buckeye Corrugated	4.6%	6	52,100,000	06/15/2018	Yes	63.0%	63.0%	Various	Various	Various	Various	Various	Various	Various	826,283
Property	6.01	Buckeye Division	1.2%		14,790,000	05/14/2018	Yes			3350 Long Road	Wooster	Wayne	OH	44691	1997	NAP	223,592
Property	6.02	All-Size Division	0.9%		10,300,000	05/21/2018	Yes			3950 Continental Drive	West Hempfield Township	Lancaster	PA	17512	2013	NAP	166,970
Property	6.03	Tennessee Division	0.9%		9,600,000	05/21/2018	Yes			1500 Elizabeth Lee Parkway	Loudon	Loudon	TN	37774	2012	NAP	155,721
Property	6.04	Kock Division	0.6%		7,000,000	05/14/2018	Yes			797 Old Dutch Road	Victor	Ontario	NY	14564	1988	1997	114,000
Property	6.05	Cra-Wal Division	0.5%		5,900,000	05/14/2018	Yes			4001 South High School Road	Indianapolis	Marion	IN	46241	1971	NAP	96,000
Property	6.06	Dakota Division	0.4%		4,300,000	05/24/2018	Yes			4501 2nd Avenue North	Sioux Falls	Minnehaha	SD	57104	1985	1998	70,000
Loan	7	Centennial I & II	4.6%	6	53,870,000	05/03/2018	Yes	60.7%	60.7%	1949 and 2121 South State Street	Tacoma	Pierce	WA	98405	1986	NAP	235,661
Loan	8	NoLIta Multifamily Portfolio	4.5%	1	61,400,000	04/11/2018	Yes	52.1%	52.1%	Various	New York	New York	NY	10012	Various	2018	37
Property	8.01	26 Prince Street	1.7%		22,000,000	04/11/2018	Yes			26 Prince Street	New York	New York	NY	10012	1910	2018	16
Property	8.02	29 Prince Street	1.5%		21,400,000	04/11/2018	Yes			29 Prince Street	New York	New York	NY	10012	2002	2018	5
Property	8.03	137 Thompson Street	1.3%		18,000,000	04/11/2018	Yes			137 Thompson Street	New York	New York	NY	10012	1910	2018	16
Loan	9	Playa Largo(2)	4.2%	6	188,600,000	03/28/2018	Yes	47.7%	41.4%	97450 Overseas Highway	Key Largo	Monroe	FL	33037	2016	NAP	178
Loan	10	Alabama Hotel Portfolio	4.0%	6	54,000,000	06/05/2018	Yes	52.6%	32.5%	Various	Various	Various	AL	Various	Various	NAP	304
Property	10.01	Embassy Suites - Birmingham	2.8%		36,500,000	06/05/2018	Yes			2960 John Hawkins Parkway	Birmingham	Jefferson	AL	35244	2010	NAP	208
Property	10.02	Springhill Suites - Tuscaloosa	1.2%		17,500,000	06/05/2018	Yes			4020 Greensboro Avenue	Tuscaloosa	Tuscaloosa	AL	35405	2015	NAP	96
Loan	11	Walmart Supercenter Teterboro	3.5%	6	37,500,000	05/01/2018	Yes	67.5%	67.5%	1 Teterboro Drive	Teterboro	Bergen	NJ	07608	NAP	NAP	628,135
Loan	12	Sully Station Shopping Center	3.5%	6	49,800,000	12/01/2018	Yes	50.2%	46.0%	5077-5111 Westfields Boulevard	Centreville	Fairfax	VA	20120	1988	NAP	153,703
Loan	13	Bear Creek Apartments	3.4%	6	34,200,000	06/01/2019	Yes	71.3%	65.9%	1600 Bear Creek Lane	Petoskey	Emmet	MI	49770	2005	2018	240
Loan	14	Riverwalk(2)(21)	2.8%	6	117,000,000	04/23/2018	Yes	69.0%	61.3%	354, 360, 500, and 500A Merrimack Street	Lawrence	Essex	MA	01843	1901, 2007	NAP	630,379
Loan	15	CityLine Ann Arbor & Clinton Portfolio	2.2%	6	22,300,000	05/03/2018	Yes	70.2%	62.4%	Various	Various	Various	MI	Various	Various	NAP	176,991
Property	15.01	Ann Arbor Self Storage	1.4%		14,200,000	05/03/2018	Yes			4750 South State Road	Ann Arbor	Washtenaw	MI	48108	2004	NAP	113,881
Property	15.02	Clinton Self Storage	0.8%		8,100,000	05/03/2018	Yes			33985 Harper Avenue	Clinton	Macomb	MI	48035	2003	NAP	63,110
Loan	16	Homestead TownePlace Suites	2.0%	6	21,000,000	05/01/2018	Yes	66.7%	59.1%	935 Northeast 30th Terrace	Homestead	Miami-Dade	FL	33033	2016	NAP	115
Loan	17	Interstate Plaza	1.8%	6	18,200,000	12/18/2018	Yes	72.6%	61.0%	1671 1H-35 South	New Braunfels	Comal	TX	78130	2008, 2013	NAP	102,619
Loan	18	Edgewater Village Shopping Center(37)	1.7%	6	19,500,000	05/17/2018	Yes	64.1%	55.2%	2650 Beach Boulevard	Biloxi	Harrison	MS	39531	1983	2006	137,185
Loan	19	Fordham Green Apartments	1.7%	6	18,350,000	05/24/2018	Yes	68.1%	62.6%	5600 Fordham Circle	Canton Township	Wayne	MI	48187	1974	NAP	146
Loan	20	CityLine Rochester & Lansing Portfolio	1.7%	6	17,620,000	Various	Yes	70.8%	63.0%	Various	Various	Various	MI	Various	Various	NAP	189,359
Property	20.01	Rochester Mini Storage	1.1%		10,550,000	05/02/2018	Yes			1790 South Livernois Road	Rochester Hills	Oakland	MI	48307	1992	NAP	94,115
Property	20.02	Lansing Self Storage	0.6%		7,070,000	05/03/2018	Yes			708 East Grand River	Lansing	Ingham	MI	48906	2006	NAP	95,244
Loan	21	Southpointe Square	1.6%	6	16,770,000	07/14/2018	Yes	69.0%	63.4%	22520 West Road	Woodhaven	Wayne	MI	48183	1971	2018	224
Loan	22	Rohnert Park Center	1.5%	6	22,400,000	03/08/2018	Yes	49.0%	40.5%	555 Rohnert Park Expressway	Rohnert Park	Sonoma	CA	94928	1991, 2005	NAP	137,184
Loan	23	12-01 44th Avenue(37)	1.5%	6	23,000,000	06/27/2018	Yes	46.7%	46.7%	12-01 44th Avenue	Long Island City	Queens	NY	11101	1950	2018	22,000
Loan	24	Pangea 20(37)	1.5%	6	18,825,000	06/12/2018	Yes	56.8%	56.8%	Various	Various	Cook	IL	Various	Various	Various	227
Property	24.01	5501 West Washington Boulevard	1.2%		14,650,000	06/12/2018	Yes			5501 West Washington Boulevard	Chicago	Cook	IL	60644	1929	2017-2018	172
Property	24.02	14110 South Atlantic Avenue	0.1%		1,275,000	06/12/2018	Yes			14110 South Atlantic Avenue	Riverdale	Cook	IL	60827	1960	2016-2018	18
Property	24.03	1475 State Street	0.1%		1,150,000	06/12/2018	Yes			1475 State Street	Calumet City	Cook	IL	60409	1960	2016-2018	15
Property	24.04	4206 Lindenwood Drive	0.1%		1,050,000	06/12/2018	Yes			4206 Lindenwood Drive	Matteson	Cook	IL	60443	1957	2016-2018	12
Property	24.05	8901 South Cottage Grove Avenue	0.1%		700,000	06/12/2018	Yes			8901 South Cottage Grove Avenue	Chicago	Cook	IL	60619	1957	2016-2018	10
Loan	25	Palmhurst Village(37)	1.4%	6	15,900,000	07/02/2018	Yes	62.3%	54.7%	228 East Mile 3 Road	Palmhurst	Hidalgo	TX	78573	2014	NAP	89,316
Loan	26	Kinston Portfolio(36)	1.4%	6	14,800,000	02/01/2019	Yes	65.8%	56.7%	Various	Kinston	Lenoir	NC	28504	Various	Various	196
Property	26.01	Hampton Inn – Kinston	0.8%		8,800,000	02/01/2019	Yes			1382 Highway 258 South	Kinston	Lenoir	NC	28504	1986	1996, 2012	122
Property	26.02	Holiday Inn Express & Suites – Kinston	0.6%		6,000,000	02/01/2019	Yes			1156 Hill Farm Road	Kinston	Lenoir	NC	28504	2000	2015	74
Loan	27	Mac Phail Crossing	1.3%	6	17,900,000	04/20/2018	Yes	51.5%	51.5%	550 West MacPhail Road	Bel Air	Harford	MD	21014	1998	NAP	102,992
Loan	28	Wisteria Village	1.3%	6	13,800,000	02/07/2018	Yes	65.9%	58.7%	2420 Wisteria Drive Southwest	Snellville	Gwinnett	GA	30078	1985	2015	171,846
Loan	29	Fredericksburg Place(36)	1.2%	6	13,550,000	04/27/2018	Yes	61.3%	54.5%	3435 Fredericksburg Road	San Antonio	Bexar	TX	78201	1983	2015	224
Loan	30	Lockaway Storage - Schertz	1.1%	6	12,120,000	06/07/2018	Yes	67.2%	59.7%	200 Roy Richard Drive	Schertz	Guadalupe	TX	78154	1995	NAP	70,300
Loan	31	1503 Jefferson & 406 Cornelia	1.1%	6	10,600,000	05/04/2018	Yes	66.0%	75.5%	1503 Jefferson Avenue	Brooklyn	Kings	NY	11237	2018	NAP	19
Loan	32	Hampton Inn Port Charlotte	1.0%	6	11,000,000	04/25/2018	Yes	63.6%	55.3%	24480 Sandhill Boulevard	Port Charlotte	Charlotte	FL	33983	1997	2017	71
Loan	33	Cliffs of Macon	1.0%	6	9,400,000	01/31/2018	Yes	73.3%	60.8%	1895 Clinton Road	Macon	Bibb	GA	31211	1970	2008	142
Loan	34	Hampton Inn & Suites Tucson Mall	0.8%	6	11,500,000	05/14/2018	Yes	52.2%	39.2%	5950 North Oracle Road	Tucson	Pima	AZ	85704	1998	2014	109
Loan	35	Wheeler SC-GA Portfolio	0.8%	6	8,200,000	Various	Yes	69.9%	65.2%	Various	Various	Various	Various	Various	Various	Various	126,195

A-1-5

CD 2018-CD7

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


			% of				FIRREA	Cut-Off									Rentable Area
			Initial Pool	Payment	Appraised	Appraisal	Compliant	Date LTV	LTV Ratio at						Year	Year	(SF/Units
Property Flag	ID	Property Name	Balance	Date	Value ($)(13)	As-of Date	(Yes/No)	Ratio(7)(10)(11)(14)	Maturity or ARD(7)(10)(14)	Address	City	County	State	Zip Code	Built	Renovated	Rooms/Pads)
Property	35.01	LaGrange	0.4%		4,100,000	05/21/2018	Yes			900 Hogansville Road	LaGrange	Troup	GA	30241	1989	NAP	76,594
Property	35.02	Georgetown	0.3%		2,600,000	05/13/2018	Yes			1620 Highmarket Street	Georgetown	Georgetown	SC	29440	1973	2003	29,572
Property	35.03	Ridgeland Center	0.1%		1,500,000	05/13/2018	Yes			113 / 10847 North Jacob Smart Boulevard	Ridgeland	Jasper	SC	29936	1970	2003	20,029
Loan	36	Lakeville Townhomes	0.8%	6	8,910,000	06/11/2018	Yes	64.0%	56.8%	1103 Dudley Drive	Shreveport	Caddo Parish	LA	71104	1949	NAP	228
Loan	37	Maricopa Marketplace	0.7%	6	10,050,000	06/15/2018	Yes	50.0%	50.0%	20917-21141 North John Wayne Parkway	Maricopa	Pinal	AZ	85139	2005	NAP	38,877
Loan	38	Lockaway Storage - Airport	0.7%	6	8,000,000	06/04/2018	Yes	60.6%	53.8%	907 North Coker Loop	San Antonio	Bexar	TX	78216	1978	NAP	87,630
Loan	39	TownePlace Suites Tucson	0.7%	6	8,500,000	05/14/2018	Yes	55.3%	41.5%	405 West Rudasill Road	Tucson	Pima	AZ	85704	2001	2017	76
Loan	40	Fairfield Inn DFW Airport South Irving	0.6%	6	14,100,000	06/07/2018	Yes	31.9%	19.6%	4210 West Airport Freeway	Irving	Dallas	TX	75062	1983	NAP	120
Loan	41	Pointe Professional Center	0.5%	6	6,450,000	05/10/2018	Yes	55.8%	46.0%	18223-18325 East 10 Mile Road	Roseville	Macomb	MI	48066	1986, 1988, 1996	NAP	62,613
Loan	42	Kris Kay MHC	0.5%	6	4,950,000	05/03/2018	Yes	71.9%	62.5%	1800 South Graham Road	Thomas Township	Saginaw	MI	48609	1972	NAP	288

