FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-193376-14

COMM 2014-CCRE21

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission(File No. 333-193376) 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 and the prospectus supplement.

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., KeyBanc Capital Markets Inc., Natixis Securities Americas LLC, Guggenheim Securities, LLC and CastleOak Securities, L.P., or any other underwriter (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 offering document relating to the COMM 2014-CCRE21 Mortgage Trust Commercial Mortgage Pass-Through Certificates (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 issuer 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.

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of		Mortgage	Mortgage		Cut-off		General	Detailed
Property			Initial Pool	# of	Loan	Loan	Original	Date	Maturity	Property	Property	Interest	Total	Additional	Administrative
Flag	ID	Property Name	Balance	Properties	Originator (1)	Seller (2)	Balance($) (3)(4)	Balance($) (3)(4)	or ARD Balance($)	Type(5)	Type	Rate	Strip	Strip	Fee Rate (6)
Loan	1	One Memorial(24)(25)	9.7%	1	GACC	GACC	80,000,000	80,000,000	80,000,000	Office	CBD	4.0200%	0.0167%	0.0000%	0.0167%
Loan	2	Loews Miami Beach Hotel(25)	7.3%	1	GACC	GACC	60,000,000	60,000,000	60,000,000	Hospitality	Full Service	4.1250%	0.0135%	0.0000%	0.0135%
Loan	3	King’s Shops	5.8%	1	GACC	GACC	48,000,000	48,000,000	48,000,000	Retail	Anchored	4.2000%	0.0135%	0.0000%	0.0135%
Loan	4	Goodyear Portfolio(24)	5.7%	4	KeyBank	KeyBank	47,400,000	47,400,000	38,258,955	Various	Various	4.4500%	0.0210%	0.0000%	0.0210%
Property	4.01	Innovation Tech Center	5.0%	1	KeyBank	KeyBank	41,597,345	41,597,345		Industrial	Flex
Property	4.02	Research Center	0.3%	1	KeyBank	KeyBank	2,516,814	2,516,814		Office	Suburban
Property	4.03	Tire Test	0.2%	1	KeyBank	KeyBank	2,027,434	2,027,434		Industrial	Manufacturing
Property	4.04	North Archwood	0.2%	1	KeyBank	KeyBank	1,258,407	1,258,407		Industrial	Manufacturing
Loan	5	Preserve at Autumn Ridge	4.5%	1	GACC	GACC	36,750,000	36,750,000	31,451,993	Multifamily	Garden	4.5800%	0.0135%	0.0000%	0.0135%
Loan	6	Glen Lakes	4.4%	1	GACC	GACC	36,250,000	36,250,000	33,208,216	Multifamily	Garden	4.5600%	0.0135%	0.0000%	0.0135%
Loan	7	Hilton College Station	4.3%	1	CCRE	CCRE	35,700,000	35,653,928	28,973,245	Hospitality	Full Service	4.6110%	0.0335%	0.0200%	0.0135%
Loan	8	The James Hotel Chicago(26)	4.2%	1	GACC	GACC	35,000,000	35,000,000	35,000,000	Hospitality	Full Service	4.10486%	0.0135%	0.0000%	0.0135%
Loan	9	Marine Club Apartments	3.0%	1	CCRE	CCRE	24,650,000	24,650,000	21,749,469	Multifamily	Mid Rise	4.8500%	0.0335%	0.0200%	0.0135%
Loan	10	Springdale Beltway Commons(27)	2.4%	1	GACC	GACC	19,950,000	19,923,005	16,046,015	Retail	Anchored	4.3500%	0.0335%	0.0000%	0.0335%
Loan	11	Barracks West	2.3%	1	CCRE	CCRE	18,800,000	18,800,000	16,866,667	Multifamily	Garden	4.5830%	0.0335%	0.0200%	0.0135%
Loan	12	Mercado Portfolio	2.2%	2	Natixis	Natixis	18,500,000	18,500,000	14,083,027	Retail	Various	5.5000%	0.0135%	0.0000%	0.0135%
Property	12.01	Naranjito	1.9%	1	Natixis	Natixis	15,867,589	15,867,589		Retail	Anchored
Property	12.02	Humacao	0.3%	1	Natixis	Natixis	2,632,411	2,632,411		Retail	Shadow Anchored
Loan	13	Cable Business Park	2.2%	1	GACC	GACC	17,960,000	17,960,000	15,710,120	Industrial	Flex	4.4700%	0.0135%	0.0000%	0.0135%
Loan	14	Summit Palms Apartments	2.2%	1	CCRE	CCRE	17,800,000	17,800,000	14,289,151	Multifamily	Mid Rise	4.2935%	0.0335%	0.0200%	0.0135%
Loan	15	10 Quivira Plaza	2.1%	1	GACC	GACC	17,265,000	17,265,000	16,098,694	Retail	Anchored	4.4000%	0.0135%	0.0000%	0.0135%
Loan	16	12650 Ingenuity Drive	2.1%	1	Pillar	Pillar	17,000,000	17,000,000	15,543,446	Office	Suburban	4.4400%	0.0335%	0.0000%	0.0335%
Loan	17	AHIP Amarillo Portfolio	1.9%	3	GACC	GACC	16,000,000	16,000,000	16,000,000	Hospitality	Various	4.2000%	0.0135%	0.0000%	0.0135%
Property	17.01	Holiday Inn Amarillo West Medical Center	1.0%	1	GACC	GACC	7,873,016	7,873,016		Hospitality	Full Service
Property	17.02	Fairfield Inn & Suites Amarillo Airport	0.6%	1	GACC	GACC	5,079,365	5,079,365		Hospitality	Limited Service
Property	17.03	Sleep Inn & Suites West Medical Center	0.4%	1	GACC	GACC	3,047,619	3,047,619		Hospitality	Limited Service
Loan	18	Simply Self Storage Portfolio II	1.9%	4	GACC	GACC	15,750,000	15,750,000	14,948,619	Self Storage	Self Storage	4.2600%	0.0135%	0.0000%	0.0135%
Property	18.01	EZ Way Self Storage	0.7%	1	GACC	GACC	5,850,000	5,850,000		Self Storage	Self Storage
Property	18.02	Neptune Self Storage	0.5%	1	GACC	GACC	3,900,000	3,900,000		Self Storage	Self Storage
Property	18.03	Guardian Self Storage	0.4%	1	GACC	GACC	3,500,000	3,500,000		Self Storage	Self Storage
Property	18.04	Dolphin Self Storage	0.3%	1	GACC	GACC	2,500,000	2,500,000		Self Storage	Self Storage
Loan	19	Del Carmen Portfolio	1.8%	9	UBSRES	UBSRES	15,000,000	14,976,637	11,417,683	Multifamily	Garden	5.5000%	0.0135%	0.0000%	0.0135%
Property	19.01	Harmon Villa Apartments	0.6%	1	UBSRES	UBSRES	4,847,613	4,840,063		Multifamily	Garden
Property	19.02	Sunrise Apartments/Condos	0.3%	1	UBSRES	UBSRES	2,818,240	2,813,850		Multifamily	Garden
Property	19.03	Double D Farenholt Condominium	0.2%	1	UBSRES	UBSRES	2,019,839	2,016,693		Multifamily	Garden
Property	19.04	Del Mar Condominium	0.2%	1	UBSRES	UBSRES	1,510,488	1,508,135		Multifamily	Garden
Property	19.05	Cinema Apartments	0.1%	1	UBSRES	UBSRES	1,184,303	1,182,458		Multifamily	Garden
Property	19.06	Perez Gardens	0.1%	1	UBSRES	UBSRES	913,318	911,896		Multifamily	Garden
Property	19.07	Elyza Apartments	0.1%	1	UBSRES	UBSRES	747,717	746,552		Multifamily	Garden
Property	19.08	Oceanview Apartments	0.1%	1	UBSRES	UBSRES	637,316	636,323		Multifamily	Garden
Property	19.09	Marianas Terrace	0.0%	1	UBSRES	UBSRES	321,167	320,667		Multifamily	Garden
Loan	20	Manhattan Place	1.7%	1	GACC	GACC	13,875,000	13,875,000	13,095,425	Retail	Anchored	3.7000%	0.0135%	0.0000%	0.0135%
Loan	21	Culver City Theatre	1.6%	1	CCRE	CCRE	13,500,000	13,500,000	9,832,435	Retail	Single Tenant	4.2980%	0.0535%	0.0000%	0.0535%
Loan	22	Santa Fe Arcade	1.6%	1	CCRE	CCRE	13,000,000	13,000,000	10,600,704	Mixed Use	Retail/Office	4.7500%	0.0510%	0.0000%	0.0510%
Loan	23	CSRA MOB Portfolio III(24)	1.5%	2	CCRE	CCRE	12,675,000	12,675,000	11,146,041	Office	Medical	4.7000%	0.0335%	0.0200%	0.0135%
Property	23.01	Arlington MOB	1.1%	1	CCRE	CCRE	9,295,000	9,295,000		Office	Medical
Property	23.02	Mansfield MOB	0.4%	1	CCRE	CCRE	3,380,000	3,380,000		Office	Medical
Loan	24	Unity Apartments	1.3%	1	Natixis	Natixis	10,800,000	10,800,000	10,462,456	Multifamily	Mid Rise	4.5800%	0.0135%	0.0000%	0.0135%
Loan	25	Louisiana Retail Portfolio	1.3%	3	Natixis	Natixis	10,750,000	10,750,000	9,390,219	Retail	Various	4.4100%	0.0135%	0.0000%	0.0135%
Property	25.01	Boulevard	0.5%	1	Natixis	Natixis	4,100,000	4,100,000		Retail	Unanchored
Property	25.02	Crossing	0.5%	1	Natixis	Natixis	4,050,000	4,050,000		Retail	Anchored
Property	25.03	Country Club Plaza	0.3%	1	Natixis	Natixis	2,600,000	2,600,000		Retail	Anchored
Loan	26	Westpark Plaza	1.2%	1	GACC	GACC	10,000,000	10,000,000	8,528,622	Retail	Anchored	4.4500%	0.0135%	0.0000%	0.0135%

A-1-1

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of		Mortgage	Mortgage		Cut-off		General	Detailed
Property			Initial Pool	# of	Loan	Loan	Original	Date	Maturity	Property	Property	Interest	Total	Additional	Administrative
Flag	ID	Property Name	Balance	Properties	Originator (1)	Seller (2)	Balance($) (3)(4)	Balance($) (3)(4)	or ARD Balance($)	Type(5)	Type	Rate	Strip	Strip	Fee Rate (6)
Loan	27	Villas at Spring Hill	1.1%	1	Natixis	Natixis	8,775,000	8,775,000	7,529,999	Multifamily	Garden	4.6800%	0.0135%	0.0000%	0.0135%
Loan	28	Village at Double Diamond	1.0%	1	CCRE	CCRE	8,600,000	8,600,000	7,154,384	Retail	Shadow Anchored	4.5000%	0.0335%	0.0200%	0.0135%
Loan	29	Casa Blanca & Casa Valencia	1.0%	1	GACC	GACC	8,569,000	8,569,000	6,973,406	Multifamily	Garden	4.6900%	0.0135%	0.0000%	0.0135%
Loan	30	Olde Towne Apartments	1.0%	1	CCRE	CCRE	8,550,000	8,539,341	6,983,267	Multifamily	Garden	4.8000%	0.0335%	0.0200%	0.0135%
Loan	31	Stor-More Auburn	1.0%	1	UBSRES	UBSRES	8,385,000	8,385,000	8,385,000	Self Storage	Self Storage	4.4625%	0.0710%	0.0000%	0.0710%
Loan	32	StaxUp Self Storage - San Marcos	0.9%	1	KeyBank	KeyBank	7,750,000	7,750,000	6,264,058	Self Storage	Self Storage	4.4900%	0.0210%	0.0000%	0.0210%
Loan	33	Union Garden	0.9%	1	Natixis	Natixis	7,700,000	7,700,000	7,460,253	Multifamily	Mid Rise	4.6000%	0.0135%	0.0000%	0.0135%
Loan	34	Stor-More West Seattle	0.9%	1	UBSRES	UBSRES	7,540,000	7,540,000	7,540,000	Self Storage	Self Storage	4.4625%	0.0710%	0.0000%	0.0710%
Loan	35	Oaks of Arlington	0.8%	1	CCRE	CCRE	6,600,000	6,600,000	5,377,109	Multifamily	Garden	4.7235%	0.0610%	0.0000%	0.0610%
Loan	36	Holiday Inn Anderson	0.8%	1	CCRE	CCRE	6,200,000	6,188,932	4,565,384	Hospitality	Full Service	4.5875%	0.0710%	0.0000%	0.0710%
Loan	37	Storage Quarters Garden City	0.7%	1	GACC	GACC	6,000,000	6,000,000	6,000,000	Self Storage	Self Storage	4.4000%	0.0135%	0.0000%	0.0135%
Loan	38	Stor-More Burien	0.7%	1	UBSRES	UBSRES	5,750,000	5,750,000	5,750,000	Self Storage	Self Storage	4.4625%	0.0710%	0.0000%	0.0710%
Loan	39	Country Manor Farms	0.7%	1	CCRE	CCRE	5,400,000	5,392,953	4,373,401	Manufactured Housing Community	Manufactured Housing Community	4.5500%	0.0335%	0.0200%	0.0135%
Loan	40	Holiday Inn Express - Burleson	0.6%	1	KeyBank	KeyBank	5,200,000	5,200,000	3,852,637	Hospitality	Limited Service	4.7500%	0.0210%	0.0000%	0.0210%
Loan	41	Holiday Inn Express Brookhaven	0.6%	1	CCRE	CCRE	5,200,000	5,191,060	3,865,521	Hospitality	Limited Service	4.8420%	0.0335%	0.0200%	0.0135%
Loan	42	Dollar Storage - Corona	0.6%	1	KeyBank	KeyBank	5,100,000	5,100,000	4,123,574	Self Storage	Self Storage	4.5000%	0.0210%	0.0000%	0.0210%
Loan	43	Wharfside Landing	0.5%	1	CCRE	CCRE	4,500,000	4,500,000	3,623,949	Retail	Unanchored	4.8500%	0.0335%	0.0200%	0.0135%
Loan	44	Stonewood Apartments	0.5%	1	CCRE	CCRE	4,450,000	4,450,000	3,706,213	Multifamily	Garden	4.5375%	0.0335%	0.0200%	0.0135%
Loan	45	University Shoppes	0.5%	1	Pillar	Pillar	4,224,000	4,218,548	3,427,978	Mixed Use	Office/Retail	4.6100%	0.0135%	0.0000%	0.0135%
Loan	46	Holiday Manor	0.5%	1	KeyBank	KeyBank	3,850,000	3,850,000	3,531,474	Manufactured Housing Community	Manufactured Housing Community	4.6500%	0.0210%	0.0000%	0.0210%
Loan	47	Courtyard Commons	0.5%	1	UBSRES	UBSRES	3,750,000	3,736,334	3,059,613	Retail	Unanchored	4.7680%	0.0135%	0.0000%	0.0135%
Loan	48	Lockaway Self Storage	0.4%	1	KeyBank	KeyBank	3,550,000	3,550,000	2,864,395	Self Storage	Self Storage	4.4400%	0.0210%	0.0000%	0.0210%
Loan	49	Harding Avenue Surfside(27)	0.4%	1	GACC	GACC	3,150,000	3,150,000	3,150,000	Retail	Unanchored	4.2200%	0.0135%	0.0000%	0.0135%
Loan	50	Executive House Professional Center	0.4%	1	Pillar	Pillar	3,129,750	3,129,750	2,540,079	Office	Suburban	4.6100%	0.0135%	0.0000%	0.0135%
Loan	51	Coach Country Corrall MHC	0.4%	1	CCRE	CCRE	3,100,000	3,100,000	2,713,626	Manufactured Housing Community	Manufactured Housing Community	4.5000%	0.0335%	0.0200%	0.0135%
Loan	52	Clearwater Estates	0.4%	1	UBSRES	UBSRES	3,100,000	3,100,000	2,725,962	Multifamily	Garden	4.7000%	0.0135%	0.0000%	0.0135%
Loan	53	3137 Peach Orchard Road	0.3%	1	Natixis	Natixis	2,800,000	2,794,112	2,329,003	Retail	Single Tenant	5.3600%	0.0135%	0.0000%	0.0135%
Loan	54	Toledo Self Storage	0.3%	1	KeyBank	KeyBank	2,600,000	2,600,000	2,168,881	Self Storage	Self Storage	4.5900%	0.0610%	0.0000%	0.0610%
Loan	55	Valli Hi Shopping Center	0.3%	1	CCRE	CCRE	2,370,000	2,365,757	1,743,840	Retail	Anchored	4.5675%	0.0335%	0.0200%	0.0135%
Loan	56	Lakeshore Hilltop Apartments	0.3%	1	Pillar	Pillar	2,200,000	2,200,000	1,649,833	Multifamily	Garden	5.0800%	0.0135%	0.0000%	0.0135%
Loan	57	Fargo Express	0.2%	1	Pillar	Pillar	1,840,000	1,840,000	1,358,160	Retail	Anchored	4.6500%	0.0135%	0.0000%	0.0135%
Loan	58	Brentwood Apartments	0.2%	1	CCRE	CCRE	1,500,000	1,500,000	1,220,589	Multifamily	Garden	4.6875%	0.0335%	0.0200%	0.0135%
Loan	59	McKinley Executive Centre	0.1%	1	KeyBank	KeyBank	1,200,000	1,200,000	969,251	Office	Suburban	4.4700%	0.0210%	0.0000%	0.0210%

A-1-2

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
																Pari Passu	Pari Passu
			% of	Interest	Original	Remaining	Original	Remaining		First				Monthly	Annual	Companion Loan	Companion Loan
Property			Initial Pool	Accrual	Term to	Term to	Amortization	Amortization	Origination	Payment	Maturity	ARD Loan	Final	Debt	Debt	Monthly Debt	Annual Debt
Flag	ID	Property Name	Balance	Basis	Maturity or ARD	Maturity or ARD	Term	Term	Date	Date	or ARD Date	(Yes/No)	Maturity Date	Service($)(7)	Service($)(7)	Service($)	Service($)
Loan	1	One Memorial(24)(25)	9.7%	Actual/360	120	118	0	0	09/25/2014	11/06/2014	10/06/2024	No	10/06/2024	271,722	3,260,667	489,100	5,869,200
Loan	2	Loews Miami Beach Hotel(25)	7.3%	Actual/360	120	117	0	0	08/12/2014	10/06/2014	09/06/2024	No	09/06/2024	209,115	2,509,375	836,458	10,037,500
Loan	3	King’s Shops	5.8%	Actual/360	120	119	0	0	10/09/2014	12/06/2014	11/06/2024	No	11/06/2024	170,333	2,044,000
Loan	4	Goodyear Portfolio(24)	5.7%	Actual/360	120	120	360	360	11/21/2014	01/01/2015	12/01/2024	No	12/01/2024	238,763	2,865,152
Property	4.01	Innovation Tech Center	5.0%
Property	4.02	Research Center	0.3%
Property	4.03	Tire Test	0.2%
Property	4.04	North Archwood	0.2%
Loan	5	Preserve at Autumn Ridge	4.5%	Actual/360	120	117	360	360	08/26/2014	10/06/2014	09/06/2024	No	09/06/2024	187,958	2,255,494
Loan	6	Glen Lakes	4.4%	Actual/360	120	120	360	360	11/18/2014	01/06/2015	12/06/2024	No	12/06/2024	184,968	2,219,616
Loan	7	Hilton College Station	4.3%	Actual/360	120	119	360	359	10/29/2014	12/06/2014	11/06/2024	No	11/06/2024	183,249	2,198,986
Loan	8	The James Hotel Chicago(26)	4.2%	Actual/360	60	56	0	0	08/01/2014	09/06/2014	08/06/2019	No	08/06/2019	121,388	1,456,655
Loan	9	Marine Club Apartments	3.0%	Actual/360	120	120	360	360	11/14/2014	01/06/2015	12/06/2024	No	12/06/2024	130,076	1,560,912
Loan	10	Springdale Beltway Commons(27)	2.4%	Actual/360	120	119	360	359	10/15/2014	12/06/2014	11/06/2024	No	11/06/2024	99,313	1,191,761
Loan	11	Barracks West	2.3%	Actual/360	120	119	360	360	10/31/2014	12/06/2014	11/06/2024	No	11/06/2024	96,186	1,154,235
Loan	12	Mercado Portfolio	2.2%	Actual/360	120	120	300	300	11/21/2014	01/05/2015	12/05/2024	No	12/05/2024	113,606	1,363,274
Property	12.01	Naranjito	1.9%
Property	12.02	Humacao	0.3%
Loan	13	Cable Business Park	2.2%	Actual/360	120	119	360	360	11/06/2014	12/06/2014	11/06/2024	No	11/06/2024	90,681	1,088,170
Loan	14	Summit Palms Apartments	2.2%	Actual/360	120	120	360	360	11/25/2014	01/06/2015	12/06/2024	No	12/06/2024	88,019	1,056,230
Loan	15	10 Quivira Plaza	2.1%	Actual/360	120	119	360	360	10/28/2014	12/06/2014	11/06/2024	No	11/06/2024	86,456	1,037,476
Loan	16	12650 Ingenuity Drive	2.1%	Actual/360	120	120	360	360	11/18/2014	01/06/2015	12/06/2024	No	12/06/2024	85,532	1,026,378
Loan	17	AHIP Amarillo Portfolio	1.9%	Actual/360	120	119	0	0	10/27/2014	12/06/2014	11/06/2024	No	11/06/2024	56,778	681,333
Property	17.01	Holiday Inn Amarillo West Medical Center	1.0%
Property	17.02	Fairfield Inn & Suites Amarillo Airport	0.6%
Property	17.03	Sleep Inn & Suites West Medical Center	0.4%
Loan	18	Simply Self Storage Portfolio II	1.9%	Actual/360	60	59	360	360	10/24/2014	12/06/2014	11/06/2019	No	11/06/2019	77,573	930,873
Property	18.01	EZ Way Self Storage	0.7%
Property	18.02	Neptune Self Storage	0.5%
Property	18.03	Guardian Self Storage	0.4%
Property	18.04	Dolphin Self Storage	0.3%
Loan	19	Del Carmen Portfolio	1.8%	Actual/360	120	119	300	299	10/14/2014	12/06/2014	11/06/2024	No	11/06/2024	92,113	1,105,357
Property	19.01	Harmon Villa Apartments	0.6%
Property	19.02	Sunrise Apartments/Condos	0.3%
Property	19.03	Double D Farenholt Condominium	0.2%
Property	19.04	Del Mar Condominium	0.2%
Property	19.05	Cinema Apartments	0.1%
Property	19.06	Perez Gardens	0.1%
Property	19.07	Elyza Apartments	0.1%
Property	19.08	Oceanview Apartments	0.1%
Property	19.09	Marianas Terrace	0.0%
Loan	20	Manhattan Place	1.7%	Actual/360	60	59	360	360	10/16/2014	12/06/2014	11/06/2019	No	11/06/2019	63,864	766,371
Loan	21	Culver City Theatre	1.6%	Actual/360	120	120	300	300	11/21/2014	01/06/2015	12/06/2024	No	12/06/2024	73,498	881,976
Loan	22	Santa Fe Arcade	1.6%	Actual/360	120	120	360	360	11/13/2014	01/06/2015	12/06/2024	No	12/06/2024	67,814	813,770
Loan	23	CSRA MOB Portfolio III(24)	1.5%	Actual/360	120	120	360	360	11/20/2014	01/06/2015	12/06/2024	No	12/06/2024	65,737	788,848
Property	23.01	Arlington MOB	1.1%
Property	23.02	Mansfield MOB	0.4%
Loan	24	Unity Apartments	1.3%	Actual/360	60	59	360	360	10/14/2014	12/05/2014	11/05/2019	No	11/05/2019	55,237	662,839
Loan	25	Louisiana Retail Portfolio	1.3%	Actual/360	120	119	360	360	10/16/2014	12/05/2014	11/05/2024	No	11/05/2024	53,895	646,744
Property	25.01	Boulevard	0.5%
Property	25.02	Crossing	0.5%
Property	25.03	Country Club Plaza	0.3%
Loan	26	Westpark Plaza	1.2%	Actual/360	120	119	360	360	11/03/2014	12/06/2014	11/06/2024	No	11/06/2024	50,372	604,463

