FWP 1 n1925-x1_anxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-227784-05
     

 

     
 

UBS Commercial Mortgage Trust 2019-C18 Disclaimer

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

 

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (’’SEC’’) (SEC File No. 333-227784) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-877-713-1030 (8 a.m. – 5 p.m. EST).

 

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

 

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

 

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

 

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

 

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

 

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

 

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

 

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

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

 

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

 

  
     

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Mortgage Loan Originator Mortgage Loan Seller Cross-Collateralized and Cross-Defaulted Address City
1 Loan 225 Bush Deutsche Bank AG, New York Branch UBS AG No 225 Bush Street San Francisco
2 Loan Chroma Apartments Wells Fargo Bank, National Association WFB No 4001-4041 Chouteau Avenue St. Louis
3 Loan Wyndham National Hotel Portfolio UBS AG UBS AG No Various Various
3.01 Property Travelodge - 2307 Wyoming Avenue UBS AG UBS AG No 2307 Wyoming Avenue Gillette
3.02 Property Travelodge - 2111 Camino Del Llano UBS AG UBS AG No 2111 Camino Del Llano Belen
3.03 Property Travelodge - 1170 W Flaming Gorge Way UBS AG UBS AG No 1170 West Flaming Gorge Way Green River
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive UBS AG UBS AG No 1731 South Sunridge Drive Yuma
3.05 Property Baymont Inn & Suites - 451 Halligan Drive UBS AG UBS AG No 451 Halligan Drive North Platte
3.06 Property Baymont Inn & Suites - 1608 E Business US 60 UBS AG UBS AG No 1608 West Business Highway 60 Dexter
3.07 Property Travelodge - 1127 Pony Express Highway UBS AG UBS AG No 1127 Pony Express Highway Marysville
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street UBS AG UBS AG No 1130B East 16th Street Wellington
3.09 Property Travelodge - 2680 Airport Road UBS AG UBS AG No 2680 Airport Road Santa Teresa
3.1 Property Super 8 - 720 Royal Parkway UBS AG UBS AG No 720 Royal Parkway Nashville
3.11 Property Baymont Inn & Suites - 1051 North Market Street UBS AG UBS AG No 1051 North Market Street Hearne
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway UBS AG UBS AG No 2700 North Diers Parkway Fremont
3.13 Property Baymont Inn & Suites - 95 Spruce Road UBS AG UBS AG No 95 Spruce Road Elko
3.14 Property Super 8 - 2545 Cornhusker Highway UBS AG UBS AG No 2545 Cornhusker Highway Lincoln
3.15 Property Travelodge - 1110 SE 4th Street UBS AG UBS AG No 1110 Southeast 4th Street Hermiston
3.16 Property Baymont Inn & Suites - 2300 Valley West Court UBS AG UBS AG No 2300 Valley West Court Clinton
3.17 Property Travelodge - 800 W Laramie Street UBS AG UBS AG No 800 West Laramie Street Guernsey
3.18 Property Travelodge - 22 North Frontage Road UBS AG UBS AG No 22 North Frontage Road Pecos
3.19 Property Travelodge - 123 Westvaco Road UBS AG UBS AG No 123 Westvaco Road Low Moor
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue UBS AG UBS AG No 2006 North Merill Avenue Glendive
3.21 Property Travelodge - 1710 Jefferson Street UBS AG UBS AG No 1710 Jefferson Street Jefferson
3.22 Property Travelodge - 1625 Stillwater Avenue UBS AG UBS AG No 1625 Stillwater Avenue Cheyenne
3.23 Property Travelodge - 8233 Airline Highway UBS AG UBS AG No 8233 Airline Highway Livonia
3.24 Property Baymont Inn & Suites - 6390 US-93 UBS AG UBS AG No 6390 US-93 Whitefish
3.25 Property Travelodge - 707 East Webster Street UBS AG UBS AG No 707 East Webster Street Morrill
3.26 Property Travelodge - 777 West Hwy 21 UBS AG UBS AG No 777 West Highway 21 Milford
3.27 Property Travelodge - 3522 North Highway 59 UBS AG UBS AG No 3522 North Highway 59 Douglas Douglas
3.28 Property Travelodge - 108 6th Avenue UBS AG UBS AG No 108 6th Avenue Edgemont
3.29 Property Travelodge - 2200 E South Avenue UBS AG UBS AG No 2200 East South Avenue McAlester
3.3 Property Travelodge - 128 South Willow Road UBS AG UBS AG No 128 South Willow Road Missouri Valley
3.31 Property Travelodge - 1005 Highway 285 UBS AG UBS AG No 1005 Highway 285 Vaughn
3.32 Property Days Inn - 3431 14th Avenue UBS AG UBS AG No 3431 14th Avenue Fargo
3.33 Property Travelodge - 2505 US 69 UBS AG UBS AG No 2505 US 69 Fort Scott
3.34 Property Baymont Inn & Suites - 3475 Union Road UBS AG UBS AG No 3475 Union Road Buffalo
3.35 Property Travelodge - 1706 North Park Drive UBS AG UBS AG No 1706 North Park Drive Winslow
3.36 Property Baymont Inn & Suites - 2005 East Daley Street UBS AG UBS AG No 2005 East Daley Street Rawlins
3.37 Property Travelodge - 1177 E 16th Street UBS AG UBS AG No 1177 East 16th Street Wellington
3.38 Property Baymont Inn & Suites - 35450 Yermo Road UBS AG UBS AG No 35450 Yermo Road Yermo
3.39 Property Travelodge - 2407 East Holland Avenue UBS AG UBS AG No 2407 East Holland Avenue Alpine
3.4 Property Travelodge - 620 Souder Road UBS AG UBS AG No 620 Souder Road Brunswick
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast UBS AG UBS AG No 100 15th Street Southeast Glenwood
3.42 Property Travelodge - 109 East Commerce Street UBS AG UBS AG No 109 East Commerce Street Sharon Springs
3.43 Property Travelodge - 4000 Siskiyou Avenue UBS AG UBS AG No 4000 Siskiyou Avenue Dunsmuir
3.44 Property Travelodge - 98 Moffat Avenue UBS AG UBS AG No 98 Moffat Avenue Yampa
4 Loan Phoenix Industrial Portfolio III UBS AG UBS AG No Various Various
4.01 Property Galesburg UBS AG UBS AG No 1000 South Linwood Galesburg
4.02 Property Covington UBS AG UBS AG No 4000 US-51 North Covington
4.03 Property Grafton UBS AG UBS AG No 900 North Street Grafton
5 Loan 3 Columbus Circle JPMorgan Chase Bank, National Association Natixis No 3 Columbus Circle New York
6 Loan ILPT Industrial Portfolio Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. UBS AG No Various Various
6.01 Property 1800 Union Airpark Boulevard Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. UBS AG No 1800 Union Airpark Boulevard Union
6.02 Property 4237-4255 Anson Boulevard Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. UBS AG No 4237-4255 Anson Boulevard Whitestown
6.03 Property 5000 Commerce Way Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. UBS AG No 5000 Commerce Way Petersburg
6.04 Property 5142 and 5148 North Hanley Road Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. UBS AG No 5142 and 5148 North Hanley Road St. Louis
6.05 Property 945 Monument Drive Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. UBS AG No 945 Monument Drive Lebanon
6.06 Property 5500 SE Delaware Ave Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. UBS AG No 2801 Airwest Boulevard Plainfield
6.07 Property 2801 Airwest Boulevard Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. UBS AG No 20 Logistics Boulevard Walton
6.08 Property 20 Logistics Boulevard Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. UBS AG No 5500 Southeast Delaware Avenue Ankeny
6.09 Property 2150 Stanley Road Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. UBS AG No 2150 Stanley Road Plainfield
6.1 Property 16101 Queens Court Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. UBS AG No 16101 Queens Court Upper Marlboro
6.11 Property 5 Logistics Drive Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. UBS AG No 5 Logistics Drive Carlisle
7 Loan Orfali Portfolio UBS AG UBS AG No 345, 347, 349 East 60th Street and 1097, 1099, 1101, 1103 1st Avenue New York
8 Loan DoubleTree New York Times Square West Leased Fee UBS AG UBS AG No 350 West 40th Street New York
9 Loan United Healthcare Office UBS AG UBS AG No 2716 North Tenaya Way Las Vegas
10 Loan AVR Atlanta Airport SpringHill Gateway CCRE CCRE No 2091 Convention Center Concourse Atlanta
11 Loan 4041 Central Wells Fargo Bank, National Association WFB No 4041 North Central Avenue Phoenix
12 Loan Century Plaza Towers Wells Fargo Bank, National Association; Deutche Bank AG, New York Branch; Morgan Stanley Bank, N.A. WFB No 2029 & 2049 Century Park East Los Angeles
13 Loan Westmont Red Roof Inn Portfolio II Natixis Real Estate Capital LLC Natixis No Various Various
13.01 Property Red Roof Inn St. Clairsville Natixis Real Estate Capital LLC Natixis No 68301 Red Roof Lane St. Clairsville
13.02 Property Red Roof PLUS+ Phoenix Airport Natixis Real Estate Capital LLC Natixis No 2135 West 15th Street Tempe
13.03 Property Red Roof PLUS+ West Springfield Natixis Real Estate Capital LLC Natixis No 1254 Riverdale Street West Springfield
13.04 Property Red Roof PLUS+ Chicago Naperville Natixis Real Estate Capital LLC Natixis No 1698 West Diehl Road Naperville
14 Loan Crimson Retail Portfolio UBS AG UBS AG No Various Various
14.01 Property Little Elm UBS AG UBS AG No 2700 East Eldorado Parkway Little Elm
14.02 Property South Plaza UBS AG UBS AG No 1230 South Broad Street Brooksville
14.03 Property JoAnn Fabrics UBS AG UBS AG No 3055 Atlanta Highway Athens
14.04 Property Office Depot UBS AG UBS AG No 3045 Atlanta Highway Athens
15 Loan Redwood Technology Center UBS AG UBS AG No 1383 and 1385 North McDowell Avenue and 1201 Redwood Way Petaluma
16 Loan Springhill Suites Raleigh Cary BSPRT CMBS Finance, LLC RREF No 1128 Ledsome Lane Cary
17 Loan Muskogee Apartments Portfolio BSPRT CMBS Finance, LLC RREF No Various Muskogee
17.01 Property Country Club BSPRT CMBS Finance, LLC RREF No 3711 Club Estates Drive Muskogee
17.02 Property Shady Hollow BSPRT CMBS Finance, LLC RREF No 200 North Country Club Road Muskogee
17.03 Property South Point BSPRT CMBS Finance, LLC RREF No 826-827 South York Street Muskogee
17.04 Property Berwick BSPRT CMBS Finance, LLC RREF No 3300 East Hancock Street Muskogee
17.05 Property Village East BSPRT CMBS Finance, LLC RREF No 103 North York Village Drive Muskogee
18 Loan 7105 - 7115 37th Avenue Natixis Real Estate Capital LLC Natixis No 71-05 and 71-15 37th Avenue Jackson Heights
19 Loan Carnegie Hotel Wells Fargo Bank, National Association WFB No 1216 West State of Franklin Road Johnson City
20 Loan Pinecrest Apartments SGFC SGFC No  515 Greenbriar Drive Normal
21 Loan Shoppes at Parma Ladder Capital Finance LLC RREF No 8303 West Ridgewood Drive Parma
22 Loan The Village Apartments UBS AG UBS AG No 8239 Forest Avenue Kansas City
23 Loan Shelbourne Square UBS AG UBS AG No 5410, 5430, 5442, 5450, 5454, 5468, 5474, 5486, 5490, 5494, 5496, 5498, 5500, 5504, 5506, 5508, 5370 Perkiomen Avenue Reading
24 Loan Mentis Portfolio CCRE CCRE No Various Various
24.01 Property Mentis San Antonio CCRE CCRE No 18931 Hardy Oak Boulevard San Antonio
24.02 Property Mentis Round Rock CCRE CCRE No 5150 North AW Grimes Boulevard Round Rock
25 Loan Aliso Viejo Plaza CCRE CCRE No 26852, 26876-26888, 26952, 27032 & 27054-27072 La Paz Road Aliso Viejo
26 Loan Walmart Supercenter Douglasville CCRE CCRE No 7001 Concourse Parkway Douglasville
27 Loan Medley Portfolio Ladder Capital Finance LLC RREF No Various Memphis
27.01 Property El Dorado Apartments Ladder Capital Finance LLC RREF No 2743 Ketchum Road Memphis
27.02 Property Longview Heights Apartments Ladder Capital Finance LLC RREF No 1949 & 1952 Philsar Street, 501 Fernwood Avenue and 538 Jacklyn Avenue Memphis
27.03 Property Barron Court Apartments Ladder Capital Finance LLC RREF No 3015 Barron Avenue Memphis
27.04 Property Longview Gardens Apartments Ladder Capital Finance LLC RREF No 1715 Orleans Memphis
28 Loan Courtyard - Tampa (Citrus Park) UBS AG UBS AG No 12730 Citrus Park Lane Tampa
29 Loan 1413 Germantown Avenue CIBC Inc. RREF No 1413 Germantown Avenue Philadelphia
30 Loan Beachwood Village SGFC SGFC No 34052 Doheny Park Road Dana Point
31 Loan Global Payments, Inc. BSPRT CMBS Finance, LLC RREF No 1 Heartland Way Jeffersonville
32 Loan 2701 Grand Concourse CCRE CCRE No 2701 Grand Concourse Bronx
33 Loan Holiday Inn Express Lincoln CA SGFC SGFC No 155 Ferrari Ranch Road Lincoln
34 Loan Apple Inc. Boulder UBS AG UBS AG No 5360 Sterling Drive Boulder
35 Loan CubeSmart Penn’s Landing Wells Fargo Bank, National Association WFB No 400-456 North Columbus Boulevard Philadelphia
36 Loan Holiday Inn Express Early SGFC SGFC No 128 Early Boulevard Early
37 Loan 105 Van Cortlandt Park CCRE CCRE No 105 Van Cortlandt Park Avenue Yonkers
38 Loan The Ponce Hotel BSPRT CMBS Finance, LLC RREF No 1111 North Ponce de Leon Boulevard St. Augustine
39 Loan 1900 Evans Road UBS AG UBS AG No 1800, 1850, 1900, & 2000 Evans Road Melbourne
40 Loan Rosedale Tech UBS AG UBS AG No 215 Beecham Drive and 170 Bilmar Drive Pittsburgh
41 Loan Walkham Townhomes CCRE CCRE No 801 Dutton Avenue Santa Rosa
42 Loan 530 West 136th Street Ladder Capital Finance LLC RREF No 530 West 136th Street New York
43 Loan Raintree Oaks Apartments UBS AG UBS AG No 12708 English Hills Court Tampa
44 Loan Six Sentry Office Portfolio UBS AG UBS AG No Various Blue Bell
44.01 Property 630 Sentry UBS AG UBS AG No 630 Sentry Parkway Blue Bell
44.02 Property 670 Sentry UBS AG UBS AG No 670 Sentry Parkway Blue Bell
44.03 Property 610 Sentry UBS AG UBS AG No 610 Sentry Parkway Blue Bell
44.04 Property 620 Sentry UBS AG UBS AG No 620 Sentry Parkway Blue Bell
45 Loan BNSF Logistics UBS AG UBS AG No 2708 South 48th Street Springdale
46 Loan Airport Square CCRE CCRE No 800, 849, 900, & 930 International Drive Linthicum Heights
47 Loan Days Inn by Wyndham - Florence UBS AG UBS AG No 50 Cavalier Boulevard Florence
48 Loan Brickyard Plaza Wells Fargo Bank, National Association WFB No 633 East 3300 South Salt Lake City
49 Loan Holiday Inn Express New Albany CCRE CCRE No 300 Highway 30 West New Albany
50 Loan CVS Brownsburg BSPRT CMBS Finance, LLC RREF No 21 West Main Street Brownsburg
51 Loan Orient Drive Mobile Estates Wells Fargo Bank, National Association WFB No 13025 Southeast Orient Drive Boring
52 Loan Pomona Park Wells Fargo Bank, National Association WFB No 307 & 311 Pomona Drive and 4008 Spring Garden Street (aka 315 Pomona Drive) Greensboro
53 Loan Dollar General Tuckahoe BSPRT CMBS Finance, LLC RREF No 1435 Route 50 Tuckahoe
54 Loan Dollar General Rolla Ladder Capital Finance LLC RREF No 535 Cottonwood Drive Rolla
55 Loan Dollar General Dexter Ladder Capital Finance LLC RREF No 622 East Stoddard Street Dexter