A-1-6

CD 2018-CD7

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

					Loan per Net
			% of	Units	Rentable Area						Second Most	Second	Second	Second	Third Most	Third	Third
			Initial Pool	of	(SF/Units/	Prepayment Provisions	Most Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent
Property Flag	ID	Property Name	Balance	Measure	Rooms/Pads) ($)(4)(15)	(# of payments)(16)(17)(18)	Statements Date	EGI ($)	Expenses($)	NOI($)(11)	Statements Date	EGI($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)
Loan	1	Aventura Mall(2)(35)	8.4%	Sq. Ft.	1,155	L(25), D(88), O(7)	03/31/2018	149,776,330	31,484,933	118,291,397	12/31/2017	145,286,882	30,046,320	115,240,562	12/31/2016	139,956,585	29,303,182
Loan	2	Bank of America Center(2)(36)	7.0%	Sq. Ft.	121	L(25), D(91), O(4)	04/30/2018	7,656,935	3,679,228	3,977,706	12/31/2017	7,554,630	3,605,981	3,948,648	12/31/2016	6,752,259	3,329,786
Loan	3	Westside NYC Multifamily Portfolio(35)	5.9%	Units	154,412	L(26), D(90), O(4)	03/31/2018	7,096,353	1,914,782	5,181,571	12/31/2017	6,863,531	1,884,384	4,979,147
Property	3.01	320 West 49th Street	0.5%	Units	188,042		03/31/2018	589,524	98,550	490,974	12/31/2017	534,473	93,502	440,971
Property	3.02	324 West 49th Street	0.5%	Units	205,970		03/31/2018	569,087	111,664	457,423	12/31/2017	519,215	107,419	411,796
Property	3.03	340 West 49th Street	0.5%	Units	215,969		03/31/2018	527,273	116,237	411,036	12/31/2017	527,666	113,356	414,310
Property	3.04	326 West 49th Street	0.5%	Units	176,015		03/31/2018	555,419	97,931	457,489	12/31/2017	537,811	95,683	442,128
Property	3.05	338 West 49th Street	0.5%	Units	172,273		03/31/2018	486,296	182,513	303,783	12/31/2017	480,811	180,569	300,242
Property	3.06	332 West 49th Street	0.5%	Units	164,644		03/31/2018	467,994	82,636	385,358	12/31/2017	486,306	81,429	404,877
Property	3.07	318 West 49th Street	0.4%	Units	159,075		03/31/2018	500,468	99,203	401,265	12/31/2017	465,493	94,023	371,470
Property	3.08	322 West 49th Street	0.4%	Units	181,380		03/31/2018	547,327	162,674	384,653	12/31/2017	517,336	162,585	354,751
Property	3.09	330 West 49th Street	0.4%	Units	146,988		03/31/2018	444,822	77,136	367,686	12/31/2017	457,546	74,603	382,943
Property	3.1	334 West 49th Street	0.4%	Units	127,505		03/31/2018	486,864	185,254	301,610	12/31/2017	478,844	185,131	293,713
Property	3.11	328 West 49th Street	0.4%	Units	125,739		03/31/2018	467,105	123,014	344,091	12/31/2017	474,484	124,384	350,100
Property	3.12	336 West 49th Street	0.3%	Units	113,522		03/31/2018	496,473	201,977	294,497	12/31/2017	468,682	200,926	267,756
Property	3.13	308 West 49th Street	0.3%	Units	102,617		03/31/2018	478,799	173,965	304,834	12/31/2017	461,047	175,601	285,446
Property	3.14	310 West 49th Street	0.3%	Units	100,459		03/31/2018	478,902	202,030	276,872	12/31/2017	453,817	195,174	258,643
Loan	4	175 Park Avenue(2)(31)	4.9%	Sq. Ft.	315	L(27), D(89), O(4)	02/28/2018	9,646,590	1,533,245	8,113,345	12/31/2017	9,622,727	1,654,788	7,967,939	12/31/2016	9,571,205	1,645,281
Loan	5	Zenith Ridge(2)	4.9%	Sq. Ft.	185	L(24), D(92), O(4)	05/31/2018	11,411,164	2,034,119	9,377,045	12/31/2017	10,793,818	1,959,830	8,833,988	12/31/2016	9,275,299	1,618,191
Loan	6	Buckeye Corrugated	4.6%	Sq. Ft.	40	L(25), D(90), O(5)
Property	6.01	Buckeye Division	1.2%	Sq. Ft.	40
Property	6.02	All-Size Division	0.9%	Sq. Ft.	40
Property	6.03	Tennessee Division	0.9%	Sq. Ft.	40
Property	6.04	Kock Division	0.6%	Sq. Ft.	40
Property	6.05	Cra-Wal Division	0.5%	Sq. Ft.	40
Property	6.06	Dakota Division	0.4%	Sq. Ft.	40
Loan	7	Centennial I & II	4.6%	Sq. Ft.	139	L(24), D(91), O(5)	03/31/2018	3,555,364	952,211	2,603,153	12/31/2017	3,532,076	945,357	2,586,719	12/31/2016	3,517,570	916,588
Loan	8	NoLIta Multifamily Portfolio	4.5%	Units	864,865	L(26), D(89), O(5)
Property	8.01	26 Prince Street	1.7%	Units	750,000
Property	8.02	29 Prince Street	1.5%	Units	2,130,000
Property	8.03	137 Thompson Street	1.3%	Units	584,375
Loan	9	Playa Largo(2)	4.2%	Rooms	505,618	L(26), D(90), O(4)	04/30/2018	29,652,427	18,917,973	10,734,454	12/31/2017	27,098,534	17,912,842	9,185,692
Loan	10	Alabama Hotel Portfolio	4.0%	Rooms	93,519	L(25), D(91), O(4)	05/31/2018	13,535,824	8,619,640	4,916,184	12/31/2017	12,935,282	8,427,788	4,507,494	12/31/2016	11,804,856	7,681,068
Property	10.01	Embassy Suites - Birmingham	2.8%	Rooms	95,917		05/31/2018	9,969,894	6,755,661	3,214,233	12/31/2017	9,633,157	6,618,914	3,014,243	12/31/2016	8,922,111	6,206,263
Property	10.02	Springhill Suites - Tuscaloosa	1.2%	Rooms	88,323		05/31/2018	3,565,930	1,863,979	1,701,951	12/31/2017	3,302,125	1,808,874	1,493,251	12/31/2016	2,882,745	1,474,805
Loan	11	Walmart Supercenter Teterboro	3.5%	Sq. Ft.	40	L(24), D(91), O(5)
Loan	12	Sully Station Shopping Center	3.5%	Sq. Ft.	163	L(24), D(92), O(4)	04/30/2018	4,147,852	882,387	3,265,465	12/31/2017	3,886,425	822,844	3,063,581	12/31/2016	3,381,744	840,908
Loan	13	Bear Creek Apartments	3.4%	Units	101,563	L(25), D(92), O(3)	05/31/2018	2,989,421	786,560	2,202,860	12/31/2017	2,919,070	752,361	2,166,708	12/31/2016	2,696,365	726,156
Loan	14	Riverwalk(2)(21)	2.8%	Sq. Ft.	128	L(26), D(91), O(3)	03/31/2018	9,623,128	3,038,382	6,584,746	12/31/2017	9,594,562	2,972,803	6,621,759	12/31/2016	9,353,828	3,023,123
Loan	15	CityLine Ann Arbor & Clinton Portfolio	2.2%	Sq. Ft.	88	L(24), D(92), O(4)	05/31/2018	2,129,066	787,993	1,341,073	12/31/2017	2,077,977	789,534	1,288,443	12/31/2016	1,976,383	778,299
Property	15.01	Ann Arbor Self Storage	1.4%	Sq. Ft.	90		05/31/2018	1,332,697	465,482	867,215	12/31/2017	1,312,439	472,749	839,690	12/31/2016	1,262,130	448,491
Property	15.02	Clinton Self Storage	0.8%	Sq. Ft.	85		05/31/2018	796,369	322,511	473,858	12/31/2017	765,538	316,785	448,753	12/31/2016	714,253	329,808
Loan	16	Homestead TownePlace Suites	2.0%	Rooms	121,739	L(25), D(91), O(4)	04/30/2018	4,549,050	2,542,443	2,006,607	12/31/2017	4,478,501	2,441,227	2,037,274
Loan	17	Interstate Plaza	1.8%	Sq. Ft.	129	L(13), YM1(103), O(4)	04/30/2018	1,510,388	443,239	1,067,149	12/31/2017	1,610,633	442,728	1,167,905	12/31/2016	1,412,895	393,577
Loan	18	Edgewater Village Shopping Center(37)	1.7%	Sq. Ft.	91	L(25), D(90), O(5)	04/30/2018	1,839,717	414,259	1,425,458	12/31/2017	1,633,783	378,231	1,255,552	12/31/2016 T6 Annualized	1,240,751	441,297
Loan	19	Fordham Green Apartments	1.7%	Units	85,616	L(25), D(91), O(4)	05/31/2018	1,903,971	786,628	1,117,343	12/31/2017	1,919,568	779,967	1,139,601	12/31/2016	1,841,139	800,794
Loan	20	CityLine Rochester & Lansing Portfolio	1.7%	Sq. Ft.	66	L(24), D(92), O(4)	05/31/2018	1,788,414	750,170	1,038,243	12/31/2017	1,729,174	710,814	1,018,360	12/31/2016	1,718,318	719,570
Property	20.01	Rochester Mini Storage	1.1%	Sq. Ft.	87		05/31/2018	969,063	311,047	658,016	12/31/2017	917,728	305,777	611,951	12/31/2016	883,041	333,628
Property	20.02	Lansing Self Storage	0.6%	Sq. Ft.	45		05/31/2018	819,351	439,123	380,228	12/31/2017	811,446	405,037	406,409	12/31/2016	835,277	385,942
Loan	21	Southpointe Square	1.6%	Units	51,652	L(25), D(91), O(4)	05/31/2018	2,009,984	947,970	1,062,014	12/31/2017	1,973,038	910,154	1,062,884	12/31/2016	1,860,549	884,318
Loan	22	Rohnert Park Center	1.5%	Sq. Ft.	80	L(26), D(89), O(5)	03/31/2018	2,031,008	411,415	1,619,593	12/31/2017	2,016,535	422,032	1,594,503	12/31/2016	2,047,496	391,506
Loan	23	12-01 44th Avenue(37)	1.5%	Sq. Ft.	489	L(6), YM1(109), O(5)
Loan	24	Pangea 20(37)	1.5%	Units	47,137	L(25), D(89), O(6)	05/31/2018	1,174,850	687,235	487,615
Property	24.01	5501 West Washington Boulevard	1.2%	Units	48,413
Property	24.02	14110 South Atlantic Avenue	0.1%	Units	40,261
Property	24.03	1475 State Street	0.1%	Units	43,577
Property	24.04	4206 Lindenwood Drive	0.1%	Units	49,734
Property	24.05	8901 South Cottage Grove Avenue	0.1%	Units	39,788
Loan	25	Palmhurst Village(37)	1.4%	Sq. Ft.	111	L(24), D(91), O(5)	05/31/2018	1,115,641	461,941	653,700	12/31/2017	911,767	399,256	512,512	12/31/2016	856,344	399,134
Loan	26	Kinston Portfolio(36)	1.4%	Rooms	49,706	L(28), D(88), O(4)	12/31/2017	5,288,418	3,297,651	1,990,767	12/31/2016	4,717,491	3,029,075	1,688,416	12/31/2015	4,659,419	3,325,439
Property	26.01	Hampton Inn – Kinston	0.8%	Rooms	46,772		12/31/2017	3,078,314	1,893,480	1,184,834	12/31/2016	2,574,820	1,755,569	819,251	12/31/2015	2,907,750	2,015,203
Property	26.02	Holiday Inn Express & Suites – Kinston	0.6%	Rooms	54,545		12/31/2017	2,210,104	1,404,171	805,933	12/31/2016	2,142,671	1,273,506	869,165	12/31/2015	1,751,669	1,310,236
Loan	27	Mac Phail Crossing	1.3%	Sq. Ft.	89	L(25), D(92), O(3)	03/31/2018	1,588,967	284,312	1,304,654	12/31/2017	1,615,748	287,503	1,328,245	12/31/2016	1,691,992	328,275
Loan	28	Wisteria Village	1.3%	Sq. Ft.	53	L(29), D(87), O(4)	12/31/2017	1,143,826	255,999	887,827	12/31/2016	1,081,439	250,021	831,418	12/31/2015	553,113	222,432
Loan	29	Fredericksburg Place(36)	1.2%	Units	37,054	L(25), D(91), O(4)	05/31/2018	1,870,262	1,124,596	745,666	12/31/2017	1,831,385	1,235,822	595,564	12/31/2016	1,599,929	762,107
Loan	30	Lockaway Storage - Schertz	1.1%	Sq. Ft.	116	L(25), D(91), O(4)	05/31/2018	1,057,800	345,374	712,426	12/31/2017	1,041,400	355,972	685,428	12/31/2016	979,114	330,410
Loan	31	1503 Jefferson & 406 Cornelia	1.1%	Units	421,053	L(25), D(91), O(4)
Loan	32	Hampton Inn Port Charlotte	1.0%	Rooms	98,592	L(25), D(91), O(4)	04/30/2018	2,761,429	1,250,299	1,511,130	12/31/2017	2,663,549	1,289,157	1,374,392	12/31/2016	2,305,062	1,129,036
Loan	33	Cliffs of Macon	1.0%	Units	48,543	L(25), D(91), O(4)	03/31/2018	1,094,117	282,035	812,082	12/31/2017	1,083,845	282,397	801,448	12/31/2016	1,080,738	283,982
Loan	34	Hampton Inn & Suites Tucson Mall	0.8%	Rooms	55,046	L(24), D(90), O(6)	04/30/2018	3,368,831	2,407,855	960,976	12/31/2017	3,197,954	2,332,593	865,361	12/31/2016	2,859,355	2,231,018
Loan	35	Wheeler SC-GA Portfolio	0.8%	Sq. Ft.	45	L(25), DorYM2(31), O(4)	03/31/2018	973,342	271,203	702,139	12/31/2017	955,387	204,556	750,830	12/31/2016	1,010,124	236,460

A-1-7

CD 2018-CD7

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

					Loan per Net
			% of	Units	Rentable Area						Second Most	Second	Second	Second	Third Most	Third	Third
			Initial Pool	of	(SF/Units/	Prepayment Provisions	Most Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent
Property Flag	ID	Property Name	Balance	Measure	Rooms/Pads) ($)(4)(15)	(# of payments)(16)(17)(18)	Statements Date	EGI ($)	Expenses($)	NOI($)(11)	Statements Date	EGI($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)
Property	35.01	LaGrange	0.4%	Sq. Ft.	37		03/31/2018	494,677	133,720	360,957	12/31/2017	525,028	138,267	386,760	12/31/2016	560,049	135,228
Property	35.02	Georgetown	0.3%	Sq. Ft.	61		03/31/2018	329,790	81,970	247,820	12/31/2017	287,730	47,193	240,537	12/31/2016	300,006	56,352
Property	35.03	Ridgeland Center	0.1%	Sq. Ft.	52		03/31/2018	148,875	55,513	93,362	12/31/2017	142,629	19,096	123,533	12/31/2016	150,069	44,880
Loan	36	Lakeville Townhomes	0.8%	Units	25,000	L(24), YM1(92), O(4)	05/31/2018	1,340,114	644,643	695,471	12/31/2017	1,372,818	633,445	739,373	12/31/2016	1,391,099	573,751
Loan	37	Maricopa Marketplace	0.7%	Sq. Ft.	129	L(24), D(92), O(4)	6/30/2018 Annualized	1,087,020	395,342	691,678	12/31/2017	1,078,737	374,893	703,844	12/31/2016	1,145,347	381,266
Loan	38	Lockaway Storage - Airport	0.7%	Sq. Ft.	55	L(25), D(91), O(4)	05/31/2018	723,932	274,037	449,895	12/31/2017	695,489	280,802	414,687	12/31/2016 T6 Annualized	573,289	277,679
Loan	39	TownePlace Suites Tucson	0.7%	Rooms	61,842	L(24), D(90), O(6)	04/30/2018	2,375,996	1,674,209	701,787	12/31/2017	2,337,315	1,620,126	717,189	12/31/2016	2,079,235	1,595,196
Loan	40	Fairfield Inn DFW Airport South Irving	0.6%	Rooms	37,500	L(24), D(93), O(3)	05/31/2018	3,658,223	2,425,718	1,232,505	12/31/2017	3,741,838	2,483,123	1,258,715	12/31/2016	3,443,123	2,300,350
Loan	41	Pointe Professional Center	0.5%	Sq. Ft.	57	L(6), YM1(109), O(5)	04/30/2018	960,560	419,834	540,726	12/31/2017	942,624	436,677	505,947	12/31/2016	874,353	371,783
Loan	42	Kris Kay MHC	0.5%	Pads	12,361	L(24), YM1(91), O(5)	03/31/2018	660,522	341,961	318,561	12/31/2017	656,284	337,669	318,615	12/31/2016	626,706	344,561