A-1-3

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
																Pari Passu	Pari Passu
			% of	Interest	Original	Remaining	Original	Remaining		First				Monthly	Annual	Companion Loan	Companion Loan
Property			Initial Pool	Accrual	Term to	Term to	Amortization	Amortization	Origination	Payment	Maturity	ARD Loan	Final	Debt	Debt	Monthly Debt	Annual Debt
Flag	ID	Property Name	Balance	Basis	Maturity or ARD	Maturity or ARD	Term	Term	Date	Date	or ARD Date	(Yes/No)	Maturity Date	Service($)(7)	Service($)(7)	Service($)	Service($)
Loan	27	Villas at Spring Hill	1.1%	Actual/360	120	120	360	360	11/17/2014	01/05/2015	12/05/2024	No	12/05/2024	45,405	544,860
Loan	28	Village at Double Diamond	1.0%	Actual/360	120	120	360	360	11/10/2014	01/06/2015	12/06/2024	No	12/06/2024	43,575	522,899
Loan	29	Casa Blanca & Casa Valencia	1.0%	Actual/360	120	120	360	360	11/10/2014	01/06/2015	12/06/2024	No	12/06/2024	44,391	532,687
Loan	30	Olde Towne Apartments	1.0%	Actual/360	120	119	360	359	10/30/2014	12/06/2014	11/06/2024	No	11/06/2024	44,859	538,307
Loan	31	Stor-More Auburn	1.0%	Actual/360	120	120	0	0	11/25/2014	01/06/2015	12/06/2024	No	12/06/2024	31,615	379,378
Loan	32	StaxUp Self Storage - San Marcos	0.9%	Actual/360	120	120	360	360	11/03/2014	01/01/2015	12/01/2024	No	12/01/2024	39,222	470,665
Loan	33	Union Garden	0.9%	Actual/360	60	59	360	360	10/14/2014	12/05/2014	11/05/2019	No	11/05/2019	39,474	473,683
Loan	34	Stor-More West Seattle	0.9%	Actual/360	120	120	0	0	11/25/2014	01/06/2015	12/06/2024	No	12/06/2024	28,429	341,146
Loan	35	Oaks of Arlington	0.8%	Actual/360	120	120	360	360	11/20/2014	01/06/2015	12/06/2024	No	12/06/2024	34,323	411,881
Loan	36	Holiday Inn Anderson	0.8%	Actual/360	120	119	300	299	10/09/2014	12/06/2014	11/06/2024	No	11/06/2024	34,770	417,243
Loan	37	Storage Quarters Garden City	0.7%	Actual/360	120	119	0	0	10/16/2014	12/06/2014	11/06/2024	No	11/06/2024	22,306	267,667
Loan	38	Stor-More Burien	0.7%	Actual/360	120	120	0	0	11/25/2014	01/06/2015	12/06/2024	No	12/06/2024	21,680	260,158
Loan	39	Country Manor Farms	0.7%	Actual/360	120	119	360	359	11/04/2014	12/06/2014	11/06/2024	No	11/06/2024	27,522	330,260
Loan	40	Holiday Inn Express - Burleson	0.6%	Actual/360	120	120	300	300	11/18/2014	01/01/2015	12/01/2024	No	12/01/2024	29,646	355,753
Loan	41	Holiday Inn Express Brookhaven	0.6%	Actual/360	120	119	300	299	10/31/2014	12/06/2014	11/06/2024	No	11/06/2024	29,922	359,063
Loan	42	Dollar Storage - Corona	0.6%	Actual/360	120	120	360	360	11/14/2014	01/01/2015	12/01/2024	No	12/01/2024	25,841	310,091
Loan	43	Wharfside Landing	0.5%	Actual/360	120	119	300	300	10/31/2014	12/06/2014	11/06/2024	No	11/06/2024	25,915	310,977
Loan	44	Stonewood Apartments	0.5%	Actual/360	120	120	360	360	11/10/2014	01/06/2015	12/06/2024	No	12/06/2024	22,647	271,761
Loan	45	University Shoppes	0.5%	Actual/360	120	119	360	359	11/05/2014	12/06/2014	11/06/2024	No	11/06/2024	21,679	260,152
Loan	46	Holiday Manor	0.5%	Actual/360	60	60	360	360	11/19/2014	01/01/2015	12/01/2019	No	12/01/2019	19,852	238,224
Loan	47	Courtyard Commons	0.5%	Actual/360	120	117	360	357	08/14/2014	10/06/2014	09/06/2024	No	09/06/2024	19,602	235,230
Loan	48	Lockaway Self Storage	0.4%	Actual/360	120	120	360	360	11/18/2014	01/01/2015	12/01/2024	No	12/01/2024	17,861	214,332
Loan	49	Harding Avenue Surfside(27)	0.4%	Actual/360	60	60	0	0	11/25/2014	01/06/2015	12/06/2019	No	12/06/2019	11,231	134,776
Loan	50	Executive House Professional Center	0.4%	Actual/360	120	120	360	360	11/14/2014	01/06/2015	12/06/2024	No	12/06/2024	16,063	192,758
Loan	51	Coach Country Corrall MHC	0.4%	Actual/360	120	120	360	360	11/21/2014	01/06/2015	12/06/2024	No	12/06/2024	15,707	188,487
Loan	52	Clearwater Estates	0.4%	Actual/360	120	119	360	360	11/06/2014	12/06/2014	11/06/2024	No	11/06/2024	16,078	192,933
Loan	53	3137 Peach Orchard Road	0.3%	Actual/360	120	118	360	358	09/11/2014	11/05/2014	10/05/2024	No	10/05/2024	15,653	187,836
Loan	54	Toledo Self Storage	0.3%	Actual/360	120	120	360	360	11/13/2014	01/01/2015	12/01/2024	No	12/01/2024	13,313	159,759
Loan	55	Valli Hi Shopping Center	0.3%	Actual/360	120	119	300	299	11/06/2014	12/06/2014	11/06/2024	No	11/06/2024	13,264	159,170
Loan	56	Lakeshore Hilltop Apartments	0.3%	Actual/360	120	120	300	300	11/18/2014	01/06/2015	12/06/2024	No	12/06/2024	12,964	155,565
Loan	57	Fargo Express	0.2%	Actual/360	120	120	300	300	11/18/2014	01/06/2015	12/06/2024	No	12/06/2024	10,385	124,615
Loan	58	Brentwood Apartments	0.2%	Actual/360	120	120	360	360	11/10/2014	01/06/2015	12/06/2024	No	12/06/2024	7,768	93,220
Loan	59	McKinley Executive Centre	0.1%	Actual/360	120	120	360	360	11/17/2014	01/01/2015	12/01/2024	No	12/01/2024	6,059	72,706

A-1-4

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Remaining			Crossed								FIRREA	Cut-Off
Property			Initial Pool	Interest Only		Cash	With	Related	Underwritten	Underwritten	Grace	Payment	Appraised	Appraisal	Compliant	Date LTV	LTV Ratio at
Flag	ID	Property Name	Balance	Period	Lockbox(8)	Management(9)	Other Loans	Borrower	NOI DSCR(7)(10)	NCF DSCR(7)(10)	Period (11)	Date	Value ($)(12)	As-of Date	(Yes/No)	Ratio (10)(12)	Maturity or ARD(10)(12)
Loan	1	One Memorial(24)(25)	9.7%	118	Hard	Springing	No		2.07x	1.98x	0	6	410,900,000	08/18/2014	Yes	54.5%	54.5%
Loan	2	Loews Miami Beach Hotel(25)	7.3%	117	Hard	Springing	No		3.28x	2.89x	0	6	565,000,000	07/09/2014	Yes	53.1%	53.1%
Loan	3	King’s Shops	5.8%	119	Hard	Springing	No		1.89x	1.84x	0	6	84,000,000	08/16/2014	Yes	57.1%	57.1%
Loan	4	Goodyear Portfolio(24)	5.7%		Hard	Springing	No		1.60x	1.45x	5	1	67,800,000	10/23/2014	Yes	69.9%	56.4%
Property	4.01	Innovation Tech Center	5.0%										59,500,000	10/23/2014	Yes
Property	4.02	Research Center	0.3%										3,600,000	10/23/2014	Yes
Property	4.03	Tire Test	0.2%										2,900,000	10/23/2014	Yes
Property	4.04	North Archwood	0.2%										1,800,000	10/23/2014	Yes
Loan	5	Preserve at Autumn Ridge	4.5%	21	Springing Soft	Springing	No		1.32x	1.30x	0	6	49,000,000	08/08/2014	Yes	75.0%	64.2%
Loan	6	Glen Lakes	4.4%	60	Soft	Springing	No	Yes - A	1.32x	1.27x	0	6	49,000,000	10/01/2015	Yes	74.0%	67.8%
Loan	7	Hilton College Station	4.3%		Hard	Springing	No		2.01x	1.70x	0	6	54,750,000	09/08/2014	Yes	65.1%	52.9%
Loan	8	The James Hotel Chicago(26)	4.2%	56	Hard	In Place	No		3.07x	2.22x	0	6	73,000,000	06/13/2014	Yes	47.9%	47.9%
Loan	9	Marine Club Apartments	3.0%	36	Soft	Springing	No		1.28x	1.26x	0	6	34,950,000	07/21/2014	Yes	70.5%	62.2%
Loan	10	Springdale Beltway Commons(27)	2.4%		Hard	Springing	No		1.81x	1.59x	0	6	26,600,000	09/11/2014	Yes	74.9%	60.3%
Loan	11	Barracks West	2.3%	47	Springing Soft	Springing	No		1.31x	1.25x	0	6	26,500,000	10/01/2014	Yes	70.9%	63.6%
Loan	12	Mercado Portfolio	2.2%		Hard	Springing	No		1.66x	1.53x	0	5	25,300,000	Various	Yes	73.1%	55.7%
Property	12.01	Naranjito	1.9%										21,700,000	08/07/2014	Yes
Property	12.02	Humacao	0.3%										3,600,000	08/06/2014	Yes
Loan	13	Cable Business Park	2.2%	35	Hard	Springing	No		1.54x	1.40x	0	6	26,000,000	11/03/2014	Yes	69.1%	60.4%
Loan	14	Summit Palms Apartments	2.2%		Springing Soft	Springing	No		1.48x	1.40x	0	6	23,700,000	10/14/2014	Yes	75.1%	60.3%
Loan	15	10 Quivira Plaza	2.1%	71	Hard	Springing	No		1.64x	1.53x	0	6	24,400,000	10/06/2014	Yes	70.8%	66.0%
Loan	16	12650 Ingenuity Drive	2.1%	60	Hard	Springing	No		1.79x	1.64x	0	6	26,600,000	10/14/2014	Yes	63.9%	58.4%
Loan	17	AHIP Amarillo Portfolio	1.9%	119	Hard	Springing	No		4.58x	4.07x	0	6	31,500,000	09/01/2014	Yes	50.8%	50.8%
Property	17.01	Holiday Inn Amarillo West Medical Center	1.0%										15,500,000	09/01/2014	Yes
Property	17.02	Fairfield Inn & Suites Amarillo Airport	0.6%										10,000,000	09/01/2014	Yes
Property	17.03	Sleep Inn & Suites West Medical Center	0.4%										6,000,000	09/01/2014	Yes
Loan	18	Simply Self Storage Portfolio II	1.9%	23	Springing Soft	Springing	No		1.58x	1.52x	0	6	22,100,000	Various	Yes	71.3%	67.6%
Property	18.01	EZ Way Self Storage	0.7%										7,900,000	09/19/2014	Yes
Property	18.02	Neptune Self Storage	0.5%										5,700,000	09/18/2014	Yes
Property	18.03	Guardian Self Storage	0.4%										4,950,000	09/19/2014	Yes
Property	18.04	Dolphin Self Storage	0.3%										3,550,000	09/19/2014	Yes
Loan	19	Del Carmen Portfolio	1.8%		Soft	Springing	No		1.56x	1.45x	0	6	29,891,000	07/01/2014	Yes	50.1%	38.2%
Property	19.01	Harmon Villa Apartments	0.6%										9,660,000	07/01/2014	Yes
Property	19.02	Sunrise Apartments/Condos	0.3%										5,616,000	07/01/2014	Yes
Property	19.03	Double D Farenholt Condominium	0.2%										4,025,000	07/01/2014	Yes
Property	19.04	Del Mar Condominium	0.2%										3,010,000	07/01/2014	Yes
Property	19.05	Cinema Apartments	0.1%										2,360,000	07/01/2014	Yes
Property	19.06	Perez Gardens	0.1%										1,820,000	07/01/2014	Yes
Property	19.07	Elyza Apartments	0.1%										1,490,000	07/01/2014	Yes
Property	19.08	Oceanview Apartments	0.1%										1,270,000	07/01/2014	Yes
Property	19.09	Marianas Terrace	0.0%										640,000	07/01/2014	Yes
Loan	20	Manhattan Place	1.7%	23	Hard	Springing	No	Yes - B	2.05x	1.94x	0	6	19,000,000	08/06/2014	Yes	73.0%	68.9%
Loan	21	Culver City Theatre	1.6%		Hard	Springing	No		2.07x	2.03x	0	6	22,500,000	10/10/2015	Yes	60.0%	43.7%
Loan	22	Santa Fe Arcade	1.6%		Springing Soft	Springing	No		1.26x	1.23x	0	6	18,000,000	08/19/2014	Yes	72.2%	58.9%
Loan	23	CSRA MOB Portfolio III(24)	1.5%	36	Hard	Springing	No		1.56x	1.49x	0	6	19,875,000	09/19/2014	Yes	63.8%	56.1%
Property	23.01	Arlington MOB	1.1%										14,575,000	09/19/2014	Yes
Property	23.02	Mansfield MOB	0.4%										5,300,000	09/19/2014	Yes
Loan	24	Unity Apartments	1.3%	35	Soft	Springing	No	Yes - C	1.52x	1.49x	0	5	17,800,000	10/08/2014	Yes	60.7%	58.8%
Loan	25	Louisiana Retail Portfolio	1.3%	35	Hard	Springing	No		2.01x	1.71x	0	5	14,760,000	Various	Yes	72.8%	63.6%
Property	25.01	Boulevard	0.5%										5,540,000	08/15/2014	Yes
Property	25.02	Crossing	0.5%										5,530,000	08/21/2014	Yes
Property	25.03	Country Club Plaza	0.3%										3,690,000	08/21/2014	Yes
Loan	26	Westpark Plaza	1.2%	23	Hard	Springing	No	Yes - B	1.60x	1.51x	0	6	13,850,000	09/19/2014	Yes	72.2%	61.6%

A-1-5

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Remaining			Crossed								FIRREA	Cut-Off
Property			Initial Pool	Interest Only		Cash	With	Related	Underwritten	Underwritten	Grace	Payment	Appraised	Appraisal	Compliant	Date LTV	LTV Ratio at
Flag	ID	Property Name	Balance	Period	Lockbox(8)	Management(9)	Other Loans	Borrower	NOI DSCR(7)(10)	NCF DSCR(7)(10)	Period (11)	Date	Value ($)(12)	As-of Date	(Yes/No)	Ratio (10)(12)	Maturity or ARD(10)(12)
Loan	27	Villas at Spring Hill	1.1%	24	Soft	Springing	No		1.29x	1.23x	0	5	12,850,000	10/01/2014	Yes	68.3%	58.6%
Loan	28	Village at Double Diamond	1.0%	12	Springing Hard	Springing	No		1.41x	1.33x	0	6	12,100,000	10/11/2014	Yes	71.1%	59.1%
Loan	29	Casa Blanca & Casa Valencia	1.0%		Soft	Springing	No	Yes - A	1.38x	1.26x	0	6	11,500,000	10/09/2014	Yes	74.5%	60.6%
Loan	30	Olde Towne Apartments	1.0%		Soft Springing Hard	Springing	No		1.45x	1.27x	0	6	11,400,000	10/09/2014	Yes	74.9%	61.3%
Loan	31	Stor-More Auburn	1.0%	120	Springing Hard	Springing	No	Yes - D	2.24x	2.20x	0	6	12,900,000	10/09/2014	Yes	65.0%	65.0%
Loan	32	StaxUp Self Storage - San Marcos	0.9%		None	None	No		1.47x	1.45x	5	1	10,900,000	09/16/2014	Yes	71.1%	57.5%
Loan	33	Union Garden	0.9%	35	Soft	Springing	No	Yes - C	1.50x	1.46x	0	5	12,600,000	06/02/2014	Yes	61.1%	59.2%
Loan	34	Stor-More West Seattle	0.9%	120	Springing Hard	Springing	No	Yes - D	2.11x	2.09x	0	6	11,600,000	10/09/2014	Yes	65.0%	65.0%
Loan	35	Oaks of Arlington	0.8%		Springing Soft	Springing	No		1.41x	1.34x	0	6	9,000,000	08/01/2014	Yes	73.3%	59.7%
Loan	36	Holiday Inn Anderson	0.8%		Springing Hard	Springing	No		2.11x	1.87x	0	6	9,500,000	08/01/2014	Yes	65.1%	48.1%
Loan	37	Storage Quarters Garden City	0.7%	119	Springing Hard	Springing	No		2.78x	2.74x	0	6	10,900,000	06/27/2014	Yes	55.0%	55.0%
Loan	38	Stor-More Burien	0.7%	120	Springing Hard	Springing	No	Yes - D	2.15x	2.12x	0	6	8,900,000	10/09/2014	Yes	64.6%	64.6%
Loan	39	Country Manor Farms	0.7%		Soft	Springing	No		1.33x	1.31x	0	6	7,340,000	10/09/2014	Yes	73.5%	59.6%
Loan	40	Holiday Inn Express - Burleson	0.6%		Hard	Springing	No		1.83x	1.61x	0	1	7,400,000	09/30/2014	Yes	70.3%	52.1%
Loan	41	Holiday Inn Express Brookhaven	0.6%		Hard	Springing	No		1.68x	1.50x	0	6	7,500,000	10/01/2014	Yes	69.2%	51.5%
Loan	42	Dollar Storage - Corona	0.6%		None	None	No		1.46x	1.42x	0	1	7,800,000	10/09/2014	Yes	65.4%	52.9%
Loan	43	Wharfside Landing	0.5%	23	Hard	Springing	No		1.59x	1.57x	0	6	6,060,000	05/11/2014	Yes	74.3%	59.8%
Loan	44	Stonewood Apartments	0.5%	12	Springing Soft	Springing	No	Yes - E	1.48x	1.41x	0	6	5,950,000	09/24/2014	Yes	74.8%	62.3%
Loan	45	University Shoppes	0.5%		Springing Hard	Springing	No		1.66x	1.47x	0	6	5,800,000	10/03/2014	Yes	72.7%	59.1%
Loan	46	Holiday Manor	0.5%		Springing Soft	Springing	No		1.52x	1.49x	5	1	5,520,000	10/06/2014	Yes	69.7%	64.0%
Loan	47	Courtyard Commons	0.5%		Springing Hard	Springing	No		1.44x	1.34x	0	6	5,000,000	06/19/2014	Yes	74.7%	61.2%
Loan	48	Lockaway Self Storage	0.4%		None	None	No		1.36x	1.33x	5	1	5,000,000	10/22/2014	Yes	71.0%	57.3%
Loan	49	Harding Avenue Surfside(27)	0.4%	60	Hard	Springing	No		1.88x	1.86x	0	6	6,000,000	09/15/2014	Yes	52.5%	52.5%
Loan	50	Executive House Professional Center	0.4%		Springing Hard	Springing	No		2.29x	1.72x	0	6	4,180,000	09/24/2014	Yes	74.9%	60.8%
Loan	51	Coach Country Corrall MHC	0.4%	36	Springing Soft	Springing	No		1.44x	1.41x	0	6	4,200,000	09/04/2014	Yes	73.8%	64.6%
Loan	52	Clearwater Estates	0.4%	35	Springing Soft	Springing	No		1.45x	1.35x	0	6	4,290,000	10/13/2014	Yes	72.3%	63.5%
Loan	53	3137 Peach Orchard Road	0.3%		Hard	Springing	No		1.58x	1.49x	0	5	4,000,000	07/30/2014	Yes	69.9%	58.2%
Loan	54	Toledo Self Storage	0.3%	12	None	None	No		1.63x	1.55x	0	1	3,500,000	10/09/2014	Yes	74.3%	62.0%
Loan	55	Valli Hi Shopping Center	0.3%		Springing Hard	Springing	No		1.63x	1.45x	0	6	3,600,000	10/03/2014	Yes	65.7%	48.4%
Loan	56	Lakeshore Hilltop Apartments	0.3%		None	None	No		2.50x	2.35x	0	6	3,800,000	10/07/2014	Yes	57.9%	43.4%
Loan	57	Fargo Express	0.2%		Soft Springing Hard	Springing	No		1.65x	1.36x	0	6	2,900,000	09/15/2014	Yes	63.4%	46.8%
Loan	58	Brentwood Apartments	0.2%		Springing Soft	Springing	No	Yes - E	1.55x	1.41x	0	6	2,000,000	09/24/2014	Yes	75.0%	61.0%
Loan	59	McKinley Executive Centre	0.1%		Hard	Springing	No		1.73x	1.32x	5	1	1,630,000	11/03/2014	Yes	73.6%	59.5%