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name County State Zip Code General Property Type Specific Property Type Number of Properties Year Built Year Renovated Number of Units Unit of Measure
1 Loan 225 Bush San Francisco CA 94104 Office CBD 1 1922 2010-2013 579,987 Sq. Ft.
2 Loan Chroma Apartments St Louis MO 63110 Multifamily Mid Rise 1 2018 N/A 235 Units
3 Loan Wyndham National Hotel Portfolio Various Various Various Hospitality Limited Service 44 Various Various 3,729 Rooms
3.01 Property Travelodge - 2307 Wyoming Avenue Campbell WY 82718 Hospitality Limited Service 1 2001; 2007 2016; 2017 154 Rooms
3.02 Property Travelodge - 2111 Camino Del Llano Valencia NM 87002 Hospitality Limited Service 1 1994; 2007 N/A 158 Rooms
3.03 Property Travelodge - 1170 W Flaming Gorge Way Sweetwater WY 82935 Hospitality Limited Service 1 1997 2016; 2017 192 Rooms
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive Yuma AZ 85365 Hospitality Limited Service 1 1999 2016 119 Rooms
3.05 Property Baymont Inn & Suites - 451 Halligan Drive Lincoln NE 69101 Hospitality Limited Service 1 2005 2016; 2017 135 Rooms
3.06 Property Baymont Inn & Suites - 1608 E Business US 60 Stoddard MO 63841 Hospitality Limited Service 1 1997; 2006; 2015 N/A 133 Rooms
3.07 Property Travelodge - 1127 Pony Express Highway Marshall KS 66508 Hospitality Limited Service 1 1999; 2007 N/A 139 Rooms
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street Sumner KS 67152 Hospitality Limited Service 1 2015 N/A 110 Rooms
3.09 Property Travelodge - 2680 Airport Road Dona Ana NM 88008 Hospitality Limited Service 1 2014 N/A 56 Rooms
3.1 Property Super 8 - 720 Royal Parkway Davidson TN 37214 Hospitality Limited Service 1 1989 2017 103 Rooms
3.11 Property Baymont Inn & Suites - 1051 North Market Street Robertson TX 77859 Hospitality Limited Service 1 1999 N/A 140 Rooms
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway Dodge NE 68025 Hospitality Limited Service 1 2007 2017; 2018 100 Rooms
3.13 Property Baymont Inn & Suites - 95 Spruce Road Elko NV 89801 Hospitality Limited Service 1 1999 N/A 119 Rooms
3.14 Property Super 8 - 2545 Cornhusker Highway Lancaster NE 68521 Hospitality Limited Service 1 1983; 1993 2016 132 Rooms
3.15 Property Travelodge - 1110 SE 4th Street Umatilla OR 97838 Hospitality Limited Service 1 2002 N/A 86 Rooms
3.16 Property Baymont Inn & Suites - 2300 Valley West Court Clinton IA 52732 Hospitality Limited Service 1 2005 N/A 123 Rooms
3.17 Property Travelodge - 800 W Laramie Street Platte WY 82214 Hospitality Limited Service 1 1978; 1980 2017 95 Rooms
3.18 Property Travelodge - 22 North Frontage Road Reeves TX 79772 Hospitality Limited Service 1 2001; 2008 2015 61 Rooms
3.19 Property Travelodge - 123 Westvaco Road Alleghany VA 24457 Hospitality Limited Service 1 2009 N/A 30 Rooms
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue Dawson MT 59330 Hospitality Limited Service 1 2014 N/A 74 Rooms
3.21 Property Travelodge - 1710 Jefferson Street Cole MO 65109 Hospitality Limited Service 1 1991 2013; 2014 77 Rooms
3.22 Property Travelodge - 1625 Stillwater Avenue Laramie WY 82009 Hospitality Limited Service 1 1999 2016; 2017 60 Rooms
3.23 Property Travelodge - 8233 Airline Highway Pointe Coupee Parish LA 70755 Hospitality Limited Service 1 2013 N/A 60 Rooms
3.24 Property Baymont Inn & Suites - 6390 US-93 Flathead MT 59937 Hospitality Limited Service 1 1991 2017 64 Rooms
3.25 Property Travelodge - 707 East Webster Street Scotts Bluff NE 69358 Hospitality Limited Service 1 1998; 1999 2015; 2016 97 Rooms
3.26 Property Travelodge - 777 West Hwy 21 Beaver UT 84751 Hospitality Limited Service 1 2002; 2006 N/A 75 Rooms
3.27 Property Travelodge - 3522 North Highway 59 Converse WY 82633 Hospitality Limited Service 1 2007 2014 112 Rooms
3.28 Property Travelodge - 108 6th Avenue Fall River SD 57735 Hospitality Limited Service 1 1987 2016; 2017 55 Rooms
3.29 Property Travelodge - 2200 E South Avenue Pittsburg OK 74501 Hospitality Limited Service 1 2011 N/A 61 Rooms
3.3 Property Travelodge - 128 South Willow Road Harrison IA 51555 Hospitality Limited Service 1 2006 N/A 41 Rooms
3.31 Property Travelodge - 1005 Highway 285 Guadalupe NM 88353 Hospitality Limited Service 1 1998 N/A 60 Rooms
3.32 Property Days Inn - 3431 14th Avenue Cass ND 58103 Hospitality Limited Service 1 1993 N/A 74 Rooms
3.33 Property Travelodge - 2505 US 69 Bourbon KS 66701 Hospitality Limited Service 1 2001 N/A 70 Rooms
3.34 Property Baymont Inn & Suites - 3475 Union Road Erie NY 14225 Hospitality Limited Service 1 2003 N/A 56 Rooms
3.35 Property Travelodge - 1706 North Park Drive Navajo AZ 86047 Hospitality Limited Service 1 1982 N/A 72 Rooms
3.36 Property Baymont Inn & Suites - 2005 East Daley Street Carbon WY 82301 Hospitality Limited Service 1 2006 2016; 2017 62 Rooms
3.37 Property Travelodge - 1177 E 16th Street Sumner KS 67152 Hospitality Limited Service 1 1993; 1999 N/A 80 Rooms
3.38 Property Baymont Inn & Suites - 35450 Yermo Road San Bernardino CA 92398 Hospitality Limited Service 1 2002 N/A 65 Rooms
3.39 Property Travelodge - 2407 East Holland Avenue Brewster TX 79830 Hospitality Limited Service 1 2002 2014 40 Rooms
3.4 Property Travelodge - 620 Souder Road Frederick MD 21712 Hospitality Limited Service 1 2014 N/A 25 Rooms
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast Pope MN 56334 Hospitality Limited Service 1 2012 N/A 56 Rooms
3.42 Property Travelodge - 109 East Commerce Street Wallace KS 67758 Hospitality Limited Service 1 1997 N/A 50 Rooms
3.43 Property Travelodge - 4000 Siskiyou Avenue Siskiyou CA 96025 Hospitality Limited Service 1 2007 2017 21 Rooms
3.44 Property Travelodge - 98 Moffat Avenue Routt CO 80483 Hospitality Limited Service 1 2001 N/A 37 Rooms
4 Loan Phoenix Industrial Portfolio III Various Various Various Industrial Various 3 Various Various 1,690,127 Sq. Ft.
4.01 Property Galesburg Knox IL 61401 Industrial Warehouse/Distribution 1 1979 1988 855,659 Sq. Ft.
4.02 Property Covington Tipton TN 38019 Industrial Warehouse/Distribution 1 1988 1995 488,130 Sq. Ft.
4.03 Property Grafton Ozaukee WI 53024 Industrial Warehouse/Distribution 1 1956-1979 2017 346,338 Sq. Ft.
5 Loan 3 Columbus Circle New York NY 10019 Office CBD 1 1927 2010-2013 753,713 Sq. Ft.
6 Loan ILPT Industrial Portfolio Various Various Various Industrial Warehouse/Distribution 11 Various Various 8,209,036 Sq. Ft.
6.01 Property 1800 Union Airpark Boulevard Montgomery OH 45377 Industrial Warehouse/Distribution 1 2014 N/A 1,791,246 Sq. Ft.
6.02 Property 4237-4255 Anson Boulevard Boone IN 46075 Industrial Warehouse/Distribution 1 2006 2011 1,036,573 Sq. Ft.
6.03 Property 5000 Commerce Way Dinwiddie VA 23803 Industrial Warehouse/Distribution 1 2012 N/A 1,016,065 Sq. Ft.
6.04 Property 5142 and 5148 North Hanley Road St. Louis MO 63134 Industrial Warehouse/Distribution 1 2016 N/A 430,986 Sq. Ft.
6.05 Property 945 Monument Drive Boone IN 46052 Industrial Warehouse/Distribution 1 2014 2015 962,500 Sq. Ft.
6.06 Property 5500 SE Delaware Ave Hendricks IN 46168 Industrial Warehouse/Distribution 1 2001 2006 644,104 Sq. Ft.
6.07 Property 2801 Airwest Boulevard Boone KY 41094 Industrial Warehouse/Distribution 1 2006 N/A 804,586 Sq. Ft.
6.08 Property 20 Logistics Boulevard Polk IA 50021 Industrial Warehouse/Distribution 1 2012 2019 603,586 Sq. Ft.
6.09 Property 2150 Stanley Road Hendricks IN 46168 Industrial Warehouse/Distribution 1 2007 N/A 493,500 Sq. Ft.
6.1 Property 16101 Queens Court Prince George’s MD 20774 Industrial Warehouse/Distribution 1 2016 N/A 220,800 Sq. Ft.
6.11 Property 5 Logistics Drive Cumberland PA 17013 Industrial Warehouse/Distribution 1 2016 N/A 205,090 Sq. Ft.
7 Loan Orfali Portfolio New York NY 10022 Mixed Use Multifamily/Retail 1 1910 1985, 1987, 1988, 1995, 2011 115 Sq. Ft.
8 Loan DoubleTree New York Times Square West Leased Fee New York NY 10018 Other Leased Fee 1 2017 N/A 612 Rooms
9 Loan United Healthcare Office Clark NV 89128 Office Suburban 1 1998 2016 204,123 Sq. Ft.
10 Loan AVR Atlanta Airport SpringHill Gateway Fulton GA 30337 Hospitality Limited Service 1 2009 2018 147 Rooms
11 Loan 4041 Central Maricopa AZ 85012 Office CBD 1 1980 2016 406,453 Sq. Ft.
12 Loan Century Plaza Towers Los Angeles CA 90067 Office CBD 1 1975 2015 2,401,641 Sq. Ft.
13 Loan Westmont Red Roof Inn Portfolio II Various Various Various Hospitality Limited Service 4 Various Various 463 Rooms
13.01 Property Red Roof Inn St. Clairsville Belmont OH 43950 Hospitality Limited Service 1 1983 2014 108 Rooms
13.02 Property Red Roof PLUS+ Phoenix Airport Maricopa AZ 85281 Hospitality Limited Service 1 1999 2016 125 Rooms
13.03 Property Red Roof PLUS+ West Springfield Hampden MA 1089 Hospitality Limited Service 1 1988 2012 111 Rooms
13.04 Property Red Roof PLUS+ Chicago Naperville Du Page IL 60563 Hospitality Limited Service 1 1989 2012 119 Rooms
14 Loan Crimson Retail Portfolio Various Various Various Retail Various 4 Various Various 318,378 Sq. Ft.
14.01 Property Little Elm Denton TX 75068 Retail Anchored 1 2007 N/A 149,654 Sq. Ft.
14.02 Property South Plaza Hernando FL 34601 Retail Anchored 1 1974, 1977, 1980 N/A 127,224 Sq. Ft.
14.03 Property JoAnn Fabrics Clarke GA 30606 Retail Single Tenant 1 2003 2019 21,500 Sq. Ft.
14.04 Property Office Depot Clarke GA 30606 Retail Single Tenant 1 2003 N/A 20,000 Sq. Ft.
15 Loan Redwood Technology Center Sonoma CA 94954 Mixed Use Office/Retail 1 2007-2014 N/A 154,613 Sq. Ft.
16 Loan Springhill Suites Raleigh Cary Wake NC 27511 Hospitality Select Service 1 2014 N/A 130 Rooms
17 Loan Muskogee Apartments Portfolio Muskogee OK 74403 Multifamily Garden 5 Various N/A 601 Units
17.01 Property Country Club Muskogee OK 74403 Multifamily Garden 1 1974 N/A 240 Units
17.02 Property Shady Hollow Muskogee OK 74403 Multifamily Garden 1 1980 N/A 148 Units
17.03 Property South Point Muskogee OK 74403 Multifamily Garden 1 1977 N/A 93 Units
17.04 Property Berwick Muskogee OK 74403 Multifamily Garden 1 1980 N/A 72 Units
17.05 Property Village East Muskogee OK 74403 Multifamily Garden 1 1960 N/A 48 Units
18 Loan 7105 - 7115 37th Avenue Queens NY 11372 Multifamily Mid Rise 1 1920 N/A 106 Units
19 Loan Carnegie Hotel Washington TN 37604 Hospitality Full Service 1 2000 N/A 138 Rooms
20 Loan Pinecrest Apartments McLean IL 61761 Multifamily Garden 1 1972 2017 313 Units
21 Loan Shoppes at Parma Cuyahoga OH 44129 Retail Anchored 1 1955 2016 726,275 Sq. Ft.
22 Loan The Village Apartments Jackson MO 64131 Multifamily Garden 1 1945 2019 445 Units
23 Loan Shelbourne Square Berks PA 19606 Retail Anchored 1 1991 N/A 262,499 Sq. Ft.
24 Loan Mentis Portfolio Various TX Various Office Medical 2 2018 N/A 34,473 Sq. Ft.
24.01 Property Mentis San Antonio Bexar TX 78258 Office Medical 1 2018 N/A 19,334 Sq. Ft.
24.02 Property Mentis Round Rock Williamson TX 78665 Office Medical 1 2018 N/A 15,139 Sq. Ft.
25 Loan Aliso Viejo Plaza Orange CA 92656 Retail Shadow Anchored 1 1987 N/A 35,800 Sq. Ft.
26 Loan Walmart Supercenter Douglasville Douglas GA 30134 Retail Single Tenant 1 1999 N/A 222,511 Sq. Ft.
27 Loan Medley Portfolio Shelby TN Various Multifamily Garden 4 Various 2017 538 Units
27.01 Property El Dorado Apartments Shelby TN 38114 Multifamily Garden 1 1971 2017 188 Units
27.02 Property Longview Heights Apartments Shelby TN 38106 Multifamily Garden 1 1950 2017 160 Units
27.03 Property Barron Court Apartments Shelby TN 38114 Multifamily Garden 1 1973 2017 85 Units
27.04 Property Longview Gardens Apartments Shelby TN 38106 Multifamily Garden 1 1948 2017 105 Units
28 Loan Courtyard - Tampa (Citrus Park) Hillsborough FL 33625 Hospitality Select Service 1 2018 N/A 128 Rooms
29 Loan 1413 Germantown Avenue Philadelphia PA 19122 Multifamily Mid Rise 1 2018 N/A 50 Units
30 Loan Beachwood Village Orange CA 92624 Manufactured Housing Community Manufactured Housing Community 1 1965 N/A 79 Pads
31 Loan Global Payments, Inc. Clark IN 47130 Office Suburban 1 2006 2011 226,304 Sq. Ft.
32 Loan 2701 Grand Concourse Bronx NY 10468 Multifamily Mid Rise 1 1924 N/A 65 Units
33 Loan Holiday Inn Express Lincoln CA Placer CA 95648 Hospitality Limited Service 1 2007 N/A 87 Rooms
34 Loan Apple Inc. Boulder Boulder CO 80301 Office Suburban 1 2000 2018 38,263 Sq. Ft.
35 Loan CubeSmart Penn’s Landing Philadelphia PA 19123 Self Storage Self Storage 1 1988 N/A 59,000 Sq. Ft.
36 Loan Holiday Inn Express Early Brown TX 76802 Hospitality Limited Service 1 2018 N/A 74 Rooms
37 Loan 105 Van Cortlandt Park Westchester NY 10701 Multifamily Mid Rise 1 1975 2017 49 Units
38 Loan The Ponce Hotel St. Johns FL 32084 Hospitality Limited Service 1 1988 2018 83 Rooms
39 Loan 1900 Evans Road Brevard FL 32904 Retail Anchored 1 1984-1994 N/A 108,199 Sq. Ft.
40 Loan Rosedale Tech Allegheny PA 15205 Industrial Flex 1 1987 2005 153,270 Sq. Ft.
41 Loan Walkham Townhomes Sonoma CA 95407 Multifamily Garden 1 1986 2017 27 Units
42 Loan 530 West 136th Street New York NY 10031 Multifamily Mid Rise 1 1926 1985 38 Units
43 Loan Raintree Oaks Apartments Hillsborough FL 33617 Multifamily Garden 1 1976, 1977, 1982, 1983 N/A 112 Units
44 Loan Six Sentry Office Portfolio Montgomery PA 19422 Office Suburban 4 1986 N/A 74,390 Sq. Ft.
44.01 Property 630 Sentry Montgomery PA 19422 Office Suburban 1 1986 N/A 25,749 Sq. Ft.
44.02 Property 670 Sentry Montgomery PA 19422 Office Suburban 1 1986 N/A 17,152 Sq. Ft.
44.03 Property 610 Sentry Montgomery PA 19422 Office Suburban 1 1986 N/A 15,914 Sq. Ft.
44.04 Property 620 Sentry Montgomery PA 19422 Office Suburban 1 1986 N/A 15,575 Sq. Ft.
45 Loan BNSF Logistics Washington AR 72762 Office Suburban 1 2019 N/A 27,465 Sq. Ft.
46 Loan Airport Square Anne Arundel MD 21090 Office Suburban 1 1986, 1987, 1988, 1990 2014; 2018 232,936 Sq. Ft.
47 Loan Days Inn by Wyndham - Florence Boone KY 41042 Hospitality Limited Service 1 1990 2014-2018 115 Rooms
48 Loan Brickyard Plaza Salt Lake UT 84106 Retail Unanchored 1 1977 2019 47,718 Sq. Ft.
49 Loan Holiday Inn Express New Albany Union MS 38652 Hospitality Limited Service 1 1996 2011 75 Rooms
50 Loan CVS Brownsburg Hendricks IN 46112 Retail Single Tenant 1 1999 2019 10,125 Sq. Ft.
51 Loan Orient Drive Mobile Estates Clackamas OR 97009 Manufactured Housing Community Manufactured Housing Community 1 1975 N/A 51 Pads
52 Loan Pomona Park Guilford NC 27407 Office Flex 1 1980 1995 54,716 Sq. Ft.
53 Loan Dollar General Tuckahoe Cape May NJ 08270 Retail Single Tenant 1 2018 N/A 7,489 Sq. Ft.
54 Loan Dollar General Rolla Phelps MO 65401 Retail Single Tenant 1 2019 N/A 9,026 Sq. Ft.
55 Loan Dollar General Dexter Stoddard MO 63841 Retail Single Tenant 1 2019 N/A 9,002 Sq. Ft.