A-1-8

CD 2018-CD7

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


			% of	Third
			Initial Pool	Most Recent	Underwritten NOI	Underwritten NCF	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Ownership	Ground Lease	Ground Lease
Property Flag	ID	Property Name	Balance	NOI($)	Debt Yield(14)	Debt Yield(14)	Revenue($)	EGI($)	Expenses($)	NOI ($)(11)	Reserves($)	TI/LC($)	NCF ($)	Interest	Expiration(19)	Extension Terms(19)	Largest Tenant(20)(22)(23)(24)(25)	SF
Loan	1	Aventura Mall(2)(35)	8.4%	110,653,403	11.0%	10.8%	155,278,939	185,479,647	30,620,668	154,858,979	243,502	3,043,770	151,571,708	Fee Simple			J. C. Penney Co.	193,759
Loan	2	Bank of America Center(2)(36)	7.0%	3,422,473	11.6%	10.9%	9,559,330	10,869,501	3,853,953	7,015,548	50,139	348,888	6,616,522	Fee Simple			Bank of America	85,072
Loan	3	Westside NYC Multifamily Portfolio(35)	5.9%		14.3%	14.3%	7,600,468	7,951,421	1,965,820	5,985,601			5,985,601	Fee Simple
Property	3.01	320 West 49th Street	0.5%				627,405	608,583	77,471	531,112			531,112	Fee Simple			NAP	NAP
Property	3.02	324 West 49th Street	0.5%				504,199	631,494	105,256	526,238			526,238	Fee Simple			NAP	NAP
Property	3.03	340 West 49th Street	0.5%				516,705	617,837	93,854	523,983			523,983	Fee Simple			NAP	NAP
Property	3.04	326 West 49th Street	0.5%				630,626	611,707	111,071	500,636			500,636	Fee Simple			NAP	NAP
Property	3.05	338 West 49th Street	0.5%				592,640	692,928	198,192	494,736			494,736	Fee Simple			NAP	NAP
Property	3.06	332 West 49th Street	0.5%				570,272	553,163	85,311	467,853			467,853	Fee Simple			NAP	NAP
Property	3.07	318 West 49th Street	0.4%				555,233	556,036	100,608	455,428			455,428	Fee Simple			NAP	NAP
Property	3.08	322 West 49th Street	0.4%				445,802	590,985	151,524	439,461			439,461	Fee Simple			NAP	NAP
Property	3.09	330 West 49th Street	0.4%				515,850	500,375	87,546	412,829			412,829	Fee Simple			NAP	NAP
Property	3.1	334 West 49th Street	0.4%				582,046	564,585	198,073	366,512			366,512	Fee Simple			NAP	NAP
Property	3.11	328 West 49th Street	0.4%				509,456	494,172	134,437	359,735			359,735	Fee Simple			NAP	NAP
Property	3.12	336 West 49th Street	0.3%				568,611	551,552	224,088	327,465			327,465	Fee Simple			NAP	NAP
Property	3.13	308 West 49th Street	0.3%				482,992	486,475	192,280	294,195			294,195	Fee Simple			NAP	NAP
Property	3.14	310 West 49th Street	0.3%				498,631	491,530	206,111	285,419			285,419	Fee Simple			NAP	NAP
Loan	4	175 Park Avenue(2)(31)	4.9%	7,925,924	8.9%	8.7%	7,152,300	9,222,583	1,678,193	7,544,391	54,000	135,000	7,355,391	Fee Simple			Realogy Operations LLC	270,000
Loan	5	Zenith Ridge(2)	4.9%	7,657,108	10.5%	9.6%	12,792,023	12,152,422	2,717,417	9,435,006	72,900	729,000	8,633,106	Fee Simple			Ansys, Inc.	216,971
Loan	6	Buckeye Corrugated	4.6%		9.4%	8.7%	3,371,235	3,578,594	478,064	3,100,530	123,942	121,629	2,854,958	Fee Simple
Property	6.01	Buckeye Division	1.2%											Fee Simple			Buckeye Corrugated	223,592
Property	6.02	All-Size Division	0.9%											Fee Simple			Buckeye Corrugated	166,970
Property	6.03	Tennessee Division	0.9%											Fee Simple			Buckeye Corrugated	155,721
Property	6.04	Kock Division	0.6%											Fee Simple			Buckeye Corrugated	114,000
Property	6.05	Cra-Wal Division	0.5%											Fee Simple			Buckeye Corrugated	96,000
Property	6.06	Dakota Division	0.4%											Fee Simple			Buckeye Corrugated	70,000
Loan	7	Centennial I & II	4.6%	2,600,982	11.8%	10.8%	5,167,174	4,862,311	991,529	3,870,782	23,566	299,289	3,547,926	Fee Simple			State of Washington - Department of Social and Health Services	186,923
Loan	8	NoLIta Multifamily Portfolio	4.5%		6.6%	6.5%	3,204,837	3,085,561	982,001	2,103,560	10,995	5,678	2,086,886	Fee Simple
Property	8.01	26 Prince Street	1.7%				1,182,000	1,136,652	355,084	781,568	4,500	2,250	774,818	Fee Simple			NAP	NAP
Property	8.02	29 Prince Street	1.5%				1,083,366	1,041,960	340,482	701,478	1,995	1,628	697,855	Fee Simple			NAP	NAP
Property	8.03	137 Thompson Street	1.3%				939,471	906,949	286,436	620,513	4,500	1,800	614,213	Fee Simple			NAP	NAP
Loan	9	Playa Largo(2)	4.2%		12.1%	10.7%	29,652,427	29,652,427	18,795,321	10,857,106	1,186,097		9,671,009	Fee Simple			NAP	NAP
Loan	10	Alabama Hotel Portfolio	4.0%	4,123,788	17.2%	15.3%	13,535,824	13,535,824	8,644,168	4,891,656	541,433		4,350,223	Fee Simple
Property	10.01	Embassy Suites - Birmingham	2.8%	2,715,848			9,969,894	9,969,894	6,752,767	3,217,127	398,796		2,818,331	Fee Simple			NAP	NAP
Property	10.02	Springhill Suites - Tuscaloosa	1.2%	1,407,940			3,565,930	3,565,930	1,891,401	1,674,529	142,637		1,531,892	Fee Simple			NAP	NAP
Loan	11	Walmart Supercenter Teterboro	3.5%		7.3%	7.3%	1,562,500	1,844,055		1,844,055			1,844,055	Fee Simple			NAP	NAP
Loan	12	Sully Station Shopping Center	3.5%	2,540,836	13.2%	12.3%	4,541,023	4,310,958	1,016,788	3,294,170	52,259	174,302	3,067,609	Fee Simple			GlowZone	48,322
Loan	13	Bear Creek Apartments	3.4%	1,970,209	8.5%	8.3%	2,974,031	2,971,141	889,905	2,081,236	60,000		2,021,236	Fee Simple			NAP	NAP
Loan	14	Riverwalk(2)(21)	2.8%	6,330,705	9.2%	8.8%	9,909,312	10,828,207	3,385,984	7,442,223	63,038	252,152	7,127,034	Fee Simple			Solectria	78,410
Loan	15	CityLine Ann Arbor & Clinton Portfolio	2.2%	1,198,084	8.3%	8.1%	2,200,452	2,129,066	833,874	1,295,192	21,239		1,273,953	Fee Simple
Property	15.01	Ann Arbor Self Storage	1.4%	813,639			1,421,952	1,332,697	483,924	848,773	13,666		835,107	Fee Simple			NAP	NAP
Property	15.02	Clinton Self Storage	0.8%	384,445			778,500	796,369	349,950	446,419	7,573		438,846	Fee Simple			NAP	NAP
Loan	16	Homestead TownePlace Suites	2.0%		14.5%	13.2%	4,413,000	4,549,050	2,520,278	2,028,772	181,962		1,846,810	Fee Simple			NAP	NAP
Loan	17	Interstate Plaza	1.8%	1,019,318	10.0%	9.2%	1,958,300	1,847,685	524,798	1,322,887	16,419	96,220	1,210,249	Fee Simple			Planet Fitness	18,000
Loan	18	Edgewater Village Shopping Center(37)	1.7%	799,454	11.2%	10.1%	2,018,958	1,863,594	457,732	1,405,861	38,412	102,889	1,264,561	Fee Simple			Stein Mart	27,842
Loan	19	Fordham Green Apartments	1.7%	1,040,345	8.5%	8.2%	2,099,877	1,903,971	837,706	1,066,265	43,003		1,023,261	Fee Simple			NAP	NAP
Loan	20	CityLine Rochester & Lansing Portfolio	1.7%	998,748	8.4%	8.2%	1,823,748	1,814,816	767,528	1,047,288	18,936		1,028,352	Fee Simple
Property	20.01	Rochester Mini Storage	1.1%	549,413			937,968	995,465	312,351	683,114	9,412		673,702	Fee Simple			NAP	NAP
Property	20.02	Lansing Self Storage	0.6%	449,335			885,780	819,351	455,177	364,174	9,524		354,649	Fee Simple			NAP	NAP
Loan	21	Southpointe Square	1.6%	976,231	9.2%	8.6%	2,151,264	2,046,592	982,742	1,063,851	68,698		995,154	Fee Simple			NAP	NAP
Loan	22	Rohnert Park Center	1.5%	1,655,990	13.9%	12.9%	1,719,298	2,043,777	514,001	1,529,776	27,437	88,344	1,413,995	Fee Simple			Reading Cinemas	74,000
Loan	23	12-01 44th Avenue(37)	1.5%		7.7%	7.5%	1,043,361	991,193	164,215	826,978	4,400	16,500	806,078	Fee Simple			Wirecutter, Inc.	22,000
Loan	24	Pangea 20(37)	1.5%		12.0%	11.5%	1,996,416	1,975,909	689,986	1,285,923	56,750		1,229,173	Fee Simple
Property	24.01	5501 West Washington Boulevard	1.2%											Fee Simple			NAP	NAP
Property	24.02	14110 South Atlantic Avenue	0.1%											Fee Simple			NAP	NAP
Property	24.03	1475 State Street	0.1%											Fee Simple			NAP	NAP
Property	24.04	4206 Lindenwood Drive	0.1%											Fee Simple			NAP	NAP
Property	24.05	8901 South Cottage Grove Avenue	0.1%											Fee Simple			NAP	NAP
Loan	25	Palmhurst Village(37)	1.4%	457,209	9.8%	9.1%	1,528,904	1,444,526	474,951	969,575	17,863	53,590	898,122	Fee Simple			Ross Dress for Less	30,000
Loan	26	Kinston Portfolio(36)	1.4%	1,333,980	20.3%	17.6%	5,204,879	5,288,418	3,308,387	1,980,030	264,421		1,715,610	Fee Simple
Property	26.01	Hampton Inn – Kinston	0.8%	892,547			3,012,129	3,078,314	1,902,030	1,176,284	153,916		1,022,368	Fee Simple			NAP	NAP
Property	26.02	Holiday Inn Express & Suites – Kinston	0.6%	441,433			2,192,750	2,210,104	1,406,357	803,747	110,505		693,242	Fee Simple			NAP	NAP
Loan	27	Mac Phail Crossing	1.3%	1,363,716	12.8%	12.0%	1,749,519	1,662,043	487,071	1,174,972	20,598	53,164	1,101,209	Fee Simple			Weis Markets, Inc.	57,992
Loan	28	Wisteria Village	1.3%	330,681	10.5%	9.1%	1,143,812	1,232,371	272,663	959,708	29,214	100,039	830,455	Fee Simple			At Home	84,146
Loan	29	Fredericksburg Place(36)	1.2%	837,822	10.5%	9.8%	1,941,960	1,974,005	1,102,617	871,388	56,000		815,388	Fee Simple			NAP	NAP
Loan	30	Lockaway Storage - Schertz	1.1%	648,704	8.8%	8.7%	898,945	1,055,513	334,412	721,101	8,436		712,665	Fee Simple			NAP	NAP
Loan	31	1503 Jefferson & 406 Cornelia	1.1%		7.0%	7.0%	641,400	633,158	145,155	488,003			488,003	Fee Simple			NAP	NAP
Loan	32	Hampton Inn Port Charlotte	1.0%	1,176,026	17.9%	16.3%	2,719,729	2,759,301	1,504,628	1,254,672	110,372		1,144,300	Fee Simple			NAP	NAP
Loan	33	Cliffs of Macon	1.0%	796,756	10.7%	10.3%	1,113,108	1,140,780	402,296	738,484	28,400		710,084	Fee Simple			NAP	NAP
Loan	34	Hampton Inn & Suites Tucson Mall	0.8%	628,337	16.1%	13.8%	3,368,831	3,368,831	2,405,537	963,294	134,753		828,540	Fee Simple			NAP	NAP
Loan	35	Wheeler SC-GA Portfolio	0.8%	773,665	11.8%	10.3%	855,624	920,106	242,460	677,646	29,380	59,170	589,097	Fee Simple

A-1-9

CD 2018-CD7

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


			% of	Third
			Initial Pool	Most Recent	Underwritten NOI	Underwritten NCF	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Ownership	Ground Lease	Ground Lease
Property Flag	ID	Property Name	Balance	NOI($)	Debt Yield(14)	Debt Yield(14)	Revenue($)	EGI($)	Expenses($)	NOI ($)(11)	Reserves($)	TI/LC($)	NCF ($)	Interest	Expiration(19)	Extension Terms(19)	Largest Tenant(20)(22)(23)(24)(25)	SF
Property	35.01	LaGrange	0.4%	424,822			448,206	410,692	123,679	287,013	14,070	40,295	232,648	Fee Simple			Food Depot	46,700
Property	35.02	Georgetown	0.3%	243,654			267,215	329,714	67,325	262,389	8,926	12,365	241,098	Fee Simple			Piggly Wiggly	22,032
Property	35.03	Ridgeland Center	0.1%	105,189			140,203	179,700	51,456	128,244	6,384	6,509	115,351	Fee Simple			Piggly Wiggly	20,029
Loan	36	Lakeville Townhomes	0.8%	817,348	11.5%	10.3%	1,764,324	1,340,114	683,363	656,751	68,400		588,351	Fee Simple			NAP	NAP
Loan	37	Maricopa Marketplace	0.7%	764,081	13.4%	12.3%	1,146,777	1,066,489	392,366	674,123	17,106	38,877	618,140	Fee Simple			Plaza Bonita Mexican Restaurant	4,504
Loan	38	Lockaway Storage - Airport	0.7%	295,610	9.5%	9.4%	713,850	737,006	274,106	462,900	8,763		454,137	Fee Simple			NAP	NAP
Loan	39	TownePlace Suites Tucson	0.7%	484,039	14.8%	12.8%	2,375,996	2,375,996	1,680,029	695,967	95,040		600,927	Fee Simple			NAP	NAP
Loan	40	Fairfield Inn DFW Airport South Irving	0.6%	1,142,773	25.7%	22.6%	3,445,849	3,474,067	2,317,328	1,156,739	138,963		1,017,776	Fee Simple			NAP	NAP
Loan	41	Pointe Professional Center	0.5%	502,570	15.5%	13.2%	1,189,921	1,027,937	469,487	558,450	20,292	62,613	475,545	Fee Simple			William Beaumont Hospital	9,133
Loan	42	Kris Kay MHC	0.5%	282,145	9.1%	8.9%	940,017	638,852	313,738	325,114	9,432		315,682	Fee Simple			NAP	NAP

A-1-10

CD 2018-CD7

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

% of

Initial Pool

Lease

Property Flag

Property Name

Balance

Expiration

2nd Largest Tenant(22)(23)(25)

Expiration

3rd Largest Tenant(23)

Expiration

4th Largest Tenant

Expiration

5th Largest Tenant

Expiration

Occupancy(4)(20)

Loan

Aventura Mall(2)(35)

8.4%

04/30/2023

AMC Theatres

78,738

08/31/2023

Zara

34,454

10/31/2029

XXI Forever

32,504

06/30/2018

H & M

28,830

01/31/2027

92.8%

Loan

Bank of America Center(2)(36)

7.0%

06/10/2022

DEQ

81,553

4/30/2028

Virginia Retirement System

68,356

6/30/2024

Sands Anderson Marks & Miller

38,832

1/31/2024

McCandlish Holton

33,822

4/30/2026

84.5%

Loan

Westside NYC Multifamily Portfolio(35)

5.9%

97.8%

Property

3.01

320 West 49th Street

0.5%

NAP

95.0%

Property

3.02

324 West 49th Street

0.5%

NAP

88.9%

Property

3.03

340 West 49th Street

0.5%

NAP

100.0%

Property

3.04

326 West 49th Street

0.5%

NAP

100.0%

Property

3.05

338 West 49th Street

0.5%

NAP

95.0%

Property

3.06

332 West 49th Street

0.5%

NAP

100.0%

Property

3.07

318 West 49th Street

0.4%

NAP

100.0%

Property

3.08

322 West 49th Street

0.4%

NAP

100.0%

Property

3.09

330 West 49th Street

0.4%

NAP

95.0%

Property

3.1

334 West 49th Street

0.4%

NAP

100.0%

Property

3.11

328 West 49th Street

0.4%

NAP

100.0%

Property

3.12

336 West 49th Street

0.3%

NAP

95.0%

Property

3.13

308 West 49th Street

0.3%

NAP

100.0%

Property

3.14

310 West 49th Street

0.3%

NAP

100.0%

Loan

175 Park Avenue(2)(31)

4.9%

12/31/2029

NAP

100.0%

Loan

Zenith Ridge(2)

4.9%

12/31/2029

EQT Corp.

180,908

01/31/2031

Nicholson Construction Company

17,342

01/31/2026

Sentric Holdings Corp.

13,334

09/30/2021

Regus

13,814

01/31/2025

100.0%

Loan

Buckeye Corrugated

4.6%

100.0%

Property

6.01

Buckeye Division

1.2%

06/15/2038

NAP

100.0%

Property

6.02

All-Size Division

0.9%

06/15/2038

NAP

100.0%

Property

6.03

Tennessee Division

0.9%

06/15/2038

NAP

100.0%

Property

6.04

Kock Division

0.6%

06/15/2038

NAP

100.0%

Property

6.05

Cra-Wal Division

0.5%

06/15/2038

NAP

100.0%

Property

6.06

Dakota Division

0.4%

06/15/2038

NAP

100.0%

Loan

Centennial I & II

4.6%

10/31/2028

State of Washington Employment Security Department

20,313

10/31/2028

Econet, Inc.