A-1-6

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of
Property			Initial Pool						Year	Year
Flag	ID	Property Name	Balance	Address	City	County	State	Zip Code	Built	Renovated
Loan	1	One Memorial(24)(25)	9.7%	1 Memorial Drive	Cambridge	Middlesex	MA	02142	1985	2008
Loan	2	Loews Miami Beach Hotel(25)	7.3%	1601 Collins Avenue	Miami Beach	Miami-Dade	FL	33139	1998	2008-2010
Loan	3	King’s Shops	5.8%	250 Waikoloa Beach Drive	Waikoloa	Hawaii	HI	96738	1991	Various
Loan	4	Goodyear Portfolio(24)	5.7%	Various	Akron	Summit	OH	Various	Various	Various
Property	4.01	Innovation Tech Center	5.0%	150 and 200 Innovation Way	Akron	Summit	OH	44316	1917	2013
Property	4.02	Research Center	0.3%	142 Goodyear Boulevard	Akron	Summit	OH	44305	1942	NAP
Property	4.03	Tire Test	0.2%	350 Innovation Way	Akron	Summit	OH	44316	1955-2006	1977
Property	4.04	North Archwood	0.2%	1485 East Archwood Avenue	Akron	Summit	OH	44306	1943-1985	NAP
Loan	5	Preserve at Autumn Ridge	4.5%	14630 Autumn Ridge Lane	Watertown	Jefferson	NY	13601	2013-2014	NAP
Loan	6	Glen Lakes	4.4%	9600 Golf Lakes Trail	Dallas	Dallas	TX	75231	1979	2007
Loan	7	Hilton College Station	4.3%	801 University Drive East	College Station	Brazos	TX	77840	1984	2011-2013
Loan	8	The James Hotel Chicago(26)	4.2%	55 East Ontario Street	Chicago	Cook	IL	60611	1930	2006
Loan	9	Marine Club Apartments	3.0%	1100 South Broad Street	Philadelphia	Philadelphia	PA	19146	1904	2004
Loan	10	Springdale Beltway Commons(27)	2.4%	11755 Commons Drive	Springdale	Hamilton	OH	45246	1963	1995
Loan	11	Barracks West	2.3%	2639 Barracks Road	Charlottesville	Albemarle	VA	22901	1970	2012
Loan	12	Mercado Portfolio	2.2%	Various	Various	Various	PR	Various	Various	NAP
Property	12.01	Naranjito	1.9%	PR 152 KM 16, Cedro Abajo Ward	Naranjito	Cedro Abajo	PR	00719	2002	NAP
Property	12.02	Humacao	0.3%	Carr PR-3 Km 80.1	Humacao	Humacao	PR	00791	2004	NAP
Loan	13	Cable Business Park	2.2%	1120-1160 Dewey Way, 2110-2133 Aviation Drive, 2009-2133 Porterfield Way	Upland	San Bernardino	CA	91786	2004	NAP
Loan	14	Summit Palms Apartments	2.2%	4491 Northwest 19th Street	Lauderhill	Broward	FL	33313	1973	2012-2014
Loan	15	10 Quivira Plaza	2.1%	11906, 11910, 12010 Shawnee Mission Parkway	Shawnee	Johnson	KS	66216	1980	2014
Loan	16	12650 Ingenuity Drive	2.1%	12650 Ingenuity Drive	Orlando	Orange	FL	32826	1999	NAP
Loan	17	AHIP Amarillo Portfolio	1.9%	Various	Amarillo	Potter	TX	Various	Various	NAP
Property	17.01	Holiday Inn Amarillo West Medical Center	1.0%	8231 West Amarillo Boulevard	Amarillo	Potter	TX	79124	2011	NAP
Property	17.02	Fairfield Inn & Suites Amarillo Airport	0.6%	1740 Airport Boulevard	Amarillo	Potter	TX	79118	2012	NAP
Property	17.03	Sleep Inn & Suites West Medical Center	0.4%	6915 West Interstate 40	Amarillo	Potter	TX	79106	2008-2009	NAP
Loan	18	Simply Self Storage Portfolio II	1.9%	Various	Various	Various	Various	Various	Various	NAP
Property	18.01	EZ Way Self Storage	0.7%	888 Palm Bay Road Northeast	Palm Bay	Brevard	FL	32905	2001, 2003, 2005	NAP
Property	18.02	Neptune Self Storage	0.5%	1515 Washington Avenue	Neptune	Monmouth	NJ	07753	1986	NAP
Property	18.03	Guardian Self Storage	0.4%	2845 King Street	Cocoa	Brevard	FL	32926	1986, 1989, 1990	NAP
Property	18.04	Dolphin Self Storage	0.3%	6350 Babcock Street Southeast	Palm Bay	Brevard	FL	32909	1986, 1990, 1998	NAP
Loan	19	Del Carmen Portfolio	1.8%	Various	Various	Guam	GU	Various	Various	NAP
Property	19.01	Harmon Villa Apartments	0.6%	252A Taitano Road	Harmon	Guam	GU	96911	1988	NAP
Property	19.02	Sunrise Apartments/Condos	0.3%	172 Sunrise Street; Carnation Lane	Harmon	Guam	GU	96911	1973-1974, 1986-1987, 1993	NAP
Property	19.03	Double D Farenholt Condominium	0.2%	118 Al Dungca Street	Tamuning	Guam	GU	96913	1993	NAP
Property	19.04	Del Mar Condominium	0.2%	237 Chalon Kareta	Dededo	Guam	GU	92912	1997	NAP
Property	19.05	Cinema Apartments	0.1%	980 South Marine Drive	Tamuning	Guam	GU	96913	1994	NAP
Property	19.06	Perez Gardens	0.1%	Chalan Guagua Machanao	Dededo	Guam	GU	96912	1986, 1996	NAP
Property	19.07	Elyza Apartments	0.1%	609 North Marine Drive	Tamuning	Guam	GU	96913	1987	NAP
Property	19.08	Oceanview Apartments	0.1%	609 North Upper Marine Drive	Upper Tumon	Guam	GU	96911	1970	NAP
Property	19.09	Marianas Terrace	0.0%	236-237 Senesa Court, 118 Chunge Court	Yigo	Guam	GU	96929	1974	NAP
Loan	20	Manhattan Place	1.7%	1723-1745 Manhattan Boulevard	Harvey	Jefferson	LA	70058	2002	NAP
Loan	21	Culver City Theatre	1.6%	9500 Culver Boulevard	Culver City	Los Angeles	CA	90232	2004	2014
Loan	22	Santa Fe Arcade	1.6%	60 East San Francisco Street	Santa Fe	Santa Fe	NM	87501	2004	NAP
Loan	23	CSRA MOB Portfolio III(24)	1.5%	Various	Various	Tarrant	TX	Various	Various	NAP
Property	23.01	Arlington MOB	1.1%	800 Orthopedic Way	Arlington	Tarrant	TX	76015	2003	NAP
Property	23.02	Mansfield MOB	0.4%	2801 East Broad Street	Mansfield	Tarrant	TX	76063	2012	NAP
Loan	24	Unity Apartments	1.3%	1545 Saint Johns Place & 260 Buffalo Avenue	Brooklyn	Kings	NY	11213	1922, 1928	NAP
Loan	25	Louisiana Retail Portfolio	1.3%	Various	Various	Various	LA	Various	Various	Various
Property	25.01	Boulevard	0.5%	100-128 Arnould Boulevard	Lafayette	Lafayette	LA	70506	1976	1994
Property	25.02	Crossing	0.5%	104-110 Gause Boulevard West	Slidell	Saint Tammany	LA	70460	1988	NAP
Property	25.03	Country Club Plaza	0.3%	803-865 Brownswitch Road	Slidell	Saint Tammany	LA	70458	1982	NAP
Loan	26	Westpark Plaza	1.2%	6703-6759 Northwest Loop 410	San Antonio	Bexar	TX	78238	1985	2012

A-1-7

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of
Property			Initial Pool						Year	Year
Flag	ID	Property Name	Balance	Address	City	County	State	Zip Code	Built	Renovated
Loan	27	Villas at Spring Hill	1.1%	14352 Pablo Boulevard	Spring Hill	Hernando	FL	34609	2008	NAP
Loan	28	Village at Double Diamond	1.0%	720-770 South Meadows Parkway	Reno	Washoe	NV	89521	2004	2005
Loan	29	Casa Blanca & Casa Valencia	1.0%	4503 and 4619 Lake Avenue	Dallas	Dallas	TX	75219	1970	2013-2014
Loan	30	Olde Towne Apartments	1.0%	748 North Bruns Lane	Springfield	Sangamon	IL	62702	1972-1974	2003
Loan	31	Stor-More Auburn	1.0%	1802 A Street Southeast	Auburn	King	WA	98002	1984, 1985, 1995, 2000	NAP
Loan	32	StaxUp Self Storage - San Marcos	0.9%	458 East Mission Road	San Marcos	San Diego	CA	92069	2002	NAP
Loan	33	Union Garden	0.9%	1692-1702 and 1706 Union Street	Brooklyn	Kings	NY	11213	1920	NAP
Loan	34	Stor-More West Seattle	0.9%	2850 Southwest Yancy Street	Seattle	King	WA	98126	1994	NAP
Loan	35	Oaks of Arlington	0.8%	2100 Ascension Boulevard	Arlington	Tarrant	TX	76006	1985, 1996	NAP
Loan	36	Holiday Inn Anderson	0.8%	3509 Clemson Boulevard	Anderson	Anderson	SC	29621	1988	2009
Loan	37	Storage Quarters Garden City	0.7%	999 Stewart Avenue	Garden City	Nassau	NY	11530	1956	1999
Loan	38	Stor-More Burien	0.7%	1612 Southwest 114th Street	Burien	King	WA	98146	1995	NAP
Loan	39	Country Manor Farms	0.7%	1 Meadow Run Place	Harrisburg	Dauphin	PA	17112	1983	NAP
Loan	40	Holiday Inn Express - Burleson	0.6%	13250 Jake Court	Burleson	Johnson	TX	76028	2006	NAP
Loan	41	Holiday Inn Express Brookhaven	0.6%	1212 Brookway Boulevard	Brookhaven	Lincoln	MS	39601	2013	NAP
Loan	42	Dollar Storage - Corona	0.6%	1065 East 3rd Street	Corona	Riverside	CA	92879	2006	NAP
Loan	43	Wharfside Landing	0.5%	4-B Cruz Bay Town	St. John	US Virgin Islands	USVI	00831	1940	2013
Loan	44	Stonewood Apartments	0.5%	501 East Camellia Avenue	McAllen	Hidalgo	TX	78501	2004	2013
Loan	45	University Shoppes	0.5%	3919 Madison Avenue	Indianapolis	Marion	IN	46227	1990	2008
Loan	46	Holiday Manor	0.5%	4143 Yosemite Boulevard	Modesto	Stanislaus	CA	95357	1962	NAP
Loan	47	Courtyard Commons	0.5%	2100 Northwest Courtyard Circle	Port Saint Lucie	Saint Lucie	FL	34986	2008	NAP
Loan	48	Lockaway Self Storage	0.4%	18913 Interstate 35 North	Schertz	Comal	TX	78154	2000	2010
Loan	49	Harding Avenue Surfside(27)	0.4%	9485-9491 Harding Avenue	Surfside	Miami-Dade	FL	33154	1957	NAP
Loan	50	Executive House Professional Center	0.4%	6797-6827 North High Street	Worthington	Franklin	OH	43085	1973	NAP
Loan	51	Coach Country Corrall MHC	0.4%	1921 208th Street East	Spanaway	Pierce	WA	98387	1971	NAP
Loan	52	Clearwater Estates	0.4%	7023 & 7025 Clearwater Road	Baxter	Crow Wing	MN	56425	2002	NAP
Loan	53	3137 Peach Orchard Road	0.3%	3137 Peach Orchard Road	Augusta	Richmond	GA	30906	2004	NAP
Loan	54	Toledo Self Storage	0.3%	1011 & 1028 South Holland Sylvania Road	Toledo	Lucas	OH	43615	1988, 1995	NAP
Loan	55	Valli Hi Shopping Center	0.3%	405-529 South Circle Drive	Colorado Springs	El Paso	CO	80910	1972	1991, 2002, 2003, 2005, 2008
Loan	56	Lakeshore Hilltop Apartments	0.3%	10950 Highland Road	White Lake Township	Oakland	MI	48386	1967, 1971, 1972, 1977, 1985, 1992	2012-2014
Loan	57	Fargo Express	0.2%	1411 & 1431-1441 South University Drive	Fargo	Cass	ND	58103	1962, 1969	2011-2012
Loan	58	Brentwood Apartments	0.2%	3101 North J Street	McAllen	Hidalgo	TX	78501	1995	2013
Loan	59	McKinley Executive Centre	0.1%	2245 South State Street	Ann Arbor	Washtenaw	MI	48104	1950	1972, 2014

A-1-8

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
				Net Rentable		Loan per Net
			% of	Area (SF/Units	Units	Rentable Area						Second Most	Second	Second	Second
Property			Initial Pool	/Beds/Rooms	of	(SF/Units/Beds/Rooms	Prepayment Provisions	Most Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent	Most Recent
Flag	ID	Property Name	Balance	/Pads/Spaces) (13)	Measure	Pads/Spaces) ($)(10)	(# of payments)(14)	Statements Date	EGI ($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)
Loan	1	One Memorial(24)(25)	9.7%	369,436	Sq. Ft.	606	L(26), D(89), O(5)	T-12 7/31/2014	25,297,039	5,654,712	19,642,327	12/31/2013	22,246,448	5,187,469	17,058,979
Loan	2	Loews Miami Beach Hotel(25)	7.3%	790	Rooms	379,747	L(27), D(89), O(4)	T-12 6/30/2014	123,867,999	82,392,044	41,475,955	12/31/2013	118,363,667	79,330,203	39,033,464
Loan	3	King’s Shops	5.8%	69,023	Sq. Ft.	695	L(25), D(90), O(5)	T-12 7/31/2014	6,774,479	2,989,664	3,784,815	12/31/2013	6,644,763	3,015,197	3,629,566
Loan	4	Goodyear Portfolio(24)	5.7%	2,046,012	Sq. Ft.	23	L(25), YM1(92), O(3)	T-12 9/30/2014	5,508,701	737,417	4,771,284	12/31/2013	3,772,199	361,872	3,410,327
Property	4.01	Innovation Tech Center	5.0%	1,621,500	Sq. Ft.	26
Property	4.02	Research Center	0.3%	193,312	Sq. Ft.	13
Property	4.03	Tire Test	0.2%	145,600	Sq. Ft.	14
Property	4.04	North Archwood	0.2%	85,600	Sq. Ft.	15
Loan	5	Preserve at Autumn Ridge	4.5%	242	Units	151,860	L(27), D(89), O(4)	T-3 6/30/2014 Ann.	3,567,369	583,307	2,984,062
Loan	6	Glen Lakes	4.4%	424	Units	85,495	L(24), D(92), O(4)	T-12 8/31/2014	5,148,972	1,884,499	3,264,473	12/31/2013	4,950,629	1,889,078	3,061,551
Loan	7	Hilton College Station	4.3%	303	Rooms	117,670	L(25), D(91), O(4)	T-12 8/31/2014	17,573,617	12,570,454	5,003,163	12/31/2013	16,380,008	12,086,602	4,293,406
Loan	8	The James Hotel Chicago(26)	4.2%	297	Rooms	117,845	L(28), D(28), O(4)	T-12 9/30/2014	30,734,452	26,101,053	4,633,399	12/31/2013	29,676,819	25,095,876	4,580,943
Loan	9	Marine Club Apartments	3.0%	205	Units	120,244	L(24), D(92), O(4)	T-12 6/30/2014	3,059,450	1,411,543	1,647,907	12/31/2013	3,025,150	1,251,821	1,773,329
Loan	10	Springdale Beltway Commons(27)	2.4%	614,000	Sq. Ft.	32	L(25), D(58), 3%(12), 2%(12), 1%(8), O(5)	T-12 6/30/2014	3,430,917	1,111,082	2,319,835	12/31/2013	3,252,354	1,026,478	2,225,876
Loan	11	Barracks West	2.3%	300	Units	62,667	L(25), D(91), O(4)	T-12 9/30/2014	2,788,822	1,453,900	1,334,922	12/31/2013	2,385,968	1,514,209	871,759
Loan	12	Mercado Portfolio	2.2%	148,899	Sq. Ft.	124	L(24), D(93), O(3)	T-12 6/30/2014	3,115,919	997,959	2,117,960	12/31/2013	3,172,031	1,020,696	2,151,335
Property	12.01	Naranjito	1.9%	125,923	Sq. Ft.	126		T-12 6/30/2014	2,658,897	862,075	1,796,822	12/31/2013	2,721,765	876,748	1,845,017
Property	12.02	Humacao	0.3%	22,976	Sq. Ft.	115		T-12 6/30/2014	457,022	135,884	321,138	12/31/2013	450,266	143,948	306,318
Loan	13	Cable Business Park	2.2%	283,123	Sq. Ft.	63	L(25), D(91), O(4)	T-12 8/31/2014	1,945,104	477,073	1,468,030	12/31/2013	1,852,346	457,284	1,395,062
Loan	14	Summit Palms Apartments	2.2%	352	Units	50,568	L(24), D(92), O(4)	T-12 10/31/2014	3,249,396	1,547,967	1,701,429	12/31/2013	1,930,710	1,333,334	597,376
Loan	15	10 Quivira Plaza	2.1%	181,611	Sq. Ft.	95	L(25), D(91), O(4)	T-12 8/31/2014	2,116,889	738,103	1,378,786	12/31/2013	1,816,789	661,626	1,155,163
Loan	16	12650 Ingenuity Drive	2.1%	124,500	Sq. Ft.	137	L(24), D(92), O(4)	T-12 5/31/2014	2,735,795	472,216	2,263,579	12/31/2013	2,725,438	477,560	2,247,878
Loan	17	AHIP Amarillo Portfolio	1.9%	293	Rooms	54,608	L(25), D(91), O(4)	T-12 7/31/2014	8,851,439	5,814,190	3,037,249	12/31/2013	8,698,000	5,306,000	3,392,000
Property	17.01	Holiday Inn Amarillo West Medical Center	1.0%	151	Rooms	52,139		T-12 7/31/2014	4,848,240	3,416,736	1,431,504	12/31/2013	4,850,000	3,160,000	1,690,000
Property	17.02	Fairfield Inn & Suites Amarillo Airport	0.6%	79	Rooms	64,296		T-12 7/31/2014	2,438,019	1,273,220	1,164,799	12/31/2013	2,315,000	1,172,000	1,143,000
Property	17.03	Sleep Inn & Suites West Medical Center	0.4%	63	Rooms	48,375		T-12 7/31/2014	1,565,180	1,124,234	440,946	12/31/2013	1,533,000	974,000	559,000
Loan	18	Simply Self Storage Portfolio II	1.9%	249,306	Sq. Ft.	63	L(11), YM1(44), O(5)	Various	2,465,250	1,012,326	1,452,924	12/31/2013	2,386,735	1,060,719	1,326,017
Property	18.01	EZ Way Self Storage	0.7%	84,672	Sq. Ft.	69		T-12 5/31/2014	816,969	295,774	521,195	12/31/2013	815,372	359,771	455,601
Property	18.02	Neptune Self Storage	0.5%	56,475	Sq. Ft.	69		T-12 4/30/2014	629,069	296,266	332,803	12/31/2013	627,754	270,476	357,278
Property	18.03	Guardian Self Storage	0.4%	73,487	Sq. Ft.	48		T-12 5/31/2014	596,015	248,909	347,105	12/31/2013	579,643	255,532	324,111
Property	18.04	Dolphin Self Storage	0.3%	34,672	Sq. Ft.	72		T-12 5/31/2014	423,197	171,376	251,821	12/31/2013	363,966	174,940	189,027
Loan	19	Del Carmen Portfolio	1.8%	416	Units	36,002	L(25), D(91), O(4)	T-12 9/30/2014	3,295,746	1,519,465	1,776,281	12/31/2013	3,226,745	1,485,961	1,740,784
Property	19.01	Harmon Villa Apartments	0.6%	171	Units	28,304		T-12 9/30/2014	1,276,937	502,249	774,688	12/31/2013	1,237,088	507,057	730,031
Property	19.02	Sunrise Apartments/Condos	0.3%	92	Units	30,585		T-12 9/30/2014	743,416	357,706	385,710	12/31/2013	705,323	345,973	359,350
Property	19.03	Double D Farenholt Condominium	0.2%	25	Units	80,668		T-12 9/30/2014	218,519	139,523	78,996	12/31/2013	230,938	144,494	86,444
Property	19.04	Del Mar Condominium	0.2%	38	Units	39,688		T-12 9/30/2014	272,807	160,063	112,744	12/31/2013	268,862	157,357	111,505
Property	19.05	Cinema Apartments	0.1%	30	Units	39,415		T-12 9/30/2014	262,094	109,516	152,578	12/31/2013	296,770	107,209	189,561
Property	19.06	Perez Gardens	0.1%	12	Units	75,991		T-12 9/30/2014	151,764	70,391	81,373	12/31/2013	141,272	73,291	67,981
Property	19.07	Elyza Apartments	0.1%	24	Units	31,106		T-12 9/30/2014	178,645	77,881	100,764	12/31/2013	154,235	67,629	86,606
Property	19.08	Oceanview Apartments	0.1%	21	Units	30,301		T-12 9/30/2014	142,665	72,021	70,644	12/31/2013	148,231	60,022	88,209
Property	19.09	Marianas Terrace	0.0%	3	Units	106,889		T-12 9/30/2014	48,899	30,115	18,784	12/31/2013	44,026	22,929	21,097
Loan	20	Manhattan Place	1.7%	137,315	Sq. Ft.	101	L(25), D(31), O(4)	T-12 7/31/2014	2,176,536	597,695	1,578,841	12/31/2013	2,288,684	590,501	1,698,183
Loan	21	Culver City Theatre	1.6%	41,341	Sq. Ft.	327	L(24), D(92), O(4)
Loan	22	Santa Fe Arcade	1.6%	30,501	Sq. Ft.	426	L(24), D(92), O(4)	T-12 8/31/2014	1,527,522	401,203	1,126,319	12/31/2013	1,528,821	404,356	1,124,465
Loan	23	CSRA MOB Portfolio III(24)	1.5%	49,660	Sq. Ft.	255	L(24), D(93), O(3)
Property	23.01	Arlington MOB	1.1%	37,100	Sq. Ft.	251
Property	23.02	Mansfield MOB	0.4%	12,560	Sq. Ft.	269
Loan	24	Unity Apartments	1.3%	83	Units	130,120	L(25), D(32), O(3)	T-12 7/31/2014	1,676,213	478,440	1,197,773	12/31/2013	1,629,313	522,151	1,107,162
Loan	25	Louisiana Retail Portfolio	1.3%	246,687	Sq. Ft.	44	L(25), D(92), O(3)	T-12 7/31/2014	2,014,573	618,449	1,396,124	12/31/2013	1,998,490	587,906	1,410,584
Property	25.01	Boulevard	0.5%	68,012	Sq. Ft.	60		T-12 7/31/2014	763,436	163,944	599,492	12/31/2013	764,386	148,319	616,067
Property	25.02	Crossing	0.5%	113,989	Sq. Ft.	36		T-12 7/31/2014	703,447	234,380	469,067	12/31/2013	714,931	234,630	480,301
Property	25.03	Country Club Plaza	0.3%	64,686	Sq. Ft.	40		T-12 7/31/2014	547,690	220,125	327,565	12/31/2013	519,173	204,957	314,216
Loan	26	Westpark Plaza	1.2%	134,066	Sq. Ft.	75	L(25), YM2(91), O(4)	T-12 8/31/2014	982,441	415,571	566,870	12/31/2013	773,429	397,730	375,699