 

 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Cut-off Date Balance Per Unit/SF Original Balance Cut-off Date Balance % of Aggregate Cut-off Date Balance Maturity Date or Anticipated Repayment Date Maturity Balance ARD Final Maturity Date Origination Date First Pay Date Payment Day Gross Mortgage Rate Total Administrative Fee Net Mortgage Rate ARD Rate
1 Loan 225 Bush 351 35,000,000 35,000,000 4.7% 11/6/2024 35,000,000 No N/A 10/11/2019 12/6/2019 6 3.303000%     N/A
2 Loan Chroma Apartments 212,766 35,000,000 35,000,000 4.7% 11/11/2029 35,000,000 No N/A 11/4/2019 12/11/2019 11 3.962000%     N/A
3 Loan Wyndham National Hotel Portfolio 38,884 35,000,000 35,000,000 4.7% 12/6/2029 24,226,934 No N/A 11/27/2019 1/6/2020 6 4.850000%     N/A
3.01 Property Travelodge - 2307 Wyoming Avenue   2,636,778 2,636,778 0.4%   1,825,173                  
3.02 Property Travelodge - 2111 Camino Del Llano   2,141,830 2,141,830 0.3%   1,482,570                  
3.03 Property Travelodge - 1170 W Flaming Gorge Way   2,045,014 2,045,014 0.3%   1,415,555                  
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive   1,835,967 1,835,967 0.2%   1,270,853                  
3.05 Property Baymont Inn & Suites - 451 Halligan Drive   1,396,498 1,396,498 0.2%   966,653                  
3.06 Property Baymont Inn & Suites - 1608 E Business US 60   1,304,005 1,304,005 0.2%   902,630                  
3.07 Property Travelodge - 1127 Pony Express Highway   1,296,008 1,296,008 0.2%   897,094                  
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street   1,217,755 1,217,755 0.2%   842,928                  
3.09 Property Travelodge - 2680 Airport Road   1,185,993 1,185,993 0.2%   820,942                  
3.1 Property Super 8 - 720 Royal Parkway   1,126,553 1,126,553 0.2%   779,798                  
3.11 Property Baymont Inn & Suites - 1051 North Market Street   1,107,153 1,107,153 0.1%   766,369                  
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway   1,033,014 1,033,014 0.1%   715,050                  
3.13 Property Baymont Inn & Suites - 95 Spruce Road   1,013,358 1,013,358 0.1%   701,445                  
3.14 Property Super 8 - 2545 Cornhusker Highway   997,344 997,344 0.1%   690,359                  
3.15 Property Travelodge - 1110 SE 4th Street   982,609 982,609 0.1%   680,160                  
3.16 Property Baymont Inn & Suites - 2300 Valley West Court   877,512 877,512 0.1%   607,412                  
3.17 Property Travelodge - 800 W Laramie Street   873,152 873,152 0.1%   604,394                  
3.18 Property Travelodge - 22 North Frontage Road   865,476 865,476 0.1%   599,081                  
3.19 Property Travelodge - 123 Westvaco Road   815,093 815,093 0.1%   564,206                  
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue   793,669 793,669 0.1%   549,376                  
3.21 Property Travelodge - 1710 Jefferson Street   725,555 725,555 0.1%   502,228                  
3.22 Property Travelodge - 1625 Stillwater Avenue   725,182 725,182 0.1%   501,969                  
3.23 Property Travelodge - 8233 Airline Highway   712,841 712,841 0.1%   493,427                  
3.24 Property Baymont Inn & Suites - 6390 US-93   660,954 660,954 0.1%   457,511                  
3.25 Property Travelodge - 707 East Webster Street   612,920 612,920 0.1%   424,262                  
3.26 Property Travelodge - 777 West Hwy 21   583,583 583,583 0.1%   403,955                  
3.27 Property Travelodge - 3522 North Highway 59   562,889 562,889 0.1%   389,630                  
3.28 Property Travelodge - 108 6th Avenue   534,565 534,565 0.1%   370,025                  
3.29 Property Travelodge - 2200 E South Avenue   516,711 516,711 0.1%   357,667                  
3.3 Property Travelodge - 128 South Willow Road   437,017 437,017 0.1%   302,502                  
3.31 Property Travelodge - 1005 Highway 285   436,087 436,087 0.1%   301,858                  
3.32 Property Days Inn - 3431 14th Avenue   371,752 371,752 0.0%   257,326                  
3.33 Property Travelodge - 2505 US 69   319,645 319,645 0.0%   221,258                  
3.34 Property Baymont Inn & Suites - 3475 Union Road   308,538 308,538 0.0%   213,569                  
3.35 Property Travelodge - 1706 North Park Drive   297,199 297,199 0.0%   205,720                  
3.36 Property Baymont Inn & Suites - 2005 East Daley Street   285,469 285,469 0.0%   197,601                  
3.37 Property Travelodge - 1177 E 16th Street   262,406 262,406 0.0%   181,637                  
3.38 Property Baymont Inn & Suites - 35450 Yermo Road   256,007 256,007 0.0%   177,208                  
3.39 Property Travelodge - 2407 East Holland Avenue   212,222 212,222 0.0%   146,899                  
3.4 Property Travelodge - 620 Souder Road   193,103 193,103 0.0%   133,666                  
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast   145,339 145,339 0.0%   100,603                  
3.42 Property Travelodge - 109 East Commerce Street   120,690 120,690 0.0%   83,541                  
3.43 Property Travelodge - 4000 Siskiyou Avenue   96,552 96,552 0.0%   66,833                  
3.44 Property Travelodge - 98 Moffat Avenue   77,995 77,995 0.0%   53,988                  
4 Loan Phoenix Industrial Portfolio III 18 31,100,000 31,100,000 4.2% 12/6/2029 26,283,197 No N/A 11/25/2019 1/6/2020 6 4.115000%     N/A
4.01 Property Galesburg   10,752,000 10,752,000 1.4%   9,086,718                  
4.02 Property Covington   10,233,000 10,233,000 1.4%   8,648,102                  
4.03 Property Grafton   10,115,000 10,115,000 1.4%   8,548,378                  
5 Loan 3 Columbus Circle 650 30,000,000 30,000,000 4.0% 3/11/2029 30,000,000 No N/A 3/12/2019 4/11/2019 11 3.914000%     N/A
6 Loan ILPT Industrial Portfolio 26 30,000,000 30,000,000 4.0% 11/7/2029 30,000,000 No N/A 10/21/2019 12/7/2019 7 2.653260%     N/A
6.01 Property 1800 Union Airpark Boulevard   5,182,815 5,182,815 0.7%   5,182,815                  
6.02 Property 4237-4255 Anson Boulevard   4,003,656 4,003,656 0.5%   4,003,656                  
6.03 Property 5000 Commerce Way   3,822,669 3,822,669 0.5%   3,822,669                  
6.04 Property 5142 and 5148 North Hanley Road   3,383,912 3,383,912 0.5%   3,383,912                  
6.05 Property 945 Monument Drive   2,808,044 2,808,044 0.4%   2,808,044                  
6.06 Property 5500 SE Delaware Ave   2,358,318 2,358,318 0.3%   2,358,318                  
6.07 Property 2801 Airwest Boulevard   2,254,113 2,254,113 0.3%   2,254,113                  
6.08 Property 20 Logistics Boulevard   1,782,450 1,782,450 0.2%   1,782,450                  
6.09 Property 2150 Stanley Road   1,656,307 1,656,307 0.2%   1,656,307                  
6.1 Property 16101 Queens Court   1,617,916 1,617,916 0.2%   1,617,916                  
6.11 Property 5 Logistics Drive   1,129,799 1,129,799 0.2%   1,129,799                  
7 Loan Orfali Portfolio 260,870 30,000,000 30,000,000 4.0% 12/6/2029 30,000,000 No N/A 11/20/2019 1/6/2020 6 3.470000%     N/A
8 Loan DoubleTree New York Times Square West Leased Fee 94,771 28,000,000 28,000,000 3.8% 12/6/2029 28,000,000 No N/A 11/25/2019 1/6/2020 6 3.660720%     N/A
9 Loan United Healthcare Office 229 26,800,000 26,800,000 3.6% 10/6/2024 25,609,986 No N/A 10/4/2019 11/6/2019 6 4.979480%     N/A
10 Loan AVR Atlanta Airport SpringHill Gateway 162,245 23,850,000 23,850,000 3.2% 12/1/2029 23,850,000 No N/A 11/27/2019 1/1/2020 1 3.785000%     N/A
11 Loan 4041 Central 104 23,000,000 22,931,847 3.1% 10/11/2029 18,044,962 No N/A 10/3/2019 11/11/2019 11 3.660000%     N/A
12 Loan Century Plaza Towers 375 20,000,000 20,000,000 2.7% 11/9/2029 20,000,000 No N/A 10/21/2019 12/9/2019 9 3.004500%     N/A
13 Loan Westmont Red Roof Inn Portfolio II 38,075 17,692,093 17,628,611 2.4% 10/5/2029 12,907,211 No N/A 9/25/2019 11/5/2019 5 4.340000%     N/A
13.01 Property Red Roof Inn St. Clairsville   5,720,000 5,699,476 0.8%   4,173,008                  
13.02 Property Red Roof PLUS+ Phoenix Airport   4,988,372 4,970,473 0.7%   3,639,251                  
13.03 Property Red Roof PLUS+ West Springfield   3,525,116 3,512,468 0.5%   2,571,737                  
13.04 Property Red Roof PLUS+ Chicago Naperville   3,458,605 3,446,195 0.5%   2,523,214                  
14 Loan Crimson Retail Portfolio 104 16,556,250 16,556,250 2.2% 11/6/2029 14,059,002 No N/A 10/24/2019 12/6/2019 6 3.786000%     N/A
14.01 Property Little Elm   11,013,500 11,013,500 1.5%   9,352,288                  
14.02 Property South Plaza   3,333,000 3,333,000 0.4%   2,830,270                  
14.03 Property JoAnn Fabrics   1,141,000 1,141,000 0.2%   968,898                  
14.04 Property Office Depot   1,068,750 1,068,750 0.1%   907,546                  
15 Loan Redwood Technology Center 236 16,500,000 16,500,000 2.2% 11/6/2029 15,103,522 No N/A 11/8/2019 12/6/2019 6 4.522000%     N/A
16 Loan Springhill Suites Raleigh Cary 113,462 14,750,000 14,750,000 2.0% 12/6/2029 11,692,379 No N/A 11/22/2019 1/6/2020 6 3.940000%     N/A
17 Loan Muskogee Apartments Portfolio 24,459 14,700,000 14,700,000 2.0% 12/6/2029 13,431,853 No N/A 11/22/2019 1/6/2020 6 4.410000%     N/A
17.01 Property Country Club   6,100,000 6,100,000 0.8%   5,573,762                  
17.02 Property Shady Hollow   3,600,000 3,600,000 0.5%   3,289,433                  
17.03 Property South Point   2,200,000 2,200,000 0.3%   2,010,209                  
17.04 Property Berwick   1,800,000 1,800,000 0.2%   1,644,717                  
17.05 Property Village East   1,000,000 1,000,000 0.1%   913,731                  
18 Loan 7105 - 7115 37th Avenue 136,792 14,500,000 14,500,000 2.0% 9/5/2029 14,500,000 No N/A 8/9/2019 10/5/2019 5 4.600000%     N/A
19 Loan Carnegie Hotel 105,072 14,500,000 14,500,000 2.0% 12/11/2029 11,466,539 No N/A 11/25/2019 1/11/2020 11 3.874000%     N/A
20 Loan Pinecrest Apartments 45,367 14,200,000 14,200,000 1.9% 12/01/2029 14,200,000 No N/A 11/14/2019 01/01/2020 1 3.620000%     N/A
21 Loan Shoppes at Parma 79 14,000,000 14,000,000 1.9% 12/6/2029 11,194,052 No N/A 11/15/2019 1/6/2020 6 4.180000%     N/A
22 Loan The Village Apartments 31,461 14,000,000 14,000,000 1.9% 12/6/2029 11,202,003 No N/A 11/20/2019 1/6/2020 6 4.200000%     N/A
23 Loan Shelbourne Square 52 13,550,000 13,550,000 1.8% 12/6/2029 9,741,170 No N/A 11/25/2019 1/6/2020 6 3.963000%     N/A
24 Loan Mentis Portfolio 389 13,395,000 13,395,000 1.8% 12/1/2029 11,371,504 No N/A 11/21/2019 1/1/2020 1 4.278000%     N/A
24.01 Property Mentis San Antonio   7,473,917 7,473,917 1.0%   6,344,880                  
24.02 Property Mentis Round Rock   5,921,083 5,921,083 0.8%   5,026,623                  
25 Loan Aliso Viejo Plaza 363 13,000,000 13,000,000 1.7% 12/1/2029 13,000,000 No N/A 11/19/2019 1/1/2020 1 3.295000%     N/A
26 Loan Walmart Supercenter Douglasville 57 12,700,000 12,700,000 1.7% 12/1/2029 12,700,000 No N/A 11/15/2019 1/1/2020 1 3.350000%     N/A
27 Loan Medley Portfolio 22,305 12,000,000 12,000,000 1.6% 11/6/2029 10,120,398 No N/A 10/21/2019 12/6/2019 6 4.042000%     N/A
27.01 Property El Dorado Apartments   4,400,000 4,400,000 0.6%   3,710,813                  
27.02 Property Longview Heights Apartments   3,200,000 3,200,000 0.4%   2,698,773                  
27.03 Property Barron Court Apartments   2,200,000 2,200,000 0.3%   1,855,406                  
27.04 Property Longview Gardens Apartments   2,200,000 2,200,000 0.3%   1,855,406                  
28 Loan Courtyard - Tampa (Citrus Park) 92,969 11,900,000 11,900,000 1.6% 12/6/2029 10,202,188 No N/A 11/19/2019 1/6/2020 6 4.644000%     N/A
29 Loan 1413 Germantown Avenue 236,000 11,800,000 11,800,000 1.6% 12/1/2029 9,367,504 No N/A 11/12/2019 1/1/2020 1 3.980000%     N/A
30 Loan Beachwood Village 139,241 11,000,000 11,000,000 1.5% 12/01/2029 11,000,000 No N/A 11/20/2019 01/01/2020 1 3.570000%     N/A
31 Loan Global Payments, Inc. 129 10,000,000 10,000,000 1.3% 11/6/2029 10,000,000 Yes 11/6/2034 10/15/2019 12/6/2019 6 3.850000%     6.350000%
32 Loan 2701 Grand Concourse 150,769 9,800,000 9,800,000 1.3% 12/1/2029 9,800,000 No N/A 11/22/2019 1/1/2020 1 3.990000%     N/A
33 Loan Holiday Inn Express Lincoln CA 103,448 9,000,000 9,000,000 1.2% 12/01/2029 8,082,184 No N/A 11/14/2019 01/01/2020 1 4.630000%     N/A
34 Loan Apple Inc. Boulder 233 8,900,000 8,900,000 1.2% 12/6/2029 8,900,000 No N/A 11/21/2019 1/6/2020 6 4.031000%     N/A
35 Loan CubeSmart Penn’s Landing 145 8,550,000 8,550,000 1.1% 12/11/2024 8,550,000 No N/A 11/20/2019 1/11/2020 11 4.650000%     N/A
36 Loan Holiday Inn Express Early 113,514 8,400,000 8,400,000 1.1% 12/01/2029 6,080,879 No N/A 11/27/2019 01/01/2020 1 4.140000%     N/A
37 Loan 105 Van Cortlandt Park 165,306 8,100,000 8,100,000 1.1% 12/6/2029 7,323,036 No N/A 11/25/2019 1/6/2020 6 3.780000%     N/A
38 Loan The Ponce Hotel 90,361 7,500,000 7,500,000 1.0% 12/6/2029 5,241,797 No N/A 11/26/2019 1/6/2020 6 5.100000%     N/A
39 Loan 1900 Evans Road 69 7,500,000 7,500,000 1.0% 12/6/2029 5,921,178 No N/A 11/26/2019 1/6/2020 6 3.829000%     N/A
40 Loan Rosedale Tech 49 7,500,000 7,500,000 1.0% 12/6/2029 7,500,000 No N/A 11/27/2019 1/6/2020 6 3.730000%     N/A
41 Loan Walkham Townhomes 249,630 6,740,000 6,740,000 0.9% 12/1/2029 6,740,000 No N/A 11/22/2019 1/1/2020 1 3.930000%     N/A
42 Loan 530 West 136th Street 171,711 6,525,000 6,525,000 0.9% 11/6/2029 6,525,000 No N/A 11/6/2019 12/6/2019 6 4.714000%     N/A
43 Loan Raintree Oaks Apartments 58,036 6,500,000 6,500,000 0.9% 12/6/2029 5,239,764 No N/A 11/18/2019 1/6/2020 6 4.412000%     N/A
44 Loan Six Sentry Office Portfolio 83 6,150,000 6,150,000 0.8% 12/6/2029 4,959,171 No N/A 11/14/2019 1/6/2020 6 4.421000%     N/A
44.01 Property 630 Sentry   2,085,965 2,085,965 0.3%   1,682,058                  
44.02 Property 670 Sentry   1,438,596 1,438,596 0.2%   1,160,040                  
44.03 Property 610 Sentry   1,366,667 1,366,667 0.2%   1,102,038                  
44.04 Property 620 Sentry   1,258,772 1,258,772 0.2%   1,015,035                  
45 Loan BNSF Logistics 196 5,395,000 5,395,000 0.7% 12/6/2029 4,608,277 No N/A 11/20/2019 1/6/2020 6 3.497000%     N/A
46 Loan Airport Square 129 5,000,000 4,993,049 0.7% 11/6/2029 4,000,527 No N/A 11/4/2019 12/6/2019 6 4.200000%     N/A
47 Loan Days Inn by Wyndham - Florence 40,870 4,700,000 4,700,000 0.6% 12/6/2029 3,432,629  No N/A 11/22/2019 1/6/2020 6 4.369000%     N/A
48 Loan Brickyard Plaza 84 4,000,000 4,000,000 0.5% 11/11/2029 4,000,000 No N/A 10/28/2019 12/11/2019 11 3.946000%     N/A
49 Loan Holiday Inn Express New Albany 47,333 3,550,000 3,550,000 0.5% 12/1/2029 2,638,106 No N/A 11/22/2019 1/1/2020 1 4.830000%     N/A
50 Loan CVS Brownsburg 301 3,050,000 3,050,000 0.4% 12/6/2029 2,446,481 No N/A 11/19/2019 1/6/2020 6 4.270000%     N/A
51 Loan Orient Drive Mobile Estates 52,941 2,700,000 2,700,000 0.4% 12/11/2029 2,455,903 No N/A 11/13/2019 1/11/2020 11 4.135000%     N/A
52 Loan Pomona Park 49 2,675,000 2,667,792 0.4% 11/11/2029 1,624,201 No N/A 10/28/2019 12/11/2019 11 4.104000%     N/A
53 Loan Dollar General Tuckahoe 160 1,200,000 1,200,000 0.2% 12/6/2029 988,850 No N/A 11/20/2019 1/6/2020 6 4.200000%     N/A
54 Loan Dollar General Rolla 102 924,000 924,000 0.1% 12/6/2029 924,000 Yes 7/6/2034 11/27/2019 1/6/2020 6 4.760000%     8.760000%
55 Loan Dollar General Dexter 96 861,000 861,000 0.1% 12/6/2029 861,000 Yes 4/6/2034 11/27/2019 1/6/2020 6 5.190000%     9.190000%