18,754

03/31/2028

NAP

95.9%

Loan

NoLIta Multifamily Portfolio

4.5%

100.0%

Property

8.01

26 Prince Street

1.7%

NAP

100.0%

Property

8.02

29 Prince Street

1.5%

NAP

100.0%

Property

8.03

137 Thompson Street

1.3%

NAP

100.0%

Loan

Playa Largo(2)

4.2%

NAP

79.3%

Loan

Alabama Hotel Portfolio

4.0%

76.6%

Property

10.01

Embassy Suites - Birmingham

2.8%

NAP

77.3%

Property

10.02

Springhill Suites - Tuscaloosa

1.2%

NAP

75.3%

Loan

Walmart Supercenter Teterboro

3.5%

NAP

Loan

Sully Station Shopping Center

3.5%

12/31/2028

Goodwill

17,739

08/31/2027

Planet Fitness

15,800

01/31/2027

Exxon

10,048

07/31/2037

Dollar Tree

9,134

08/31/2020

95.3%

Loan

Bear Creek Apartments

3.4%

NAP

97.9%

Loan

Riverwalk(2)(21)

2.8%

3/1/2019

Partners Community Healthcare

48,892

11/1/2019

Home Health VNA

34,252

10/15/2025

Jaybird & Mais

33,786

12/1/2021

Select One Construction

31,000

4/30/2033

93.0%

Loan

CityLine Ann Arbor & Clinton Portfolio

2.2%

88.6%

Property

15.01

Ann Arbor Self Storage

1.4%

NAP

87.6%

Property

15.02

Clinton Self Storage

0.8%

NAP

90.5%

Loan

Homestead TownePlace Suites

2.0%

NAP

81.1%

Loan

Interstate Plaza

1.8%

11/30/2020

Spec’s Liquor

17,993

07/31/2028

JoAnn Fabrics

17,979

01/31/2025

PetSmart

15,713

12/31/2026

Aaron’s Rents

7,000

11/30/2023

96.0%

Loan

Edgewater Village Shopping Center(37)

1.7%

09/30/2022

Tulane University

14,961

09/30/2027

Tuesday Morning

12,500

04/30/2027

Dollar Tree

10,000

01/31/2022

El Saltillo Mexican Restaurant

8,884

06/30/2023

93.2%

Loan

Fordham Green Apartments

1.7%

NAP

95.2%

Loan

CityLine Rochester & Lansing Portfolio

1.7%

87.6%

Property

20.01

Rochester Mini Storage

1.1%

NAP

92.0%

Property

20.02

Lansing Self Storage

0.6%

NAP

83.2%

Loan

Southpointe Square

1.6%

NAP

92.9%

Loan

Rohnert Park Center

1.5%

10/31/2023

Jump Freedom

35,800

09/30/2019

Southern Glazers Wine and Spirits

15,981

02/28/2021

Cheer Obsession Athletics

5,803

06/30/2021

Applebees

5,600

01/31/2025

100.0%

Loan

12-01 44th Avenue(37)

1.5%

11/30/2028

NAP

100.0%

Loan

Pangea 20(37)

1.5%

95.6%

Property

24.01

5501 West Washington Boulevard

1.2%

NAP

95.3%

Property

24.02

14110 South Atlantic Avenue

0.1%

NAP

94.4%

Property

24.03

1475 State Street

0.1%

NAP

100.0%

Property

24.04

4206 Lindenwood Drive

0.1%

NAP

100.0%

Property

24.05

8901 South Cottage Grove Avenue

0.1%

NAP

90.0%

Loan

Palmhurst Village(37)

1.4%

01/31/2026

Goodwill

11,951

06/30/2025

J Merchants

11,200

11/30/2022

Rainbow

5,032

01/31/2023

Rodeo Dental Texas, LLC

4,400

10/31/2026

95.5%

Loan

Kinston Portfolio(36)

1.4%

72.5%

Property

26.01

Hampton Inn – Kinston

0.8%

NAP

68.1%

Property

26.02

Holiday Inn Express & Suites – Kinston

0.6%

NAP

79.7%

Loan

Mac Phail Crossing

1.3%

04/30/2022

Dick’s Sporting Goods, Inc.

45,000

03/31/2023

NAP

100.0%

Loan

Wisteria Village

1.3%

12/31/2020

Ollie’s Bargain Outlet

29,676

08/31/2022

Planet Fitness

26,324

02/28/2026

Gwinnett Bone & Joint Specialist

8,100

10/31/2018

China Chef

2,800

12/31/2020

94.3%

Loan

Fredericksburg Place(36)

1.2%

NAP

94.6%

Loan

Lockaway Storage - Schertz

1.1%

NAP

90.2%

Loan

1503 Jefferson & 406 Cornelia

1.1%

NAP

100.0%

Loan

Hampton Inn Port Charlotte

1.0%

NAP

78.5%

Loan

Cliffs of Macon

1.0%

NAP

97.9%

Loan

Hampton Inn & Suites Tucson Mall

0.8%

NAP

78.0%

Loan

Wheeler SC-GA Portfolio

0.8%

97.1%

A-1-11

CD 2018-CD7

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

% of

Initial Pool

Lease

Property Flag

Property Name

Balance

Expiration

2nd Largest Tenant(22)(23)(25)

Expiration

3rd Largest Tenant(23)

Expiration

4th Largest Tenant

Expiration

5th Largest Tenant

Expiration

Occupancy(4)(20)

Property

35.01

LaGrange

0.4%

04/30/2028

Walgreens

9,594

01/28/2022

NWM Furniture Rental

3,000

03/31/2019

U’s Beauty Supply

2,400

12/31/2019

Zafar Iqbal dba Flair

1,500

09/30/2019

95.3%

Property

35.02

Georgetown

0.3%

08/31/2023

Family Dollar

7,540

01/31/2020

NAP

100.0%

Property

35.03

Ridgeland Center

0.1%

03/31/2023

NAP

100.0%

Loan

Lakeville Townhomes

0.8%

NAP

82.5%

Loan

Maricopa Marketplace

0.7%

06/30/2020

Leslie’s Poolmart

3,200

12/31/2019

Pizza Hut

3,000

04/30/2021

Sunrise Café

2,800

08/31/2022

Premier Orthodontic Specialists

2,800

01/31/2019

96.4%

Loan

Lockaway Storage - Airport

0.7%

NAP

96.1%

Loan

TownePlace Suites Tucson

0.7%

NAP

79.6%

Loan

Fairfield Inn DFW Airport South Irving

0.6%

NAP

82.1%

Loan

Pointe Professional Center

0.5%

03/31/2023

Michigan Cancer Specialist, PLC

6,250

03/31/2023

Ascension Medical Group Michigan

4,070

05/31/2022

Richard Kneip, Ph.D. PC dba Great Lakes Psychology

4,033

03/31/2025

Eastlake Pediatric

2,900

02/28/2025

86.5%

Loan

Kris Kay MHC

0.5%

NAP

65.3%

A-1-12

CD 2018-CD7

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


			% of		Upfront	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront
			Initial Pool	Occupancy	Replacement	Replacement	TI/LC	TI/LC	Tax	Tax	Insurance
Property Flag	ID	Property Name	Balance	As-of Date	Reserves($)(27)(29)	Reserves ($)(28)(29)(30)	Reserves ($)(27)	Reserves ($)(29)(29)(30)	Reserves ($)(27)	Reserves ($)(28)(30)	Reserves($)(27)
Loan	1	Aventura Mall(2)(35)	8.4%	02/14/2018		Springing		Springing		Springing
Loan	2	Bank of America Center(2)(36)	7.0%	06/18/2018		4,178	1,525,000		105,000	52,500	115,033
Loan	3	Westside NYC Multifamily Portfolio(35)	5.9%	05/31/2018	204,750	Springing	6,750	Springing	186,667	93,334	113,733
Property	3.01	320 West 49th Street	0.5%	05/31/2018
Property	3.02	324 West 49th Street	0.5%	05/31/2018
Property	3.03	340 West 49th Street	0.5%	05/31/2018
Property	3.04	326 West 49th Street	0.5%	05/31/2018
Property	3.05	338 West 49th Street	0.5%	05/31/2018
Property	3.06	332 West 49th Street	0.5%	05/31/2018
Property	3.07	318 West 49th Street	0.4%	05/31/2018
Property	3.08	322 West 49th Street	0.4%	05/31/2018
Property	3.09	330 West 49th Street	0.4%	05/31/2018
Property	3.1	334 West 49th Street	0.4%	05/31/2018
Property	3.11	328 West 49th Street	0.4%	05/31/2018
Property	3.12	336 West 49th Street	0.3%	05/31/2018
Property	3.13	308 West 49th Street	0.3%	05/31/2018
Property	3.14	310 West 49th Street	0.3%	05/31/2018
Loan	4	175 Park Avenue(2)(31)	4.9%	08/06/2018	162,000	Springing	675,000	Springing	115,000	115,000
Loan	5	Zenith Ridge(2)	4.9%	07/11/2018		6,075		60,750	30,949	54,461
Loan	6	Buckeye Corrugated	4.6%	08/06/2018		Springing				Springing
Property	6.01	Buckeye Division	1.2%	08/06/2018
Property	6.02	All-Size Division	0.9%	08/06/2018
Property	6.03	Tennessee Division	0.9%	08/06/2018
Property	6.04	Kock Division	0.6%	08/06/2018
Property	6.05	Cra-Wal Division	0.5%	08/06/2018
Property	6.06	Dakota Division	0.4%	08/06/2018
Loan	7	Centennial I & II	4.6%	07/02/2018		1,964		39,277		43,098	14,111
Loan	8	NoLIta Multifamily Portfolio	4.5%	06/01/2018		1,071			355,500	59,250	22,554
Property	8.01	26 Prince Street	1.7%	06/01/2018
Property	8.02	29 Prince Street	1.5%	06/01/2018
Property	8.03	137 Thompson Street	1.3%	06/01/2018
Loan	9	Playa Largo(2)	4.2%	04/30/2018		98,841			286,979	35,872	44,902
Loan	10	Alabama Hotel Portfolio	4.0%	05/31/2018		22,560			305,284	43,612
Property	10.01	Embassy Suites - Birmingham	2.8%	05/31/2018
Property	10.02	Springhill Suites - Tuscaloosa	1.2%	05/31/2018
Loan	11	Walmart Supercenter Teterboro	3.5%	NAP		Springing		Springing		Springing
Loan	12	Sully Station Shopping Center	3.5%	06/20/2018		Springing		12,809	103,210	34,403	12,083
Loan	13	Bear Creek Apartments	3.4%	06/14/2018		5,000			93,169	15,528	10,114
Loan	14	Riverwalk(2)(21)	2.8%	06/18/2018	270,000	Springing	2,000,000	Springing		Springing
Loan	15	CityLine Ann Arbor & Clinton Portfolio	2.2%	05/31/2018		1,918			143,279	15,920	6,023
Property	15.01	Ann Arbor Self Storage	1.4%	05/31/2018
Property	15.02	Clinton Self Storage	0.8%	05/31/2018
Loan	16	Homestead TownePlace Suites	2.0%	04/30/2018		4% of prior month revenues			99,402	14,200	49,239
Loan	17	Interstate Plaza	1.8%	04/01/2018		1,368		29,167	156,644	26,107	3,243
Loan	18	Edgewater Village Shopping Center(37)	1.7%	06/19/2018		4,230	150,000	8,574	74,394	12,399	69,661
Loan	19	Fordham Green Apartments	1.7%	06/01/2018		3,584			94,318	15,720
Loan	20	CityLine Rochester & Lansing Portfolio	1.7%	Various	456,409	1,578			88,492	12,642	4,326
Property	20.01	Rochester Mini Storage	1.1%	02/23/2018
Property	20.02	Lansing Self Storage	0.6%	05/31/2018
Loan	21	Southpointe Square	1.6%	06/01/2018		5,725			168,403	16,840
Loan	22	Rohnert Park Center	1.5%	03/31/2018		2,286	12,500	11,432		29,275
Loan	23	12-01 44th Avenue(37)	1.5%	08/06/2018		367			3,354	3,354	43,988
Loan	24	Pangea 20(37)	1.5%	06/01/2018		4,729				16,022	9,737
Property	24.01	5501 West Washington Boulevard	1.2%	06/01/2018
Property	24.02	14110 South Atlantic Avenue	0.1%	06/01/2018
Property	24.03	1475 State Street	0.1%	06/01/2018
Property	24.04	4206 Lindenwood Drive	0.1%	06/01/2018
Property	24.05	8901 South Cottage Grove Avenue	0.1%	06/01/2018
Loan	25	Palmhurst Village(37)	1.4%	06/01/2018		1,489		4,466	168,989	16,899	45,411
Loan	26	Kinston Portfolio(36)	1.4%	12/31/2017		The greater of (i) 4.0% of gross revenues for the month which occurred two months prior, (ii) the amount due under the management agreement, (iii) any amount required under any Franchise Agreement for FF&E Work			45,523	11,381	13,172
Property	26.01	Hampton Inn – Kinston	0.8%	12/31/2017
Property	26.02	Holiday Inn Express & Suites – Kinston	0.6%	12/31/2017
Loan	27	Mac Phail Crossing	1.3%	04/02/2018	450,000	1,287		Springing	97,532	Springing	6,261
Loan	28	Wisteria Village	1.3%	02/22/2018		2,864		10,740	56,108	9,351	7,268
Loan	29	Fredericksburg Place(36)	1.2%	06/07/2018		5,600			146,139	24,356	32,056
Loan	30	Lockaway Storage - Schertz	1.1%	05/31/2018		703			48,668	6,953	671
Loan	31	1503 Jefferson & 406 Cornelia	1.1%	06/26/2018	14,250	Springing			17,500	8,750	3,376
Loan	32	Hampton Inn Port Charlotte	1.0%	04/30/2018		4% of prior month revenues			57,341	6,371	21,623
Loan	33	Cliffs of Macon	1.0%	03/31/2018	100,000	3,550			52,477	5,831
Loan	34	Hampton Inn & Suites Tucson Mall	0.8%	04/30/2018		2,807			76,500	12,750	10,628
Loan	35	Wheeler SC-GA Portfolio	0.8%	Various		2,103		6,836	35,080	8,770

A-1-13

CD 2018-CD7

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


			% of		Upfront	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront
			Initial Pool	Occupancy	Replacement	Replacement	TI/LC	TI/LC	Tax	Tax	Insurance
Property Flag	ID	Property Name	Balance	As-of Date	Reserves($)(27)(29)	Reserves ($)(28)(29)(30)	Reserves ($)(27)	Reserves ($)(29)(29)(30)	Reserves ($)(27)	Reserves ($)(28)(30)	Reserves($)(27)
Property	35.01	LaGrange	0.4%	06/20/2018
Property	35.02	Georgetown	0.3%	06/20/2018
Property	35.03	Ridgeland Center	0.1%	08/06/2018
Loan	36	Lakeville Townhomes	0.8%	07/12/2018		5,700			68,071	7,563	74,744
Loan	37	Maricopa Marketplace	0.7%	07/01/2018		1,426	50,000	Springing	108,476	12,053	4,633
Loan	38	Lockaway Storage - Airport	0.7%	05/31/2018		730			63,552	9,079	502
Loan	39	TownePlace Suites Tucson	0.7%	04/30/2018		1,980			64,000	10,667	8,827
Loan	40	Fairfield Inn DFW Airport South Irving	0.6%	05/31/2018		11,981			117,723	14,715	55,439
Loan	41	Pointe Professional Center	0.5%	06/01/2018	27,235	1,691	100,000	5,218		15,607	23,331
Loan	42	Kris Kay MHC	0.5%	04/30/2018		786			26,819	4,470