A-1-9

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
				Net Rentable		Loan per Net
			% of	Area (SF/Units	Units	Rentable Area						Second Most	Second	Second	Second
Property			Initial Pool	/Beds/Rooms	of	(SF/Units/Beds/Rooms	Prepayment Provisions	Most Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent	Most Recent
Flag	ID	Property Name	Balance	/Pads/Spaces) (13)	Measure	Pads/Spaces) ($)(10)	(# of payments)(14)	Statements Date	EGI ($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)
Loan	27	Villas at Spring Hill	1.1%	140	Units	62,679	L(24), D(93), O(3)	T-12 8/31/2014	1,288,352	702,484	585,868	12/31/2013	1,222,718	719,022	503,696
Loan	28	Village at Double Diamond	1.0%	57,229	Sq. Ft.	150	L(24), D(93), O(3)	T-12 5/31/2014	1,125,463	300,134	825,329	12/31/2013	1,083,152	325,560	757,593
Loan	29	Casa Blanca & Casa Valencia	1.0%	259	Units	33,085	L(24), D(92), O(4)	T-12 9/14/2014	1,867,570	1,307,153	560,417	12/31/2013	1,630,961	1,195,985	434,976
Loan	30	Olde Towne Apartments	1.0%	218	Units	39,171	L(25), D(92), O(3)	T-12 8/31/2014	1,497,489	746,893	750,596	12/31/2013	1,373,892	679,076	694,816
Loan	31	Stor-More Auburn	1.0%	110,720	Sq. Ft.	76	L(24), D(92), O(4)	T-12 10/31/2014	1,191,686	403,026	788,660	12/31/2013	1,100,785	384,180	716,605
Loan	32	StaxUp Self Storage - San Marcos	0.9%	125,654	Sq. Ft.	62	L(24), D(93), O(3)	T-12 9/30/2014	1,008,601	340,214	668,387	12/31/2013	1,003,923	312,526	691,397
Loan	33	Union Garden	0.9%	61	Units	126,230	L(25), D(32), O(3)	T-12 7/31/2014	1,242,377	393,143	849,234	12/31/2013	1,201,303	409,722	791,581
Loan	34	Stor-More West Seattle	0.9%	47,865	Sq. Ft.	158	L(24), D(92), O(4)	T-12 10/31/2014	987,457	289,402	698,055	12/31/2013	938,173	280,302	657,871
Loan	35	Oaks of Arlington	0.8%	107	Units	61,682	L(24), D(92), O(4)	T-12 9/30/2014	1,250,210	668,841	581,369	12/31/2013	1,247,768	697,666	550,103
Loan	36	Holiday Inn Anderson	0.8%	115	Rooms	53,817	L(25), D(92), O(3)	T-12 7/31/2014	2,432,151	1,535,317	896,834	12/31/2013	2,099,232	1,378,673	720,559
Loan	37	Storage Quarters Garden City	0.7%	69,660	Sq. Ft.	86	L(25), D(92), O(3)	T-12 8/31/2014	1,341,610	584,386	757,225	12/31/2013	1,333,151	624,196	708,955
Loan	38	Stor-More Burien	0.7%	54,208	Sq. Ft.	106	L(24), D(92), O(4)	T-12 10/31/2014	840,151	268,153	571,997	12/31/2013	756,153	261,261	494,892
Loan	39	Country Manor Farms	0.7%	132	Pads	40,856	L(25), D(92), O(3)	T-12 8/31/2014	624,251	148,474	475,778	12/31/2013	613,533	137,826	475,707
Loan	40	Holiday Inn Express - Burleson	0.6%	74	Rooms	70,270	L(24), D(93), O(3)	T-12 8/31/2014	1,932,667	1,219,749	712,918	12/31/2013	1,874,233	1,234,210	640,023
Loan	41	Holiday Inn Express Brookhaven	0.6%	79	Rooms	65,710	L(25), YM1(92), O(3)	T-12 9/30/2014	1,592,568	875,570	716,998
Loan	42	Dollar Storage - Corona	0.6%	82,568	Sq. Ft.	62	L(24), D(93), O(3)	T-12 9/30/2014	781,455	299,718	481,736	12/31/2013	809,628	276,173	533,455
Loan	43	Wharfside Landing	0.5%	5,940	Sq. Ft.	758	L(25), D(92), O(3)	12/31/2013	606,790	70,483	536,307	12/31/2012	606,776	65,688	541,088
Loan	44	Stonewood Apartments	0.5%	77	Units	57,792	L(24), D(92), O(4)	T-12 8/31/2014	735,068	308,049	427,019	12/31/2013	731,856	319,402	412,454
Loan	45	University Shoppes	0.5%	37,374	Sq. Ft.	113	L(25), D(91), O(4)	12/31/2013	481,717	186,751	294,966
Loan	46	Holiday Manor	0.5%	115	Pads	33,478	L(25), YM1(32), O(3)	T-12 9/30/2014	690,669	323,262	367,407	12/31/2013	692,504	335,457	357,047
Loan	47	Courtyard Commons	0.5%	18,643	Sq. Ft.	200	L(27), D(89), O(4)	T-12 5/31/2014	771,790	141,207	630,583	12/31/2013	760,605	138,632	621,972
Loan	48	Lockaway Self Storage	0.4%	72,920	Sq. Ft.	49	L(24), D(93), O(3)	T-12 9/30/2014	479,054	179,538	299,516	12/31/2013	465,395	155,941	309,453
Loan	49	Harding Avenue Surfside(27)	0.4%	13,670	Sq. Ft.	230	L(24), YM2(31), O(5)	T-12 8/31/2014	375,197	109,688	265,509	12/31/2013	379,480	108,071	271,409
Loan	50	Executive House Professional Center	0.4%	89,187	Sq. Ft.	35	L(24), D(92), O(4)	T-8 8/31/2014 Ann.	1,143,583	672,082	471,501	12/31/2013	1,164,767	705,571	459,195
Loan	51	Coach Country Corrall MHC	0.4%	80	Pads	38,750	L(24), D(90), O(6)	T-12 10/31/2014	437,376	166,287	271,090	12/31/2013	414,525	168,831	245,694
Loan	52	Clearwater Estates	0.4%	58	Units	53,448	L(25), D(91), O(4)	T-12 9/30/2014	529,303	208,905	320,398	12/31/2013	520,054	193,788	326,266
Loan	53	3137 Peach Orchard Road	0.3%	13,813	Sq. Ft.	202	L(26), D(91), O(3)	T-12 7/31/2014	346,747	21,307	325,440	T-12 7/31/2013	345,733	20,293	325,440
Loan	54	Toledo Self Storage	0.3%	87,825	Sq. Ft.	30	L(24), D(93), O(3)	T-12 9/30/2014	503,172	212,821	290,351	12/31/2013	483,411	188,209	295,202
Loan	55	Valli Hi Shopping Center	0.3%	52,169	Sq. Ft.	45	L(25), D(90), O(5)	T-12 9/30/2014	404,888	185,627	219,261	12/31/2013	413,047	165,788	247,259
Loan	56	Lakeshore Hilltop Apartments	0.3%	60	Units	36,667	L(24), D(92), O(4)	T-12 8/31/2014	584,245	179,729	404,516	12/31/2013	534,627	185,836	348,791
Loan	57	Fargo Express	0.2%	34,226	Sq. Ft.	54	L(24), D(92), O(4)	T-12 4/30/2014	341,356	99,634	241,722	12/31/2013	329,264	123,725	205,539
Loan	58	Brentwood Apartments	0.2%	48	Units	31,250	L(24), D(92), O(4)	T-12 8/31/2014	315,970	160,769	155,201	12/31/2013	314,078	142,122	171,955
Loan	59	McKinley Executive Centre	0.1%	24,252	Sq. Ft.	49	L(24), D(93), O(3)	T-12 9/30/2014	279,350	200,065	79,285	12/31/2013	305,331	194,734	110,597

A-1-10

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Third Most	Third	Third	Third
Property			Initial Pool	Recent Operating	Most Recent	Most Recent	Most Recent	Underwritten NOI	Underwritten NCF	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten
Flag	ID	Property Name	Balance	Statements Date	EGI($)	Expenses($)	NOI($)	Debt Yield (10)	Debt Yield (10)	Revenue($)	EGI($)	Expenses($)	NOI ($)	Reserves($)	TI/LC($)	NCF ($)
Loan	1	One Memorial(24)(25)	9.7%	12/31/2012	21,378,167	5,511,623	15,866,544	8.4%	8.1%	23,709,252	24,963,391	6,093,853	18,869,538	92,359	656,273	18,120,906
Loan	2	Loews Miami Beach Hotel(25)	7.3%	12/31/2012	113,836,896	78,003,918	35,832,978	13.7%	12.1%	80,302,395	123,867,999	82,705,538	41,162,461	4,954,720		36,207,741
Loan	3	King’s Shops	5.8%	12/31/2012	6,202,490	2,724,166	3,478,324	8.0%	7.8%	4,445,618	6,836,682	2,978,443	3,858,238	17,256	79,376	3,761,606
Loan	4	Goodyear Portfolio(24)	5.7%	12/31/2012	2,316,651	242,513	2,074,138	9.7%	8.8%	5,032,727	12,040,925	7,461,737	4,579,188	204,601	226,962	4,147,625
Property	4.01	Innovation Tech Center	5.0%
Property	4.02	Research Center	0.3%
Property	4.03	Tire Test	0.2%
Property	4.04	North Archwood	0.2%
Loan	5	Preserve at Autumn Ridge	4.5%					8.1%	8.0%	3,825,660	3,985,721	1,001,033	2,984,689	48,400		2,936,289
Loan	6	Glen Lakes	4.4%	12/31/2012	4,711,694	1,829,640	2,882,054	8.1%	7.8%	4,829,964	5,213,841	2,284,868	2,928,973	106,000		2,822,973
Loan	7	Hilton College Station	4.3%	12/31/2012	14,707,822	11,122,273	3,585,549	12.4%	10.5%	12,147,951	17,238,565	12,810,000	4,428,565	689,543		3,739,022
Loan	8	The James Hotel Chicago(26)	4.2%	12/31/2012	28,725,333	24,209,191	4,516,142	12.8%	9.3%	17,318,320	30,734,452	26,265,805	4,468,647	1,229,378		3,239,268
Loan	9	Marine Club Apartments	3.0%	12/31/2012	2,902,714	1,209,767	1,692,947	8.1%	7.9%	3,258,600	3,175,484	1,180,314	1,995,171	35,931		1,959,240
Loan	10	Springdale Beltway Commons(27)	2.4%	12/31/2012	2,955,128	1,081,850	1,873,278	10.8%	9.5%	2,843,485	3,328,099	1,176,126	2,151,973	122,800	129,715	1,899,458
Loan	11	Barracks West	2.3%	12/31/2012	669,377	419,358	250,019	8.1%	7.7%	3,303,030	3,104,557	1,588,070	1,516,487	75,000		1,441,487
Loan	12	Mercado Portfolio	2.2%	12/31/2012	3,136,008	1,067,523	2,068,485	12.2%	11.3%	2,520,178	3,159,072	895,863	2,263,209	22,334	148,827	2,092,047
Property	12.01	Naranjito	1.9%	12/31/2012	2,802,865	908,538	1,894,327			2,151,052	2,711,864	739,975	1,971,889	18,888	125,923	1,827,078
Property	12.02	Humacao	0.3%	12/31/2012	333,143	158,985	174,158			369,126	447,208	155,888	291,320	3,446	22,904	264,969
Loan	13	Cable Business Park	2.2%	12/31/2012	1,718,143	382,610	1,335,533	9.3%	8.5%	2,220,288	2,188,860	511,818	1,677,042	42,468	110,153	1,524,421
Loan	14	Summit Palms Apartments	2.2%					8.8%	8.3%	3,802,536	3,464,251	1,897,834	1,566,417	88,000		1,478,417
Loan	15	10 Quivira Plaza	2.1%	12/31/2012	1,583,076	563,411	1,019,665	9.9%	9.2%	1,892,296	2,507,270	801,426	1,705,845	36,322	86,696	1,582,827
Loan	16	12650 Ingenuity Drive	2.1%	12/31/2012	2,656,116	473,594	2,182,522	10.8%	9.9%	2,347,497	2,381,805	544,959	1,836,846	24,900	126,990	1,684,956
Loan	17	AHIP Amarillo Portfolio	1.9%	12/31/2012	6,193,000	4,014,000	2,179,000	19.5%	17.3%	8,029,188	8,817,544	5,694,019	3,123,525	352,702		2,770,824
Property	17.01	Holiday Inn Amarillo West Medical Center	1.0%	12/31/2012	3,823,000	2,612,000	1,211,000			4,072,598	4,814,345	3,338,428	1,475,917	192,574		1,283,343
Property	17.02	Fairfield Inn & Suites Amarillo Airport	0.6%	12/31/2012	928,000	491,000	437,000			2,402,334	2,438,019	1,383,243	1,054,776	97,521		957,255
Property	17.03	Sleep Inn & Suites West Medical Center	0.4%	12/31/2012	1,442,000	911,000	531,000			1,554,256	1,565,180	972,347	592,833	62,607		530,225
Loan	18	Simply Self Storage Portfolio II	1.9%					9.4%	9.0%	2,722,785	2,465,250	990,677	1,474,573	56,728		1,417,846
Property	18.01	EZ Way Self Storage	0.7%							819,756	816,969	281,557	535,412	12,704		522,708
Property	18.02	Neptune Self Storage	0.5%							874,269	629,069	283,758	345,311	8,471		336,840
Property	18.03	Guardian Self Storage	0.4%							649,668	596,015	243,749	352,266	20,083		332,183
Property	18.04	Dolphin Self Storage	0.3%							379,092	423,197	181,613	241,584	15,469		226,115
Loan	19	Del Carmen Portfolio	1.8%	12/31/2012	3,272,584	1,481,290	1,791,294	11.5%	10.7%	3,340,392	3,266,618	1,539,949	1,726,668	124,800		1,601,868
Property	19.01	Harmon Villa Apartments	0.6%	12/31/2012	1,282,452	507,727	774,725			1,278,600	1,253,820	488,721	765,099	51,300		713,799
Property	19.02	Sunrise Apartments/Condos	0.3%	12/31/2012	709,197	341,149	368,048			757,200	727,618	349,850	377,768	27,600		350,168
Property	19.03	Double D Farenholt Condominium	0.2%	12/31/2012	231,488	144,744	86,744			192,600	196,400	161,097	35,303	7,500		27,803
Property	19.04	Del Mar Condominium	0.2%	12/31/2012	253,719	157,709	96,010			271,500	267,600	167,936	99,664	11,400		88,264
Property	19.05	Cinema Apartments	0.1%	12/31/2012	298,861	116,616	182,245			266,400	267,400	111,232	156,168	9,000		147,168
Property	19.06	Perez Gardens	0.1%	12/31/2012	94,774	53,843	40,931			168,192	155,637	76,385	79,251	3,600		75,651
Property	19.07	Elyza Apartments	0.1%	12/31/2012	180,650	75,230	105,420			183,000	184,100	77,881	106,219	7,200		99,019
Property	19.08	Oceanview Apartments	0.1%	12/31/2012	158,849	63,829	95,020			158,100	158,898	73,926	84,972	6,300		78,672
Property	19.09	Marianas Terrace	0.0%	12/31/2012	62,594	20,443	42,151			64,800	55,145	32,922	22,223	900		21,323
Loan	20	Manhattan Place	1.7%	12/31/2012	2,446,614	604,878	1,841,736	11.3%	10.7%	2,023,819	2,195,638	628,228	1,567,410	27,463	50,508	1,489,439
Loan	21	Culver City Theatre	1.6%					13.5%	13.3%	1,984,368	2,238,524	417,229	1,821,295	8,268	20,671	1,792,357
Loan	22	Santa Fe Arcade	1.6%	12/31/2012	1,580,098	439,344	1,140,754	7.9%	7.7%	1,655,910	1,473,909	451,964	1,021,945	6,100	15,251	1,000,595
Loan	23	CSRA MOB Portfolio III(24)	1.5%					9.7%	9.2%	1,336,629	1,269,798	38,094	1,231,704	9,932	49,660	1,172,112
Property	23.01	Arlington MOB	1.1%							983,150	933,993	28,020	905,973	7,420	37,100	861,453
Property	23.02	Mansfield MOB	0.4%							353,479	335,805	10,074	325,731	2,512	12,560	310,659
Loan	24	Unity Apartments	1.3%	12/31/2012	1,506,718	486,462	1,020,256	9.3%	9.1%	1,513,800	1,512,244	503,973	1,008,271	23,655		984,616
Loan	25	Louisiana Retail Portfolio	1.3%	12/31/2012	2,082,764	564,288	1,518,476	12.1%	10.3%	1,753,217	1,936,064	636,427	1,299,637	46,870	150,000	1,102,767
Property	25.01	Boulevard	0.5%	12/31/2012	738,814	179,391	559,423			651,463	685,699	187,488	498,211	12,922	50,000	435,289
Property	25.02	Crossing	0.5%	12/31/2012	807,613	204,757	602,856			628,954	696,510	220,125	476,385	21,658	50,000	404,727
Property	25.03	Country Club Plaza	0.3%	12/31/2012	536,337	180,140	356,197			472,800	553,855	228,814	325,041	12,290	50,000	262,751
Loan	26	Westpark Plaza	1.2%	12/31/2012	747,455	339,548	407,907	9.7%	9.2%	1,303,611	1,455,170	486,334	968,836	20,110	33,663	915,062