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Interest Accrual Method Monthly Debt Service Payment Amortization Type Original Term to Maturity or ARD Remaining Term to Maturity or ARD Original IO Term Remaining IO Term Original Amortization Term Remaining Amortization Term Seasoning
1 Loan 225 Bush Actual/360 97,675.52  Full IO 60 59 60 59 0 0 1
2 Loan Chroma Apartments Actual/360 117,484.30  Full IO 120 119 120 119 0 0 1
3 Loan Wyndham National Hotel Portfolio Actual/360 213,211.71  Amortizing 120 120 0 0 270 270 0
3.01 Property Travelodge - 2307 Wyoming Avenue                     
3.02 Property Travelodge - 2111 Camino Del Llano                     
3.03 Property Travelodge - 1170 W Flaming Gorge Way                     
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive                     
3.05 Property Baymont Inn & Suites - 451 Halligan Drive                     
3.06 Property Baymont Inn & Suites - 1608 E Business US 60                     
3.07 Property Travelodge - 1127 Pony Express Highway                     
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street                     
3.09 Property Travelodge - 2680 Airport Road                     
3.1 Property Super 8 - 720 Royal Parkway                     
3.11 Property Baymont Inn & Suites - 1051 North Market Street                     
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway                     
3.13 Property Baymont Inn & Suites - 95 Spruce Road                     
3.14 Property Super 8 - 2545 Cornhusker Highway                     
3.15 Property Travelodge - 1110 SE 4th Street                     
3.16 Property Baymont Inn & Suites - 2300 Valley West Court                     
3.17 Property Travelodge - 800 W Laramie Street                     
3.18 Property Travelodge - 22 North Frontage Road                     
3.19 Property Travelodge - 123 Westvaco Road                     
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue                     
3.21 Property Travelodge - 1710 Jefferson Street                     
3.22 Property Travelodge - 1625 Stillwater Avenue                     
3.23 Property Travelodge - 8233 Airline Highway                     
3.24 Property Baymont Inn & Suites - 6390 US-93                     
3.25 Property Travelodge - 707 East Webster Street                     
3.26 Property Travelodge - 777 West Hwy 21                     
3.27 Property Travelodge - 3522 North Highway 59                     
3.28 Property Travelodge - 108 6th Avenue                     
3.29 Property Travelodge - 2200 E South Avenue                     
3.3 Property Travelodge - 128 South Willow Road                     
3.31 Property Travelodge - 1005 Highway 285                     
3.32 Property Days Inn - 3431 14th Avenue                     
3.33 Property Travelodge - 2505 US 69                     
3.34 Property Baymont Inn & Suites - 3475 Union Road                     
3.35 Property Travelodge - 1706 North Park Drive                     
3.36 Property Baymont Inn & Suites - 2005 East Daley Street                     
3.37 Property Travelodge - 1177 E 16th Street                     
3.38 Property Baymont Inn & Suites - 35450 Yermo Road                     
3.39 Property Travelodge - 2407 East Holland Avenue                     
3.4 Property Travelodge - 620 Souder Road                     
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast                     
3.42 Property Travelodge - 109 East Commerce Street                     
3.43 Property Travelodge - 4000 Siskiyou Avenue                     
3.44 Property Travelodge - 98 Moffat Avenue                     
4 Loan Phoenix Industrial Portfolio III Actual/360 150,545.43  Partial IO 120 120 24 24 360 360 0
4.01 Property Galesburg                     
4.02 Property Covington                     
4.03 Property Grafton                     
5 Loan 3 Columbus Circle Actual/360 99,209.03  Full IO 120 111 120 111 0 0 9
6 Loan ILPT Industrial Portfolio Actual/360 67,252.77  Full IO 120 119 120 119 0 0 1
6.01 Property 1800 Union Airpark Boulevard                     
6.02 Property 4237-4255 Anson Boulevard                     
6.03 Property 5000 Commerce Way                     
6.04 Property 5142 and 5148 North Hanley Road                     
6.05 Property 945 Monument Drive                     
6.06 Property 5500 SE Delaware Ave                     
6.07 Property 2801 Airwest Boulevard                     
6.08 Property 20 Logistics Boulevard                     
6.09 Property 2150 Stanley Road                     
6.1 Property 16101 Queens Court                     
6.11 Property 5 Logistics Drive                     
7 Loan Orfali Portfolio Actual/360 87,954.86  Full IO 120 120 120 120 0 0 0
8 Loan DoubleTree New York Times Square West Leased Fee Actual/360 86,603.14  Full IO 120 120 120 120 0 0 0
9 Loan United Healthcare Office Actual/360 143,532.28  Partial IO 60 58 24 22 360 360 2
10 Loan AVR Atlanta Airport SpringHill Gateway Actual/360 76,271.69  Full IO 120 120 120 120 0 0 0
11 Loan 4041 Central Actual/360 105,345.41  Amortizing 120 118 0 0 360 358 2
12 Loan Century Plaza Towers Actual/360 50,909.58  Full IO 120 119 120 119 0 0 1
13 Loan Westmont Red Roof Inn Portfolio II Actual/360 96,738.59  Amortizing 120 118 0 0 300 298 2
13.01 Property Red Roof Inn St. Clairsville                     
13.02 Property Red Roof PLUS+ Phoenix Airport                     
13.03 Property Red Roof PLUS+ West Springfield                     
13.04 Property Red Roof PLUS+ Chicago Naperville                     
14 Loan Crimson Retail Portfolio Actual/360 77,013.18  Partial IO 120 119 30 29 360 360 1
14.01 Property Little Elm                     
14.02 Property South Plaza                     
14.03 Property JoAnn Fabrics                     
14.04 Property Office Depot                     
15 Loan Redwood Technology Center Actual/360 83,818.90  Partial IO 120 119 60 59 360 360 1
16 Loan Springhill Suites Raleigh Cary Actual/360 69,909.50  Amortizing 120 120 0 0 360 360 0
17 Loan Muskogee Apartments Portfolio Actual/360 73,698.71  Partial IO 120 120 60 60 360 360 0
17.01 Property Country Club                     
17.02 Property Shady Hollow                     
17.03 Property South Point                     
17.04 Property Berwick                     
17.05 Property Village East                     
18 Loan 7105 - 7115 37th Avenue Actual/360 56,355.32  Full IO 120 117 120 117 0 0 3
19 Loan Carnegie Hotel Actual/360 68,176.08  Amortizing 120 120 0 0 360 360 0
20 Loan Pinecrest Apartments Actual/360 43,431.62  Full IO 120 120 120 120 0 0 0
21 Loan Shoppes at Parma Actual/360 68,299.08  Amortizing 120 120 0 0 360 360 0
22 Loan The Village Apartments Actual/360 68,462.40  Amortizing 120 120 0 0 360 360 0
23 Loan Shelbourne Square Actual/360 71,245.36  Amortizing 120 120 0 0 300 300 0
24 Loan Mentis Portfolio Actual/360 66,115.10  Partial IO 120 120 24 24 360 360 0
24.01 Property Mentis San Antonio                     
24.02 Property Mentis Round Rock                     
25 Loan Aliso Viejo Plaza Actual/360 36,191.61  Full IO 120 120 120 120 0 0 0
26 Loan Walmart Supercenter Douglasville Actual/360 35,946.59  Full IO 120 120 120 120 0 0 0
27 Loan Medley Portfolio Actual/360 57,580.78  Partial IO 120 119 24 23 360 360 1
27.01 Property El Dorado Apartments                     
27.02 Property Longview Heights Apartments                     
27.03 Property Barron Court Apartments                     
27.04 Property Longview Gardens Apartments                     
28 Loan Courtyard - Tampa (Citrus Park) Actual/360 61,317.99  Partial IO 120 120 24 24 360 360 0
29 Loan 1413 Germantown Avenue Actual/360 56,199.03  Amortizing 120 120 0 0 360 360 0
30 Loan Beachwood Village Actual/360 33,179.51  Full IO 120 120 120 120 0 0 0
31 Loan Global Payments, Inc. Actual/360 32,528.94  Full IO, ARD 120 119 120 119 0 0 1
32 Loan 2701 Grand Concourse Actual/360 33,037.57  Full IO 120 120 120 120 0 0 0
33 Loan Holiday Inn Express Lincoln CA Actual/360 46,299.49  Partial IO 120 120 48 48 360 360 0
34 Loan Apple Inc. Boulder Actual/360 30,311.81  Full IO 120 120 120 120 0 0 0
35 Loan CubeSmart Penn’s Landing Actual/360 33,683.44  Full IO 60 60 60 60 0 0 0
36 Loan Holiday Inn Express Early Actual/360 44,990.20  Amortizing 120 120 0 0 300 300 0
37 Loan 105 Van Cortlandt Park Actual/360 37,650.38  Partial IO 120 120 60 60 360 360 0
38 Loan The Ponce Hotel Actual/360 46,751.39  Amortizing 120 120 0 0 270 270 0
39 Loan 1900 Evans Road Actual/360 35,070.73  Amortizing 120 120 0 0 360 360 0
40 Loan Rosedale Tech Actual/360 23,636.28  Full IO 120 120 120 120 0 0 0
41 Loan Walkham Townhomes Actual/360 22,380.08  Full IO 120 120 120 120 0 0 0
42 Loan 530 West 136th Street Actual/360 25,988.38  Full IO 120 119 120 119 0 0 1
43 Loan Raintree Oaks Apartments Actual/360 32,595.55  Amortizing 120 120 0 0 360 360 0
44 Loan Six Sentry Office Portfolio Actual/360 30,873.13  Amortizing 120 120 0 0 360 360 0
44.01 Property 630 Sentry                     
44.02 Property 670 Sentry                     
44.03 Property 610 Sentry                     
44.04 Property 620 Sentry                     
45 Loan BNSF Logistics Actual/360 24,216.93  Partial IO 120 120 36 36 360 360 0
46 Loan Airport Square Actual/360 24,450.86  Amortizing 120 119 0 0 360 359 1
47 Loan Days Inn by Wyndham - Florence Actual/360 25,775.89   Amortizing   120 120 0 0 300 300 0
48 Loan Brickyard Plaza Actual/360 13,372.56  Full IO 120 119 120 119 0 0 1
49 Loan Holiday Inn Express New Albany Actual/360 20,402.86  Amortizing 120 120 0 0 300 300 0
50 Loan CVS Brownsburg Actual/360 15,039.90  Amortizing 120 120 0 0 360 360 0
51 Loan Orient Drive Mobile Estates Actual/360 13,101.23  Partial IO 120 120 60 60 360 360 0
52 Loan Pomona Park Actual/360 16,356.94  Amortizing 120 119 0 0 240 239 1
53 Loan Dollar General Tuckahoe Actual/360 5,868.21  Partial IO 120 120 12 12 360 360 0
54 Loan Dollar General Rolla Actual/360 3,716.11  Full IO, ARD 120 120 120 120 0 0 0
55 Loan Dollar General Dexter Actual/360 3,775.54  Full IO, ARD 120 120 120 120 0 0 0