A-1-14

CD 2018-CD7

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


			% of	Monthly	Upfront	Upfront	Monthly	Other	Environmental
			Initial Pool	Insurance	Engineering	Other	Other	Reserves	Report
Property Flag	ID	Property Name	Balance	Reserves ($)(28)	Reserve($)(27)	Reserves(27)	Reserves ($)(28)(29)	Description	Date(32)(33)
Loan	1	Aventura Mall(2)(35)	8.4%	Springing		26,168,910		Outstanding Tenant Obligations Reserve (Upfront: $19,392,145); Bridge Rent and Reimbursement Reserve (Upfront: $6,776,765)	04/27/2018
Loan	2	Bank of America Center(2)(36)	7.0%	10,458		6,090,783		Bank of America Reserve (Upfront: $4,091,878); Specified Tenant Free Rent Reserve (Upfront: $850,305); Specified Tenant Leasing Commissions Reserve (Upfront: $305,413); Specified Tenant TI Allowance Reserve (Upfront: $843,187)	06/19/2018
Loan	3	Westside NYC Multifamily Portfolio(35)	5.9%	9,478	57,472				03/19/2018
Property	3.01	320 West 49th Street	0.5%						03/19/2018
Property	3.02	324 West 49th Street	0.5%						03/19/2018
Property	3.03	340 West 49th Street	0.5%						03/19/2018
Property	3.04	326 West 49th Street	0.5%						03/19/2018
Property	3.05	338 West 49th Street	0.5%						03/19/2018
Property	3.06	332 West 49th Street	0.5%						03/19/2018
Property	3.07	318 West 49th Street	0.4%						03/19/2018
Property	3.08	322 West 49th Street	0.4%						03/19/2018
Property	3.09	330 West 49th Street	0.4%						03/19/2018
Property	3.1	334 West 49th Street	0.4%						03/19/2018
Property	3.11	328 West 49th Street	0.4%						03/19/2018
Property	3.12	336 West 49th Street	0.3%						03/19/2018
Property	3.13	308 West 49th Street	0.3%						03/19/2018
Property	3.14	310 West 49th Street	0.3%						03/19/2018
Loan	4	175 Park Avenue(2)(31)	4.9%	Springing	6,133	1,788,075		Rent Abatement Reserve	04/06/2018
Loan	5	Zenith Ridge(2)	4.9%	Springing		2,335,949		Outstanding TI/LC Funds ($1,445,533); Rent Concession Funds ($890,416)	07/02/2018
Loan	6	Buckeye Corrugated	4.6%	Springing			Springing	Lease Sweep Funds (Monthly Springing: Excess Cash Flow); Quarterly Rent Reserve (Monthly: Springing)	Various
Property	6.01	Buckeye Division	1.2%						04/06/2018
Property	6.02	All-Size Division	0.9%						04/09/2018
Property	6.03	Tennessee Division	0.9%						04/06/2018
Property	6.04	Kock Division	0.6%						04/06/2018
Property	6.05	Cra-Wal Division	0.5%						04/10/2018
Property	6.06	Dakota Division	0.4%						04/06/2018
Loan	7	Centennial I & II	4.6%	4,704		10,322,952		Centennial I General Building Repairs Reserve ($1,940,000); Centennial I & II HVAC Repair Reserve ($1,920,000); Centennial I & II Elevator Repairs Reserve ($1,800,000); Centennial I DSHS TI/LC Reserve ($1,499,547); Employment Security Department TI/LC Reserve ($1,215,760); Centennial II General Building Repairs Reserve ($940,000); Centennial I DSHS Rent Concession Reserve ($707,283); Centennial II DSHS TI/LC Reserve ($178,484); Employment Security Department Rent Concession Reserve ($121,878)	05/10/2018
Loan	8	NoLIta Multifamily Portfolio	4.5%	2,506		216,000		Leasing Reserve (Upfront: $216,000)
Property	8.01	26 Prince Street	1.7%						04/17/2018
Property	8.02	29 Prince Street	1.5%						04/17/2018
Property	8.03	137 Thompson Street	1.3%						04/17/2018
Loan	9	Playa Largo(2)	4.2%	19,747					04/13/2018
Loan	10	Alabama Hotel Portfolio	4.0%	Springing			Springing	PIP Reserve	06/04/2018
Property	10.01	Embassy Suites - Birmingham	2.8%						06/04/2018
Property	10.02	Springhill Suites - Tuscaloosa	1.2%						06/04/2018
Loan	11	Walmart Supercenter Teterboro	3.5%	Springing			Springing	Lease Sweep Funds (Monthly Springing: Excess Cash Flow)	03/26/2018
Loan	12	Sully Station Shopping Center	3.5%	1,726		3,500,000		GlowZone Holdback (Upfront; $2,000,000); GlowZone Buildout Reserve (Upfront: $1,500,000)	06/26/2018
Loan	13	Bear Creek Apartments	3.4%	5,057		660,400		Designated Replacement Reserve	06/13/2018
Loan	14	Riverwalk(2)(21)	2.8%	Springing		124,344		Free Rent Reserve (Upfront: $124,344)	04/26/2018
Loan	15	CityLine Ann Arbor & Clinton Portfolio	2.2%	2,008					Various
Property	15.01	Ann Arbor Self Storage	1.4%						05/10/2018
Property	15.02	Clinton Self Storage	0.8%						05/09/2018
Loan	16	Homestead TownePlace Suites	2.0%	Springing		11,500	Springing	Seasonal Working Capital (Upfront: $11,500; Monthly: Springing)	05/16/2018
Loan	17	Interstate Plaza	1.8%	3,243	7,875	401,574		Unfunded Obligations Reserve (Upfront: $355,750); Free Rent Reserve (Upfront: $11,048); Gap Rent Reserve (Upfront: $34,776)	05/21/2018
Loan	18	Edgewater Village Shopping Center(37)	1.7%	5,359					05/22/2018
Loan	19	Fordham Green Apartments	1.7%	Springing	11,040				06/01/2018
Loan	20	CityLine Rochester & Lansing Portfolio	1.7%	1,442					05/10/2018
Property	20.01	Rochester Mini Storage	1.1%						05/10/2018
Property	20.02	Lansing Self Storage	0.6%						05/10/2018
Loan	21	Southpointe Square	1.6%	Springing	407,879				05/30/2018
Loan	22	Rohnert Park Center	1.5%	6,916	18,750		Springing	Lease Sweep Funds (Monthly: Springing)	04/04/2018
Loan	23	12-01 44th Avenue(37)	1.5%	5,499		3,449,663		Cash Out Reserve ($1,250,000); Free Rent Reserve ($918,225); Wirecutter Reserve ($720,000); Construction Reserve ($561,438)	03/29/2018
Loan	24	Pangea 20(37)	1.5%	3,246					06/19/2018
Property	24.01	5501 West Washington Boulevard	1.2%						06/19/2018
Property	24.02	14110 South Atlantic Avenue	0.1%						06/19/2018
Property	24.03	1475 State Street	0.1%						06/19/2018
Property	24.04	4206 Lindenwood Drive	0.1%						06/19/2018
Property	24.05	8901 South Cottage Grove Avenue	0.1%						06/19/2018
Loan	25	Palmhurst Village(37)	1.4%	5,676		25,160		Rainbow Reserve Funds	07/09/2018
Loan	26	Kinston Portfolio(36)	1.4%	6,586	17,688	2,367,292	Springing	PIP Reserve (Upfront: $2,367,292); Seasonality Reserve (Monthly: Springing); Franchise Sweep Reserve (Monthly Springing: Excess Cash Flow)	02/06/2018
Property	26.01	Hampton Inn – Kinston	0.8%						02/06/2018
Property	26.02	Holiday Inn Express & Suites – Kinston	0.6%						02/06/2018
Loan	27	Mac Phail Crossing	1.3%	482		14,641		Parking Rent Reserve (Upfront: $14,641)	04/26/2018
Loan	28	Wisteria Village	1.3%	1,817	2,730	3,850	Springing	Free Rent Reserve (Upfront: $3,850); Lease Sweep Funds (Monthly Springing: Excess Cash Flow)	02/13/2018
Loan	29	Fredericksburg Place(36)	1.2%	6,328	19,375				05/02/2018
Loan	30	Lockaway Storage - Schertz	1.1%	588					06/19/2018
Loan	31	1503 Jefferson & 406 Cornelia	1.1%	487		1,000,000		Earnout Reserve	05/17/2018
Loan	32	Hampton Inn Port Charlotte	1.0%	5,406					05/15/2018
Loan	33	Cliffs of Macon	1.0%	Springing					02/05/2018
Loan	34	Hampton Inn & Suites Tucson Mall	0.8%	3,543		722,941	Springing	Seasonality Reserve (Upfront: $145,000; Monthly: Springing); PIP Reserve (Upfront: $577,941); Franchise Agreement Collateral Reserve (Monthly: Springing)	05/21/2018
Loan	35	Wheeler SC-GA Portfolio	0.8%	Springing	457,936		Springing	Lease Sweep Funds (Monthly Springing: Excess Cash Flow)	Various

A-1-15

CD 2018-CD7

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


			% of	Monthly	Upfront	Upfront	Monthly	Other	Environmental
			Initial Pool	Insurance	Engineering	Other	Other	Reserves	Report
Property Flag	ID	Property Name	Balance	Reserves ($)(28)	Reserve($)(27)	Reserves(27)	Reserves ($)(28)(29)	Description	Date(32)(33)
Property	35.01	LaGrange	0.4%						05/29/2018
Property	35.02	Georgetown	0.3%						07/16/2018
Property	35.03	Ridgeland Center	0.1%						05/29/2018
Loan	36	Lakeville Townhomes	0.8%	8,521	258,921				06/15/2018
Loan	37	Maricopa Marketplace	0.7%	927					06/12/2018
Loan	38	Lockaway Storage - Airport	0.7%	502					06/19/2018
Loan	39	TownePlace Suites Tucson	0.7%	2,942		1,794,876	Springing	Seasonality Reserve (Upfront: $104,397; Monthly: Springing); PIP Reserve (Upfront: $1,690,479); Franchise Agreement Collateral Reserve (Monthly: Springing)	05/21/2018
Loan	40	Fairfield Inn DFW Airport South Irving	0.6%	5,040			Springing	PIP Reserve	06/13/2018
Loan	41	Pointe Professional Center	0.5%	1,795					05/17/2018
Loan	42	Kris Kay MHC	0.5%	Springing					05/17/2018

A-1-16

CD 2018-CD7

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


			% of		Franchise
			Initial Pool	Engineering	Expiration	Loan
Property Flag	ID	Property Name	Balance	Report Date	Date	Purpose	Sponsor(26)	Guarantor(34)
Loan	1	Aventura Mall(2)(35)	8.4%	04/27/2018	NAP	Refinance	Simon Property Group, L.P.; Jacquelyn Soffer; Jeffrey Soffer	Simon Property Group, L.P.; Jacquelyn Soffer; Jeffrey Soffer
Loan	2	Bank of America Center(2)(36)	7.0%	05/24/2018	NAP	Refinance	Gerard Alexander Sponsor LLC	Gerard Alexander Sponsor LLC
Loan	3	Westside NYC Multifamily Portfolio(35)	5.9%	03/19/2018		Refinance	Joshua Gotlib	Joshua Gotlib
Property	3.01	320 West 49th Street	0.5%	03/19/2018	NAP
Property	3.02	324 West 49th Street	0.5%	03/19/2018	NAP
Property	3.03	340 West 49th Street	0.5%	03/19/2018	NAP
Property	3.04	326 West 49th Street	0.5%	03/19/2018	NAP
Property	3.05	338 West 49th Street	0.5%	03/19/2018	NAP
Property	3.06	332 West 49th Street	0.5%	03/19/2018	NAP
Property	3.07	318 West 49th Street	0.4%	03/19/2018	NAP
Property	3.08	322 West 49th Street	0.4%	03/19/2018	NAP
Property	3.09	330 West 49th Street	0.4%	03/19/2018	NAP
Property	3.1	334 West 49th Street	0.4%	03/19/2018	NAP
Property	3.11	328 West 49th Street	0.4%	03/19/2018	NAP
Property	3.12	336 West 49th Street	0.3%	03/19/2018	NAP
Property	3.13	308 West 49th Street	0.3%	03/19/2018	NAP
Property	3.14	310 West 49th Street	0.3%	03/19/2018	NAP
Loan	4	175 Park Avenue(2)(31)	4.9%	04/06/2018	NAP	Refinance	Hampshire Partners Fund VIII, L.P.	Hampshire Partners Fund VIII, L.P.
Loan	5	Zenith Ridge(2)	4.9%	07/02/2018	NAP	Refinance	James D. Scalo; John F. Scalo; Charles R. Zappala; John J. Verbanac	James D. Scalo; John F. Scalo; Charles R. Zappala; John J. Verbanac
Loan	6	Buckeye Corrugated	4.6%	06/06/2018		Acquisition	LCN North American Fund II REIT	LCN North American Fund II REIT
Property	6.01	Buckeye Division	1.2%	06/06/2018	NAP
Property	6.02	All-Size Division	0.9%	06/06/2018	NAP
Property	6.03	Tennessee Division	0.9%	06/06/2018	NAP
Property	6.04	Kock Division	0.6%	06/06/2018	NAP
Property	6.05	Cra-Wal Division	0.5%	06/06/2018	NAP
Property	6.06	Dakota Division	0.4%	06/06/2018	NAP
Loan	7	Centennial I & II	4.6%	05/10/2018	NAP	Acquisition	Bart C. Warner; BCW-B9, LLC	Bart C. Warner; BCW-B9, LLC
Loan	8	NoLIta Multifamily Portfolio	4.5%			Refinance	Edmond Li; Jennifer Li	Edmond Li; Jennifer Li
Property	8.01	26 Prince Street	1.7%	04/17/2018	NAP
Property	8.02	29 Prince Street	1.5%	04/17/2018	NAP
Property	8.03	137 Thompson Street	1.3%	04/17/2018	NAP
Loan	9	Playa Largo(2)	4.2%	04/13/2018	08/31/2041	Refinance	Lance T. Shaner; Lance T. Shaner, as trustee of Lance T. Shaner Revocable Trust Dated December 5, 2012; Prime Hospitality Group, LLC	Lance T. Shaner; Lance T. Shaner, as trustee of Lance T. Shaner Revocable Trust Dated December 5, 2012; Prime Hospitality Group, LLC
Loan	10	Alabama Hotel Portfolio	4.0%	06/01/2018		Refinance	Chiman S. Patel	Chiman S. Patel
Property	10.01	Embassy Suites - Birmingham	2.8%	06/01/2018	08/21/2028
Property	10.02	Springhill Suites - Tuscaloosa	1.2%	06/01/2018	07/21/2035
Loan	11	Walmart Supercenter Teterboro	3.5%	03/22/2018	NAP	Acquisition	Brian E. Bergersen	Brian E. Bergersen
Loan	12	Sully Station Shopping Center	3.5%	06/26/2018	NAP	Refinance	Alfred H. Moses	Alfred H. Moses
Loan	13	Bear Creek Apartments	3.4%	06/15/2018	NAP	Acquisition	Derron M. Sanders; The Derron M. Sanders Trust of January 5, 2001	Derron M. Sanders; The Derron M. Sanders Trust of January 5, 2001
Loan	14	Riverwalk(2)(21)	2.8%	04/26/2018	NAP	Refinance	Salvatore N. Lupoli	Salvatore N. Lupoli
Loan	15	CityLine Ann Arbor & Clinton Portfolio	2.2%	05/10/2018		Acquisition	George Thacker; Lawrence Charles Kaplan; Richard Schontz	George Thacker; Lawrence Charles Kaplan; Richard Schontz
Property	15.01	Ann Arbor Self Storage	1.4%	05/10/2018	NAP
Property	15.02	Clinton Self Storage	0.8%	05/10/2018	NAP
Loan	16	Homestead TownePlace Suites	2.0%	06/22/2018	11/17/2036	Refinance	Prime Hospitality Group, LLC	Prime Hospitality Group, LLC
Loan	17	Interstate Plaza	1.8%	05/21/2018	NAP	Acquisition	Richard A. Papapietro, Jr.; Richard A. Papapietro, Jr. Separate Property Revocable Trust, Dated June 14, 2017	Richard A. Papapietro, Jr.; Richard A. Papapietro, Jr. Separate Property Revocable Trust, Dated June 14, 2017
Loan	18	Edgewater Village Shopping Center(37)	1.7%	05/21/2018	NAP	Refinance	Marc Reinisch	Marc Reinisch
Loan	19	Fordham Green Apartments	1.7%	05/30/2018	NAP	Refinance	LSG Enterprises LLC	LSG Enterprises LLC
Loan	20	CityLine Rochester & Lansing Portfolio	1.7%	05/10/2018		Acquisition	George Thacker; Lawrence Charles Kaplan; Richard Schontz	George Thacker; Lawrence Charles Kaplan; Richard Schontz
Property	20.01	Rochester Mini Storage	1.1%	05/10/2018	NAP
Property	20.02	Lansing Self Storage	0.6%	05/10/2018	NAP
Loan	21	Southpointe Square	1.6%	05/30/2018	NAP	Recapitalization	LSG Enterprises LLC	LSG Enterprises LLC
Loan	22	Rohnert Park Center	1.5%	04/03/2018	NAP	Refinance	Yianni Michaelides; Victoria Michaelides	Yianni Michaelides; Victoria Michaelides
Loan	23	12-01 44th Avenue(37)	1.5%	03/28/2018	NAP	Refinance	Peter Papamichael; Mega Contracting Group LLC	Peter Papamichael; Mega Contracting Group LLC
Loan	24	Pangea 20(37)	1.5%	06/19/2018		Recapitalization	Pangea Properties	Pangea Properties
Property	24.01	5501 West Washington Boulevard	1.2%	06/19/2018	NAP
Property	24.02	14110 South Atlantic Avenue	0.1%	06/19/2018	NAP
Property	24.03	1475 State Street	0.1%	06/19/2018	NAP
Property	24.04	4206 Lindenwood Drive	0.1%	06/19/2018	NAP
Property	24.05	8901 South Cottage Grove Avenue	0.1%	06/19/2018	NAP
Loan	25	Palmhurst Village(37)	1.4%	07/06/2018	NAP	Refinance	Thomas O. Turner	Thomas O. Turner
Loan	26	Kinston Portfolio(36)	1.4%	02/05/2018		Acquisition	Narendra Patel; Rajesh R. Patel; Hetal Patel; Kalpesh S. Patel; Prashant N. Patel	Narendra Patel; Rajesh R. Patel; Hetal Patel; Kalpesh S. Patel; Prashant N. Patel
Property	26.01	Hampton Inn – Kinston	0.8%	02/05/2018	03/31/2033
Property	26.02	Holiday Inn Express & Suites – Kinston	0.6%	02/05/2018	03/26/2028
Loan	27	Mac Phail Crossing	1.3%	04/25/2018	NAP	Refinance	Robert V. Gothier, Jr.; Robert V. Gothier, Sr.; Peter A. Paturzo, Jr.	Robert V. Gothier, Jr.; Robert V. Gothier, Sr.; Peter A. Paturzo, Jr.
Loan	28	Wisteria Village	1.3%	02/14/2018	NAP	Refinance	Jacob Khotoveli	Jacob Khotoveli
Loan	29	Fredericksburg Place(36)	1.2%	05/02/2018	NAP	Acquisition	John Anca; Benjamin Anca; Traian Andresi	John Anca; Benjamin Anca; Traian Andresi
Loan	30	Lockaway Storage - Schertz	1.1%	06/19/2018	NAP	Refinance	Donald Clauson	Donald Clauson
Loan	31	1503 Jefferson & 406 Cornelia	1.1%	05/17/2018	NAP	Refinance	Moshe Silberstein; Benjamin Silberstein	Moshe Silberstein; Benjamin Silberstein
Loan	32	Hampton Inn Port Charlotte	1.0%	06/15/2018	04/21/2031	Refinance	Milit Amin; Anant Patel	Milit Amin; Anant Patel
Loan	33	Cliffs of Macon	1.0%	02/05/2018	NAP	Refinance	Craig A. Stansberry	Craig A. Stansberry
Loan	34	Hampton Inn & Suites Tucson Mall	0.8%	05/21/2018	02/23/2032	Refinance	BWL Investments, L.L.C.	BWL Investments, L.L.C.
Loan	35	Wheeler SC-GA Portfolio	0.8%	05/29/2018		Refinance	Wheeler Real Estate Investment Trust, Inc.	Wheeler Real Estate Investment Trust, Inc.