A-1-11

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Third Most	Third	Third	Third
Property			Initial Pool	Recent Operating	Most Recent	Most Recent	Most Recent	Underwritten NOI	Underwritten NCF	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten
Flag	ID	Property Name	Balance	Statements Date	EGI($)	Expenses($)	NOI($)	Debt Yield (10)	Debt Yield (10)	Revenue($)	EGI($)	Expenses($)	NOI ($)	Reserves($)	TI/LC($)	NCF ($)
Loan	27	Villas at Spring Hill	1.1%	12/31/2012	1,443,351	695,011	748,340	8.0%	7.6%	1,399,548	1,383,020	680,213	702,807	35,000		667,807
Loan	28	Village at Double Diamond	1.0%					8.6%	8.1%	1,218,375	1,103,576	366,114	737,462	11,446	28,615	697,402
Loan	29	Casa Blanca & Casa Valencia	1.0%					8.6%	7.8%	1,872,852	2,038,001	1,304,324	733,677	64,750		668,927
Loan	30	Olde Towne Apartments	1.0%	12/31/2012	1,370,310	724,971	645,339	9.1%	8.0%	1,519,327	1,497,489	717,627	779,862	94,610		685,252
Loan	31	Stor-More Auburn	1.0%	12/31/2012	1,038,755	407,211	631,544	10.1%	10.0%	1,172,391	1,241,759	390,989	850,770	15,575		835,195
Loan	32	StaxUp Self Storage - San Marcos	0.9%	12/31/2012	997,906	312,941	684,965	8.9%	8.8%	1,342,841	1,034,270	341,539	692,732	12,565		680,166
Loan	33	Union Garden	0.9%	12/31/2012	1,124,878	381,619	743,259	9.2%	9.0%	1,096,176	1,085,827	375,080	710,747	21,289		689,458
Loan	34	Stor-More West Seattle	0.9%	12/31/2012	887,826	262,755	625,071	9.5%	9.4%	1,062,975	1,011,486	292,982	718,504	7,015		711,489
Loan	35	Oaks of Arlington	0.8%	12/31/2012	1,176,670	643,349	533,321	8.8%	8.4%	1,208,544	1,224,638	644,444	580,195	26,750		553,445
Loan	36	Holiday Inn Anderson	0.8%	12/31/2012	1,956,702	1,339,396	617,306	14.2%	12.6%	2,241,231	2,432,158	1,553,461	878,697	97,286		781,410
Loan	37	Storage Quarters Garden City	0.7%	12/31/2012	1,291,707	554,020	737,687	12.4%	12.2%	1,341,539	1,341,610	597,486	744,124	10,449		733,675
Loan	38	Stor-More Burien	0.7%	12/31/2012	638,793	221,227	417,566	9.7%	9.6%	822,000	828,356	268,962	559,394	7,796		551,598
Loan	39	Country Manor Farms	0.7%	12/31/2012	602,574	124,920	477,654	8.2%	8.0%	632,460	600,837	160,199	440,638	7,140		433,498
Loan	40	Holiday Inn Express - Burleson	0.6%	12/31/2012	1,838,222	1,193,341	644,882	12.5%	11.0%	1,906,773	1,932,667	1,283,118	649,549	77,307		572,242
Loan	41	Holiday Inn Express Brookhaven	0.6%					11.6%	10.4%	1,586,077	1,592,568	989,912	602,657	63,703		538,954
Loan	42	Dollar Storage - Corona	0.6%	12/31/2012	823,490	312,532	510,958	8.9%	8.6%	913,339	752,852	300,719	452,133	12,385		439,748
Loan	43	Wharfside Landing	0.5%	12/31/2011	532,785	66,912	465,873	11.0%	10.9%	604,495	623,325	127,571	495,753	891	5,940	488,923
Loan	44	Stonewood Apartments	0.5%	12/31/2012	716,770	312,639	404,131	9.1%	8.6%	745,140	709,910	306,963	402,948	19,250		383,698
Loan	45	University Shoppes	0.5%					10.2%	9.1%	504,269	531,733	100,920	430,813	5,606	42,980	382,227
Loan	46	Holiday Manor	0.5%	12/31/2012	656,316	317,970	338,345	9.4%	9.2%	648,543	688,086	326,900	361,185	5,750		355,435
Loan	47	Courtyard Commons	0.5%	12/31/2012	770,810	186,958	583,851	9.1%	8.4%	665,895	492,755	152,912	339,844	3,729	21,365	314,751
Loan	48	Lockaway Self Storage	0.4%	12/31/2012	419,242	142,251	276,991	8.2%	8.0%	498,504	470,006	177,655	292,351	7,292		285,059
Loan	49	Harding Avenue Surfside(27)	0.4%	12/31/2012	374,186	109,707	264,479	8.0%	8.0%	340,038	403,702	150,250	253,452	2,734	23	250,695
Loan	50	Executive House Professional Center	0.4%	12/31/2012	1,132,503	684,212	448,291	14.1%	10.6%	1,287,063	1,176,772	735,252	441,520	27,382	82,745	331,393
Loan	51	Coach Country Corrall MHC	0.4%	12/31/2012	389,336	189,307	200,029	8.7%	8.6%	468,000	437,376	166,652	270,725	4,456		266,269
Loan	52	Clearwater Estates	0.4%	12/31/2012	493,900	188,340	305,561	9.0%	8.4%	523,668	512,546	233,503	279,043	18,850		260,193
Loan	53	3137 Peach Orchard Road	0.3%	T-12 7/31/2012	364,708	39,268	325,440	10.6%	10.0%	325,440	329,410	32,821	296,589	2,072	13,813	280,704
Loan	54	Toledo Self Storage	0.3%	12/31/2012	448,735	185,591	263,144	10.0%	9.5%	548,025	503,000	242,408	260,592	13,174		247,418
Loan	55	Valli Hi Shopping Center	0.3%	12/31/2012	503,067	163,321	339,746	11.0%	9.8%	335,852	439,980	180,445	259,535	10,434	18,046	231,055
Loan	56	Lakeshore Hilltop Apartments	0.3%					17.7%	16.6%	542,640	570,108	180,809	389,299	24,000		365,299
Loan	57	Fargo Express	0.2%	12/31/2012	294,177	94,225	199,953	11.2%	9.2%	223,281	301,357	96,000	205,357	5,134	30,991	169,232
Loan	58	Brentwood Apartments	0.2%	12/31/2012	330,897	157,429	173,469	9.6%	8.7%	310,078	296,114	151,905	144,209	13,200		131,009
Loan	59	McKinley Executive Centre	0.1%	12/31/2012	286,904	199,360	87,544	10.5%	8.0%	306,400	324,990	199,537	125,454	6,063	23,678	95,712

A-1-12

COMM 2014-CCRE21

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

% of

Property

Initial Pool

Ownership

Ground Lease

Ground Lease

Lease

Lease

Flag

ID

Property Name

Balance

Interest(15)

Expiration(16)

Extension Terms

Largest Tenant(17)(19)(20)

SF

Expiration(18)

2nd Largest Tenant (17)(20)

SF

Expiration(18)

Loan

1

One Memorial(24)(25)

9.7%

Fee Simple

Microsoft

170,658

12/31/2017

Intersystems Corp

151,768

03/31/2018

Loan

2

Loews Miami Beach Hotel(25)

7.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

3

King’s Shops

5.8%

Fee Simple

Macy’s

10,008

05/31/2019

Three Fat Pigs

5,229

02/28/2023

Loan

4

Goodyear Portfolio(24)

5.7%

Fee Simple

Property

4.01

Innovation Tech Center

5.0%

Fee Simple

The Goodyear Tire and Rubber Company

1,621,500

04/30/2038

NAP

NAP

NAP

Property

4.02

Research Center

0.3%

Fee Simple

The Goodyear Tire and Rubber Company

193,312

04/30/2038

NAP

NAP

NAP

Property

4.03

Tire Test

0.2%

Fee Simple

The Goodyear Tire and Rubber Company

145,600

04/30/2038

NAP

NAP

NAP

Property

4.04

North Archwood

0.2%

Fee Simple

The Goodyear Tire and Rubber Company

85,600

04/30/2038

NAP

NAP

NAP

Loan

5

Preserve at Autumn Ridge

4.5%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

6

Glen Lakes

4.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

7

Hilton College Station

4.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

8

The James Hotel Chicago(26)

4.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

9

Marine Club Apartments

3.0%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

10

Springdale Beltway Commons(27)

2.4%

Fee Simple

Garden Ridge

122,855

06/12/2021

Morris Furniture Co.

89,318

01/31/2021

Loan

11

Barracks West

2.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

12

Mercado Portfolio

2.2%

Fee Simple

Property

12.01

Naranjito

1.9%

Fee Simple

Riago Incorporado

35,308

09/30/2032

Walgreens

16,800

05/01/2078

Property

12.02

Humacao

0.3%

Fee Simple

Carlos M. Solis/ Sears

7,288

10/31/2017

Oro Centro

5,891

05/31/2019

Loan

13

Cable Business Park

2.2%

Fee Simple

Alpine Collision Center

39,365

09/30/2019

Applied Instrument Technologies, Inc.

23,158

11/30/2015

Loan

14

Summit Palms Apartments

2.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

15

10 Quivira Plaza

2.1%

Fee Simple

Price Chopper

64,736

05/31/2028

Westlake Hardware

21,000

10/31/2025

Loan

16

12650 Ingenuity Drive

2.1%

Fee Simple

Kaplan, Inc.

124,500

12/01/2021

NAP

NAP

NAP

Loan

17

AHIP Amarillo Portfolio

1.9%

Fee Simple

Property

17.01

Holiday Inn Amarillo West Medical Center

1.0%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

17.02

Fairfield Inn & Suites Amarillo Airport

0.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

17.03

Sleep Inn & Suites West Medical Center

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

18

Simply Self Storage Portfolio II

1.9%

Fee Simple

Property

18.01

EZ Way Self Storage

0.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

18.02

Neptune Self Storage

0.5%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

18.03

Guardian Self Storage

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

18.04

Dolphin Self Storage

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

19

Del Carmen Portfolio

1.8%

Fee Simple

Property

19.01

Harmon Villa Apartments

0.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

19.02

Sunrise Apartments/Condos

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

19.03

Double D Farenholt Condominium

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

19.04

Del Mar Condominium

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

19.05

Cinema Apartments

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

19.06

Perez Gardens

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

19.07

Elyza Apartments

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

19.08

Oceanview Apartments

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

19.09

Marianas Terrace

0.0%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

20

Manhattan Place

1.7%

Fee Simple

Ross Dress For Less

30,187

01/31/2020

Stage

28,000

01/31/2019

Loan

21

Culver City Theatre

1.6%

Fee Simple

ArcLight Cinemas

41,341

11/21/2029

NAP

NAP

NAP

Loan

22

Santa Fe Arcade

1.6%

Fee Simple

Blue Corn II, Draft Station

4,574

12/31/2029

TPC Basement Storage Lease

4,089

12/31/2026

Loan

23

CSRA MOB Portfolio III(24)

1.5%

Fee Simple

Property

23.01

Arlington MOB

1.1%

Fee Simple

Arlington MOB

37,100

11/04/2026

NAP

NAP

NAP

Property

23.02

Mansfield MOB

0.4%

Fee Simple

Mansfield MOB

12,560

11/04/2026

NAP

NAP

NAP

Loan

24

Unity Apartments

1.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

25

Louisiana Retail Portfolio

1.3%

Fee Simple

Property

25.01

Boulevard

0.5%

Fee Simple

Golfballs.com

19,025

02/28/2016

Harbor Freight Tools

11,950

09/30/2015

Property

25.02

Crossing

0.5%

Fee Simple

Super Fresh

58,432

09/30/2039

A-1 Home Appliance Center

20,000

03/31/2016

Property

25.03

Country Club Plaza

0.3%

Fee Simple

Winn Dixie

33,387

01/31/2018

Dollar General

8,450

12/31/2018

Loan

26

Westpark Plaza

1.2%

Fee Simple

FAMSA Inc., a Calif Corp

40,362

12/11/2015

Teppanyaki Grill & Buffet

27,096

09/30/2023

A-1-13

COMM 2014-CCRE21

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

% of

Property

Initial Pool

Ownership

Ground Lease

Ground Lease

Lease

Lease

Flag

ID

Property Name

Balance

Interest(15)

Expiration(16)

Extension Terms

Largest Tenant(17)(19)(20)

SF

Expiration(18)

2nd Largest Tenant (17)(20)

SF

Expiration(18)

Loan

27

Villas at Spring Hill

1.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

28

Village at Double Diamond

1.0%

Fee Simple

Goldies S. Meadows

3,700

11/30/2020

Metamorphosis Salon/Spa

3,640

10/31/2015

Loan

29

Casa Blanca & Casa Valencia

1.0%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

30

Olde Towne Apartments

1.0%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

31

Stor-More Auburn

1.0%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

32

StaxUp Self Storage - San Marcos

0.9%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

33

Union Garden

0.9%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

34

Stor-More West Seattle

0.9%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

35

Oaks of Arlington

0.8%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

36

Holiday Inn Anderson

0.8%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

37

Storage Quarters Garden City

0.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

38

Stor-More Burien

0.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

39

Country Manor Farms

0.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

40

Holiday Inn Express - Burleson

0.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

41

Holiday Inn Express Brookhaven

0.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

42

Dollar Storage - Corona

0.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

43

Wharfside Landing

0.5%

Leasehold

09/15/2050

None

High Tide

2,689

01/31/2017

Beach Bistro, LLC

784

08/31/2018

Loan

44

Stonewood Apartments

0.5%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

45

University Shoppes

0.5%

Fee Simple

University of Indianapolis

26,480

07/31/2023

Anytime Fitness

6,086

02/28/2019

Loan

46

Holiday Manor

0.5%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

47

Courtyard Commons

0.5%

Fee Simple

Citibank, N.A.

6,869

01/31/2018

GT2, LLC dba Good Times West

4,118

02/28/2017

Loan

48

Lockaway Self Storage

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

49

Harding Avenue Surfside(27)

0.4%

Fee Simple

David & Saul Inc.

2,100

08/31/2016

26 Sushi K Group LLC

2,000

01/31/2016

Loan

50

Executive House Professional Center

0.4%

Fee Simple

Crown Appraisal Group

5,810

04/30/2021

Primerica Financial Services

5,609

01/31/2020

Loan

51

Coach Country Corrall MHC

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

52

Clearwater Estates

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

53

3137 Peach Orchard Road

0.3%

Fee Simple

Rite Aid

13,813

06/02/2024

NAP

NAP

NAP

Loan

54

Toledo Self Storage

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

55

Valli Hi Shopping Center

0.3%

Fee Simple

Save-A-Lot

17,616

12/31/2019

Family Dollar Store

8,861

12/31/2017

Loan

56

Lakeshore Hilltop Apartments

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

57

Fargo Express

0.2%

Fee Simple

Hornbacher’s

20,650

11/30/2021

Animal Health Clinic

8,926

08/31/2018

Loan

58

Brentwood Apartments

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

59

McKinley Executive Centre

0.1%

Fee Simple

Jewish Family Services

11,954

02/29/2024

Dynamic Edge

5,197

12/31/2019

A-1-14

COMM 2014-CCRE21

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

% of

Property

Initial Pool

Lease

Lease

Lease

Occupancy

Flag

ID

Property Name

Balance

3rd Largest Tenant(20)

SF

Expiration(18)

4th Largest Tenant

SF

Expiration(18)

5th Largest Tenant

SF

Expiration(18)

Occupancy

As-of Date

Loan

1

One Memorial(24)(25)

9.7%

Flagship Ventures

21,750

03/31/2016

Intersystems Corp

7,098

04/30/2018

NAP

NAP

NAP

97.7%

09/02/2014

Loan

2

Loews Miami Beach Hotel(25)

7.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

86.0%

06/30/2014

Loan

3

King’s Shops

5.8%

Roy’s Waikoloa Bar

5,049

04/30/2015

Whaler’s General Store

4,225

04/30/2016

Martin & MacArthur

3,936

08/31/2016

94.4%

09/22/2014

Loan

4

Goodyear Portfolio(24)

5.7%

100.0%

10/31/2014

Property

4.01

Innovation Tech Center

5.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

10/31/2014

Property

4.02

Research Center

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

10/31/2014

Property

4.03

Tire Test

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

10/31/2014

Property

4.04

North Archwood

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

10/31/2014

Loan

5

Preserve at Autumn Ridge

4.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

08/04/2014

Loan

6

Glen Lakes

4.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

96.0%

09/22/2014

Loan

7

Hilton College Station

4.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

79.4%

08/31/2014

Loan

8

The James Hotel Chicago(26)

4.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

78.2%

09/30/2014

Loan

9

Marine Club Apartments

3.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

90.7%

11/24/2014

Loan

10

Springdale Beltway Commons(27)

2.4%

Ashley Furniture

72,000

06/17/2019

Dave & Busters, Inc.

63,741

01/31/2018

Full Throttle Indoor Karting, LLC

54,400

05/31/2016

80.8%

09/29/2014

Loan

11

Barracks West

2.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

88.0%

12/01/2014

Loan

12

Mercado Portfolio

2.2%

88.7%

Various

Property

12.01

Naranjito

1.9%

Rainbow

7,506

01/31/2017

All Ways 99

6,915

02/28/2031

Kress-Kress Kids

4,506

06/30/2017

88.2%

08/12/2014

Property

12.02

Humacao

0.3%

Liberty Cable

3,000

08/31/2015

Natural Slim

2,060

12/31/2017

Sprint

1,989

07/31/2017

91.7%

09/01/2014

Loan

13

Cable Business Park

2.2%

Johnstone Supply

16,473

04/30/2017

Qualified Technologies

14,311

11/30/2018

BMS Parent Inc.

13,520

12/31/2015

98.4%

10/14/2014

Loan

14

Summit Palms Apartments

2.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

90.3%

10/10/2014

Loan

15

10 Quivira Plaza

2.1%

Missie’s Discount Liquors

11,480

01/31/2020

Naomi’s Hallmark

8,200

02/28/2019

Aaron Rents

6,800

09/30/2015

96.4%

10/20/2014

Loan

16

12650 Ingenuity Drive

2.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

12/06/2014

Loan

17

AHIP Amarillo Portfolio

1.9%

82.0%

07/31/2014

Property

17.01

Holiday Inn Amarillo West Medical Center

1.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

78.7%

07/31/2014

Property

17.02

Fairfield Inn & Suites Amarillo Airport

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

83.6%

07/31/2014

Property

17.03

Sleep Inn & Suites West Medical Center

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

87.7%

07/31/2014

Loan

18

Simply Self Storage Portfolio II

1.9%

86.2%

10/14/2014

Property

18.01

EZ Way Self Storage

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

93.3%

10/14/2014

Property

18.02

Neptune Self Storage

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

77.4%

10/14/2014

Property

18.03

Guardian Self Storage

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

86.9%

10/14/2014

Property

18.04

Dolphin Self Storage

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

81.9%

10/14/2014

Loan

19

Del Carmen Portfolio

1.8%

94.2%

09/30/2014

Property

19.01

Harmon Villa Apartments

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

98.2%

09/30/2014

Property

19.02

Sunrise Apartments/Condos

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

09/30/2014

Property

19.03

Double D Farenholt Condominium

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

72.0%

09/30/2014

Property

19.04

Del Mar Condominium

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

86.8%

09/30/2014

Property

19.05

Cinema Apartments

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

86.7%

09/30/2014

Property

19.06

Perez Gardens

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

09/30/2014

Property

19.07

Elyza Apartments

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

91.7%

09/30/2014

Property

19.08

Oceanview Apartments

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

85.7%

09/30/2014

Property

19.09

Marianas Terrace

0.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

09/30/2014

Loan

20

Manhattan Place

1.7%

K&G Fashion Superstore

20,000

02/28/2017

Sicily’s Italian Buffet

5,500

08/31/2015

Lane Bryant

5,000

01/31/2018

86.1%

11/14/2014

Loan

21

Culver City Theatre

1.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

12/06/2014

Loan

22

Santa Fe Arcade

1.6%

Rooftop Pizza

2,872

12/31/2027

SF Coffee Company

1,588

02/28/2028

Diva Diamonds

1,513

10/31/2015

89.3%

11/18/2014

Loan

23

CSRA MOB Portfolio III(24)

1.5%

100.0%

12/06/2014

Property

23.01

Arlington MOB

1.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

12/06/2014

Property

23.02

Mansfield MOB

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

12/06/2014

Loan

24

Unity Apartments

1.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

09/01/2014

Loan

25

Louisiana Retail Portfolio

1.3%

89.4%

10/01/2014

Property

25.01

Boulevard

0.5%

Piccadilly Cafeteria

10,440

08/31/2017

Asian Grocery Store Co

5,150

02/28/2018

Siros Bistro

2,200

10/31/2017

86.0%

10/01/2014

Property

25.02

Crossing

0.5%

Piccadilly Cafeteria

11,250

05/31/2016

Cato Corporation

4,922

01/31/2016

Sicily’s Pizza

3,000

03/31/2016

92.8%

10/01/2014

Property

25.03

Country Club Plaza

0.3%

Buffalo Wild Wings

6,400

04/30/2016

Hot Wok

1,713

09/30/2015

Pro Cut

1,600

06/30/2016

86.8%

10/01/2014

Loan

26

Westpark Plaza

1.2%

Blast Fitness

25,000

06/30/2025

Bingo

11,828

01/13/2024

Luby’s Fuddruckers Restaurants

7,400

MTM

85.9%

10/08/2014

A-1-15

COMM 2014-CCRE21

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

% of

Property

Initial Pool

Lease

Lease

Lease

Occupancy

Flag

ID

Property Name

Balance

3rd Largest Tenant(20)

SF

Expiration(18)

4th Largest Tenant

SF

Expiration(18)

5th Largest Tenant

SF

Expiration(18)

Occupancy

As-of Date

Loan

27

Villas at Spring Hill

1.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

10/07/2014

Loan

28

Village at Double Diamond

1.0%

JJ Dollar Store

3,348

10/31/2016

Taco Bell

3,217

04/30/2025

Peg’s Glorified Ham & Eggs

2,801

04/30/2016

72.7%

10/07/2014

Loan

29

Casa Blanca & Casa Valencia

1.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

96.9%

10/09/2014

Loan

30

Olde Towne Apartments

1.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

93.6%

10/06/2014

Loan

31

Stor-More Auburn

1.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

96.7%

11/06/2014

Loan

32

StaxUp Self Storage - San Marcos

0.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

86.6%

09/30/2014

Loan

33

Union Garden

0.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

09/01/2014

Loan

34

Stor-More West Seattle

0.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

97.8%

11/06/2014

Loan

35

Oaks of Arlington

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

96.3%

10/08/2014

Loan

36

Holiday Inn Anderson

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

58.8%

07/31/2014

Loan

37

Storage Quarters Garden City

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

94.8%

10/13/2014

Loan

38

Stor-More Burien

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

95.7%

11/06/2014

Loan

39

Country Manor Farms

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

09/19/2014

Loan

40

Holiday Inn Express - Burleson

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

73.2%

08/31/2014

Loan

41

Holiday Inn Express Brookhaven

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

58.2%

09/30/2014

Loan

42

Dollar Storage - Corona

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

87.1%

10/06/2014

Loan

43

Wharfside Landing

0.5%

Café Livin’

680

08/31/2018

Verace

623

12/31/2015

Vibe

351

06/30/2018

100.0%

09/01/2014

Loan

44

Stonewood Apartments

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

96.1%

11/03/2014

Loan

45

University Shoppes

0.5%

Interglobal Indiana

4,808

11/30/2016

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

12/06/2014

Loan

46

Holiday Manor

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

91.3%

08/31/2014

Loan

47

Courtyard Commons

0.5%

F.A.T.’s Pizza, Inc.