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Prepayment Provisions Grace Period Default Grace Period Late Grace Period at Maturity Default Appraised Value Appraisal Date U/W NOI DSCR U/W NCF DSCR Cut-off Date LTV Ratio LTV Ratio at Maturity or ARD
1 Loan 225 Bush LO(25);DEF(29);O(6) 0 0 0 589,000,000 9/5/2019 4.00 3.85 34.6% 34.6%
2 Loan Chroma Apartments LO(25);DEF(91);O(4) 0 0 0 73,000,000 8/23/2019 1.85 1.81 68.5% 68.5%
3 Loan Wyndham National Hotel Portfolio LO(24);YM2(92);O(4) 0 0 0 215,000,000 8/1/2019 2.20 1.94 67.4% 46.7%
3.01 Property Travelodge - 2307 Wyoming Avenue         15,100,000 8/1/2019        
3.02 Property Travelodge - 2111 Camino Del Llano         10,800,000 8/1/2019        
3.03 Property Travelodge - 1170 W Flaming Gorge Way         13,300,000 8/1/2019        
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive         11,000,000 8/1/2019        
3.05 Property Baymont Inn & Suites - 451 Halligan Drive         8,700,000 8/1/2019        
3.06 Property Baymont Inn & Suites - 1608 E Business US 60         9,200,000 8/1/2019        
3.07 Property Travelodge - 1127 Pony Express Highway         9,300,000 8/1/2019        
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street         8,900,000 8/1/2019        
3.09 Property Travelodge - 2680 Airport Road         5,600,000 8/1/2019        
3.1 Property Super 8 - 720 Royal Parkway         8,000,000 8/1/2019        
3.11 Property Baymont Inn & Suites - 1051 North Market Street         9,300,000 8/1/2019        
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway         6,400,000 8/1/2019        
3.13 Property Baymont Inn & Suites - 95 Spruce Road         6,500,000 8/1/2019        
3.14 Property Super 8 - 2545 Cornhusker Highway         5,500,000 8/1/2019        
3.15 Property Travelodge - 1110 SE 4th Street         6,500,000 8/1/2019        
3.16 Property Baymont Inn & Suites - 2300 Valley West Court         4,500,000 8/1/2019        
3.17 Property Travelodge - 800 W Laramie Street         4,300,000 8/1/2019        
3.18 Property Travelodge - 22 North Frontage Road         5,200,000 8/1/2019        
3.19 Property Travelodge - 123 Westvaco Road         3,700,000 8/1/2019        
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue         4,200,000 8/1/2019        
3.21 Property Travelodge - 1710 Jefferson Street         5,200,000 8/1/2019        
3.22 Property Travelodge - 1625 Stillwater Avenue         4,300,000 8/1/2019        
3.23 Property Travelodge - 8233 Airline Highway         4,200,000 8/1/2019        
3.24 Property Baymont Inn & Suites - 6390 US-93         4,000,000 8/1/2019        
3.25 Property Travelodge - 707 East Webster Street         3,300,000 8/1/2019        
3.26 Property Travelodge - 777 West Hwy 21         3,400,000 8/1/2019        
3.27 Property Travelodge - 3522 North Highway 59         1,900,000 8/1/2019        
3.28 Property Travelodge - 108 6th Avenue         3,100,000 8/1/2019        
3.29 Property Travelodge - 2200 E South Avenue         3,700,000 8/1/2019        
3.3 Property Travelodge - 128 South Willow Road         2,700,000 8/1/2019        
3.31 Property Travelodge - 1005 Highway 285         2,000,000 8/1/2019        
3.32 Property Days Inn - 3431 14th Avenue         2,500,000 8/1/2019        
3.33 Property Travelodge - 2505 US 69         1,000,000 8/1/2019        
3.34 Property Baymont Inn & Suites - 3475 Union Road         3,800,000 8/1/2019        
3.35 Property Travelodge - 1706 North Park Drive         1,400,000 8/1/2019        
3.36 Property Baymont Inn & Suites - 2005 East Daley Street         2,700,000 8/1/2019        
3.37 Property Travelodge - 1177 E 16th Street         1,000,000 8/1/2019        
3.38 Property Baymont Inn & Suites - 35450 Yermo Road         2,200,000 8/1/2019        
3.39 Property Travelodge - 2407 East Holland Avenue         2,100,000 8/1/2019        
3.4 Property Travelodge - 620 Souder Road         800,000 8/1/2019        
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast         1,900,000 8/1/2019        
3.42 Property Travelodge - 109 East Commerce Street         500,000 8/1/2019        
3.43 Property Travelodge - 4000 Siskiyou Avenue         400,000 8/1/2019        
3.44 Property Travelodge - 98 Moffat Avenue         900,000 8/1/2019        
4 Loan Phoenix Industrial Portfolio III LO(24);DEF(90);O(6) 0 0 0 41,940,000 Various 1.82 1.70 74.2% 62.7%
4.01 Property Galesburg         14,500,000 10/29/2019        
4.02 Property Covington         13,800,000 10/28/2019        
4.03 Property Grafton         13,640,000 10/30/2019        
5 Loan 3 Columbus Circle LO(33);DEF(82);O(5) 0 5 0 1,080,000,000 1/1/2019 3.11 2.91 45.4% 45.4%
6 Loan ILPT Industrial Portfolio LO(25);DEF/YM1(88);O(7) 0 0 0 547,000,000 Various 5.52 5.05 39.2% 39.2%
6.01 Property 1800 Union Airpark Boulevard         94,500,000 7/15/2019        
6.02 Property 4237-4255 Anson Boulevard         73,000,000 7/16/2019        
6.03 Property 5000 Commerce Way         69,700,000 7/18/2019        
6.04 Property 5142 and 5148 North Hanley Road         61,700,000 7/15/2019        
6.05 Property 945 Monument Drive         51,200,000 7/16/2019        
6.06 Property 5500 SE Delaware Ave         43,000,000 7/16/2019        
6.07 Property 2801 Airwest Boulevard         41,100,000 7/15/2019        
6.08 Property 20 Logistics Boulevard         32,500,000 7/23/2019        
6.09 Property 2150 Stanley Road         30,200,000 7/16/2019        
6.1 Property 16101 Queens Court         29,500,000 7/16/2019        
6.11 Property 5 Logistics Drive         20,600,000 7/16/2019        
7 Loan Orfali Portfolio LO(24);DEF(89);O(7) 0 0 0 58,700,000 9/17/2019 2.76 2.71 51.1% 51.1%
8 Loan DoubleTree New York Times Square West Leased Fee LO(6);YM1(107);O(7) 0 0 0 132,600,000 10/1/2019 2.53 2.53 43.7% 43.7%
9 Loan United Healthcare Office LO(26);DEF(30);O(4) 0 0 0 70,200,000 8/23/2019 1.58 1.56 66.7% 63.7%
10 Loan AVR Atlanta Airport SpringHill Gateway LO(24);DEF(92);O(4) 0 4 times - 10 days 0 38,500,000 10/1/2019 3.45 3.12 61.9% 61.9%
11 Loan 4041 Central LO(26);DEF(87);O(7) 0 0 0 58,000,000 9/9/2019 1.84 1.73 73.1% 57.5%
12 Loan Century Plaza Towers YM1(25);DEF/YM1(90);O(5) 0 0 (1 grace period of 10 business days every calendar year) 0 2,302,000,000 9/24/2019 4.41 4.08 39.1% 39.1%
13 Loan Westmont Red Roof Inn Portfolio II LO(26);DEF(90);O(4) 0 0 0 26,600,000 Various 2.44 2.06 66.3% 48.5%
13.01 Property Red Roof Inn St. Clairsville         8,600,000 5/1/2019        
13.02 Property Red Roof PLUS+ Phoenix Airport         7,500,000 5/13/2019        
13.03 Property Red Roof PLUS+ West Springfield         5,300,000 5/8/2019        
13.04 Property Red Roof PLUS+ Chicago Naperville         5,200,000 5/3/2019        
14 Loan Crimson Retail Portfolio LO(25);DEF(88);O(7) 0 0 0 45,700,000 Various 1.94 1.83 72.5% 61.5%
14.01 Property Little Elm         30,400,000 9/16/2019        
14.02 Property South Plaza         9,200,000 9/16/2019        
14.03 Property JoAnn Fabrics         3,150,000 9/13/2019        
14.04 Property Office Depot         2,950,000 9/13/2019        
15 Loan Redwood Technology Center LO(25);DEF(90);O(5) 0 0 0 51,000,000 10/8/2019 1.60 1.55 71.6% 65.5%
16 Loan Springhill Suites Raleigh Cary LO(24);DEF(92);O(4) 0 0 0 22,500,000 10/15/2019 2.20 1.98 65.6% 52.0%
17 Loan Muskogee Apartments Portfolio LO(24);DEF(92);O(4) 0 0 0 20,750,000 11/1/2019 1.62 1.42 70.8% 64.7%
17.01 Property Country Club         8,000,000 11/1/2019        
17.02 Property Shady Hollow         5,700,000 11/1/2019        
17.03 Property South Point         3,175,000 11/1/2019        
17.04 Property Berwick         2,400,000 11/1/2019        
17.05 Property Village East         1,475,000 11/1/2019        
18 Loan 7105 - 7115 37th Avenue LO(27);DEF(90);O(3) 0 0 0 22,900,000 11/1/2019 1.72 1.68 63.3% 63.3%
19 Loan Carnegie Hotel LO(24);DEF(92);O(4) 0 0 0 23,200,000 9/24/2019 2.82 2.39 62.5% 49.4%
20 Loan Pinecrest Apartments LO(24);DEF(92);O(4) 0 0 0 22,200,000 10/22/2019 2.63 2.45 64.0% 64.0%
21 Loan Shoppes at Parma LO(36);DEF(80);O(4) 0 0 0 87,300,000 8/29/2019 1.89 1.74 65.4% 52.3%
22 Loan The Village Apartments LO(24);DEF(92);O(4) 0 0 0 22,900,000 9/26/2019 1.93 1.80 61.1% 48.9%
23 Loan Shelbourne Square LO(12);YM1(101);O(7) 0 0 0 21,400,000 10/21/2019 1.76 1.62 63.3% 45.5%
24 Loan Mentis Portfolio LO(24);DEF(92);O(4) 0 0 0 23,075,000 9/27/2019 1.75 1.74 58.0% 49.3%
24.01 Property Mentis San Antonio         12,875,000 9/27/2019        
24.02 Property Mentis Round Rock         10,200,000 9/27/2019        
25 Loan Aliso Viejo Plaza LO(24);DEF(92);O(4) 5 2 times - 5 days 0 28,900,000 10/11/2019 3.48 3.38 45.0% 45.0%
26 Loan Walmart Supercenter Douglasville LO(24);DEF(92);O(4) 5 0 0 24,360,000 10/14/2019 2.95 2.77 52.1% 52.1%
27 Loan Medley Portfolio LO(25);DEF(92);O(3) 0 0 0 18,000,000 9/12/2019 2.05 1.84 66.7% 56.2%
27.01 Property El Dorado Apartments         6,600,000 9/12/2019        
27.02 Property Longview Heights Apartments         4,800,000 9/12/2019        
27.03 Property Barron Court Apartments         3,300,000 9/12/2019        
27.04 Property Longview Gardens Apartments         3,300,000 9/12/2019        
28 Loan Courtyard - Tampa (Citrus Park) LO(24);DEF(92);O(4) 0 0 0 23,500,000 7/3/2019 2.19 1.95 50.6% 43.4%
29 Loan 1413 Germantown Avenue LO(24);DEF(92);O(4) 7 7 0 17,400,000 8/21/2019 1.51 1.50 67.8% 53.8%
30 Loan Beachwood Village LO(24);DEF(92);O(4) 0 5 0 18,200,000 10/24/2019 2.30 2.28 60.4% 60.4%
31 Loan Global Payments, Inc. LO(25);DEF(91);O(4) 2 times - 5 days 0 0 42,000,000 8/29/2019 2.23 2.23 69.4% 69.4%
32 Loan 2701 Grand Concourse LO(24);DEF(92);O(4) 0 0 0 16,000,000 10/7/2019 1.96 1.96 61.3% 61.3%
33 Loan Holiday Inn Express Lincoln CA LO(59);YM1(57);O(4) 5 0 5 15,000,000 10/1/2020 2.35 2.09 60.0% 53.9%
34 Loan Apple Inc. Boulder LO(24);DEF(92);O(4) 0 0 0 15,500,000 11/6/2019 2.28 2.26 57.4% 57.4%
35 Loan CubeSmart Penn’s Landing LO(24);DEF(32);O(4) 0 0 0 12,870,000 8/1/2019 2.00 1.97 66.4% 66.4%
36 Loan Holiday Inn Express Early LO(24);DEF(92);O(4) 0 0 0 14,000,000 10/22/2019 2.14 1.96 60.0% 43.4%
37 Loan 105 Van Cortlandt Park LO(24);DEF(93);O(3) 0 0 0 12,700,000 9/18/2019 1.42 1.40 63.8% 57.7%
38 Loan The Ponce Hotel LO(24);DEF(92);O(4) 0 0 0 13,100,000 11/1/2019 2.03 1.84 57.3% 40.0%
39 Loan 1900 Evans Road LO(24);DEF(92);O(4) 0 0 0 12,200,000 10/11/2019 2.34 2.22 61.5% 48.5%
40 Loan Rosedale Tech LO(24);DEF(91);O(5) 0 0 0 11,730,000 11/6/2019 3.32 3.05 63.9% 63.9%
41 Loan Walkham Townhomes LO(24);DEF(93);O(3) 0 0 0 10,370,000 10/3/2019 1.94 1.91 65.0% 65.0%
42 Loan 530 West 136th Street LO(25);DEF(91);O(4) 0 0 0 10,400,000 9/13/2019 1.50 1.47 62.7% 62.7%
43 Loan Raintree Oaks Apartments LO(24);DEF(92);O(4) 0 0 0 9,120,000 10/15/2019 1.62 1.57 71.3% 57.5%
44 Loan Six Sentry Office Portfolio LO(24);DEF(92);O(4) 0 0 0 8,550,000 9/25/2019 2.02 1.71 71.9% 58.0%
44.01 Property 630 Sentry         2,900,000 9/25/2019        
44.02 Property 670 Sentry         2,000,000 9/25/2019        
44.03 Property 610 Sentry         1,900,000 9/25/2019        
44.04 Property 620 Sentry         1,750,000 9/25/2019        
45 Loan BNSF Logistics LO(24);DEF(92);O(4) 0 0 0 8,300,000 11/3/2019 1.81 1.78 65.0% 55.5%
46 Loan Airport Square LO(25);DEF(92);O(3) 0 0 0 44,400,000 8/2/2019 1.80 1.69 67.5% 54.1%
47 Loan Days Inn by Wyndham - Florence LO(24);DEF(92);O(4) 0 0 0 7,400,000 10/1/2019 2.64 2.40 63.5% 46.4%
48 Loan Brickyard Plaza LO(25);YM1(91);O(4) 0 0 0 5,150,000 9/19/2019 2.44 2.23 62.5% 62.5%
49 Loan Holiday Inn Express New Albany LO(24);DEF(93);O(3) 0 0 0 6,500,000 7/1/2019 1.99 1.75 54.6% 40.6%
50 Loan CVS Brownsburg LO(24);DEF(92);O(4) 0 0 0 4,690,000 10/2/2019 1.57 1.52 65.0% 52.2%
51 Loan Orient Drive Mobile Estates LO(24);DEF/YM1(92);O(4) 0 0 0 5,400,000 9/9/2019 1.85 1.84 50.0% 45.5%
52 Loan Pomona Park LO(25);DEF(91);O(4) 0 0 0 4,625,000 9/6/2019 1.68 1.55 57.7% 35.1%
53 Loan Dollar General Tuckahoe LO(24);DEF(92);O(4) 0 0 0 1,925,000 10/7/2019 1.66 1.65 62.3% 51.4%
54 Loan Dollar General Rolla YM(24);DEF/YM(89);O(7) 0 0 0 1,320,000 8/28/2019 1.86 1.83 70.0% 70.0%
55 Loan Dollar General Dexter YM(24);DEF/YM(89);O(7) 0 0 0 1,230,000 5/2/2019 1.72 1.69 70.0% 70.0%