A-1-17

CD 2018-CD7

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


			% of		Franchise
			Initial Pool	Engineering	Expiration	Loan
Property Flag	ID	Property Name	Balance	Report Date	Date	Purpose	Sponsor(26)	Guarantor(34)
Property	35.01	LaGrange	0.4%	05/29/2018	NAP
Property	35.02	Georgetown	0.3%	05/29/2018	NAP
Property	35.03	Ridgeland Center	0.1%	05/29/2018	NAP
Loan	36	Lakeville Townhomes	0.8%	06/15/2018	NAP	Refinance	Brian N. Becker; Robert A. Siegel	Brian N. Becker; Robert A. Siegel
Loan	37	Maricopa Marketplace	0.7%	06/27/2018	NAP	Acquisition	Jeffrey D. Levine; Mark Schulman	Jeffrey D. Levine; Mark Schulman
Loan	38	Lockaway Storage - Airport	0.7%	06/19/2018	NAP	Refinance	Donald Clauson	Donald Clauson
Loan	39	TownePlace Suites Tucson	0.7%	05/21/2018	07/09/2034	Refinance	BWL Investments, L.L.C.	BWL Investments, L.L.C.
Loan	40	Fairfield Inn DFW Airport South Irving	0.6%	06/13/2018	01/14/2031	Refinance	Mohib Masani; Moez Nurani; Amirdin Masani	Mohib Masani; Moez Nurani; Amirdin Masani
Loan	41	Pointe Professional Center	0.5%	05/16/2018	NAP	Refinance	Vincent Brennan; Albert A. Iafrate	Vincent Brennan; Albert A. Iafrate
Loan	42	Kris Kay MHC	0.5%	05/17/2018	NAP	Acquisition	William Connell; Austin Baidas	William Connell; Austin Baidas

A-1-18

CD 2018-CD7

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


			% of					Existing	Existing	Future Debt
			Initial Pool					Additional Sub Debt	Additional Sub Debt	Permitted
Property Flag	ID	Property Name	Balance	Previous Securitization	Non-Trust Pari Passu Original Balance	Non-Trust Pari Passu Cut-off Date Balance	Non-Trust Pari Passu Balloon Balance	Amount	Description	Type
Loan	1	Aventura Mall(2)(35)	8.4%	AVMT 2013-AVM	1,346,700,000	1,346,700,000	1,346,700,000	343,300,000	B Note	NAP
Loan	2	Bank of America Center(2)(36)	7.0%		10,000,000	10,000,000	10,000,000	23,500,000	Mezzanine	NAP
Loan	3	Westside NYC Multifamily Portfolio(35)	5.9%					53,000,000	B Note	NAP
Property	3.01	320 West 49th Street	0.5%
Property	3.02	324 West 49th Street	0.5%
Property	3.03	340 West 49th Street	0.5%
Property	3.04	326 West 49th Street	0.5%
Property	3.05	338 West 49th Street	0.5%
Property	3.06	332 West 49th Street	0.5%
Property	3.07	318 West 49th Street	0.4%
Property	3.08	322 West 49th Street	0.4%
Property	3.09	330 West 49th Street	0.4%
Property	3.1	334 West 49th Street	0.4%
Property	3.11	328 West 49th Street	0.4%
Property	3.12	336 West 49th Street	0.3%
Property	3.13	308 West 49th Street	0.3%
Property	3.14	310 West 49th Street	0.3%
Loan	4	175 Park Avenue(2)(31)	4.9%	COMM 2013-CCRE8	50,000,000	50,000,000	50,000,000		None	Preferred Equity
Loan	5	Zenith Ridge(2)	4.9%		55,000,000	55,000,000	50,497,335		None	NAP
Loan	6	Buckeye Corrugated	4.6%						None	NAP
Property	6.01	Buckeye Division	1.2%
Property	6.02	All-Size Division	0.9%
Property	6.03	Tennessee Division	0.9%
Property	6.04	Kock Division	0.6%
Property	6.05	Cra-Wal Division	0.5%
Property	6.06	Dakota Division	0.4%
Loan	7	Centennial I & II	4.6%	JPMCC 2007-C1					None	NAP
Loan	8	NoLIta Multifamily Portfolio	4.5%						None	NAP
Property	8.01	26 Prince Street	1.7%
Property	8.02	29 Prince Street	1.5%
Property	8.03	137 Thompson Street	1.3%
Loan	9	Playa Largo(2)	4.2%		60,000,000	60,000,000	52,103,725		None	NAP
Loan	10	Alabama Hotel Portfolio	4.0%						None	NAP
Property	10.01	Embassy Suites - Birmingham	2.8%	JPMBB 2013-C14
Property	10.02	Springhill Suites - Tuscaloosa	1.2%
Loan	11	Walmart Supercenter Teterboro	3.5%						None	NAP
Loan	12	Sully Station Shopping Center	3.5%						None	NAP
Loan	13	Bear Creek Apartments	3.4%	WFRBS 2012-C7					None	NAP
Loan	14	Riverwalk(2)(21)	2.8%		60,700,000	60,700,000	53,941,179		None	NAP
Loan	15	CityLine Ann Arbor & Clinton Portfolio	2.2%						None	NAP
Property	15.01	Ann Arbor Self Storage	1.4%	WSBAM 2016-C28
Property	15.02	Clinton Self Storage	0.8%	WSBAM 2016-C26, WFRBS 2012-C8
Loan	16	Homestead TownePlace Suites	2.0%						None	NAP
Loan	17	Interstate Plaza	1.8%						None	NAP
Loan	18	Edgewater Village Shopping Center(37)	1.7%						None	Mezzanine
Loan	19	Fordham Green Apartments	1.7%	FREMF 2016-KF22					None	NAP
Loan	20	CityLine Rochester & Lansing Portfolio	1.7%						None	NAP
Property	20.01	Rochester Mini Storage	1.1%
Property	20.02	Lansing Self Storage	0.6%	MSBAM 2015-C26
Loan	21	Southpointe Square	1.6%						None	NAP
Loan	22	Rohnert Park Center	1.5%						None	NAP
Loan	23	12-01 44th Avenue(37)	1.5%						None	Mezzanine
Loan	24	Pangea 20(37)	1.5%						None	Mezzanine
Property	24.01	5501 West Washington Boulevard	1.2%
Property	24.02	14110 South Atlantic Avenue	0.1%
Property	24.03	1475 State Street	0.1%
Property	24.04	4206 Lindenwood Drive	0.1%
Property	24.05	8901 South Cottage Grove Avenue	0.1%
Loan	25	Palmhurst Village(37)	1.4%						None	Mezzanine
Loan	26	Kinston Portfolio(36)	1.4%					1,104,500	Mezzanine	NAP
Property	26.01	Hampton Inn – Kinston	0.8%
Property	26.02	Holiday Inn Express & Suites – Kinston	0.6%
Loan	27	Mac Phail Crossing	1.3%						None	NAP
Loan	28	Wisteria Village	1.3%						None	NAP
Loan	29	Fredericksburg Place(36)	1.2%	RAIT 2016-FL6				900,000	Mezzanine	NAP
Loan	30	Lockaway Storage - Schertz	1.1%	LNSTR 2016-4					None	NAP
Loan	31	1503 Jefferson & 406 Cornelia	1.1%						None	NAP
Loan	32	Hampton Inn Port Charlotte	1.0%						None	NAP
Loan	33	Cliffs of Macon	1.0%						None	NAP
Loan	34	Hampton Inn & Suites Tucson Mall	0.8%						None	NAP
Loan	35	Wheeler SC-GA Portfolio	0.8%						None	NAP

A-1-19

CD 2018-CD7

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


			% of					Existing	Existing	Future Debt
			Initial Pool					Additional Sub Debt	Additional Sub Debt	Permitted
Property Flag	ID	Property Name	Balance	Previous Securitization	Non-Trust Pari Passu Original Balance	Non-Trust Pari Passu Cut-off Date Balance	Non-Trust Pari Passu Balloon Balance	Amount	Description	Type
Property	35.01	LaGrange	0.4%
Property	35.02	Georgetown	0.3%
Property	35.03	Ridgeland Center	0.1%
Loan	36	Lakeville Townhomes	0.8%						None	NAP
Loan	37	Maricopa Marketplace	0.7%	JPMCC 2007-LDP12					None	NAP
Loan	38	Lockaway Storage - Airport	0.7%						None	NAP
Loan	39	TownePlace Suites Tucson	0.7%						None	NAP
Loan	40	Fairfield Inn DFW Airport South Irving	0.6%						None	NAP
Loan	41	Pointe Professional Center	0.5%						None	NAP
Loan	42	Kris Kay MHC	0.5%						None	NAP

A-1-20

CD 2018-CD7
FOOTNOTES TO ANNEX A-1

(1)	CCRE—Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; GACC—German American Capital Corporation or one of its affiliates; SMF II— Starwood Mortgage Funding II LLC or one of its affiliates; CREFI— Citi Real Estate Funding Inc. or one of its affiliates.

(2)	With respect to the pari passu loans referenced below, the Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Pads/Rooms) ($) are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate and exclude the mezzanine debt. For additional information see “Description of the Mortgage Pool – The Whole Loans – General – Whole Loan Control Notes and Non-Control Notes” in this preliminary prospectus.

	· Loan No. 1 – Aventura Mall
	· Loan No. 2 – Bank of America Center
	· Loan No. 4 – 175 Park Avenue
	· Loan No. 5 – Zenith Ridge
	· Loan No. 9 – Playa Largo
	· Loan No. 14 – Riverwalk

(3)	With respect to any Mortgaged Property securing a multi-property Mortgage Loan, the amounts listed under the headings “Original Balance ($)” and “Cut-off Date Balance ($)” reflect the Allocated Loan Amount related to such Mortgaged Property.

(4)				Office			Retail			Industrial
	Loan No.	Mortgage Loan	NRA	NRA	Occ.	% of GPR	NRA	Occ.	% of GPR	Units	Occ.	% of GPR
			(sq. ft.)				(sq. ft.)
	14	Riverwalk	630,379	494,209	91.4%	83.6%	65,486	96.9%	9.1%	70,684	100.0%	7.3%


(5)	The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the servicing fee, any sub-servicing fee, trustee/certificate administrator fee, operating advisor fee and CREFC^®license fee with respect to each Mortgage Loan. For purposes of this Annex A-1, the definition of Administrative Fee Rate as it relates to any Non-Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing or any sub-servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non-Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. See “Summary of Terms – Offered Certificates – Servicing and Administration Fees – Non-Serviced Whole Loans” in this preliminary prospectus.

(6)	Loan No. 26 – Kinston Portfolio – The Kinston Portfolio Mortgage Loan amortizes on a planned amortization schedule provided in this prospectus supplement. As such, the Cut-off Date Balance ($), Maturity or ARD Balance ($), Monthly Debt Service ($), Underwritten NOI DSCR and Underwritten NCF DSCR all reflect this fixed amortization schedule, which is set forth in Annex F in this preliminary prospectus. The amount of monthly debt service shown in Annex A-1 was calculated using the average of principal and interest payments over the first 12 months following the Cut-off Date. Underwritten NOI DSCR and Underwritten NCF DSCR were calculated using the average monthly debt service previously stated.

	Loan No. 29 – Fredericksburg Place – Following an initial 24-month, interest only period, the Fredericksburg Place Mortgage Loan amortizes on a planned amortization schedule which is set forth in Annex G in this preliminary prospectus. As such, the Cut-off Date Balance ($), Maturity or ARD Balance ($), Monthly Debt Service ($), Underwritten NOI DSCR and Underwritten NCF DSCR all reflect this fixed amortization schedule. The amount of monthly debt service shown in Annex A-1 was calculated using the average of principal and interest payments over the first 12 months following the initial interest only period. Underwritten NOI DSCR and Underwritten NCF DSCR were calculated using the average monthly debt service previously stated.

A-1-21

(7)	Annual Debt Service ($), Monthly Debt Service ($), Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date is shown based on the interest only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service ($), the average of such interest only payments) without regard to leap year adjustments.

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

	Loan No. 1 – Aventura Mall – The borrower has entered into a master lease with the guarantors and Turnberry Retail Holding, L.P. The master lease covers the spaces for 12 proposed tenants with leases out for signature which were not executed prior to origination. The Mortgage Loan is characterized as having a Soft Springing Hard Lockbox for rents from the master lease and a Hard Lockbox for the remaining tenants at the Mortgaged Property. Following the occurrence and during the continuance of either (i) an event of default, (ii) bankruptcy of borrower, (iii) bankruptcy of the property manager, or (iv) the period of time commencing on the date that the debt service coverage ratio (as calculated in the loan documents and based on the trailing four calendar quarters) falls below 1.35x for two consecutive quarters until cured in accordance with the loan documents, the borrower will be required to cause all master lease rents to be deposited directly into the lockbox account.

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

(10)	With respect to the loans referenced below structured with A/B Notes, the Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads) ($) calculations exclude the subordinate secured debt.

	· Loan No. 1 – Aventura Mall
	· Loan No. 3 – Westside NYC Multifamily Portfolio

(11)	Loan No. 1 – Aventura Mall – The Underwritten NOI ($) is over 10% higher than Most Recent NOI ($). The increase in Underwritten NOI ($) over historical period is primarily driven by the inclusion of the executed leases on the new expansion parcel which opened in November 2017 and is based on the February 2018 annualized rent roll. U/W Base Rent also includes $1.3 million of ground rent paid by Bloomingdales, Macy’s, Macy’s Men’s & Home, and Nordstrom and approximately $3.4 million of master lease rent for current leases that are out for signature. Contractual rent steps were underwritten through June 2019 totaling approximately $6.5 million, including the $1.5 million contractual rent step for the executed renewal of Victoria’s Secret that is scheduled to occur in August 2019.

	Loan No. 2 – Bank of America Center – The Appraised Value ($) shown takes into account UW gross rent for the Bank of America office space of approximately $21.63 PSF. Bank of America’s current lease obligations for this space through 2022 are expense reimbursement payments, which only currently equate to approximately $697,447 per year ($8.81 PSF), approximately $12.82 PSF below gross market rent of approximately $21.63 PSF. At origination, the borrowers deposited approximately $4.1 million into a reduced rent reserve, which represents the difference between the contractual reimbursement payment and $21.63 PSF market rent for the Bank of America office space through lease expiration in 2022.