2,022

03/12/2018

Nail Lounge West

1,482

09/09/2019

A Salon Solutions, Inc.

1,478

07/31/2015

100.0%

06/30/2014

Loan

48

Lockaway Self Storage

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

94.0%

10/30/2014

Loan

49

Harding Avenue Surfside(27)

0.4%

26 Sushi K Group LLC

1,500

04/30/2016

David Herman

1,225

MTM

Dr. Yudah Ben Mergui/YAMO, Inc.

1,164

09/30/2022

98.0%

11/11/2014

Loan

50

Executive House Professional Center

0.4%

Home Health Connection

4,329

07/31/2017

Directions Counseling

4,211

05/31/2019

Quality Aero

3,797

10/30/2016

96.3%

12/06/2014

Loan

51

Coach Country Corrall MHC

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

97.5%

08/31/2014

Loan

52

Clearwater Estates

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

93.1%

11/30/2014

Loan

53

3137 Peach Orchard Road

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

12/05/2014

Loan

54

Toledo Self Storage

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

78.1%

10/01/2014

Loan

55

Valli Hi Shopping Center

0.3%

Yukon Tavern

5,905

03/31/2017

MJM Pawn & Loan, LLC

4,759

12/31/2019

El Torito

2,851

12/31/2017

100.0%

09/01/2014

Loan

56

Lakeshore Hilltop Apartments

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

09/29/2014

Loan

57

Fargo Express

0.2%

Payless Shoes

4,000

MTM

Shear Magic

650

12/31/2014

NAP

NAP

NAP

100.0%

11/01/2014

Loan

58

Brentwood Apartments

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

95.8%

11/03/2014

Loan

59

McKinley Executive Centre

0.1%

Interactive Menu Technologies

1,939

01/31/2018

Parros Financial Group, LLC

1,700

07/31/2021

Greenpath, Inc.

721

10/31/2015

100.0%

10/10/2014

A-1-16

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Upfront	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront
Property			Initial Pool	Replacement	Replacement	TI/LC	TI/LC	Tax	Tax	Insurance	Insurance	Engineering
Flag	ID	Property Name	Balance	Reserves($)(21)	Reserves($)(22)	Reserves($)(21)	Reserves($)(22)	Reserves($)(21)	Reserves($)(22)	Reserves($)(21)	Reserves($)(22)	Reserves($)(21)
Loan	1	One Memorial(24)(25)	9.7%		Springing	357,619	Springing		Springing		Springing
Loan	2	Loews Miami Beach Hotel(25)	7.3%		At least 4.0% of prior month’s gross revenues			3,711,259	371,126		Springing	2,500
Loan	3	King’s Shops	5.8%		1,438	87,780	6,642	75,175	25,058	86,641	14,440	871,085
Loan	4	Goodyear Portfolio(24)	5.7%		Springing		Springing		Springing		Springing
Property	4.01	Innovation Tech Center	5.0%
Property	4.02	Research Center	0.3%
Property	4.03	Tire Test	0.2%
Property	4.04	North Archwood	0.2%
Loan	5	Preserve at Autumn Ridge	4.5%		4,033			212,325	26,541		Springing
Loan	6	Glen Lakes	4.4%		6,077				48,933		Springing	27,563
Loan	7	Hilton College Station	4.3%		Springing				48,019	78,007	11,144
Loan	8	The James Hotel Chicago(26)	4.2%		4% of prior month’s gross revenues			111,159	111,159		Springing	22,819
Loan	9	Marine Club Apartments	3.0%		8,111			399,622	36,329	51,693	7,385	432,375
Loan	10	Springdale Beltway Commons(27)	2.4%		10,233	1,350,000	Springing	200,981	40,196		Springing	19,500
Loan	11	Barracks West	2.3%		6,250			16,500	16,500	10,074	3,358
Loan	12	Mercado Portfolio	2.2%		1,861		12,402		14,044	48,047	6,468	36,265
Property	12.01	Naranjito	1.9%
Property	12.02	Humacao	0.3%
Loan	13	Cable Business Park	2.2%		7,078	100,000	10,200	78,919	19,730	11,379	2,276	18,688
Loan	14	Summit Palms Apartments	2.2%		7,333			89,651	44,825	110,145	22,029	29,688
Loan	15	10 Quivira Plaza	2.1%	193,013	3,633	264,074	7,217	22,637	22,637		Springing	10,625
Loan	16	12650 Ingenuity Drive	2.1%		2,075		10,375		23,452		Springing
Loan	17	AHIP Amarillo Portfolio	1.9%		Springing			323,896	29,445		Springing	38,014
Property	17.01	Holiday Inn Amarillo West Medical Center	1.0%
Property	17.02	Fairfield Inn & Suites Amarillo Airport	0.6%
Property	17.03	Sleep Inn & Suites West Medical Center	0.4%
Loan	18	Simply Self Storage Portfolio II	1.9%		4,727			15,086	15,858		Springing	179,188
Property	18.01	EZ Way Self Storage	0.7%
Property	18.02	Neptune Self Storage	0.5%
Property	18.03	Guardian Self Storage	0.4%
Property	18.04	Dolphin Self Storage	0.3%
Loan	19	Del Carmen Portfolio	1.8%		10,400			75,661	8,798	46,538	17,899	240,136
Property	19.01	Harmon Villa Apartments	0.6%
Property	19.02	Sunrise Apartments/Condos	0.3%
Property	19.03	Double D Farenholt Condominium	0.2%
Property	19.04	Del Mar Condominium	0.2%
Property	19.05	Cinema Apartments	0.1%
Property	19.06	Perez Gardens	0.1%
Property	19.07	Elyza Apartments	0.1%
Property	19.08	Oceanview Apartments	0.1%
Property	19.09	Marianas Terrace	0.0%
Loan	20	Manhattan Place	1.7%	135,000	2,289		8,499	191,217	17,763	57,460	9,577
Loan	21	Culver City Theatre	1.6%		689			72,917	1,250	12,324	1,120
Loan	22	Santa Fe Arcade	1.6%		508		1,270	14,167	7,083	5,286	1,762
Loan	23	CSRA MOB Portfolio III(24)	1.5%		828	250,000	4,138		Springing	10,631	2,126	22,031
Property	23.01	Arlington MOB	1.1%
Property	23.02	Mansfield MOB	0.4%
Loan	24	Unity Apartments	1.3%		3,860			101,500	16,917	9,970	3,323	283,688
Loan	25	Louisiana Retail Portfolio	1.3%		3,906	450,000	Springing	174,538	15,867	22,007	11,003	40,875
Property	25.01	Boulevard	0.5%
Property	25.02	Crossing	0.5%
Property	25.03	Country Club Plaza	0.3%
Loan	26	Westpark Plaza	1.2%	321,654	2,234	541,831	5,945	191,149	19,115		Springing

A-1-17

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Upfront	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront
Property			Initial Pool	Replacement	Replacement	TI/LC	TI/LC	Tax	Tax	Insurance	Insurance	Engineering
Flag	ID	Property Name	Balance	Reserves($)(21)	Reserves($)(22)	Reserves($)(21)	Reserves($)(22)	Reserves($)(21)	Reserves($)(22)	Reserves($)(21)	Reserves($)(22)	Reserves($)(21)
Loan	27	Villas at Spring Hill	1.1%		2,917			15,599	15,599	40,457	5,631	15,000
Loan	28	Village at Double Diamond	1.0%		954	150,000	14,307	5,139	5,139	3,160	1,053	30,625
Loan	29	Casa Blanca & Casa Valencia	1.0%		5,396			24,341	14,748		Springing	121,519
Loan	30	Olde Towne Apartments	1.0%		7,884			36,885	12,295	38,262	8,244	199,705
Loan	31	Stor-More Auburn	1.0%		1,298			34,652	9,626	10,189	878	28,750
Loan	32	StaxUp Self Storage - San Marcos	0.9%	1,047	1,047			43,897	8,788	5,962	994
Loan	33	Union Garden	0.9%		1,800			69,650	11,608	8,578	2,859	54,219
Loan	34	Stor-More West Seattle	0.9%		585			19,321	5,367	7,117	614
Loan	35	Oaks of Arlington	0.8%		2,229			32,832	16,416	21,757	2,616	161,250
Loan	36	Holiday Inn Anderson	0.8%		1/12 of 4.0% of gross income from operations			68,750	6,250	9,505	1,188	26,390
Loan	37	Storage Quarters Garden City	0.7%		871			90,863	22,716	24,039	Springing
Loan	38	Stor-More Burien	0.7%		650			14,388	3,997	6,523	562
Loan	39	Country Manor Farms	0.7%		595			13,496	3,374	4,041	449	5,469
Loan	40	Holiday Inn Express - Burleson	0.6%	6,448	1/12 of 4.0% of prior year’s gross income				10,892	12,945	3,236
Loan	41	Holiday Inn Express Brookhaven	0.6%		1/12 of (i) 2.0% for the first 2 years, (ii) 3.0% for the 3rd year, (iii) 4.0% thereafter			78,471	7,847	4,435	2,217
Loan	42	Dollar Storage - Corona	0.6%	1,050	1,050			18,189	6,063	5,457	682
Loan	43	Wharfside Landing	0.5%		115	75,000	495	500	500	8,831	4,416	2,500
Loan	44	Stonewood Apartments	0.5%	80,000	Springing			4,750	4,750	29,044	2,640	6,250
Loan	45	University Shoppes	0.5%		467		3,115	1,394	1,394	5,345	509
Loan	46	Holiday Manor	0.5%	479	479			15,476	5,159	3,086	514	17,813
Loan	47	Courtyard Commons	0.5%		233		14,286	46,829	4,122	11,532	1,567
Loan	48	Lockaway Self Storage	0.4%	608	608			33,920	3,084	3,138	523
Loan	49	Harding Avenue Surfside(27)	0.4%		228	150,000	1,270	3,342	3,342	8,039	4,020	107,101
Loan	50	Executive House Professional Center	0.4%		2,308	100,000	7,361	70,407	11,735	2,808	936	83,750
Loan	51	Coach Country Corrall MHC	0.4%		371			18,500	6,167	662	331
Loan	52	Clearwater Estates	0.4%		1,571			10,984	4,225	12,729	1,929
Loan	53	3137 Peach Orchard Road	0.3%		173			10,146	Springing	286	Springing
Loan	54	Toledo Self Storage	0.3%	1,188	1,188			33,855	6,771	3,702	337
Loan	55	Valli Hi Shopping Center	0.3%		869	100,000	Springing	19,000	3,117	4,620	1,540	6,250
Loan	56	Lakeshore Hilltop Apartments	0.3%		2,000			17,536	3,346	1,473	1,473	44,063
Loan	57	Fargo Express	0.2%		428		1,426	35,476	3,548	1,875	625	141,250
Loan	58	Brentwood Apartments	0.2%		1,100			1,551	1,551	20,167	1,833
Loan	59	McKinley Executive Centre	0.1%	504	504	1,410	1,410	11,795	2,949	1,814	227

A-1-18

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of		Other	Environmental
Property			Initial Pool	Other	Reserves	Report	Engineering	Loan
Flag	ID	Property Name	Balance	Reserves($)	Description(21)(22)(23)	Date (24)	Report Date	Purpose
Loan	1	One Memorial(24)(25)	9.7%	133,088	Free Rent Reserve (Upfront: 133,088)	09/15/2014	09/10/2014	Acquisition
Loan	2	Loews Miami Beach Hotel(25)	7.3%			07/31/2014	07/31/2014	Refinance
Loan	3	King’s Shops	5.8%			08/29/2014	08/29/2014	Refinance
Loan	4	Goodyear Portfolio(24)	5.7%					Refinance
Property	4.01	Innovation Tech Center	5.0%			11/18/2014	11/18/2014
Property	4.02	Research Center	0.3%			11/12/2014	11/14/2014
Property	4.03	Tire Test	0.2%			11/12/2014	11/14/2014
Property	4.04	North Archwood	0.2%			11/12/2014	11/14/2014
Loan	5	Preserve at Autumn Ridge	4.5%			07/30/2014	08/01/2014	Refinance
Loan	6	Glen Lakes	4.4%	1,400,080	Capital Expenditure Holdback	10/10/2014	10/10/2014	Acquisition
Loan	7	Hilton College Station	4.3%	2,800,000	PIP Reserve (Upfront: 2,800,000, Future one-time deposit: 1,500,000, Monthly: Springing)	07/15/2014	06/30/2014	Acquisition
Loan	8	The James Hotel Chicago(26)	4.2%	1,350,000	Seasonal Working Capital Reserve (Upfront: 1,350,000, Monthly: Springing)	06/19/2014	06/19/2014	Refinance
Loan	9	Marine Club Apartments	3.0%	1,030,000	Watercontrol Payoff Reserve (Upfront: 900,000); Marine Club Operating Account Reserve (Upfront: 100,000); Buzz Electric Payoff Reserve (Upfront: 30,000)	11/13/2014	08/05/2014	Acquisition/Refinance
Loan	10	Springdale Beltway Commons(27)	2.4%	Springing	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)	08/13/2014	08/13/2014	Recapitalization
Loan	11	Barracks West	2.3%	846,305	Earnout Reserve (Upfront: 800,000); Condominium Reserve (Upfront: 46,305, Monthly Springing: Excess Cash Flow)	10/20/2014	10/08/2014	Acquisition/Refinance
Loan	12	Mercado Portfolio	2.2%	34,130	Humacao Law No. 7 Tax Reserve (Upfront: 34,130); Riago Reserve (Springing Monthly: Excess Cash Flow)			Refinance
Property	12.01	Naranjito	1.9%			08/12/2014	08/18/2014
Property	12.02	Humacao	0.3%			08/12/2014	08/18/2014
Loan	13	Cable Business Park	2.2%			08/15/2014	08/18/2014	Refinance
Loan	14	Summit Palms Apartments	2.2%			11/25/2014	10/20/2014	Refinance
Loan	15	10 Quivira Plaza	2.1%	340,183	Free Rent Reserve (Upfront: 194,435.46); Pad Completion Reserve (Upfront: 145,748.03); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)	08/29/2014	09/03/2014	Acquisition
Loan	16	12650 Ingenuity Drive	2.1%	Springing	Major Tenant Sweep Reserve (Springing Monthly: Excess Cash Flow)	10/01/2014	10/01/2014	Acquisition
Loan	17	AHIP Amarillo Portfolio	1.9%	400,000	PIP Reserve			Acquisition
Property	17.01	Holiday Inn Amarillo West Medical Center	1.0%			09/24/2014	10/01/2014
Property	17.02	Fairfield Inn & Suites Amarillo Airport	0.6%			09/24/2014	10/01/2014
Property	17.03	Sleep Inn & Suites West Medical Center	0.4%			09/22/2014	10/02/2014
Loan	18	Simply Self Storage Portfolio II	1.9%					Acquisition
Property	18.01	EZ Way Self Storage	0.7%			07/15/2014	07/18/2014
Property	18.02	Neptune Self Storage	0.5%			05/27/2014	04/23/2014
Property	18.03	Guardian Self Storage	0.4%			06/11/2014	06/17/2014
Property	18.04	Dolphin Self Storage	0.3%			06/11/2014	06/17/2014
Loan	19	Del Carmen Portfolio	1.8%					Refinance
Property	19.01	Harmon Villa Apartments	0.6%			06/26/2014	06/30/2014
Property	19.02	Sunrise Apartments/Condos	0.3%			06/24/2014	06/30/2014
Property	19.03	Double D Farenholt Condominium	0.2%			06/28/2014	06/30/2014
Property	19.04	Del Mar Condominium	0.2%			06/29/2014	06/30/2014
Property	19.05	Cinema Apartments	0.1%			06/29/2014	06/30/2014
Property	19.06	Perez Gardens	0.1%			06/20/2014	06/20/2014
Property	19.07	Elyza Apartments	0.1%			06/30/2014	06/30/2014
Property	19.08	Oceanview Apartments	0.1%			06/29/2014	06/30/2014
Property	19.09	Marianas Terrace	0.0%			06/29/2014	06/30/2014
Loan	20	Manhattan Place	1.7%	457,000	Former Ashley Stewart Reserve (Upfront: 457,000); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)	10/21/2014	08/08/2014	Acquisition
Loan	21	Culver City Theatre	1.6%	322,836	Free Rent Reserve (Upfront: 322,836)	11/11/2014	10/16/2014	Acquisition
Loan	22	Santa Fe Arcade	1.6%	500,000	Earnout Reserve	11/17/2014	08/26/2014	Refinance
Loan	23	CSRA MOB Portfolio III(24)	1.5%					Acquisition
Property	23.01	Arlington MOB	1.1%			11/10/2014	09/26/2014
Property	23.02	Mansfield MOB	0.4%			09/26/2014	09/26/2014
Loan	24	Unity Apartments	1.3%	20,000	Violation Reserve	06/11/2014	06/09/2014	Refinance
Loan	25	Louisiana Retail Portfolio	1.3%					Acquisition
Property	25.01	Boulevard	0.5%			08/25/2014	08/25/2014
Property	25.02	Crossing	0.5%			08/25/2014	08/25/2014
Property	25.03	Country Club Plaza	0.3%			08/25/2014	08/25/2014
Loan	26	Westpark Plaza	1.2%	221,461	Free Rent (Upfront: 221,461); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)	10/17/2014	10/20/2014	Refinance