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name U/W NOI Debt Yield U/W NCF Debt Yield UW EGI U/W Expenses U/W NOI U/W Replacement U/W TI/LC U/W NCF Occupancy Rate Occupancy as-of Date
1 Loan 225 Bush 13.4% 12.9% 41,830,321 14,566,655 27,263,666 115,997 869,981 26,277,688 97.8% 9/30/2019
2 Loan Chroma Apartments 7.4% 7.3% 5,228,508 1,506,335 3,722,173 62,670 22,388 3,637,115 95.3% 10/30/2019
3 Loan Wyndham National Hotel Portfolio 16.1% 14.2% 70,792,181 47,422,552 23,369,629 2,831,687 0 20,537,942 71.7% 8/31/2019
3.01 Property Travelodge - 2307 Wyoming Avenue     2,576,754 905,283 1,671,471 103,070 0 1,568,401 38.9% 8/31/2019
3.02 Property Travelodge - 2111 Camino Del Llano     3,134,604 1,737,042 1,397,562 125,384 0 1,272,178 94.7% 8/31/2019
3.03 Property Travelodge - 1170 W Flaming Gorge Way     3,184,671 1,825,747 1,358,924 127,387 0 1,231,538 65.2% 8/31/2019
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive     3,419,480 2,166,575 1,252,905 136,779 0 1,116,126 92.0% 8/31/2019
3.05 Property Baymont Inn & Suites - 451 Halligan Drive     2,886,336 1,902,675 983,661 115,453 0 868,208 74.4% 8/31/2019
3.06 Property Baymont Inn & Suites - 1608 E Business US 60     2,134,156 1,244,090 890,067 85,366 0 804,700 74.0% 8/31/2019
3.07 Property Travelodge - 1127 Pony Express Highway     2,157,070 1,287,376 869,694 86,283 0 783,411 56.7% 8/31/2019
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street     1,973,935 1,159,160 814,775 78,957 0 735,818 91.0% 8/31/2019
3.09 Property Travelodge - 2680 Airport Road     1,684,365 899,216 785,149 67,375 0 717,775 83.4% 8/31/2019
3.1 Property Super 8 - 720 Royal Parkway     2,312,179 1,478,257 833,923 92,487 0 741,436 82.0% 8/31/2019
3.11 Property Baymont Inn & Suites - 1051 North Market Street     2,655,752 1,916,510 739,242 106,230 0 633,012 72.9% 8/31/2019
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway     1,935,561 1,195,081 740,480 77,422 0 663,058 78.5% 8/31/2019
3.13 Property Baymont Inn & Suites - 95 Spruce Road     1,663,942 993,913 670,030 66,558 0 603,472 66.6% 8/31/2019
3.14 Property Super 8 - 2545 Cornhusker Highway     1,694,455 1,018,967 675,488 67,778 0 607,710 78.0% 8/31/2019
3.15 Property Travelodge - 1110 SE 4th Street     1,434,177 799,926 634,250 57,367 0 576,883 84.0% 8/31/2019
3.16 Property Baymont Inn & Suites - 2300 Valley West Court     1,591,096 1,022,254 568,842 63,644 0 505,198 68.3% 8/31/2019
3.17 Property Travelodge - 800 W Laramie Street     1,275,524 725,657 549,867 51,021 0 498,846 85.2% 8/31/2019
3.18 Property Travelodge - 22 North Frontage Road     1,492,017 881,125 610,891 59,681 0 551,211 83.7% 8/31/2019
3.19 Property Travelodge - 123 Westvaco Road     1,427,550 897,156 530,394 57,102 0 473,292 70.0% 8/31/2019
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue     1,724,899 1,183,207 541,693 68,996 0 472,697 69.8% 8/31/2019
3.21 Property Travelodge - 1710 Jefferson Street     1,354,534 868,414 486,120 54,181 0 431,939 78.5% 8/31/2019
3.22 Property Travelodge - 1625 Stillwater Avenue     1,693,665 1,212,080 481,586 67,747 0 413,839 91.7% 8/31/2019
3.23 Property Travelodge - 8233 Airline Highway     1,095,931 644,896 451,035 43,837 0 407,197 80.9% 8/31/2019
3.24 Property Baymont Inn & Suites - 6390 US-93     1,374,253 922,737 451,516 54,970 0 396,546 74.7% 8/31/2019
3.25 Property Travelodge - 707 East Webster Street     1,621,747 1,199,931 421,816 64,870 0 356,946 58.9% 8/31/2019
3.26 Property Travelodge - 777 West Hwy 21     1,369,045 980,465 388,580 54,762 0 333,818 60.6% 8/31/2019
3.27 Property Travelodge - 3522 North Highway 59     1,511,604 1,134,073 377,531 60,464 0 317,067 56.7% 8/31/2019
3.28 Property Travelodge - 108 6th Avenue     868,337 535,224 333,114 34,733 0 298,380 73.9% 8/31/2019
3.29 Property Travelodge - 2200 E South Avenue     928,821 597,643 331,179 37,153 0 294,026 82.3% 8/31/2019
3.3 Property Travelodge - 128 South Willow Road     1,233,371 919,361 314,010 49,335 0 264,676 72.1% 8/31/2019
3.31 Property Travelodge - 1005 Highway 285     1,541,517 1,229,846 311,670 61,661 0 250,010 82.2% 8/31/2019
3.32 Property Days Inn - 3431 14th Avenue     1,316,379 1,059,044 257,335 52,655 0 204,680 86.1% 8/31/2019
3.33 Property Travelodge - 2505 US 69     1,032,550 801,511 231,039 41,302 0 189,737 64.9% 8/31/2019
3.34 Property Baymont Inn & Suites - 3475 Union Road     1,052,736 771,797 280,938 42,109 0 238,829 67.5% 8/31/2019
3.35 Property Travelodge - 1706 North Park Drive     1,074,746 852,346 222,401 42,990 0 179,411 96.1% 8/31/2019
3.36 Property Baymont Inn & Suites - 2005 East Daley Street     1,371,454 1,158,885 212,569 54,858 0 157,711 55.6% 8/31/2019
3.37 Property Travelodge - 1177 E 16th Street     1,314,752 1,106,530 208,222 52,590 0 155,632 31.0% 8/31/2019
3.38 Property Baymont Inn & Suites - 35450 Yermo Road     1,324,993 1,124,128 200,865 53,000 0 147,866 67.3% 8/31/2019
3.39 Property Travelodge - 2407 East Holland Avenue     1,307,117 1,145,170 161,947 52,285 0 109,663 80.4% 8/31/2019
3.4 Property Travelodge - 620 Souder Road     716,540 726,389 -9,849 28,662 0 -38,510 51.7% 8/31/2019
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast     1,118,364 1,001,686 116,679 44,735 0 71,944 62.9% 8/31/2019
3.42 Property Travelodge - 109 East Commerce Street     758,343 828,710 -70,366 30,334 0 -100,700 33.0% 8/31/2019
3.43 Property Travelodge - 4000 Siskiyou Avenue     657,965 631,141 26,824 26,319 0 505 80.1% 8/31/2019
3.44 Property Travelodge - 98 Moffat Avenue     794,889 731,329 63,560 31,796 0 31,765 44.1% 8/31/2019
4 Loan Phoenix Industrial Portfolio III 10.6% 9.9% 4,742,806 1,457,626 3,285,179 83,504 129,932 3,071,744 89.2% Various
4.01 Property Galesburg     1,675,561 502,066 1,173,495 34,226 61,201 1,078,067 88.0% 10/24/2019
4.02 Property Covington     1,937,208 624,987 1,312,222 14,644 53,321 1,244,256 100.0% 9/30/2019
4.03 Property Grafton     1,130,036 330,574 799,463 34,634 15,409 749,420 77.1% 10/24/2019
5 Loan 3 Columbus Circle 12.3% 11.5% 79,416,007 18,918,555 60,497,452 150,743 3,752,630 56,594,079 97.2% 1/1/2019
6 Loan ILPT Industrial Portfolio 14.8% 13.6% 39,822,695 7,985,779 31,836,916 656,723 2,038,736 29,141,457 100.0% Various
6.01 Property 1800 Union Airpark Boulevard     8,907,213 2,906,244 6,000,969 143,300 452,296 5,405,373 100.0% 12/7/2019
6.02 Property 4237-4255 Anson Boulevard     5,904,323 1,536,726 4,367,597 82,926 272,696 4,011,976 100.0% 12/7/2019
6.03 Property 5000 Commerce Way     4,451,482 765,972 3,685,510 81,285 241,149 3,363,076 100.0% 12/7/2019
6.04 Property 5142 and 5148 North Hanley Road     3,708,736 132,948 3,575,789 34,479 148,969 3,392,341 100.0% 12/7/2019
6.05 Property 945 Monument Drive     3,386,613 482,738 2,903,875 77,000 206,930 2,619,946 100.0% 12/7/2019
6.06 Property 5500 SE Delaware Ave     2,914,156 104,426 2,809,731 51,528 155,235 2,602,967 100.0% 12/7/2019
6.07 Property 2801 Airwest Boulevard     2,491,915 117,071 2,374,844 64,367 164,469 2,146,008 100.0% 12/7/2019
6.08 Property 20 Logistics Boulevard     2,864,407 630,409 2,233,998 48,287 148,895 2,036,817 100.0% 12/7/2019
6.09 Property 2150 Stanley Road     2,301,168 665,285 1,635,883 39,480 120,692 1,475,711 100.0% 9/1/2019
6.1 Property 16101 Queens Court     1,675,398 380,692 1,294,706 17,664 70,559 1,206,483 100.0% 12/7/2019
6.11 Property 5 Logistics Drive     1,217,283 263,268 954,015 16,407 56,849 880,759 100.0% 12/7/2019
7 Loan Orfali Portfolio 9.7% 9.5% 4,451,425 1,534,166 2,917,259 60,562 0 2,856,697 95.7% 9/24/2019
8 Loan DoubleTree New York Times Square West Leased Fee 9.4% 9.4% 5,454,725 0 5,454,725 0 0 5,454,725 92.1% 9/30/2019
9 Loan United Healthcare Office 10.2% 10.0% 4,934,863 168,521 4,766,342 30,618 39,427 4,696,297 100.0% 12/6/2019
10 Loan AVR Atlanta Airport SpringHill Gateway 13.3% 12.0% 7,737,944 4,576,600 3,161,344 309,518 0 2,851,826 85.9% 9/30/2019
11 Loan 4041 Central 10.1% 9.5% 6,984,424 2,684,938 4,299,487 73,162 181,453 4,044,872 68.1% 10/1/2019
12 Loan Century Plaza Towers 13.5% 12.5% 158,615,968 37,470,212 121,145,756 480,328 8,415,062 112,250,366 92.9% 10/1/2019
13 Loan Westmont Red Roof Inn Portfolio II 16.1% 13.6% 8,771,031 5,938,665 2,832,366 438,552 N/A 2,393,814 77.9% 6/30/2019
13.01 Property Red Roof Inn St. Clairsville     2,165,000 1,350,541 814,459 108,250 N/A 706,209 88.8% 6/30/2019
13.02 Property Red Roof PLUS+ Phoenix Airport     2,348,735 1,540,435 808,300 117,437 N/A 690,863 76.9% 6/30/2019
13.03 Property Red Roof PLUS+ West Springfield     2,305,670 1,634,595 671,075 115,284 N/A 555,792 73.9% 6/30/2019
13.04 Property Red Roof PLUS+ Chicago Naperville     1,951,626 1,413,094 538,532 97,581 N/A 440,951 72.8% 6/30/2019
14 Loan Crimson Retail Portfolio 10.8% 10.2% 5,117,182 1,524,685 3,592,496 47,757 163,838 3,380,901 95.5% Various
14.01 Property Little Elm     3,299,259 1,075,565 2,223,695 22,448 89,142 2,112,105 94.7% 9/1/2019
14.02 Property South Plaza     1,224,262 292,906 931,357 19,084 56,383 855,890 95.0% 9/1/2019
14.03 Property JoAnn Fabrics     295,091 82,975 212,116 3,225 8,816 200,075 100.0% 12/6/2019
14.04 Property Office Depot     298,569 73,240 225,329 3,000 9,498 212,831 100.0% 12/6/2019
15 Loan Redwood Technology Center 9.7% 9.4% 4,837,710 1,281,963 3,555,746 23,192 89,320 3,443,234 94.1% 7/31/2019
16 Loan Springhill Suites Raleigh Cary 12.5% 11.3% 4,542,609 2,696,406 1,846,203 181,704 0 1,664,499 76.8% 9/30/2019
17 Loan Muskogee Apartments Portfolio 9.7% 8.6% 3,313,276 1,884,505 1,428,770 171,868 0 1,256,903 89.4% 11/13/2019
17.01 Property Country Club     1,428,322 795,716 632,606 78,720 0 553,886 92.9% 11/13/2019
17.02 Property Shady Hollow     799,472 465,957 333,515 36,700 0 296,815 89.9% 11/13/2019
17.03 Property South Point     459,233 262,295 196,937 26,784 0 170,153 88.2% 11/13/2019
17.04 Property Berwick     396,630 217,787 178,843 17,712 0 161,131 88.9% 11/13/2019
17.05 Property Village East     229,618 142,750 86,869 11,952 0 74,917 72.9% 11/13/2019
18 Loan 7105 - 7115 37th Avenue 8.0% 7.9% 1,939,352 774,446 1,164,906 26,500 N/A 1,138,406 100.0% 7/18/2019
19 Loan Carnegie Hotel 15.9% 13.5% 8,779,607 6,471,962 2,307,645 351,184 0 1,956,461 72.2% 9/30/2019
20 Loan Pinecrest Apartments 9.6% 9.0% 2,629,736 1,260,901 1,368,835 93,900 0 1,274,935 96.2% 10/09/2019
21 Loan Shoppes at Parma 11.1% 10.2% 9,956,513 3,633,806 6,322,706 145,255 363,138 5,814,314 93.2% 10/3/2019
22 Loan The Village Apartments 11.3% 10.6% 2,990,553 1,402,105 1,588,447 111,250 0 1,477,197 88.8% 11/5/2019
23 Loan Shelbourne Square 11.1% 10.2% 2,275,638 771,299 1,504,339 39,375 77,622 1,387,342 85.5% 10/31/2019
24 Loan Mentis Portfolio 10.4% 10.3% 1,440,406 51,401 1,389,005 6,895 0 1,382,110 100.0% 12/1/2019
24.01 Property Mentis San Antonio     798,125 28,505 769,620 3,867 0 765,754 100.0% 12/1/2019
24.02 Property Mentis Round Rock     642,281 22,896 619,384 3,028 0 616,357 100.0% 12/1/2019
25 Loan Aliso Viejo Plaza 11.6% 11.3% 2,264,605 753,236 1,511,369 8,950 35,800 1,466,619 96.4% 11/1/2019
26 Loan Walmart Supercenter Douglasville 10.0% 9.4% 1,333,806 59,390 1,274,416 22,251 55,628 1,196,537 100.0% 12/1/2019
27 Loan Medley Portfolio 11.8% 10.6% 2,899,937 1,483,317 1,416,620 147,950 0 1,268,670 89.6% 9/17/2019
27.01 Property El Dorado Apartments     N/A N/A N/A N/A N/A N/A N/A N/A
27.02 Property Longview Heights Apartments     N/A N/A N/A N/A N/A N/A N/A N/A
27.03 Property Barron Court Apartments     N/A N/A N/A N/A N/A N/A N/A N/A
27.04 Property Longview Gardens Apartments     N/A N/A N/A N/A N/A N/A N/A N/A
28 Loan Courtyard - Tampa (Citrus Park) 13.5% 12.0% 4,430,946 2,822,260 1,608,686 177,238 0 1,431,448 69.8% 10/31/2019
29 Loan 1413 Germantown Avenue 8.7% 8.5% 1,216,200 195,389 1,020,811 12,500 0 1,008,311 94.0% 11/7/2019
30 Loan Beachwood Village 8.3% 8.3% 1,455,189 540,896 914,293 5,475 0 908,818 93.7% 10/31/2019
31 Loan Global Payments, Inc. 8.7% 8.7% 2,619,544 78,586 2,540,957 0 0 2,540,957 100.0% 12/1/2019
32 Loan 2701 Grand Concourse 7.9% 7.9% 1,173,492 397,389 776,103 0 0 776,103 96.9% 10/2/2019
33 Loan Holiday Inn Express Lincoln CA 14.5% 12.9% 3,638,123 2,332,591 1,305,532 145,525 0 1,160,007 86.6% 09/04/2019
34 Loan Apple Inc. Boulder 9.3% 9.2% 853,542 25,606 827,936 5,739 0 822,197 100.0% 12/6/2019
35 Loan CubeSmart Penn’s Landing 9.4% 9.3% 1,353,988 546,543 807,446 9,954 0 797,492 92.9% 9/30/2019
36 Loan Holiday Inn Express Early 13.8% 12.6% 2,500,417 1,344,171 1,156,246 100,017 0 1,056,229 74.3% 11/12/2019
37 Loan 105 Van Cortlandt Park 7.9% 7.8% 842,479 199,891 642,588 12,250 0 630,338 100.0% 11/14/2019
38 Loan The Ponce Hotel 15.2% 13.8% 2,635,708 1,499,015 1,136,693 105,428 0 1,031,265 70.6% 9/30/2019
39 Loan 1900 Evans Road 13.1% 12.4% 1,368,312 382,393 985,918 14,865 37,445 933,608 100.0% 11/1/2019
40 Loan Rosedale Tech 12.5% 11.6% 970,205 29,106 941,099 27,589 47,189 866,322 100.0% 12/6/2019
41 Loan Walkham Townhomes 7.7% 7.6% 818,447 298,174 520,272 6,777 0 513,495 100.0% 11/1/2019
42 Loan 530 West 136th Street 7.2% 7.0% 779,864 311,943 467,921 9,500 0 458,421 97.8% 9/30/2019
43 Loan Raintree Oaks Apartments 9.8% 9.5% 1,151,263 516,184 635,079 20,384 0 614,695 99.1% 10/23/2019
44 Loan Six Sentry Office Portfolio 12.2% 10.3% 1,394,976 644,821 750,155 23,805 93,026 633,324 88.3% 11/1/2019
44.01 Property 630 Sentry     N/A N/A N/A N/A N/A N/A 100.0% 11/1/2019
44.02 Property 670 Sentry     N/A N/A N/A N/A N/A N/A 81.6% 11/1/2019
44.03 Property 610 Sentry     N/A N/A N/A N/A N/A N/A 97.1% 11/1/2019
44.04 Property 620 Sentry     N/A N/A N/A N/A N/A N/A 67.4% 11/1/2019
45 Loan BNSF Logistics 9.7% 9.6% 541,038 16,231 524,807 4,120 4,718 515,969 100.0% 12/6/2019
46 Loan Airport Square 10.6% 9.9% 4,423,098 1,261,504 3,161,595 34,940 151,408 2,975,246 85.6% 10/28/2019
47 Loan Days Inn by Wyndham - Florence 17.4% 15.8% 1,847,896 1,032,229 815,667 73,916 0 741,751 65.6% 9/30/2019
48 Loan Brickyard Plaza 9.8% 8.9% 570,449 178,597 391,852 12,884 21,085 357,884 100.0% 9/25/2019
49 Loan Holiday Inn Express New Albany 13.8% 12.1% 1,496,682 1,008,436 488,246 59,867 0 428,379 60.6% 10/31/2019
50 Loan CVS Brownsburg 9.3% 9.0% 327,471 44,565 282,906 1,519 7,594 273,794 100.0% 12/1/2019
51 Loan Orient Drive Mobile Estates 10.8% 10.7% 378,188 86,611 291,576 2,550 0 289,026 100.0% 9/25/2019
52 Loan Pomona Park 12.4% 11.4% 428,089 97,924 330,165 8,207 17,358 304,600 96.8% 10/2/2019
53 Loan Dollar General Tuckahoe 9.8% 9.7% 132,719 15,714 117,004 1,123 0 115,881 100.0% 12/1/2019
54 Loan Dollar General Rolla 9.0% 8.8% 85,621 2,569 83,052 1,354 0 81,698 100.0% 6/23/2019
55 Loan Dollar General Dexter 9.1% 8.9% 80,418 2,413 78,005 1,350 0 76,655 100.0% 6/1/2019