A-1-22

	Loan No. 3 – Westside NYC Multifamily Potfolio – The Underwritten NOI ($) is over 10% higher than Most Recent NOI ($). The increase in Underwritten NOI ($) over historical period is primarily driven by the upside in rental rates resulting from the significant number of units that are currently leased at rent stabilized/rent controlled rents. Currently, 221 of the 272 units (82%) are leased at rent stabilized/rent controlled rents and the average rent per unit for the rent-stabilized/rent-controlled units are $2,166 versus the average rent per unit for the free market units of $2,946.

	Loan No. 7 – Centennial I & II – The Underwritten NOI ($) is over 10% higher than Most Recent NOI ($). The increase during the trailing twelve month period is primarily due to (i) two recently executed leases totaling approximately 16.6% of NRA and $905,973 of underwritten base rent and (ii) the inclusion of contractual rent steps totaling $514,579 through September 2018.

	Loan No. 14 – Riverwalk – The Underwritten NOI ($) is over 10% higher than Most Recent NOI ($). The increase in Underwritten NOI over historical period is primarily driven by (i) affiliate lease spaces that were not included in historical operating statements and (ii) recent leasing activity in 2018. Approximately 6.3% of NRA is leased to an affiliate of the borrower sponsor.

	Loan No. 17 – Interstate Plaza – The Underwritten NOI ($) is over 10% higher than Most Recent NOI ($). The increase in Underwritten NOI over historical period is primarily driven from increased tenant reimbursements and rent steps. All of the tenants are on a triple-net reimbursement structure and reimburse their prorated share of real estate taxes, insurance, CAM, management fee and utilities. PetSmart historically had a CAM cap, which ended in 2017. 2018 is the first year that PetSmart will participate in reimbursements, which was factored into the underwriting.

	Loan No. 24 – Pangea 20 –The Underwritten NOI ($) is over 10% higher than Most Recent NOI. The Mortgaged Properties were purchased by the borrower sponsor in several transactions between May 2015 and October 2017. Since acquisition, the sponsor has invested approximately $10.0 million ($44,101 per unit) in capital improvements. At completion of the acquisition in October 2017, the Mortgaged Properties were approximately 40% occupied. Renovations were completed in April 2018 and occupancy presently stands at 95.6%. Because the Mortgaged Properties were acquired and renovated during the trailing twelve month period, the operating history for some of the Mortgaged Properties does not reflect a normalized history.

	Loan No. 25 – Palmhurst Village – The Underwritten NOI ($) is over 10% higher than Most Recent NOI. The Mortgaged Property was completed in late 2014, however, the sponsor pre-leased the anchor space to Ross Dress for Less (“Ross”) (33.6% of NRA; $240,000 of underwritten base rent) in early 2014. Following completion of its build out, Ross opened for business in 2015. Pursuant to its lease, Ross was not required to pay rent until the remaining space at the mortgaged property was at least 65% occupied and open for business, which occurred in July 2017. As a result, the cash flow increase in mid-2017 is not fully captured in the trailing twelve month period. Additionally, two new leases were signed that were similarly not fully captured in the trailing twelve month period: (i) J Merchants lease commenced in July 2017, representing 11,200 sq. ft., 12.5% of NRA and $103,741 of underwritten base rent and (ii) Rainbow’s lease commenced in January 2018, representing 5,032 sq. ft., 5.6% of NRA and $75,480 of underwritten base rent.

	Loan No. 29 – Fredericksburg Place – The Underwritten NOI ($) is over 10% higher than Most Recent NOI ($). The property was previously subject to a Land Use Restrictive Agreement (“LURA”), that burned off in late 2015. Following the LURA expiration, rents for the low income units at the property reset to market rents as these units turned resulting in place increase in rents that has been ongoing since 2016.

	Loan No. 32 – Hampton Inn Port Charlotte – The Underwritten NOI ($) is over 10% lower than Most Recent NOI ($). Historic NOI is overstated as it is missing the tax expense for information after 2015 as these were not reported by the seller. Underwritten tax expense reflects the 2017 tax bill amount.

(12)	The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A-1 to this preliminary prospectus.

A-1-23

(13)	Loan No.	Mortgage Loan Name	% of Initial Pool Balance	Cut-off Date LTV Ratio (Other Than “As- Is”)	Appraised Value (Other Than “As- Is”)	Cut-off Date LTV Ratio (“As-Is”)	Appraised Value (“As-Is”)
	6	Buckeye Corrugated⁽¹⁾	4.6%	63.0%	$ 52,100,000	63.3%	$ 51,890,000
	7	Centennial I & II⁽²⁾	4.6%	60.7%	$ 53,870,000	93.4%	$ 35,000,000
	12	Sully Station Shopping Center⁽³⁾	3.5%	50.2%	$ 49,800,000	53.1%	$ 47,100,000
	13	Bear Creek Apartments⁽⁴⁾	3.4%	71.3%	$ 34,200,000	75.1%	$ 32,460,000
	17	Interstate Plaza⁽⁵⁾	1.8%	72.6%	$ 18,200,000	73.8%	$ 17,900,000
	21	Southpointe Square⁽⁶⁾	1.6%	69.0%	$ 16.770.000	70.0%	$ 16,530,000
	26	Kinston Portfolio ⁽⁷⁾	1.4%	65.8%	$ 14,800,000	76.1%	$ 128,500,000

	(1) The Buckeye Corrugated Appraised Value represents the “as-is portfolio value” conclusion, which includes a portfolio premium of $210,000 over the aggregate “as-is” appraised values of the portfolio properties if sold together on a bulk basis

	(2) The Centennial I & II Appraised Value represents the “hypothetical as-is” value, which assumes that the outstanding tenant improvements, leasing commissions and planned capital expenditures at a cost of approximately $9,950,000 have been completed as of May 3, 2018. At origination, the borrowers deposited approximately $10,322,952 for outstanding tenant improvements, leasing commissions, planned capital expenditures and rent concessions.

	(3) The Sully Station Shopping Center Appraised Value represents the “as stabilized” value of $49,800,000, effective December 1, 2018, which assumes that the Mortgaged Property will be able to achieve stabilized occupancy of 95.0%. GlowZone has executed a lease which is expected to commence on January 1, 2019 and is expected to take occupancy of their space in November 2018. At loan origination, the borrower has reserved $1,500,000 for buildout of their space.

	(4) The Bear Creek Apartments Appraised Value represents the “as stabilized” value of $34,200,000 for the Mortgaged Property, effective on June 1, 2019, which assumes the Mortgaged Property will be able to achieve higher rents after completion of planned capital expenditures at the Mortgaged Property to renovate approximately 50 units. The planned renovations include new kitchen cabinets and countertops, bathroom vanities, new flooring, replacing appliances, parking lot repairs and addressing various exterior maintenance. At loan origination, the borrower reserved $660,400 for designated capital reserves.

	(5) The Interstate Plaza Appraised Value represents the “as stabilized” value of $18,200,000 for the Mortgaged Property, effective December 18, 2018, which assumes the Mortgaged Property will be able to achieve stabilized occupancy of 95.0%. Spec’s Liquor is in the process of relocating from a 7,000 sq. ft. space to a 17,993 sq. ft. space, which is expected to be complete on August 1, 2018, bringing the Mortgaged Property to 96.0% occupancy. At origination, the borrower reserved $355,750 of unfunded obligations for Spec’s Liquor, ACE Dental of Texas and Bank of America, $34,776 of gap rent for Spec’s Liquor, ACE Dental of Texas and Bank of America, and $11,048 of free rent for ACE Dental of Texas and Fast Signs.

	(6) The Southpointe Square Appraised Value represents the “as complete” value of $16,770,000 for the Mortgaged Property, effective on July 14, 2018, which assumes that eight down units at the Mortgaged Property will be renovated by then. These units have been renovated and are expected to be back on-line the week of August 13, 2018.

	(7) The Kinston Portfolio Appraised Value reflects the aggregate “as-complete” Appraised Values, which assumes completion of the franchisor-mandated PIPs at each of the Mortgaged Properties. At origination, the borrower deposited approximately $2,367,292 with the lender, representing approximately 115% of the estimated aggregate cost to complete the PIPs at each Mortgaged Property.

	Loan No. 2 – Bank of America Center –The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, and Appraised Value are based on the appraiser’s conclusion of a hypothetical value of $112,200,000 that assumes Bank of America is paying market rent under its office lease. Bank of America does not pay base rent under its current lease and is only responsible for contractual expense reimbursements. However, Bank of America’s lease provides a renewal option at fair market rent. The borrower reserved the difference between the current rent payments and market rent through the lease term in 2022 (which reserve amount mimics the market rent revenue cash flow) . The Appraised Value for the Mortgaged Property (without considering the reserve) is $106,600,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD for the Mortgaged Property (without considering the reserve) are 56.8% and 56.8%, respectively.

A-1-24


	Loan No. 23 - 12-01 44th Avenue Mortgage Loan – The 12-01 44th Avenue Appraised Value includes air rights valued at $3,000,000. Additionally, the Appraised Value is subject to the hypothetical condition that as of June 27, 2018, the construction at the Mortgaged Property was completed and that the leases in place have commenced. At loan origination, the Mortgaged Property was undergoing renovation and is currently 100.0% leased but unoccupied. At origination, the borrower deposited approximately $3,449,663 related to the completion and tenanting of the Mortgaged Property.

	Loan No. 38 - Lockaway Storage - Airport Mortgage Loan – The Appraised Value represents the “as is” value of the Mortgaged Property is $8,000,000, however such Appraised Value is subject to the extraordinary assumption that the borrower will be able to successfully appeal the 2018 property tax assessment of $108,947.

(14)	Loan No. 31 – 1503 Jefferson & 406 Cornelia The Cut-off Date LTV Ratio at Maturity or ARD and Underwritten NOI Debt Yield were calculated based on the Cut-off Date Balance ($) net of a $1.0 million earnout reserve. The lender is required to disburse the Earnout Reserve after the satisfaction by the Borrower of the following conditions: (i) the DSCR is greater than1.30x, (ii) Debt Yield is greater than7.00% and, (iii) the request for disbursement is made prior to the third anniversary of the first payment date. The reserve may be released on a quarterly basis in increments of $250,000.The Cut-off Date LTV Ratio at Maturity or ARD, and Underwritten NOI Debt Yield based on the gross loan amount are equal to 75.5%, 75.5%, and 6.1%, respectively.

(15)	Loan No. 11 – Walmart Supercenter Teterboro – The collateral for the Walmart Supercenter Teterboro Mortgage Loan consists of the borrower’s fee interest in the Walmart Supercenter Teterboro Mortgaged Property. Neither the tenant’s leasehold interest nor the improvements are currently part of the collateral.
(16)	(19) Prepayment Provisions are shown from the respective Mortgage Loan First Payment Date. “L(x)” means lock-out for x payments. “D(x)” means may be defeased for x payments. “YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid. “DorYM2(x)” means may be prepaid for x payments with either defeasance or a yield maintenance charge or 2% of the amount prepaid. “O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date. Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio mortgage loan) under various circumstances, as described in this preliminary prospectus. See “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this preliminary prospectus. In addition, certain of the Mortgage Loans permit the borrower to prepay a portion of the Mortgage Loan to avoid or cure a cash sweep period due to a low debt yield or debt service coverage ratio trigger. See “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Voluntary Prepayments” in this preliminary prospectus. [anchor to Prepayment Provisions]

(17)	Loan No. 1 – Aventura Mall – The lockout period will be at least 25 payment dates beginning with and including the first payment date of August 1, 2018. Defeasance of the full $1.75 billion Aventura Mall Whole Loan is permitted after the date that is the earlier to occur of (i) August 1, 2021 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized (the “Aventura Mall REMIC Prohibition Period”). The borrower is also permitted to prepay the Aventura Mall Whole Loan with a yield maintenance premium if the Aventura Mall REMIC Prohibition Period has not occurred by August 1, 2021. The assumed lockout period of 25 payments is based on the expected CD 2018-CD7 securitization closing date in July 2018. The actual lockout period may be longer.

	Loan No. 2 – Bank of America Center – The lockout period for defeasance will be at least 25 payment dates beginning with and including the first payment date of August 1, 2018. Following the lockout period, the borrower has the right to defease the Whole Loan in whole, but not in part, on any date before April 1, 2028. The lockout period will expire on the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized or (ii) August 1, 2022 For the purposes of this Preliminary Prospectus, the assumed lockout period of 26 months is based on the expected CD 2018-CD7 securitization closing date in August 2018. The actual lockout period may be longer.

A-1-25


	Loan No. 4 – 175 Park Avenue – The lockout period for defeasance will be at least 27 payment dates beginning with and including the first payment date of June 6, 2018. Following the lockout period, the borrower has the right to defease the Whole Loan in whole, but not in part, on any date before February 6, 2028. The lockout period will expire on the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized or (ii) June 6, 2022. For the purposes of this Preliminary Prospectus, the assumed lockout period of 27 months is based on the expected CD 2018-CD7 securitization closing date in August 2018. The actual lockout period may be longer.

	Loan No. 5 – Zenith Ridge – The lockout period will be at least 24 payment dates beginning with and including the first payment date of September 6, 2018. Defeasance of the $90.0 million original principal balance of the Zenith Ridge Whole Loan is permitted after the date that is the earlier to occur of (i) July 13, 2021 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payments is based on the expected CD 2018-CD7 securitization closing date in August 2018. The actual lockout period may be longer.

	Loan No. 9 – Playa Largo – The lockout period will be at least 26 payment dates beginning with and including the first payment date of July 6, 2018. Defeasance of the $90.0 million original principal balance of the Playa Largo Whole Loan is permitted after the date that is the earlier to occur of (i) May 17, 2021 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 26 payments is based on the expected CD 2018-CD7 securitization closing date in August 2018. The actual lockout period may be longer.

	Loan No. 14 – Riverwalk – The lockout period for defeasance will be at least 26 payment dates beginning with and including the first payment date of July 6, 2018. Following the lockout period, the borrower has the right to defease the Whole Loan, on any date before April 6, 2028. The lockout period will expire on the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized or (ii) July 6, 2021. For the purposes of this Preliminary Prospectus, the assumed lockout period of 26 months is based on the expected CD 2018-CD7 securitization closing date in August 2018. The actual lockout period may be longer.

(18)	Partial prepayment or defeasance is permitted for the following loans. See “Description of the Mortgage Pool – Certain Terms of the Mortgage Loans – Partial Releases” in this preliminary prospectus for the terms of the releases.

	· Loan No. 3 – Westside NYC Multifamily Portfolio
	· Loan No. 10 – Alabama Hotel Portfolio
	· Loan No. 14 – Riverwalk
	· Loan No. 15 – CityLine Ann Arbor & Clinton Portfolio
	· Loan No. 17 – Interstate Plaza
	· Loan No. 20 – CityLine Rochester & Lansing Portfolio
	· Loan No. 26 – Kinston Portfolio

(19)	Loan No. 27 – Mac Phail Crossing – The borrower ground leases an additional 122 parking spaces from an adjacent parcel which was underwritten as an expense. The ground lease expires in December 2021 and has nine automatic 5-year extension options making the extended maturity date December 2066. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Fee & Leasehold Estates; Ground Leases” in the Preliminary Prospectus.

(20)	Loan No. 1 – Aventura Mall – The borrower has entered into a master lease with the carveout guarantors and Turnberry Retail Holding, L.P. for 12 spaces totaling 33,813 sq. ft. at the mortgaged property where executed letters of intent with tenants are in place but executed leases are not yet in place. The master lessees are required to pay an annual rent of $3,426,159 in equal monthly installments of $285,513 each. The rent payable under the master lease is required to be reduced in connection with the leasing to retail tenants of space within the portions of the mortgaged property covered by the master lease (so long as the tenant under any such lease has taken occupancy and has commenced the payment of rent and the rent payable is above certain thresholds set forth in the master lease). The master lease will terminate on the earlier to occur of (a) 10 years after loan maturity, (b) the earlier of (i) the date that the annual rent under the master lease is reduced to $0 or (ii) the date that the annualized lease payments under all leases (not including percentage rent) at the mortgaged property exceeds $181,850,000 or (c) following the exercise of the master

A-1-26


	lessees’ cancellation option after a lender foreclosure or deed-in-lieu of foreclosure. The master lease equals 1.8% of the approximately $185.5 million of underwritten effective gross income.