A-1-19

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of		Other	Environmental
Property			Initial Pool	Other	Reserves	Report	Engineering	Loan
Flag	ID	Property Name	Balance	Reserves($)	Description(21)(22)(23)	Date (24)	Report Date	Purpose
Loan	27	Villas at Spring Hill	1.1%			10/07/2014	10/06/2014	Acquisition
Loan	28	Village at Double Diamond	1.0%	2,858	Free Rent Reserve	11/05/2014	10/13/2014	Acquisition
Loan	29	Casa Blanca & Casa Valencia	1.0%			10/20/2014	10/20/2014	Refinance
Loan	30	Olde Towne Apartments	1.0%	296,883	Insurance Claim Reserve (Upfront: 296,883)	10/29/2014	10/07/2014	Refinance
Loan	31	Stor-More Auburn	1.0%			10/21/2014	10/21/2014	Refinance
Loan	32	StaxUp Self Storage - San Marcos	0.9%	Springing	Conditional Use Reserve (Monthly: Springing)	09/17/2014	09/19/2014	Refinance
Loan	33	Union Garden	0.9%			06/11/2014	07/09/2014	Refinance
Loan	34	Stor-More West Seattle	0.9%			10/23/2014	10/23/2014	Refinance
Loan	35	Oaks of Arlington	0.8%			11/12/2014	08/19/2014	Refinance
Loan	36	Holiday Inn Anderson	0.8%	Springing	PIP Reserve (Monthly: Springing)	08/27/2014	08/11/2014	Refinance
Loan	37	Storage Quarters Garden City	0.7%	Springing	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)	07/10/2014	07/10/2014	Refinance
Loan	38	Stor-More Burien	0.7%			10/22/2014	10/22/2014	Refinance
Loan	39	Country Manor Farms	0.7%			11/03/2014	10/09/2014	Refinance
Loan	40	Holiday Inn Express - Burleson	0.6%	745,718	Current PIP Renovations (Upfront: 745,718); Required Future PIP Renovations (Springing)	10/01/2014	10/02/2014	Refinance
Loan	41	Holiday Inn Express Brookhaven	0.6%	Springing	PIP Reserve (Springing Monthly: Excess Cash Flow)	10/16/2014	10/03/2014	Refinance
Loan	42	Dollar Storage - Corona	0.6%			05/02/2014	10/27/2014	Refinance
Loan	43	Wharfside Landing	0.5%			05/19/2014	05/13/2014	Refinance
Loan	44	Stonewood Apartments	0.5%			11/05/2014	10/03/2014	Refinance
Loan	45	University Shoppes	0.5%	Springing	Major Tenant Sweep Reserve (Springing Monthly: Excess Cash Flow)	10/07/2014	10/06/2014	Acquisition
Loan	46	Holiday Manor	0.5%			11/10/2014	11/10/2014	Refinance
Loan	47	Courtyard Commons	0.5%	6,882	Unfunded Tenant Obligations Reserve Funds (Upfront: 6,882); Specified Tenant Rollover Funds (Springing Monthly: Excess Cash Flow)	07/02/2014	07/02/2014	Refinance
Loan	48	Lockaway Self Storage	0.4%			10/31/2014	10/31/2014	Acquisition
Loan	49	Harding Avenue Surfside(27)	0.4%			09/08/2014	10/17/2014	Acquisition
Loan	50	Executive House Professional Center	0.4%			10/01/2014	10/02/2014	Acquisition
Loan	51	Coach Country Corrall MHC	0.4%			11/14/2014	09/05/2014	Refinance
Loan	52	Clearwater Estates	0.4%			10/15/2014	10/16/2014	Refinance
Loan	53	3137 Peach Orchard Road	0.3%			08/01/2014	08/01/2014	Refinance
Loan	54	Toledo Self Storage	0.3%			10/02/2014	10/15/2014	Acquisition
Loan	55	Valli Hi Shopping Center	0.3%	Springing	Save-A-Lot Reserve (Future one-time deposit: 85,000)	10/31/2014	10/09/2014	Refinance
Loan	56	Lakeshore Hilltop Apartments	0.3%			10/13/2014	10/08/2014	Refinance
Loan	57	Fargo Express	0.2%	Springing	Major Tenant Sweep Reserve (Springing Monthly: Excess Cash Flow)	09/24/2014	09/23/2014	Acquisition
Loan	58	Brentwood Apartments	0.2%			10/06/2014	10/03/2014	Refinance
Loan	59	McKinley Executive Centre	0.1%	Springing	Jewish Family Services Reserve (Springing Monthly: Excess Cash Flow)	11/10/2014	11/10/2014	Refinance

A-1-20

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of			Existing
Property			Initial Pool			Additional Debt
Flag	ID	Property Name	Balance	Sponsor	Guarantor	Amount
Loan	1	One Memorial(24)(25)	9.7%	Boston Office Economic Joint Venture (DE) LP; Boston Office Voting Joint Venture (DE) LP	Boston Office Economic Joint Venture (DE) LP	144,000,000
Loan	2	Loews Miami Beach Hotel(25)	7.3%	Loews Hotels Holding Corporation	Loews Hotels Holding Corporation	240,000,000
Loan	3	King’s Shops	5.8%	Scott J. Seligman	Scott J. Seligman
Loan	4	Goodyear Portfolio(24)	5.7%	Stuart Lichter; Stuart Lichter, as trustee of the Stuart Lichter Trust, u/t/d dated November 13, 2011	Stuart Lichter; Stuart Lichter, as trustee of the Stuart Lichter Trust, u/t/d dated November 13, 2011
Property	4.01	Innovation Tech Center	5.0%
Property	4.02	Research Center	0.3%
Property	4.03	Tire Test	0.2%
Property	4.04	North Archwood	0.2%
Loan	5	Preserve at Autumn Ridge	4.5%	Robert C. Morgan	Robert C. Morgan
Loan	6	Glen Lakes	4.4%	Carlos P. Vaz	Carlos P. Vaz
Loan	7	Hilton College Station	4.3%	John D. Forbess; Elayne K. Garber, M.D.	John D. Forbess; Elayne K. Garber, M.D.
Loan	8	The James Hotel Chicago(26)	4.2%	Denihan Ownership Company, LLC	Denihan Ownership Company, LLC	46,250,000
Loan	9	Marine Club Apartments	3.0%	Eric Blumenfeld	Eric Blumenfeld	3,350,000
Loan	10	Springdale Beltway Commons(27)	2.4%	Barry Lang; Stuart Lichter; Gerald Wendel	Barry Lang; Stuart Lichter; Gerald Wendel
Loan	11	Barracks West	2.3%	Michael S. Brodsky	Michael S. Brodsky
Loan	12	Mercado Portfolio	2.2%	Jose Alberto Mercado Fernandez; Sonia Ortiz Torres	Jose Alberto Mercado Fernandez; Sonia Ortiz Torres
Property	12.01	Naranjito	1.9%
Property	12.02	Humacao	0.3%
Loan	13	Cable Business Park	2.2%	Michael A. Polley; 1st Commercial Realty Group, Inc.	Michael A. Polley; 1st Commercial Realty Group, Inc.
Loan	14	Summit Palms Apartments	2.2%	Efrem Harkham	Efrem Harkham
Loan	15	10 Quivira Plaza	2.1%	Alan C. Fox	Alan C. Fox
Loan	16	12650 Ingenuity Drive	2.1%	City Office REIT Operating Partnership, L.P.	City Office REIT Operating Partnership, L.P.
Loan	17	AHIP Amarillo Portfolio	1.9%	American Hotel Income Properties REIT Inc.	American Hotel Income Properties REIT Inc.
Property	17.01	Holiday Inn Amarillo West Medical Center	1.0%
Property	17.02	Fairfield Inn & Suites Amarillo Airport	0.6%
Property	17.03	Sleep Inn & Suites West Medical Center	0.4%
Loan	18	Simply Self Storage Portfolio II	1.9%	Kurt O’Brien	Kurt O’Brien
Property	18.01	EZ Way Self Storage	0.7%
Property	18.02	Neptune Self Storage	0.5%
Property	18.03	Guardian Self Storage	0.4%
Property	18.04	Dolphin Self Storage	0.3%
Loan	19	Del Carmen Portfolio	1.8%	Ely Del Carmen	Ely Del Carmen
Property	19.01	Harmon Villa Apartments	0.6%
Property	19.02	Sunrise Apartments/Condos	0.3%
Property	19.03	Double D Farenholt Condominium	0.2%
Property	19.04	Del Mar Condominium	0.2%
Property	19.05	Cinema Apartments	0.1%
Property	19.06	Perez Gardens	0.1%
Property	19.07	Elyza Apartments	0.1%
Property	19.08	Oceanview Apartments	0.1%
Property	19.09	Marianas Terrace	0.0%
Loan	20	Manhattan Place	1.7%	Natin Paul; World Class Capital Group, LLC	World Class Capital Group, LLC
Loan	21	Culver City Theatre	1.6%	M. Dene Oliver; James L. McMillan	M. Dene Oliver; James L. McMillan
Loan	22	Santa Fe Arcade	1.6%	Gerald Peters	Gerald Peters
Loan	23	CSRA MOB Portfolio III(24)	1.5%	Louis J. Rogers	Louis J. Rogers
Property	23.01	Arlington MOB	1.1%
Property	23.02	Mansfield MOB	0.4%
Loan	24	Unity Apartments	1.3%	David B. Kramer	David B. Kramer
Loan	25	Louisiana Retail Portfolio	1.3%	Hardam S. Azad; The Azad Family Trust	Hardam S. Azad; The Azad Family Trust
Property	25.01	Boulevard	0.5%
Property	25.02	Crossing	0.5%
Property	25.03	Country Club Plaza	0.3%
Loan	26	Westpark Plaza	1.2%	Natin Paul; Brian Shniderson	Natin Paul; Brian Shniderson

A-1-21

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of			Existing
Property			Initial Pool			Additional Debt
Flag	ID	Property Name	Balance	Sponsor	Guarantor	Amount
Loan	27	Villas at Spring Hill	1.1%	Naimisha Barot	Naimisha Barot
Loan	28	Village at Double Diamond	1.0%	Daniel D. Khoshaba	Daniel D. Khoshaba
Loan	29	Casa Blanca & Casa Valencia	1.0%	Carlos P. Vaz	Carlos P. Vaz
Loan	30	Olde Towne Apartments	1.0%	Jacqueline A. Streit	Jacqueline A. Streit
Loan	31	Stor-More Auburn	1.0%	Raymond L. Moore; Junie Moore	Raymond L. Moore; Junie Moore
Loan	32	StaxUp Self Storage - San Marcos	0.9%	Randall U. Strauss	Randall U. Strauss
Loan	33	Union Garden	0.9%	David B. Kramer	David B. Kramer
Loan	34	Stor-More West Seattle	0.9%	Raymond L. Moore; Junie Moore	Raymond L. Moore; Junie Moore
Loan	35	Oaks of Arlington	0.8%	Godfrey Traub	Godfrey Traub
Loan	36	Holiday Inn Anderson	0.8%	Ricky S. Patel	Ricky S. Patel
Loan	37	Storage Quarters Garden City	0.7%	Deborah Kaplan Brooks	Deborah Kaplan Brooks
Loan	38	Stor-More Burien	0.7%	Raymond L. Moore; Junie Moore	Raymond L. Moore; Junie Moore
Loan	39	Country Manor Farms	0.7%	Frank T. Perano	Frank T. Perano
Loan	40	Holiday Inn Express - Burleson	0.6%	Anil Patel; Vijay Patel	Anil Patel; Vijay Patel
Loan	41	Holiday Inn Express Brookhaven	0.6%	Sandeep Sethi	Sandeep Sethi
Loan	42	Dollar Storage - Corona	0.6%	John C. Thomson; The Thomson Family Trust, Dated June 18, 1997	John C. Thomson; The Thomson Family Trust, Dated June 18, 1997
Loan	43	Wharfside Landing	0.5%	Edward P. McKenzie	Edward P. McKenzie
Loan	44	Stonewood Apartments	0.5%	Juan Carlos Suarez	Juan Carlos Suarez
Loan	45	University Shoppes	0.5%	Richard Steckler	Richard Steckler
Loan	46	Holiday Manor	0.5%	I. Kenneth Weiner	I. Kenneth Weiner
Loan	47	Courtyard Commons	0.5%	Dale Goldstein; Jack Lupo	Dale Goldstein; Jack Lupo
Loan	48	Lockaway Self Storage	0.4%	Donald R. Clauson	Donald R. Clauson
Loan	49	Harding Avenue Surfside(27)	0.4%	Danny Lavy; Stephen Shiller; Mariposa Real Estate Support, LLC	Danny Lavy; Stephen Shiller; Mariposa Real Estate Support, LLC
Loan	50	Executive House Professional Center	0.4%	Antonio Ortona; Gary Berardinelli; Angelo Manzo	Antonio Ortona; Gary Berardinelli; Angelo Manzo
Loan	51	Coach Country Corrall MHC	0.4%	Cynthia Loog DeBaun	Cynthia Loog DeBaun
Loan	52	Clearwater Estates	0.4%	Nancy H. Schoenwetter	Nancy H. Schoenwetter
Loan	53	3137 Peach Orchard Road	0.3%	Roy W. Cronacher, Jr.; Barry Needler	Roy W. Cronacher, Jr.; Barry Needler
Loan	54	Toledo Self Storage	0.3%	Michael Berger	Michael Berger
Loan	55	Valli Hi Shopping Center	0.3%	James Rubin	James Rubin
Loan	56	Lakeshore Hilltop Apartments	0.3%	Jacob Wiles; Bryan Muscat	Jacob Wiles; Bryan Muscat
Loan	57	Fargo Express	0.2%	Eric R. Bjelland	Eric R. Bjelland
Loan	58	Brentwood Apartments	0.2%	Juan Carlos Suarez	Juan Carlos Suarez
Loan	59	McKinley Executive Centre	0.1%	Ronald N. Weiser	Ronald N. Weiser

A-1-22

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of		Future Debt
Property			Initial Pool		Permitted
Flag	ID	Property Name	Balance	Existing Additional Debt Description	Type
Loan	1	One Memorial(24)(25)	9.7%	Pari Passu Debt	NAP
Loan	2	Loews Miami Beach Hotel(25)	7.3%	Pari Passu Debt	NAP
Loan	3	King’s Shops	5.8%	None	NAP
Loan	4	Goodyear Portfolio(24)	5.7%	None	NAP
Property	4.01	Innovation Tech Center	5.0%
Property	4.02	Research Center	0.3%
Property	4.03	Tire Test	0.2%
Property	4.04	North Archwood	0.2%
Loan	5	Preserve at Autumn Ridge	4.5%	None	NAP
Loan	6	Glen Lakes	4.4%	None	NAP
Loan	7	Hilton College Station	4.3%	None	NAP
Loan	8	The James Hotel Chicago(26)	4.2%	$34.75 Million Preferred Equity; $11.5 Million Mezzanine Debt	NAP
Loan	9	Marine Club Apartments	3.0%	Preferred Equity	NAP
Loan	10	Springdale Beltway Commons(27)	2.4%	None	Mezzanine
Loan	11	Barracks West	2.3%	None	NAP
Loan	12	Mercado Portfolio	2.2%	None	NAP
Property	12.01	Naranjito	1.9%
Property	12.02	Humacao	0.3%
Loan	13	Cable Business Park	2.2%	None	NAP
Loan	14	Summit Palms Apartments	2.2%	None	NAP
Loan	15	10 Quivira Plaza	2.1%	None	NAP
Loan	16	12650 Ingenuity Drive	2.1%	None	NAP
Loan	17	AHIP Amarillo Portfolio	1.9%	None	NAP
Property	17.01	Holiday Inn Amarillo West Medical Center	1.0%
Property	17.02	Fairfield Inn & Suites Amarillo Airport	0.6%
Property	17.03	Sleep Inn & Suites West Medical Center	0.4%
Loan	18	Simply Self Storage Portfolio II	1.9%	None	NAP
Property	18.01	EZ Way Self Storage	0.7%
Property	18.02	Neptune Self Storage	0.5%
Property	18.03	Guardian Self Storage	0.4%
Property	18.04	Dolphin Self Storage	0.3%
Loan	19	Del Carmen Portfolio	1.8%	None	NAP
Property	19.01	Harmon Villa Apartments	0.6%
Property	19.02	Sunrise Apartments/Condos	0.3%
Property	19.03	Double D Farenholt Condominium	0.2%
Property	19.04	Del Mar Condominium	0.2%
Property	19.05	Cinema Apartments	0.1%
Property	19.06	Perez Gardens	0.1%
Property	19.07	Elyza Apartments	0.1%
Property	19.08	Oceanview Apartments	0.1%
Property	19.09	Marianas Terrace	0.0%
Loan	20	Manhattan Place	1.7%	None	NAP
Loan	21	Culver City Theatre	1.6%	None	NAP
Loan	22	Santa Fe Arcade	1.6%	None	NAP
Loan	23	CSRA MOB Portfolio III(24)	1.5%	None	NAP
Property	23.01	Arlington MOB	1.1%
Property	23.02	Mansfield MOB	0.4%
Loan	24	Unity Apartments	1.3%	None	NAP
Loan	25	Louisiana Retail Portfolio	1.3%	None	NAP
Property	25.01	Boulevard	0.5%
Property	25.02	Crossing	0.5%
Property	25.03	Country Club Plaza	0.3%
Loan	26	Westpark Plaza	1.2%	None	NAP

A-1-23

COMM 2014-CCRE21
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of		Future Debt
Property			Initial Pool		Permitted
Flag	ID	Property Name	Balance	Existing Additional Debt Description	Type
Loan	27	Villas at Spring Hill	1.1%	None	NAP
Loan	28	Village at Double Diamond	1.0%	None	NAP
Loan	29	Casa Blanca & Casa Valencia	1.0%	None	NAP
Loan	30	Olde Towne Apartments	1.0%	None	NAP
Loan	31	Stor-More Auburn	1.0%	None	NAP
Loan	32	StaxUp Self Storage - San Marcos	0.9%	None	NAP
Loan	33	Union Garden	0.9%	None	NAP
Loan	34	Stor-More West Seattle	0.9%	None	NAP
Loan	35	Oaks of Arlington	0.8%	None	NAP
Loan	36	Holiday Inn Anderson	0.8%	None	NAP
Loan	37	Storage Quarters Garden City	0.7%	None	NAP
Loan	38	Stor-More Burien	0.7%	None	NAP
Loan	39	Country Manor Farms	0.7%	None	NAP
Loan	40	Holiday Inn Express - Burleson	0.6%	None	NAP
Loan	41	Holiday Inn Express Brookhaven	0.6%	None	NAP
Loan	42	Dollar Storage - Corona	0.6%	None	NAP
Loan	43	Wharfside Landing	0.5%	None	NAP
Loan	44	Stonewood Apartments	0.5%	None	NAP
Loan	45	University Shoppes	0.5%	None	NAP
Loan	46	Holiday Manor	0.5%	None	NAP
Loan	47	Courtyard Commons	0.5%	None	NAP
Loan	48	Lockaway Self Storage	0.4%	None	NAP
Loan	49	Harding Avenue Surfside(27)	0.4%	None	Mezzanine
Loan	50	Executive House Professional Center	0.4%	None	NAP
Loan	51	Coach Country Corrall MHC	0.4%	None	NAP
Loan	52	Clearwater Estates	0.4%	None	NAP
Loan	53	3137 Peach Orchard Road	0.3%	None	NAP
Loan	54	Toledo Self Storage	0.3%	None	NAP
Loan	55	Valli Hi Shopping Center	0.3%	None	NAP
Loan	56	Lakeshore Hilltop Apartments	0.3%	None	NAP
Loan	57	Fargo Express	0.2%	None	NAP
Loan	58	Brentwood Apartments	0.2%	None	NAP
Loan	59	McKinley Executive Centre	0.1%	None	NAP

A-1-24

FOOTNOTES TO ANNEX A-1

(1)	GACC-German American Capital Corporation or one of its affiliates; CCRE- Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; Natixis-Natixis Real Estate Capital LLC or one of its affiliates; UBSRES-UBS Real Estate Securities Inc. or one of its affiliates; KeyBank-KeyBank National Association or one of its affiliates; Pillar-Pillar Funding LLC or one of its affiliates.
(2)	GACC-German American Capital Corporation or one of its affiliates; CCRE- Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; Natixis-Natixis Real Estate Capital LLC or one of its affiliates; UBSRES-UBS Real Estate Securities Inc. or one of its affiliates; KeyBank-KeyBank National Association or one of its affiliates; Pillar-Pillar Funding LLC or one of its affiliates.
(3)	Loan No. 1 - One Memorial - The Original Balances and Cut-off Date Balances of $80.0 million represent the Note A-1 and Note A-2 of a $224.0 million whole loan evidenced by six pari passu notes. The pari passu companion loans are the Note A-3, Note A-4, Note A-5 and Note A-6, each in the original principal amount of $36.0 million, which will be held by GACC or an affiliate as of the closing date.
	Loan No. 2 - Loews Miami Beach Hotel - The Original Balance of $60.0 million and Cut-off Date Balance of $60.0 million represent the Note A-3 of a $300.0 million whole loan evidenced by three pari passu notes. The pari passu companion loans are the Note A-1 in the original principal amount of $120.0 million, which was included in the COMM 2014-UBS5 transaction and the Note A-2 in the original principal amount of $120.0 million, which was included in the COMM 2014-LC17 transaction.
(4)	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.
(5)	Loan No. 32 - StaxUp Self Storage - San Marcos - The mortgaged property is subject to a conditional use permit in regard to a 24 foot joint access agreement. Borrower has obtained a quitclaim deed to extinguish the easement and it is in the process of being recorded.
(6)	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 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. The Pari Passu Loan Primary Servicing Fee Rate for the Loews Miami Beach Hotel Mortgage Loan will be 0.0050%. The Pari Passu Loan Primary Servicing Fee Rate for the One Memorial Mortgage Loan will be 0.0025%.
(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 or anticipated repayment date are shown based on the interest only payments during the 12 month period following the Cut off Date (or, in the case of Monthly Debt Service, the average of such interest only payments).
(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 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 must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence

A-1-25

	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 must 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.
(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)	Loan No. 1 - One Memorial - 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 are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
	Loan No. 2 - Loews Miami Beach Hotel - 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 are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
(11)	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 free writing prospectus.
	Loan No. 1 - One Memorial - Up to two times during the term of the loan, the late payment fee will be waived if any principal, interest or any other sum due under the loan documents (other than the outstanding principal balance due and payable on the Maturity Date) is paid within three business days following the date on which it is due.
	Loan No. 18 - Simply Self Storage Portfolio II - Up to one time each calendar year, the late payment fee will be waived if any principal, interest or any other sum due under the loan documents (other than the outstanding principal balance due and payable on the Maturity Date) is paid within five business days following the date on which it is due.
(12)	Loan No. 5 - Preserve at Autumn Ridge - Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “as complete” value as of August 8, 2014. At the time of the appraisal, the Preserve at Autumn Ridge Mortgaged Property was under construction to complete the remaining final two of 40 apartment buildings. The “as-is” value at the time of the appraisal is $48,600,000 as of July 8, 2014.
	Loan No. 6 - Glen Lakes - The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “as renovated” value as of October 1, 2015. Within 12 months of closing, the sponsor plans to complete $1.40 million in capital improvements at the property. The “as-is” value is $47,300,000.
	Loan No. 21 - Culver City Theatre - Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “as stabilized” value as of October 10, 2015. The “as stabilized” value assumes the tenant is paying the full contractual lease rate of $48.00 PSF and

A-1-26

	has completed renovations budgeted at $3.0 million. According to the lease, the tenant is required to pay full base rent by June 2015. At closing, the borrower deposited $322,836 into a reserve account into connection with free rent.
(13)	Loan No. 9 - Marine Club Apartments - Collateral for the Marine Club Apartments Mortgaged Property includes 203 residential condominium units, 135 parking spaces and 2,755 sq. ft. of commercial space (which represent two condominium units). The Marine Club Apartments Mortgaged Property contains a total of approximately 302 condominium units, 205 of which are collateral for the Marine Club Apartments Loan, and is subject to a condominium regime controlled by the borrower. The borrower controls at least 70% of the condominium (based on square footage) and 67% is required for major decisions.
(14)	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.
	“YM2(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 2% of the amount prepaid.
	“YM3(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 3% of the amount prepaid.
	“O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date.
	Loan No. 1 - One Memorial - The lockout period will be at least 26 payment dates beginning with and including the first payment date of November 6, 2014. Defeasance of the full $224.0 million One Memorial Loan Combination is permitted on or after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) September 25, 2017. For the purposes of this free writing prospectus, the assumed lockout period of 26 months is based on the expected COMM 2014-CCRE21 securitization closing date in December 2014. The actual lockout period may be longer.
	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 free writing prospectus. See “Description of the Mortgage Pool-Certain Terms and Conditions of the Mortgage Loans-Property Releases” in this free writing prospectus.
	Loan No. 4 - Goodyear Portfolio - Borrower shall be permitted to obtain the release of the excess, unimproved land without prepayment penalty provided, among other conditions stated in the loan agreement, borrower (i) provides lender 45 days’ written notice of the proposed partial release, (ii) provides sufficient documentation that released land has been separately subdivided or split from the remaining property and it will be assessed as a separate tax parcel and (iii) provides evidence of conveyance of released property to a separate single purpose entity.
	Loan No. 10 - Springdale Beltway Commons - Defeasance of the Springdale Beltway Commons Mortgage Loan will be permitted after the defeasance lockout period. Commencing on November 6, 2021, prepayment in full requires a prepayment penalty equal to (a) 3% if such prepayment is made on or after November 6, 2021 through November 5, 2022, (b) 2% if such prepayment is made on or after November 6, 2022 through November 5, 2023, and (c) 1% if such prepayment is made on or after November 6, 2023 through but excluding the open prepayment period.