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Most Recent Operating Statement Date Most Recent EGI Most Recent Expenses Most Recent NOI Second Most Recent Operating Statement Date Second Most Recent EGI Second Most Recent Expenses Second Most Recent NOI Third Most Recent Operating Statement Date Third Most Recent EGI Third Most Recent Expenses Third Most Recent NOI
1 Loan 225 Bush TTM 8/31/2019 36,531,101 12,018,844 24,512,257 12/31/2018 36,782,955 11,108,481 25,674,474 12/31/2017 35,806,940 11,018,547 24,788,393
2 Loan Chroma Apartments TTM 9/30/2019 3,001,813 1,450,803 1,551,010 N/A N/A N/A N/A N/A N/A N/A N/A
3 Loan Wyndham National Hotel Portfolio TTM 8/31/2019 70,792,181 47,757,359 23,034,823 12/31/2018 70,046,868 45,576,295 24,470,573 12/31/2017 66,288,699 42,904,643 23,384,056
3.01 Property Travelodge - 2307 Wyoming Avenue TTM 8/31/2019 2,576,754 898,669 1,678,085 12/31/2018 2,546,220 859,155 1,687,065 12/31/2017 3,367,424 905,317 2,462,107
3.02 Property Travelodge - 2111 Camino Del Llano TTM 8/31/2019 3,134,604 1,731,677 1,402,927 12/31/2018 3,248,610 1,696,163 1,552,447 12/31/2017 3,199,075 1,696,578 1,502,497
3.03 Property Travelodge - 1170 W Flaming Gorge Way TTM 8/31/2019 3,184,671 1,834,259 1,350,413 12/31/2018 3,249,379 1,833,435 1,415,944 12/31/2017 3,281,370 1,908,147 1,373,223
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive TTM 8/31/2019 3,419,480 2,185,682 1,233,799 12/31/2018 3,384,566 2,096,589 1,287,977 12/31/2017 3,206,460 1,926,911 1,279,549
3.05 Property Baymont Inn & Suites - 451 Halligan Drive TTM 8/31/2019 2,886,336 1,935,139 951,197 12/31/2018 2,873,821 1,872,345 1,001,476 12/31/2017 2,793,809 1,840,485 953,324
3.06 Property Baymont Inn & Suites - 1608 E Business US 60 TTM 8/31/2019 2,134,156 1,262,981 871,175 12/31/2018 2,063,943 1,158,694 905,249 12/31/2017 1,882,340 1,157,257 725,083
3.07 Property Travelodge - 1127 Pony Express Highway TTM 8/31/2019 2,157,070 1,292,838 864,233 12/31/2018 2,475,241 1,306,332 1,168,909 12/31/2017 2,709,357 1,254,087 1,455,270
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street TTM 8/31/2019 1,973,935 964,193 1,009,742 12/31/2018 2,046,798 995,117 1,051,681 12/31/2017 1,835,529 1,044,114 791,415
3.09 Property Travelodge - 2680 Airport Road TTM 8/31/2019 1,684,365 907,047 777,319 12/31/2018 1,725,591 912,244 813,347 12/31/2017 1,749,957 913,075 836,882
3.1 Property Super 8 - 720 Royal Parkway TTM 8/31/2019 2,312,179 1,516,297 795,883 12/31/2018 2,135,588 1,268,351 867,237 12/31/2017 1,934,152 1,414,428 519,724
3.11 Property Baymont Inn & Suites - 1051 North Market Street TTM 8/31/2019 2,655,752 1,912,753 742,999 12/31/2018 2,838,276 1,786,541 1,051,735 12/31/2017 2,520,797 1,584,921 935,876
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway TTM 8/31/2019 1,935,561 1,271,388 664,173 12/31/2018 1,826,201 1,210,201 616,000 12/31/2017 1,529,383 1,102,150 427,233
3.13 Property Baymont Inn & Suites - 95 Spruce Road TTM 8/31/2019 1,663,942 1,017,530 646,412 12/31/2018 1,581,030 938,957 642,073 12/31/2017 1,616,473 935,019 681,454
3.14 Property Super 8 - 2545 Cornhusker Highway TTM 8/31/2019 1,694,455 1,063,055 631,400 12/31/2018 1,669,959 1,077,133 592,827 12/31/2017 1,540,661 1,024,964 515,697
3.15 Property Travelodge - 1110 SE 4th Street TTM 8/31/2019 1,434,177 816,943 617,234 12/31/2018 1,384,723 707,597 677,126 12/31/2017 1,382,408 712,332 670,076
3.16 Property Baymont Inn & Suites - 2300 Valley West Court TTM 8/31/2019 1,591,096 1,034,220 556,877 12/31/2018 1,433,216 980,238 452,978 12/31/2017 1,378,101 943,759 434,342
3.17 Property Travelodge - 800 W Laramie Street TTM 8/31/2019 1,275,524 731,418 544,106 12/31/2018 1,274,749 678,959 595,790 12/31/2017 1,258,037 674,197 583,840
3.18 Property Travelodge - 22 North Frontage Road TTM 8/31/2019 1,492,017 844,513 647,503 12/31/2018 1,449,153 772,210 676,943 12/31/2017 1,455,637 755,180 700,457
3.19 Property Travelodge - 123 Westvaco Road TTM 8/31/2019 1,427,550 913,979 513,571 12/31/2018 1,408,947 930,303 478,644 12/31/2017 1,440,955 920,109 520,846
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue TTM 8/31/2019 1,724,899 1,211,842 513,058 12/31/2018 1,559,864 1,182,160 377,704 12/31/2017 1,551,595 1,170,187 381,408
3.21 Property Travelodge - 1710 Jefferson Street TTM 8/31/2019 1,354,534 894,952 459,583 12/31/2018 1,262,694 758,791 503,903 12/31/2017 1,273,909 723,038 550,871
3.22 Property Travelodge - 1625 Stillwater Avenue TTM 8/31/2019 1,693,665 1,220,031 473,634 12/31/2018 1,686,301 1,216,783 469,518 12/31/2017 1,728,133 1,246,712 481,421
3.23 Property Travelodge - 8233 Airline Highway TTM 8/31/2019 1,095,931 654,444 441,487 12/31/2018 1,082,757 632,725 450,032 12/31/2017 1,132,390 581,844 550,546
3.24 Property Baymont Inn & Suites - 6390 US-93 TTM 8/31/2019 1,374,253 952,962 421,292 12/31/2018 1,199,513 836,892 362,621 12/31/2017 148,000 102,865 45,135
3.25 Property Travelodge - 707 East Webster Street TTM 8/31/2019 1,621,747 1,217,049 404,697 12/31/2018 1,575,474 1,167,184 408,290 12/31/2017 1,551,350 1,157,200 394,150
3.26 Property Travelodge - 777 West Hwy 21 TTM 8/31/2019 1,369,045 993,511 375,534 12/31/2018 1,358,059 952,037 406,022 12/31/2017 1,078,845 876,424 202,421
3.27 Property Travelodge - 3522 North Highway 59 TTM 8/31/2019 1,511,604 1,141,779 369,825 12/31/2018 1,269,419 1,001,162 268,257 12/31/2017 1,098,442 926,257 172,185
3.28 Property Travelodge - 108 6th Avenue TTM 8/31/2019 868,337 509,073 359,264 12/31/2018 849,784 509,616 340,168 12/31/2017 822,404 450,227 372,177
3.29 Property Travelodge - 2200 E South Avenue TTM 8/31/2019 928,821 611,022 317,800 12/31/2018 818,512 572,299 246,213 12/31/2017 836,310 546,862 289,448
3.3 Property Travelodge - 128 South Willow Road TTM 8/31/2019 1,233,371 948,787 284,584 12/31/2018 1,242,633 948,080 294,553 12/31/2017 1,169,614 943,843 225,771
3.31 Property Travelodge - 1005 Highway 285 TTM 8/31/2019 1,541,517 1,227,874 313,642 12/31/2018 1,495,138 1,104,245 390,893 12/31/2017 1,481,030 1,057,719 423,311
3.32 Property Days Inn - 3431 14th Avenue TTM 8/31/2019 1,316,379 1,068,638 247,741 12/31/2018 1,361,693 1,096,109 265,584 12/31/2017 191,891 187,634 4,257
3.33 Property Travelodge - 2505 US 69 TTM 8/31/2019 1,032,550 818,639 213,911 12/31/2018 885,556 756,080 129,476 12/31/2017 751,250 691,841 59,409
3.34 Property Baymont Inn & Suites - 3475 Union Road TTM 8/31/2019 1,052,736 780,643 272,093 12/31/2018 1,228,663 752,839 475,824 12/31/2017 1,241,735 673,215 568,520
3.35 Property Travelodge - 1706 North Park Drive TTM 8/31/2019 1,074,746 879,486 195,261 12/31/2018 1,098,877 868,821 230,056 12/31/2017 1,074,091 816,876 257,215
3.36 Property Baymont Inn & Suites - 2005 East Daley Street TTM 8/31/2019 1,371,454 1,171,946 199,508 12/31/2018 1,444,580 1,157,180 287,400 12/31/2017 1,499,397 1,260,038 239,359
3.37 Property Travelodge - 1177 E 16th Street TTM 8/31/2019 1,314,752 1,043,846 270,906 12/31/2018 1,386,619 1,030,728 355,891 12/31/2017 1,143,172 969,177 173,995
3.38 Property Baymont Inn & Suites - 35450 Yermo Road TTM 8/31/2019 1,324,993 1,140,434 184,559 12/31/2018 1,306,712 1,057,816 248,896 12/31/2017 1,223,615 1,059,766 163,849
3.39 Property Travelodge - 2407 East Holland Avenue TTM 8/31/2019 1,307,117 1,143,301 163,816 12/31/2018 1,346,454 1,111,810 234,644 12/31/2017 1,230,835 952,246 278,589
3.4 Property Travelodge - 620 Souder Road TTM 8/31/2019 716,540 738,271 -21,730 12/31/2018 750,504 743,062 7,442 12/31/2017 755,137 770,893 -15,756
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast TTM 8/31/2019 1,118,364 1,013,676 104,689 12/31/2018 1,091,801 888,763 203,038 12/31/2017 1,113,192 824,746 288,446
3.42 Property Travelodge - 109 East Commerce Street TTM 8/31/2019 758,343 843,682 -85,339 12/31/2018 747,777 842,334 -94,557 12/31/2017 732,310 833,313 -101,003
3.43 Property Travelodge - 4000 Siskiyou Avenue TTM 8/31/2019 657,965 648,803 9,161 12/31/2018 655,218 636,622 18,596 12/31/2017 657,391 651,158 6,233
3.44 Property Travelodge - 98 Moffat Avenue TTM 8/31/2019 794,889 748,087 46,801 12/31/2018 726,255 671,595 54,660 12/31/2017 720,736 717,535 3,201
4 Loan Phoenix Industrial Portfolio III N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
4.01 Property Galesburg N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
4.02 Property Covington N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
4.03 Property Grafton N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
5 Loan 3 Columbus Circle 12/31/2018 57,324,235 17,233,200 40,091,035 12/31/2017 50,952,874 16,254,125 34,698,749 12/31/2016 50,161,202 14,968,652 35,192,550
6 Loan ILPT Industrial Portfolio 12/31/2018 35,335,764 6,445,614 28,890,150 12/31/2017 33,628,469 6,368,613 27,259,856 12/31/2016 20,837,420 4,518,161 16,319,258
6.01 Property 1800 Union Airpark Boulevard 12/31/2018 8,660,170 2,537,067 6,123,103 12/31/2017 8,551,118 2,509,169 6,041,949 12/31/2016 8,475,748 2,515,626 5,960,121
6.02 Property 4237-4255 Anson Boulevard 12/31/2018 6,124,114 1,318,374 4,805,740 12/31/2017 5,881,285 1,170,316 4,710,969 12/31/2016 2,869,718 479,795 2,389,923
6.03 Property 5000 Commerce Way 12/31/2018 4,308,405 679,662 3,628,743 12/31/2017 4,229,039 641,092 3,587,947 12/31/2016 3,975,143 635,141 3,340,001
6.04 Property 5142 and 5148 North Hanley Road 12/31/2018 2,699,991 20,556 2,679,435 12/31/2017 2,655,862 21,608 2,634,254 12/31/2016 1,802,705 10,208 1,792,497
6.05 Property 945 Monument Drive 12/31/2018 3,312,029 430,464 2,881,565 12/31/2017 3,252,155 375,988 2,876,167 12/31/2016 3,367,805 423,501 2,944,304
6.06 Property 5500 SE Delaware Ave 12/31/2018 1,580,595 83,456 1,497,139 12/31/2017 1,561,038 80,313 1,480,725 12/31/2016 0 0 0
6.07 Property 2801 Airwest Boulevard 12/31/2018 2,455,992 44,468 2,411,524 12/31/2017 2,439,453 67,612 2,371,841 12/31/2016 115,844 8,728 107,116
6.08 Property 20 Logistics Boulevard 12/31/2018 2,824,454 484,545 2,339,909 12/31/2017 2,772,757 459,102 2,313,655 12/31/2016 121,898 16,750 105,148
6.09 Property 2150 Stanley Road 12/31/2018 2,297,895 553,914 1,743,981 12/31/2017 2,242,367 541,787 1,700,580 12/31/2016 108,559 22,546 86,013
6.1 Property 16101 Queens Court 12/31/2018 430,850 133,165 297,684 12/31/2017 0 292,769 -292,769 12/31/2016 0 388,523 -388,523
6.11 Property 5 Logistics Drive 12/31/2018 641,270 159,943 481,327 12/31/2017 43,395 208,857 -165,462 12/31/2016 0 17,343 -17,343
7 Loan Orfali Portfolio TTM 9/30/2019 3,947,630 1,383,046 2,564,584 12/31/2018 3,854,190 1,420,800 2,433,390 12/31/2017 4,060,278 1,379,084 2,681,194
8 Loan DoubleTree New York Times Square West Leased Fee N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
9 Loan United Healthcare Office TTM 7/31/2019 4,445,335 20,475 4,424,860 12/31/2018 4,369,003 24,465 4,344,538 12/31/2017 4,227,683 5,601 4,222,082
10 Loan AVR Atlanta Airport SpringHill Gateway TTM 9/30/2019 7,737,944 4,530,622 3,207,322 12/31/2018 6,755,673 4,019,512 2,736,161 12/31/2017 7,167,962 4,212,170 2,955,791
11 Loan 4041 Central TTM 9/30/2019 6,746,409 2,783,632 3,962,776 12/31/2018 5,669,535 2,829,055 2,840,480 12/31/2017 5,392,094 2,936,666 2,455,428
12 Loan Century Plaza Towers TTM 9/30/2019 120,890,660 37,547,742 83,342,918 12/31/2018 125,317,446 36,292,891 89,024,555 12/31/2017 117,379,087 34,178,955 83,200,132
13 Loan Westmont Red Roof Inn Portfolio II TTM 06/30/2019 8,806,957 5,943,740 2,863,217 12/31/2018 9,010,478 5,942,362 3,068,116 12/31/2017 8,337,804 5,585,359 2,752,445
13.01 Property Red Roof Inn St. Clairsville TTM 06/30/2019 2,200,926 1,328,379 872,547 12/31/2018 2,187,820 1,326,707 861,113 12/31/2017 1,844,492 1,200,633 643,859
13.02 Property Red Roof PLUS+ Phoenix Airport TTM 06/30/2019 2,348,735 1,549,538 799,197 12/31/2018 2,332,974 1,553,693 779,281 12/31/2017 2,095,437 1,489,389 606,048
13.03 Property Red Roof PLUS+ West Springfield TTM 06/30/2019 2,305,670 1,645,689 659,981 12/31/2018 2,603,313 1,669,730 933,583 12/31/2017 2,455,147 1,543,371 911,776
13.04 Property Red Roof PLUS+ Chicago Naperville TTM 06/30/2019 1,951,626 1,420,134 531,492 12/31/2018 1,886,371 1,392,232 494,139 12/31/2017 1,942,728 1,351,966 590,762
14 Loan Crimson Retail Portfolio TTM 3/31/2019 4,210,947 1,228,634 2,982,313 12/31/2018 4,174,445 1,273,548 2,900,897 12/31/2017 3,862,238 1,368,640 2,493,598
14.01 Property Little Elm TTM 3/31/2019 3,099,526 998,778 2,100,748 12/31/2018 3,044,850 1,003,066 2,041,784 12/31/2017 2,809,187 1,045,525 1,763,661
14.02 Property South Plaza T-7 Annualized 7/31/2019 1,111,421 229,856 881,565 12/31/2018 1,129,595 270,481 859,113 12/31/2017 1,053,051 323,114 729,937
14.03 Property JoAnn Fabrics N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
14.04 Property Office Depot N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15 Loan Redwood Technology Center TTM 8/31/2019 4,557,575 1,208,566 3,349,009 12/31/2018 4,528,549 1,206,915 3,321,634 12/31/2017 4,291,833 1,190,512 3,101,321
16 Loan Springhill Suites Raleigh Cary TTM 9/30/2019 4,506,112 2,620,643 1,885,469 Actual 2018 4,397,937 2,481,971 1,915,966 Actual 2017 4,300,721 2,420,167 1,880,554
17 Loan Muskogee Apartments Portfolio TTM 9/30/2019 3,236,223 1,831,108 1,405,115 12/31/2018 3,021,900 1,912,333 1,109,568 N/A N/A N/A N/A
17.01 Property Country Club TTM 9/30/2019 1,350,825 772,858 577,967 12/31/2018 1,169,904 732,584 437,320 N/A N/A N/A N/A
17.02 Property Shady Hollow TTM 9/30/2019 838,305 436,187 402,117 12/31/2018 827,158 460,503 366,654 N/A N/A N/A N/A
17.03 Property South Point TTM 9/30/2019 406,094 254,068 152,026 12/31/2018 409,403 285,452 123,951 N/A N/A N/A N/A
17.04 Property Berwick TTM 9/30/2019 380,876 205,181 175,695 12/31/2018 368,173 248,456 119,717 N/A N/A N/A N/A
17.05 Property Village East TTM 9/30/2019 260,123 162,813 97,309 12/31/2018 247,263 185,337 61,925 N/A N/A N/A N/A
18 Loan 7105 - 7115 37th Avenue TTM 06/30/2019 2,036,705 377,024 1,659,681 12/31/2018 2,019,930 625,019 1,394,911 N/A N/A N/A N/A
19 Loan Carnegie Hotel TTM 9/30/2019 8,779,607 6,702,811 2,076,796 12/31/2018 8,423,142 6,430,980 1,992,162 12/31/2017 8,136,256 6,269,483 1,866,773
20 Loan Pinecrest Apartments TTM 10/31/2019 2,629,736 1,309,900 1,319,836 N/A N/A N/A N/A N/A N/A N/A N/A
21 Loan Shoppes at Parma T-12 9/30/2019 8,009,611 3,153,863 4,855,749 12/31/2018 6,884,652 3,169,192 3,715,460 12/31/2017 6,331,731 2,666,119 3,665,611
22 Loan The Village Apartments TTM 10/31/2019 2,134,258 956,695 1,177,563 12/31/2018 1,304,798 854,326 450,472 N/A N/A N/A N/A
23 Loan Shelbourne Square TTM 9/30/2019 2,369,087 836,718 1,532,369 12/31/2018 2,308,157 844,169 1,463,988 12/31/2017 2,136,565 832,252 1,304,313
24 Loan Mentis Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
24.01 Property Mentis San Antonio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
24.02 Property Mentis Round Rock N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
25 Loan Aliso Viejo Plaza TTM 8/31/2019 2,102,434 772,141 1,330,293 12/31/2018 2,197,729 707,999 1,489,730 12/31/2017 2,049,723 612,966 1,436,757
26 Loan Walmart Supercenter Douglasville N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
27 Loan Medley Portfolio T-12 7/31/2019 2,619,172 1,449,708 1,169,465 12/31/2018 2,523,910 1,461,470 1,062,440 N/A N/A N/A N/A
27.01 Property El Dorado Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
27.02 Property Longview Heights Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
27.03 Property Barron Court Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
27.04 Property Longview Gardens Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
28 Loan Courtyard - Tampa (Citrus Park) TTM 10/31/2019 4,430,946 2,739,478 1,691,468 N/A N/A N/A N/A N/A N/A N/A N/A
29 Loan 1413 Germantown Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
30 Loan Beachwood Village TTM 9/30/2019 1,475,080 544,749 930,331 12/31/2018 1,396,415 581,658 814,757 12/31/2017 1,326,667 526,050 800,617
31 Loan Global Payments, Inc. N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
32 Loan 2701 Grand Concourse TTM 9/30/2019 1,199,229 368,811 830,418 12/31/2018 1,122,836 351,309 771,527 12/31/2017 1,069,091 345,445 723,646
33 Loan Holiday Inn Express Lincoln CA TTM 9/30/2019 3,638,123 2,312,664 1,325,458 12/1/2018 3,389,361 2,149,684 1,239,677 12/1/2017 3,092,641 2,039,071 1,053,570
34 Loan Apple Inc. Boulder N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
35 Loan CubeSmart Penn’s Landing TTM 9/30/2019 1,224,451 434,432 790,019 12/31/2018 1,166,401 437,061 729,340 12/31/2017 1,074,666 424,282 650,384
36 Loan Holiday Inn Express Early TTM 9/30/2019 2,500,550 1,340,483 1,160,067 12/31/2018 1,879,059 1,098,430 780,629 N/A N/A N/A N/A
37 Loan 105 Van Cortlandt Park TTM 8/31/2019 833,208 199,581 633,627 12/31/2018 771,991 234,769 537,222 N/A N/A N/A N/A
38 Loan The Ponce Hotel TTM 9/30/2019 2,563,814 1,466,779 1,097,035 12/31/2018 2,516,270 1,302,133 1,214,137 12/31/2017 1,879,703 1,194,274 685,429
39 Loan 1900 Evans Road TTM 10/31/2019 1,511,403 372,445 1,138,958 12/31/2018 1,382,660 354,457 1,028,204 12/31/2017 1,186,194 376,141 810,053
40 Loan Rosedale Tech N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
41 Loan Walkham Townhomes TTM 10/31/2019 813,795 250,587 563,208 12/31/2018 925,861 225,536 700,326 12/31/2017 408,026 340,232 67,794
42 Loan 530 West 136th Street T-6 Annualized 8/31/2019 682,482 328,623 353,859 T-12 8/31/2019 657,137 305,307 351,830 12/31/2018 694,096 327,179 366,917
43 Loan Raintree Oaks Apartments TTM 9/30/2019 1,101,120 433,242 667,878 12/31/2018 1,079,251 596,342 482,909 12/31/2017 958,085 457,192 500,893
44 Loan Six Sentry Office Portfolio TTM 8/31/2019 1,256,444 617,557 638,887 12/31/2018 889,379 563,275 326,103 N/A N/A N/A N/A
44.01 Property 630 Sentry N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
44.02 Property 670 Sentry N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
44.03 Property 610 Sentry N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
44.04 Property 620 Sentry N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
45 Loan BNSF Logistics N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
46 Loan Airport Square T-5 Annualized 9/30/2019 4,181,185 1,110,767 3,070,419 12/31/2018 2,740,078 1,192,525 1,547,552 N/A N/A N/A N/A
47 Loan Days Inn by Wyndham - Florence TTM 9/30/2019 1,847,896 1,010,329 837,568 12/31/2018 1,858,498 1,033,713 824,785 12/31/2017 2,016,582 1,158,637 857,945
48 Loan Brickyard Plaza N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
49 Loan Holiday Inn Express New Albany TTM 10/31/2019 1,496,682 983,607 513,075 12/31/2018 1,421,956 901,937 520,019 12/31/2017 1,358,730 858,919 499,811
50 Loan CVS Brownsburg TTM 9/30/2019 293,035 0 293,035 12/31/2018 293,035 0 293,035 N/A N/A N/A N/A
51 Loan Orient Drive Mobile Estates TTM 8/31/2019 370,779 105,990 264,789 12/31/2018 354,461 92,953 261,508 12/31/2017 338,217 93,319 244,898
52 Loan Pomona Park TTM 8/31/2019 429,826 105,622 324,204 12/31/2018 437,045 97,260 339,785 12/31/2017 373,519 96,693 276,826
53 Loan Dollar General Tuckahoe N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
54 Loan Dollar General Rolla N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
55 Loan Dollar General Dexter N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Largest Tenant Name Largest Tenant Sq. Ft. Largest Tenant % of NRA Largest Tenant Exp. Date Second Largest Tenant Name
1 Loan 225 Bush   Twitch Interactive 84,035 14.5% 8/18/2021   LiveRamp, Inc
2 Loan Chroma Apartments N/A N/A N/A N/A N/A
3 Loan Wyndham National Hotel Portfolio N/A N/A N/A N/A N/A
3.01 Property Travelodge - 2307 Wyoming Avenue N/A N/A N/A N/A N/A
3.02 Property Travelodge - 2111 Camino Del Llano N/A N/A N/A N/A N/A
3.03 Property Travelodge - 1170 W Flaming Gorge Way N/A N/A N/A N/A N/A
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive N/A N/A N/A N/A N/A
3.05 Property Baymont Inn & Suites - 451 Halligan Drive N/A N/A N/A N/A N/A
3.06 Property Baymont Inn & Suites - 1608 E Business US 60 N/A N/A N/A N/A N/A
3.07 Property Travelodge - 1127 Pony Express Highway N/A N/A N/A N/A N/A
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street N/A N/A N/A N/A N/A
3.09 Property Travelodge - 2680 Airport Road N/A N/A N/A N/A N/A
3.1 Property Super 8 - 720 Royal Parkway N/A N/A N/A N/A N/A
3.11 Property Baymont Inn & Suites - 1051 North Market Street N/A N/A N/A N/A N/A
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway N/A N/A N/A N/A N/A
3.13 Property Baymont Inn & Suites - 95 Spruce Road N/A N/A N/A N/A N/A
3.14 Property Super 8 - 2545 Cornhusker Highway N/A N/A N/A N/A N/A
3.15 Property Travelodge - 1110 SE 4th Street N/A N/A N/A N/A N/A
3.16 Property Baymont Inn & Suites - 2300 Valley West Court N/A N/A N/A N/A N/A
3.17 Property Travelodge - 800 W Laramie Street N/A N/A N/A N/A N/A
3.18 Property Travelodge - 22 North Frontage Road N/A N/A N/A N/A N/A
3.19 Property Travelodge - 123 Westvaco Road N/A N/A N/A N/A N/A
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue N/A N/A N/A N/A N/A
3.21 Property Travelodge - 1710 Jefferson Street N/A N/A N/A N/A N/A
3.22 Property Travelodge - 1625 Stillwater Avenue N/A N/A N/A N/A N/A
3.23 Property Travelodge - 8233 Airline Highway N/A N/A N/A N/A N/A
3.24 Property Baymont Inn & Suites - 6390 US-93 N/A N/A N/A N/A N/A
3.25 Property Travelodge - 707 East Webster Street N/A N/A N/A N/A N/A
3.26 Property Travelodge - 777 West Hwy 21 N/A N/A N/A N/A N/A
3.27 Property Travelodge - 3522 North Highway 59 N/A N/A N/A N/A N/A
3.28 Property Travelodge - 108 6th Avenue N/A N/A N/A N/A N/A
3.29 Property Travelodge - 2200 E South Avenue N/A N/A N/A N/A N/A
3.3 Property Travelodge - 128 South Willow Road N/A N/A N/A N/A N/A
3.31 Property Travelodge - 1005 Highway 285 N/A N/A N/A N/A N/A
3.32 Property Days Inn - 3431 14th Avenue N/A N/A N/A N/A N/A
3.33 Property Travelodge - 2505 US 69 N/A N/A N/A N/A N/A
3.34 Property Baymont Inn & Suites - 3475 Union Road N/A N/A N/A N/A N/A
3.35 Property Travelodge - 1706 North Park Drive N/A N/A N/A N/A N/A
3.36 Property Baymont Inn & Suites - 2005 East Daley Street N/A N/A N/A N/A N/A
3.37 Property Travelodge - 1177 E 16th Street N/A N/A N/A N/A N/A
3.38 Property Baymont Inn & Suites - 35450 Yermo Road N/A N/A N/A N/A N/A
3.39 Property Travelodge - 2407 East Holland Avenue N/A N/A N/A N/A N/A
3.4 Property Travelodge - 620 Souder Road N/A N/A N/A N/A N/A
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast N/A N/A N/A N/A N/A
3.42 Property Travelodge - 109 East Commerce Street N/A N/A N/A N/A N/A
3.43 Property Travelodge - 4000 Siskiyou Avenue N/A N/A N/A N/A N/A
3.44 Property Travelodge - 98 Moffat Avenue N/A N/A N/A N/A N/A
4 Loan Phoenix Industrial Portfolio III Various Various N/A Various Various
4.01 Property Galesburg Blick Art Materials, LLC 653,091 76.3% 12/31/2034 Olson Packaging Services, Inc.
4.02 Property Covington VF Imagewear, Inc. 292,261 59.9% 10/31/2029 CSC Sugar
4.03 Property Grafton Guy & O’Neil, LLC 167,699 48.4% 7/31/2024 Midwest Assembly Warehouse & Distribution, LLC
5 Loan 3 Columbus Circle Young & Rubicam, Inc. 375,236 49.8% 7/31/2033 Emerge 212 3CC LLC
6 Loan ILPT Industrial Portfolio Various Various N/A Various Various
6.01 Property 1800 Union Airpark Boulevard Procter & Gamble 1,791,246 100.0% 10/31/2024 N/A
6.02 Property 4237-4255 Anson Boulevard Amazon.com, Inc. 1,036,573 100.0% 4/30/2021 N/A
6.03 Property 5000 Commerce Way Amazon.com, Inc. 1,016,065 100.0% 9/30/2027 N/A
6.04 Property 5142 and 5148 North Hanley Road SKF USA 430,986 100.0% 10/31/2038 N/A
6.05 Property 945 Monument Drive Subaru of America Distribution 962,500 100.0% 5/31/2024 N/A
6.06 Property 5500 SE Delaware Ave The Toro Company 644,104 100.0% 10/31/2034 N/A
6.07 Property 2801 Airwest Boulevard Whirlpool Corporation 804,586 100.0% 1/31/2024 N/A
6.08 Property 20 Logistics Boulevard Cummins, Inc. 603,586 100.0% 10/31/2021 N/A
6.09 Property 2150 Stanley Road Siemens Corporation 320,070 64.9% 9/30/2028 M D Logistics, Inc.
6.1 Property 16101 Queens Court La-Z-Boy Incorporated 220,800 100.0% 1/31/2031 N/A
6.11 Property 5 Logistics Drive Transamerica Auto Parts 205,090 100.0% 3/31/2025 N/A
7 Loan Orfali Portfolio John & Tony Pizza Corp 1,900 25.2% 6/30/2023 Ming’s Clean & Fresh Inc
8 Loan DoubleTree New York Times Square West Leased Fee N/A N/A N/A N/A N/A
9 Loan United Healthcare Office United HealthCare Services, Inc. 204,123 100.0% 12/31/2025 N/A
10 Loan AVR Atlanta Airport SpringHill Gateway N/A N/A N/A N/A N/A
11 Loan 4041 Central U.S. Government (IRS) 116,507 28.7% 6/11/2029 Maricopa County Dept of Public Health
12 Loan Century Plaza Towers Bank of America & Merrill Lynch 149,508 6.2% 24,785 SF (6/30/2022); 17,833 SF (9/30/2024); 106,890 SF (9/30/2029) Manatt Phelps
13 Loan Westmont Red Roof Inn Portfolio II N/A N/A N/A N/A N/A
13.01 Property Red Roof Inn St. Clairsville N/A N/A N/A N/A N/A
13.02 Property Red Roof PLUS+ Phoenix Airport N/A N/A N/A N/A N/A
13.03 Property Red Roof PLUS+ West Springfield N/A N/A N/A N/A N/A
13.04 Property Red Roof PLUS+ Chicago Naperville N/A N/A N/A N/A N/A
14 Loan Crimson Retail Portfolio Various Various N/A Various Various
14.01 Property Little Elm Hobby Lobby 55,405 37.0% 4/30/2023 24 Hour Fitness
14.02 Property South Plaza Winn Dixie 51,700 40.6% 9/9/2029 Bealls Outlet
14.03 Property JoAnn Fabrics JoAnn Fabrics 21,500 100.0% 1/31/2030 N/A
14.04 Property Office Depot Office Depot 20,000 100.0% 2/29/2024 N/A
15 Loan Redwood Technology Center Ciena Corporation 57,673 37.3% 1/31/2025 Santa Rosa Memorial Hospital
16 Loan Springhill Suites Raleigh Cary N/A N/A N/A N/A N/A
17 Loan Muskogee Apartments Portfolio N/A N/A N/A N/A N/A
17.01 Property Country Club N/A N/A N/A N/A N/A
17.02 Property Shady Hollow N/A N/A N/A N/A N/A
17.03 Property South Point N/A N/A N/A N/A N/A
17.04 Property Berwick N/A N/A N/A N/A N/A
17.05 Property Village East N/A N/A N/A N/A N/A
18 Loan 7105 - 7115 37th Avenue N/A N/A N/A N/A N/A
19 Loan Carnegie Hotel N/A N/A N/A N/A N/A
20 Loan Pinecrest Apartments N/A N/A N/A N/A N/A
21 Loan Shoppes at Parma Wal-Mart 179,982 24.8% 2/28/2031 J.C. Penney
22 Loan The Village Apartments N/A N/A N/A N/A N/A
23 Loan Shelbourne Square Home Depot UA, Inc. 108,928 41.5% 9/20/2023 Redner’s Markets, Inc.
24 Loan Mentis Portfolio Various Various N/A Various N/A
24.01 Property Mentis San Antonio Mentis Neuro San Antonio, LLC 19,334 100.0% 12/31/2033 N/A
24.02 Property Mentis Round Rock E&J Healthcare, LLC 15,139 100.0% 5/31/2033 N/A
25 Loan Aliso Viejo Plaza Storm Fitness 3,900 10.9% 3/31/2020 Nellie Gail Dental
26 Loan Walmart Supercenter Douglasville Walmart Real Estate Business Trust 222,511 100.0% 10/26/2031 N/A
27 Loan Medley Portfolio N/A N/A N/A N/A N/A
27.01 Property El Dorado Apartments N/A N/A N/A N/A N/A
27.02 Property Longview Heights Apartments N/A N/A N/A N/A N/A
27.03 Property Barron Court Apartments N/A N/A N/A N/A N/A
27.04 Property Longview Gardens Apartments N/A N/A N/A N/A N/A
28 Loan Courtyard - Tampa (Citrus Park) N/A N/A N/A N/A N/A
29 Loan 1413 Germantown Avenue N/A N/A N/A N/A N/A
30 Loan Beachwood Village N/A N/A N/A N/A N/A
31 Loan Global Payments, Inc. Global Payments, Inc. 226,304 100.0% 5/31/2037 N/A
32 Loan 2701 Grand Concourse N/A N/A N/A N/A N/A
33 Loan Holiday Inn Express Lincoln CA N/A N/A N/A N/A N/A
34 Loan Apple Inc. Boulder Apple 38,263 100.0% 6/30/2026 N/A
35 Loan CubeSmart Penn’s Landing N/A N/A N/A N/A N/A
36 Loan Holiday Inn Express Early N/A N/A N/A N/A N/A
37 Loan 105 Van Cortlandt Park N/A N/A N/A N/A N/A
38 Loan The Ponce Hotel N/A N/A N/A N/A N/A
39 Loan 1900 Evans Road Best Buy Electronics 45,000 41.6% 1/31/2025 Ross Dress for Less, Inc.
40 Loan Rosedale Tech Rosedale Technical College 153,270 100.0% 11/30/2039 N/A
41 Loan Walkham Townhomes N/A N/A N/A N/A N/A
42 Loan 530 West 136th Street N/A N/A N/A N/A N/A
43 Loan Raintree Oaks Apartments N/A N/A N/A N/A N/A
44 Loan Six Sentry Office Portfolio Various Various N/A Various Various
44.01 Property 630 Sentry Goldenberg Mgmt, Inc. 14,038 54.5% 11/30/2022 Bassman Laserow & Co, PC
44.02 Property 670 Sentry Friends Svcs for the Aging 4,221 24.6% 8/31/2021 Revolutionary Security, LLC
44.03 Property 610 Sentry Law Office of Brian Dietrich 3,983 25.0% 8/31/2023 Pangea Brands, LLC
44.04 Property 620 Sentry Axion of PA, LLC 5,708 36.6% 12/31/2022 Southeastern Home Health
45 Loan BNSF Logistics BNSF Logistics 27,465 100.0% 10/31/2029 N/A
46 Loan Airport Square Northrop Grumman Systems 113,168 48.6% 5/31/2023 (56,584 SF); 12/31/2023 (56,584 SF) State of Maryland - MD Think
47 Loan Days Inn by Wyndham - Florence N/A N/A N/A N/A N/A
48 Loan Brickyard Plaza Planet Fitness 22,950 48.1% 11/30/2029 O’Reilly Auto
49 Loan Holiday Inn Express New Albany N/A N/A N/A N/A N/A
50 Loan CVS Brownsburg CVS 10,125 100.0% 9/30/2029 N/A
51 Loan Orient Drive Mobile Estates N/A N/A N/A N/A N/A
52 Loan Pomona Park Mosaic Tile Company of Virginia   15,000 27.4% 11/30/2020 BioRx, LLC
53 Loan Dollar General Tuckahoe Dollar General 7,489 100.0% 6/30/2033 N/A
54 Loan Dollar General Rolla Dollar General 9,026 100.0% 7/31/2034 N/A
55 Loan Dollar General Dexter Dollar General 9,002 100.0% 4/27/2034 N/A