	Loan No. 8 – NoLita Multifamily Portfolio – An affiliate of the borrowers signed master leases with the borrowers related to rent payments on each of three units currently under renovation. Each master lease, guaranteed by one of the borrower sposnors, Edmond Li, will terminate upon the earlier of (a) May 31, 2019 or (b) a new tenant taking occupancy and paying full rent on such unit. The UW NCF DSCR without the income from the master leases is 1.13x. See “Description of the Mortgage Pool—Redevelopment, Renovation and Expansion”.

(21)	Loan No. 14 – Riverwalk – Approximately 6.3% of the net rentable area and 7.1% of the gross potential rent is leased to affiliates of the borrower.

(22)	Loan No. 2 – Bank of America Center – The Largest Tenant, Bank of America , leases (a) 79,192 sq. ft. with an expiration date in June 2022 and (b) 5,880 sq. ft. with an expiration date in June 2024.

	Loan No. 5 – Zenith Ridge – The 2nd Largest Tenant, EQT Corp., leases (a) 150,000 sq. ft. with an expiration date in January 2031 and (b) 30,908 sq. ft. with an expiration date in December 2024.

	Loan No. 7 – Centennial I & II – The Largest Tenant, State of Washington - Department of Social and Health Services, leases (a) 152,926 sq. ft. with an expiration date in October 2028 and (b) 33,997 sq. ft. with an expiration date in May 2023.

(23)	Loan No. 2 – Bank of America Center – The 2nd Largest Tenant, Department of Environmental Quality (“DEQ”), may terminate its lease in the event that funds are not appropriated for DEQ and/or if DEQ ceases to exist. The 3rd Largest Tenant, Virginia Retirement System (“VRS”), may terminate its lease in the event that funds are not appropriated for VRS and/or if VRS ceases to exist.

	Loan No. 5 – Zenith Ridge – The Largest Tenant, Ansys, Inc., has the one-time right to terminate its lease effective December 2025 by providing 18 months’ notice and paying all unamortized tenant improvements allowance, brokerage fees and free rent, plus an additional $761,000, estimated to total approximately $5,751,000.

	Loan No. 7 – Centennial I & II – The 2nd Largest Tenant, State of Washington Employment Security Department, may terminate its lease if its state funding is reduced to the extent ongoing operations are not feasible.

	Loan No. 12 – Sully Station Shopping Center – the 2nd Largest Tenant, Goodwill, may terminate its lease if average gross sales for the fourth and fifth lease years, September 1, 2020 to August 31, 2021 and September 1, 2021 to August 31, 2022, respectively, do not exceed $1,300,000 per annum by August 31, 2022. Goodwill must give notice within 90 days of August 31, 2022 and the lease will terminate effective 180 days after the date of such notice.

	Loan No. 17 – Interstate Plaza – the 3rd Largest Tenant, JoAnn Fabrics, may terminate its lease if by March 1, 2018 gross sales during any rolling 12 month period have not exceeded $105.00 per square foot. JoAnn Fabrics must give notice within 12 months after March 1, 2018 and the lease will terminate 12 months from the date such notice was given.

	Loan No. 23 – 12-01 44th Avenue – The sole tenant, Wirecutter, Inc., has the one-time right to terminate its lease after the 84th month of the term which begins when the tenant accepts its space (Wirecutter, Inc. is expected to take occupancy of 75% of its space in August 2018 and the remaining 25% of its space in September 2018) with 12 months’ notice and payment of a termination fee totaling approximately $1,502,119.

(24)	Loan No. 12 – Sully Station Shopping Center – The Largest Tenant, GlowZone, has executed a lease commencing on January 1, 2019 and is expected to take occupancy in November 2018, but has not delivered a clean estoppel. The loan was structured with a $2,000,000 upfront reserve that will be released upon delivery of the clean estoppel. No gap rent was reserved for because Good Fortune Supermarket, as a condition of its lease termination, is required to continue paying monthly rent of $75,460 through August 2019 as a termination fee. The contractual monthly rent for GlowZone, which payments are expected to commence in January 2019, is $56,376.

A-1-27


(25)	Loan No. 2 – Bank of America Center – The 2nd Largest Tenant, the Commonwealth of Virginia, Department of General Services (for use by the Department of Environmental Quality) (the “DEQ”), representing approximately 16.3% of the net rentable area at the Mortgaged Property, is currently in occupancy and is required to commence paying rent in September 2018. At origination, the borrower deposited $761,854 into a free rent reserve related to the DEQ tenant.

	Loan No. 4 – 175 Park Avenue – The sole tenant at the Mortgaged Property, Realogy Holdings Corporation, has a three month free rent period through September 2018. At origination, the borrower reserved $1,788,075, equal to three months of base rent, for such free rent period.

	Loan No. 5 – Zenith Ridge – The Largest Tenant, Ansys, Inc. (“Ansys”), currently occupies 186,000 sq. ft. at the Mortgaged Property and is in the process of building out its 30,971 sq. ft. additional space. According to the borrower sponsors, Ansys is expected to take occupancy of its space in November 2018. Ansys is entitled to 15 months of free rent related to its additional space for which the borrowers were required to escrow at origination of the Zenith Ridge Whole Loan an amount equal to $890,416, along with outstanding tenant improvements and leasing commissions in an aggregate amount equal to $1,445,533.

	Loan No. 7 – Centennial I & II – The 2nd Largest Tenant, State of Washington Employment Security Division, is in the process of building out its 20,313 sq. ft. space and, according to the borrower sponsors, is expected to take occupancy of its space in November 2018. The borrowers escrowed $1,215,760 for tenant improvements and leasing commissions related to the new lease with State of Washington Employment Security Division, as well as $121,878 for the three months of rent abatement at the beginning of the lease term.

	Loan No. 17 Interstate Plaza – The 2nd Largest Tenant, Spec’s Liquor, is completing the expansion of their space and are expected to take occupancy in August 2018.

	Loan No. 23 – 12-01 44th Avenue – The sole tenant, Wirecutter, Inc., is in the process of building out its space and, according to the borrower sponsors, is expected to take occupancy of 75% of its space in August 2018 and the remaining 25% of its space in September 2018. The borrower escrowed approximately $3.4 million related to the completion and acceptance of the Wirecutter, Inc. space.

	Loan No. 35 – Wheeler SC-GA Portfolio – The 2nd Largest Tenant at the LaGrange Property, Walgreens, which leases approximately 12.5% of NRA at the LaGrange Mortgaged Property and 7.6% of NRA of the aggregate Wheeler SC-GA Portfolio, has given notice of its intent to vacate its space. Walgreens does not have an early termination right and no express right to go dark. Walgreens assumed the lease and will be obligated to pay rent through its expiration date on January 28, 2022, even if they are dark. If they remain dark, the landlord can release the space and sue Walgreens for damages pursuant to their lease.

(26)	The following loans have one or more borrowers that own all or a portion of the related Mortgaged Property as tenants-in-common. See “Description of the Mortgage Pool –Mortgage Pool Characteristics - Tenancies-in-Common” in this preliminary prospectus for further information.
	· Loan No. 7 – Centennial I & II
	· Loan No. 11 – Walmart Supercenter Teterboro
	· Loan No. 18 – Edgewater Village Shopping Cente
	· Loan No. 29 – Fredericksburg Place

(27)	All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown.

(28)	All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related mortgage loan documents.

(29)	Loan No. 3 – Westside NYC Multifamily Portfolio – If the Replacement Reserve funds on deposit in the Replacement Reserve account fall below the Replacement Reserve Cap of $204,750, the borrower is required to deposit $5,667, on each montly payment until the replacement reserve cap is met. If the Rollover Reserve funds on deposit in the Rollover Reserve account fall below the rollover reserve cap of $6,750, the borrower is required to deposit $188, on each montly payment until the rollover reserve cap is met.

A-1-28


	Loan No. 4 – 175 Park Avenue – If the Replacement Reserve Funds on deposit in the Replacement Reserve Account fall below the replacement reserve threshold of $162,000, the borrower is required to deposit $4,500, on each montly payment until the replacement reserve threshold is met. If the Rollover Reserve funds on deposit in the Rollover Reserve Account fall below the rollover reserve threshold of $675,000 the borrower is required to deposit $11,250, on each montly payment until the rollover reserve threshold is met.

	Loan No. 14 – Riverwalk – If the Replacement Reserve Funds on deposit in the Replacement Reserve Account fall below $90,000, the borrower is required to deposit $8,005, on each montly payment until the balance on deposit in the Replacement Reserve Account equals $270,000. If the Rollover Reserve funds on deposit in the Rollover Reserve Account fall below $800,000 the borrower is required to deposit $26,700, on each montly payment until the balance on deposit in the Rollover Reserve Account equals $1,200,000.

	Loan No. 16 – Homestead TownePlace Suites – Beginning in October 2018 through and including June 2019, the borrower is required to deposit $2,150 into the seasonality reserve as well as in subsequent years as determined by the Mortgage Loan Documents. The monthly seasonality reserve will be reassessed by the lender on an annual basis in September of each year.

	Loan No. 26 – Kinston Portfolio – On each monthly payment date occurring in September, October and November, the borrower is required to deposit $20,000 into the seasonal working capital reserve. The balance on deposit in the Seasonal Working Capital Reserve will not be required to exceed $60,000.

	Loan No. 31 – 1503 Jefferson & 406 Cornelia – If the Replacement Reserve Funds on deposit in the Replacement Reserve Account fall below $8,000, the borrower is required to deposit $250, on each montly payment until the balance on deposit in the Replacement Reserve Account equals $8,000.

	Loan No. 34 – Hampton Inn & Suites Tucson Mall – The borrower escrowed $145,000 at origination for use during the lower income months of June through September. The borrower is required to replenish such seasonality reserve during the months of February through April, subject to a cap of $145,000.

	Loan No. 37 – Maricopa Marketplace – The borrower escrowed $50,000 at origination for the TI/LC Reserve. If the TI/LC Reserve falls below the TI/LC Reserve cap of $50,000, the borrower is required to deposit $3,240, on each monthly payment until the TI/LC Reserve cap is met.

	Loan No. 39 – TownePlace Suites Tucson – The borrower escrowed $104,397 at origination for use during the lower income months of June through September. The borrower is required to replenish such seasonality reserve during the months of February through April, subject to a cap of $104,397.

(30)	Loan No. 10 – Alabama Hotel Portfolio – The borrower is required to deposit into the FF&E Reserve Account the greater of (A) the amount required by the franchisor under the franchise agreement and (B) 1/12th of (i) for the first twelve months of the term of the Mortgage Loan, 2%, (ii) for the subsequent twelve months, 3%, and (iii) for the remainder of the term of the Mortgage Loan, 4%, in each case, of the greater of (x) the annual gross revenue for hotel-related operations for the preceding calendar year and (y) projected annual gross revenues for hotel-related operations at the mortgaged property for the calendar year in which such due date occurs as set forth in the approved annual budget.

	Loan No. 17 – Interstate Plaza – The borrower is required to deposit $29,167 into the leasing reserve account on each monthly payment date occurring up to and including July 6, 2019. On each monthly payment date thereafter, the borrower is required to deposit $5,815 into the Leasing Reserve Account.

	Loan No. 22 – Rohnert Park Center - On each of the first 12 monthly payment dates, the monthly tax escrow payments are increased to account for not requiring an upfront deposit at closing. Monthly Tax Reserves ($) will be reassessed at the end of the first tax year.

	Loan No. 40 – Fairfield Inn DFW Airport South Irving – The borrower is required to deposit into the FF&E Reserve Account the greater of (A) the amount required by the franchisor under the franchise agreement and (B) 1/12th of (i) for the first twelve months of the term of the Mortgage Loan, 2%, (ii) for the subsequent twelve months, 3%, and (iii) for the remainder of the term of the Mortgage Loan, 4%, in each case, of the greater of (x) the annual gross revenue for hotel-related operations for the preceding calendar year and (y) projected annual gross revenues for hotel-related operations at the mortgaged property for the calendar year in which such due date occurs as set forth in the approved annual budget.

A-1-29

(31)

Loan No. 4 – 175 Park Avenue – The sole tenant at the Mortgaged Property, Realogy Operations LLC, delivered an irrevocable $25,000,000 standby letter of credit in lieu of cash as the required security deposit. Subject to certain requirements set forth in the Whole Loan documents and the Realogy Operations LLC lease, upon the occurrence of an event of default, the lender may draw upon (and reduce) the letter of credit as follows: (i) to $23,00,000 at any time until December 31, 2018, (ii) to $17,500,000 at any time after January 1, 2019, (iii) to $11,000,000 at any time after January 1, 2023 and (iv) to $4,000,000 at any time after January 1, 2026.

(32)	Loan No.	Mortgage Loan	Mortgage Loan Cut-off Date Balance	% of Initial Outstanding Pool Balance	Maximum Policy Amount	Premium Paid in Full	Expiration Date
	2	Bank of America Center	$ 50,500,000	7.0%	$ 3,000,000	Yes	6/20/2031
	14	Riverwalk	$ 20,000,000	2.8%	$ 2,000,000	Yes	6/5/2031

(33)	Loan No. 35 – Wheeler SC-GA Portfolio – The Phase I environmental report recommended that a Phase II report be completed for the Georgetown Mortgage Property to assess the potential impact of chlorinated volatile organic compounds to soil gas as a consequence of the documented release from an adjacent dry cleaner. The Phase II investigation was completed and no further action is recommended at the Georgetown Mortgage Property.

(34)	Loan No. 1 – Aventura Mall – The full name of the carveout guarantors are Simon Property Group, L.P., Jacquelyn Soffer and Jeffrey Soffer. The obligations and liabilities of the carveout guarantors under the nonrecourse carve-out guaranty are capped at $350,000,000 in the aggregate, plus all of the reasonable, out-of-pocket costs and expenses (including, but not limited to, court costs and fees and reasonable attorney’s fees) incurred by the lender in connection with the enforcement of, or preservation of lender’s rights under the guaranty.

(35)	Loan No.	Mortgage Loan	A-Note Cut- off Date Balance (1 )	B-Note Cut- off Date Balance	Total Mortgage Debt Cut- off Date Balance (1)	Pooled Trust U/W NCF DSCR	Total Mortgage Debt U/W NCF DSCR	Pooled Trust Cut- off Date LTV	Total Mortgage Debt Cut- off Date LTV Ratio	Pooled Trust U/W NOI Debt Yield	Total Mortgage Debt U/W NOI Debt Yield
	1	Aventura Mall	$ 1,406,700,000	$ 343,300,000	$ 1,750,000,000	2.58x	2.07x	40.8%	50.7%	11.0%	8.8%
	3	Westside NYC Multifamily Portfolio	$ 42,000,000	$ 53,000,000	$ 95,000,000	3.60x	1.22x	25.5%	57.8%	14.3%	6.3%

(1) Includes additional pari passu companion loans.

(36)	Loan No.	Mortgage Loan	Mortgage Loan Cut-off	% of Initial Outstanding Pool Balance	Mezzanine Debt Cut-off Date Balance	Annual Interest Rate on Mezzanine Loan	Mezzanine Loan Maturity Date or ARD	Intercreditor Agreement	Total Debt Cut-off Date LTV	Total Debt U/W NCF DSCR (1)	Total Debt U/W NOI Debt
	2	Bank of America Center	$ 50,500,000	7.0%	$ 23,500,000	7.3200%	7/1/2028	Yes	74.9%	1.13x	8.4%
	26	Kinston Portfolio	$ 9,742,469	1.4%	$ 1,104,500	12.0000%	4/6/2028	Yes	73.3%	2.11x	18.3%
	29	Fredericksburg Place	$ 8,300,000	1.1%	$ 900,000	12.0000%	7/6/2028	Yes	67.9%	1.22x	9.5%

	(1) Includes additional pari passu companion loans.

A-1-30

(37)	Loan No .	Mortgage Loan	Mortgage Loan Cut-off Date Balance	% of Initial Outstanding Pool Balance	Intercreditor Agreement Required	Combined Minimum DSCR	Combined Maximum LTV	Combined Minimum Debt Yield
	18	Edgewater Village Shopping Center	$ 12,500,000	1.7%	Yes	1.52x	64.1%	11.3%
	23	12-01 44th A venue	$ 10,750,000	1.5%	Yes	N/A	N/A	N/A
	24	Pangea 20	$ 10,700,000	1.5%	Yes	1.50x	70.0%	9.5%
	25	Palmhurst Village	$ 9,900,000	1.4%	Yes	1.32x	62.3%	9.8%

A-1-31