A-1-27

	Loan No. 17 - AHIP Amarillo Portfolio - After the lockout period, the borrower may obtain the release of an individual property upon a bona fide third-party sale provided, among other things, (i) the LTV ratio for the remaining properties shall not exceed the lesser of the LTV ratio immediately preceding such release and 50.8%, however this shall not apply if the debt yield for the remaining properties is greater than or equal to 15.0%, (ii) the DSCR for the remaining properties is not less than the greater of the DSCR immediately preceding the partial release and 2.73x, (iii) borrower partially defeases to lender 120.0% of the allocated loan amount for the released property.
	Loan No. 18 - Simply Self Storage Portfolio II - After the lockout period, the borrower may obtain the release of an individual property upon a bona fide third-party sale provided, among other things, (i) the LTV ratio for the remaining properties shall not exceed the lesser of the LTV ratio immediately preceding such release and 72.1%, (ii) the DSCR for the remaining properties is not less than the greater of the DSCR immediately preceding the partial release and 1.49x, (iii) borrower pays to lender, accompanied by the prepayment fee only applicable prior to July 6, 2019, the greater of 125.0% of the allocated loan amount for the released property or 100.0% of the allocated sales proceeds from the released property.
	Loan No. 23 - CSRA MOB Portfolio III -  CSRA MOB Portfolio III -  The CSRA MOB Portfolio III Mortgage Loan allows for the release of an individual property at any time after October 6, 2017 and prior to October 6, 2024, in connection with a bona fide sale to a third party, provided, among other things, (i) the borrower partially defeases to lender the greater of (a) applicable net sales proceeds or (b) $11,653,542.50 for the Arlington MOB Mortgaged Property or $4,190,207.50 for the Mansfield MOB Mortgaged Property and (ii) the DSCR for the remaining property is not less than the greater of the DSCR immediately preceding the partial release and 1.30x, and (iii) the LTV ratio for the remaining property is less than or equal to 60.0%.
	Loan No. 25 - Louisiana Retail Portfolio - Any time after the expiration of the lockout period the borrower may obtain the release of an individual property upon a bona fide third-party sale if, among other things, (i) no event of default is continuing, (ii) the debt yield is not less than the greater of 9.75% and the debt yield immediately preceding such release, (iii) the LTV ratio for the remaining properties does not exceed the lesser of the LTV ratio immediately preceding such release and 74.1%, (iv) the DSCR is not less than the greater of the DSCR at the time of such release and immediately thereafter and 1.65x and (v) the borrower delivers to the lender the greater of 125% of the allocated loan amount for the released parcel or 90% of the net sales proceeds from the released parcel.
	Loan No. 27 - Villas at Spring Hill - The borrower may obtain a release of a parcel at any time provided conditions in the loan documents are met.
	Loan No. 45 - University Shoppes - The University Shoppes Mortgage Loan allows for the sale of either release outparcels.  The borrower may obtain the release of either of the individual release outparcels after the expiration of the lockout period, accompanied by the payment of the prepayment fee which is an amount equal to the greater of (x) 110% of the allocated loan amount of the subject parcel, or (y) 100% of the net sales proceeds of the parcel, which in no event may be less than 94% of the gross sales price of the parcel, or 100% of the appraisal value related and subject to terms and conditions set forth in the loan documents, among other things, including but not limited to: (i) the DSCR is not less than the greater of the DSCR immediately preceding such release and 1.40x, (ii) the LTV ratio for the remaining properties does not exceed the lesser of the LTV ratio immediately preceding such release and 72.8%.
(15)	Loan No. 7 - Hilton College Station - The Hilton College Station Mortgaged Property is benefitted by a reciprocal parking easement with an adjacent private property owner on the north side of the Hilton College Station Property.  Borrower is also a party to a parking lease with the State of Texas Department of Transportation for a portion of the parking lot located within the State right of way on the south side of the Hilton College Station Property. The parking lease is at a rental rate of $11,000 per year and expires May 31, 2024.

A-1-28

(16)	Loan No. 43 - Wharfside Landing - The Wharfside Landing Mortgaged Property is subject to a ground lease with an expiration date of September 15, 2050 and no extension options. The current ground rent under the lease is $21,000 per year. The annual ground rent will increase each year in January based on a cost of living index.
(17)	The following tenants that occupy 5% or greater of the net rentable area at the property are borrower affiliates:
	Loan No. 13 - Cable Business Park - 1st Commercial Realty Group, Inc., which is an affiliate of the borrower, leases approximately 7.3% of the net rentable area at the Mortgaged Property.
	Loan No. 22 - Santa Fe Arcade - The Largest Tenant, Blue Corn II, Draft Station, the 3rd Largest Tenant, Rooftop Pizza, and the 4th Largest Tenant, SF Coffee Company, are affiliates of the borrower and collectively lease approximately 29.6% of the net rentable area at the Mortgaged Property.
	Loan No. 37 - Storage Quarters Garden City - Approximately 45.8% of the total space at the Mortgaged Property is leased to an affiliate of the borrower.
	Loan No. 43 - Wharfside Landing - The 2nd Largest Tenant, Beach Bistro, LLC, a restaurant and bar occupying approximately 784 sq. ft. at the Wharfside Landing Mortgaged Property, also occupies space at an adjacent property (not collateral for the Mortgage Loan), which space is subject to a lease with the owner of the adjacent property (an affiliate of the borrower). A portion of the restaurant (including the kitchen) is located in the space covered by the other lease.  The Wharfside Landing Mortgage Loan is subject to a tri-party agreement between the lender, the borrower and the adjoining property owner, which provides for, among other things, a cross default between the two leases.
(18)	The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the landlord or upon the occurrence of certain contingencies including, without limitation, if landlord violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely.  In addition to the foregoing, the following are early non-contingent termination options for those tenants listed in Annex A-1:
	Loan No. 3 - King’s Shops - The lease with the 2nd Largest Tenant, Three Fat Pigs, permits, upon 90 days’ notice and provided the tenant is not in default, the tenant or borrower the right to terminate the lease if gross sales are not at least (i) $3.5 million during the 2016 calendar year or (ii) $4.2 million during the 2020 calendar year.
	Loan No. 12 - Mercado Portfolio - The 2nd Largest Tenant at the Naranjito Mortgaged Property, Walgreens, has the option to terminate its lease in February 2027 or at various dates thereafter, as more specifically described in the lease, which require at least six months prior notice by the tenant.
	Loan No. 26 - Westpark Plaza - The 5thLargest Tenant, Luby’s Fuddruckers Restaurants, is currently operating on a month-to-month basis.

A-1-29

	Loan No. 59 - McKinley Executive Centre - The 4th Largest Tenant, Parros Financial Group, LLC, has the right to terminate its lease effective July 31, 2019, with notice given no later than April 1, 2019.
(19)	The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space:
	Loan No. 10 - Springdale Beltway Commons - The Largest Tenant at the Springdale Beltway Commons Mortgaged Property, Sears, is currently subleasing 122,855 sq. ft. to Garden Ridge through June 12, 2021. Underwriting was based on the Sears rent.
	Loan No. 16 - 12650 Ingenuity Drive - The Largest Tenant at the 12650 Ingenuity Drive Mortgaged Property, Kaplan, Inc., is currently subleasing 26,571 sq. ft. to Sedgwick Claims Management Services, Inc. beginning June 2013 through June 30, 2018.  Kaplan, Inc. currently occupies 76,339 sq. ft. at the 12650 Ingenuity Drive Mortgaged Property.  Kaplan, Inc. has gone dark in the remaining 21,590. sq. ft.
	Loan No. 47 - Courtyard Commons - The Largest Tenant, Citibank, NA, is currently subleasing 100.0% of its space, approximately 4,316 sq. ft. (plus 2,553 sq. ft., three lane drive thru), to IBM Southeast Employees Federal Credit Union through the end of the Citibank, NA, lease term, which expires January 31, 2018.
	Loan No. 53 - 3137 Peach Orchard Road - The Largest Tenant, Rite Aid, subleases 13,813 sq. ft. or 100.0% of the net rentable area toDollar Tree Stores Inc. until December 15, 2015 subject to two renewal options with six months’ notice, the last of which is co-terminus with the Rite Aid lease expiration in June 2024.
(20)	The following major tenants shown on Annex A-1 have abated or free rent:
	Loan No. 1 - One Memorial - The 2nd Largest Tenant, Intersystems Corp, has three months of free rent related to its expansion space, the occupancy of which commenced in October 2014. Reserves in the amount of $133,088 were established on the closing date of the mortgage loan, which covers the base rent due during each free rent period.
	Loan No. 21 - Culver City Theatre - The single tenant at the Culver City Theatre Mortgaged Property, ArcLight Cinemas, has free rent with respect to 41,341 sq. ft. through February 19, 2015. At closing, the borrower deposited $322,836 into a reserve account into connection with such free rent.
	Loan No. 26 - Westpark Plaza - The 3rd Largest Tenant, Blast Fitness, has 11 months of free rent commencing in December 2014. Reserves in the amount of $221,461 were established on the closing date of the mortgage loan, which covers the base rent due during each free rent period.
(21)	All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown.
	Loan No. 6 - Glen Lakes - Glen Lakes Mortgage Loan was structured with an approximately $1.4 million earnout reserve. Funds from the earnout reserve will be released as needed (no more than once per month in increments of at least $10,000), for the completion of the capital expenditures listed on the budget attached as a schedule to the Loan Agreement.
	Loan No. 11 - Barracks West - The Barracks West Mortgage Loan was structured with a $800,000 earnout reserve.At any time after May 6, 2015 but prior to and including December 6, 2019, the borrower may obtain the release of the earnout reserve provided, among other things, (i) the DSCR (assuming disbursement of the earnout amount) is greater than or equal to 1.25x, (ii) the debt yield (assuming disbursement of the earnout amount) is greater than or equal to 8.0% and (iii) the LTV ratio is not greater than 75.0%.

A-1-30

	Loan No. 13 - Cable Business Park - The Cable Business Park Mortgage Loan provides for a TI/LC reserve cap of $200,000 until March 1, 2016 and $150,000 thereafter, provided that the vacancy at the property is less than 15.0%.
	Loan No. 22 - Santa Fe Arcade - The Santa Fe Arcade Mortgage Loan was structured with a $500,000 earnout reserve.At any time, the borrower may obtain the release of amounts in the earnout reserve account provided, among other things, (i) the renovation work defined as the “Planned Renovation” in the loan documents has been completed and all related contractors, subcontractors and similar have been paid, (ii) each of the Rooftop Pizzeria Lease, the Blue Corn II Lease and the Santa Fe Coffee Company leases are in full force and effect and (iii) the proforma debt yield is equal to or greater than 8.0%.
(22)	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.
	Loan No. 7 - Hilton College Station - Upon the closing of the Hilton College Station Loan, a full excess cash flow sweep was put into place until an additional $1.5 million has been deposited into the PIP reserve account. The future PIP is in conjunction with the signing of a new 15-year franchise agreement with Hilton, which was executed on October 29, 2014.
	Loan No. 8 - The James Hotel Chicago -On each monthly payment date beginning in January 2015 and on each monthly payment date thereafter, the borrower will be required to deposit into a Seasonal Working Capital reserve an amount equal to all excess cash flow, subject to a cap of $1,250,000.
	Loan No. 10 - Springdale Beltway Commons - At loan closing, the borrower deposited $1,350,000 in the TI/LC reserve account. Monthly deposits are not required provided the balance in the TI/LC reserve is equal to or greater than $1,350,000. If the reserve falls below $1,350,000, the borrower is required to fund $20,000 per month into such reserve until the reserve contains $1,350,000, which cap may be reduced to $300,000 from and after June 21, 2021 and amounts in excess returned to the borrower, if the following conditions are satisfied: (i) not less than 446,482 sq. ft. at the Springdale Beltway Commons Mortgaged Property is leased to tenants in occupancy and paying full unabated rent, (ii) the major leases expire at least two years past loan maturity and (iii) the Debt Yield (including an approved mezzanine loan, if applicable) is greater than 10.0%.
	Loan No. 16 - 12650 Ingenuity Drive - Monthly deposits into the real estate tax reserve will be $93,807.54 from January 6, 2015 through March 6, 2015.  From April 6, 2015 through December 6, 2024, 1/12 of the taxes that lender estimates will be payable during the next twelve (12) months which equates to $23,452. Monthly deposits into the rollover reserve are currently $10,375.  After the commencement of the Iowa College Lease Rollover Reserve Trigger Event, the monthly deposit shall be increased by $500,000 per annum to a monthly amount of $52,042.
	Loan No. 17 - AHIP Amarillo Portfolio - Borrower is required to make monthly deposits of an amount equal to 1/12 of 4.0% of prior year’s gross revenues beginning with the monthly payment date in November 2015 provided the borrower has not delivered to the lender a Letter of Credit.
	Loan No. 21 - Culver City Theatre - The monthly insurance escrow represents a portion of the monthly insurance premiums. The tenant is responsible for the majority of the insurance premiums under their own policy. In the event that an event of default has occurred or the tenant’s blanket insurance policy is no longer in place, the borrower will be responsible to deposit 1/12 of the annual insurance premiums monthly.
	Loan No. 28 - Village at Double Diamond - The rollover reserve monthly deposit at closing was $14,307.25. Following the first 12 monthly payments, the rollover reserve monthly deposit will be $2,384.54.

A-1-31

	Loan No. 40 - Holiday Inn Express - Burleson - The borrower will be required to deposit on a monthly basis the greater of (i) the monthly amount required by the franchise agreement and (ii) 1/12 of 4.0% of the greater of (a) total gross income from operations for the immediately preceding calendar year and (b) total projected gross income from operations set forth in the approved annual budget for the immediately following calendar year.
	Loan No. 43 - Wharfside Landing - The loan documents provide for a “cash trap” into the TI/LC reserve account in the event occupancy at the Wharfside Landing Mortgaged Property is less than or equal 80.0%.
(23)	The following loans provide the borrower an option to provide a guaranty or post a letter of credit in lieu of reserve requirements.
	Loan No. 16 - 12650 Ingenuity Drive - In lieu of the Lease Sweep Period (as defined in the loan documents), borrower may deposit cash and/or a letter of credit into the Major Tenant Sweep Reserve in an amount necessary to total with the balance on deposit in the rollover account the lease sweep account maximum amount. If the borrower elects to post a letter of credit, lender shall accept, with respect to expiration of the Iowa College lease (dba. Kaplan, Inc.), such letter of credit in a two staged posting, with the first letter of credit required to be posted by the borrower to the Major Tenant Sweep Reserve on or prior to the date which is 24 months prior to the earliest stated expiration of the Iowa College lease (i.e., December 31, 2019) in the amount of $2,000,000 (without taking into account any funds on deposit in the Rollover Account) (the “First Letter of Credit”), and the second letter of credit required to be posted by the borrower to the Major Tenant Sweep Reserve on or prior to the date which is 12 months prior to the earliest stated expiration of the Iowa College lease (i.e., December 31, 2020) the amount of $2,250,000 (less any balance of funds on deposit in the Rollover Account) (the “Second Letter of Credit”). Upon posting of the First Letter of Credit, the Lease Sweep Period shall be suspended until December 31, 2020, at which time borrower shall be required to post the Second Letter of Credit. If borrower fails to post the Second Letter of Credit by December 31, 2020, borrower shall commence to deposit all available cash required for such lease sweep period.
	Loan No. 36 - Holiday Inn Anderson - To avoid commencement of a Cash Trap Period as defined in the loan documents, the borrower may deposit a $395,000 letter of credit.
	Loan No. 41 - Holiday Inn Express Brookhaven - To avoid commencement of a “Cash Trap” in connection to a Franchise Agreement Trigger Event (as defined in the loan documents), the borrower may deposit a letter of credit equal to 115% of PIP costs.
(24)	With respect to the Mortgage Loans identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors-Risks Related to the Mortgage Loans-Potential Issuing Entity Liability Related to a Materially Adverse Environmental Condition” in this free writing prospectus.

		Mortgage	% of Initial
		Loan Cut-off	Outstanding	Maximum Policy	Premium Paid in	Policy
Loan No.	Mortgage Loan	Date Balance	Pool Balance	Amount	Full	Expiration
1	One Memorial(1)	$80,000,000	9.7%	$25,000,000	Yes	6/9/2024
4	Goodyear Portfolio	$47,400,000	5.7%	$5,000,000	Yes	11/20/2027
23	CSRA MOB Portfolio III(2)	$12,675,000	1.5%	$2,000,000	Yes	11/20/2027

(1)	The policy was purchased by the prior owners of the One Memorial Mortgaged Property (not affiliated with the borrower) and lender is an additional named insured. It provides coverage for third party property and personal injury claims (but not for remediation of the groundwater condition).
(2)	The environmental policy for the CSRA MOB Portfolio III is for the Arlington MOB Mortgaged Property.

A-1-32

(25) Summary of Existing Pari Passu Debt

				Loan		Loan	Loan
		Mortgage Loan	Companion Loan	Combination	Loan	Combination	Combination
Loan		Cut-off Date	Cut-off Date	Cut-off Date	Combination	Cut-off Date LTV	Cut-off Date U/W
No.	Mortgage Loan	Balance	Balance	Balance	U/W NCF DSCR	Ratio	NOI Debt Yield
1	One Memorial	$80,000,000	$144,000,000	$224,000,000	1.98x	54.5%	8.4%
2	Loews Miami Beach Hotel	$60,000,000	$240,000,000	$300,000,000	2.89x	53.1%	13.7%

(26) Summary of Existing Mezzanine Debt

					Annual				Total
			% of Initial		Interest	Mezzanine		Total Debt	Debt	Total
		Mortgage	Outstanding	Mezzanine	Rate on	Loan		Cut-off	U/W	Debt U/W
Loan		Loan Cut-off	Pool	Debt Cut-off	Mezzanine	Maturity	Intercreditor	Date LTV	NCF	NOI Debt
No.	Mortgage Loan	Date Balance	Balance	Date Balance	Loan	Date	Agreement	Ratio	DSCR	Yield
	The James Hotel
8	Chicago	$35,000,000	4.2%	$11,500,000	8.2500%	8/6/2019	Yes	63.7%	1.34x	9.6%

(27) Summary of Future Mezzanine Debt

		Mortgage Loan	% of Initial	Intercreditor
Loan		Cut-off Date	Outstanding	Agreement	Combined	Combined	Combined Debt
No.	Mortgage Loan	Balance	Pool Balance	Required	Minimum DSCR	Maximum LTV	Yield
	Springdale Beltway
10	Commons	$19,923,005	2.4%	Yes	1.50x	70.0%	10.0%
49	Harding Avenue Surfside	$3,150,000	0.4%	Yes	1.25x	60.0%	8.0%

A-1-33