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Second Largest Tenant Sq. Ft. Second Largest Tenant % of NRA Second Largest Tenant Exp. Date Third Largest Tenant Name Third Largest Tenant Sq. Ft. Third Largest Tenant % of NRA Third Largest Tenant Exp. Date Fourth Largest Tenant Name
1 Loan 225 Bush 76,724 13.2% 5/4/2022   Benefit Cosmetics, LLC 61,917 10.7% 8/31/2020   Handshake
2 Loan Chroma Apartments N/A N/A N/A N/A N/A N/A N/A N/A
3 Loan Wyndham National Hotel Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
3.01 Property Travelodge - 2307 Wyoming Avenue N/A N/A N/A N/A N/A N/A N/A N/A
3.02 Property Travelodge - 2111 Camino Del Llano N/A N/A N/A N/A N/A N/A N/A N/A
3.03 Property Travelodge - 1170 W Flaming Gorge Way N/A N/A N/A N/A N/A N/A N/A N/A
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive N/A N/A N/A N/A N/A N/A N/A N/A
3.05 Property Baymont Inn & Suites - 451 Halligan Drive N/A N/A N/A N/A N/A N/A N/A N/A
3.06 Property Baymont Inn & Suites - 1608 E Business US 60 N/A N/A N/A N/A N/A N/A N/A N/A
3.07 Property Travelodge - 1127 Pony Express Highway N/A N/A N/A N/A N/A N/A N/A N/A
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street N/A N/A N/A N/A N/A N/A N/A N/A
3.09 Property Travelodge - 2680 Airport Road N/A N/A N/A N/A N/A N/A N/A N/A
3.1 Property Super 8 - 720 Royal Parkway N/A N/A N/A N/A N/A N/A N/A N/A
3.11 Property Baymont Inn & Suites - 1051 North Market Street N/A N/A N/A N/A N/A N/A N/A N/A
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway N/A N/A N/A N/A N/A N/A N/A N/A
3.13 Property Baymont Inn & Suites - 95 Spruce Road N/A N/A N/A N/A N/A N/A N/A N/A
3.14 Property Super 8 - 2545 Cornhusker Highway N/A N/A N/A N/A N/A N/A N/A N/A
3.15 Property Travelodge - 1110 SE 4th Street N/A N/A N/A N/A N/A N/A N/A N/A
3.16 Property Baymont Inn & Suites - 2300 Valley West Court N/A N/A N/A N/A N/A N/A N/A N/A
3.17 Property Travelodge - 800 W Laramie Street N/A N/A N/A N/A N/A N/A N/A N/A
3.18 Property Travelodge - 22 North Frontage Road N/A N/A N/A N/A N/A N/A N/A N/A
3.19 Property Travelodge - 123 Westvaco Road N/A N/A N/A N/A N/A N/A N/A N/A
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue N/A N/A N/A N/A N/A N/A N/A N/A
3.21 Property Travelodge - 1710 Jefferson Street N/A N/A N/A N/A N/A N/A N/A N/A
3.22 Property Travelodge - 1625 Stillwater Avenue N/A N/A N/A N/A N/A N/A N/A N/A
3.23 Property Travelodge - 8233 Airline Highway N/A N/A N/A N/A N/A N/A N/A N/A
3.24 Property Baymont Inn & Suites - 6390 US-93 N/A N/A N/A N/A N/A N/A N/A N/A
3.25 Property Travelodge - 707 East Webster Street N/A N/A N/A N/A N/A N/A N/A N/A
3.26 Property Travelodge - 777 West Hwy 21 N/A N/A N/A N/A N/A N/A N/A N/A
3.27 Property Travelodge - 3522 North Highway 59 N/A N/A N/A N/A N/A N/A N/A N/A
3.28 Property Travelodge - 108 6th Avenue N/A N/A N/A N/A N/A N/A N/A N/A
3.29 Property Travelodge - 2200 E South Avenue N/A N/A N/A N/A N/A N/A N/A N/A
3.3 Property Travelodge - 128 South Willow Road N/A N/A N/A N/A N/A N/A N/A N/A
3.31 Property Travelodge - 1005 Highway 285 N/A N/A N/A N/A N/A N/A N/A N/A
3.32 Property Days Inn - 3431 14th Avenue N/A N/A N/A N/A N/A N/A N/A N/A
3.33 Property Travelodge - 2505 US 69 N/A N/A N/A N/A N/A N/A N/A N/A
3.34 Property Baymont Inn & Suites - 3475 Union Road N/A N/A N/A N/A N/A N/A N/A N/A
3.35 Property Travelodge - 1706 North Park Drive N/A N/A N/A N/A N/A N/A N/A N/A
3.36 Property Baymont Inn & Suites - 2005 East Daley Street N/A N/A N/A N/A N/A N/A N/A N/A
3.37 Property Travelodge - 1177 E 16th Street N/A N/A N/A N/A N/A N/A N/A N/A
3.38 Property Baymont Inn & Suites - 35450 Yermo Road N/A N/A N/A N/A N/A N/A N/A N/A
3.39 Property Travelodge - 2407 East Holland Avenue N/A N/A N/A N/A N/A N/A N/A N/A
3.4 Property Travelodge - 620 Souder Road N/A N/A N/A N/A N/A N/A N/A N/A
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast N/A N/A N/A N/A N/A N/A N/A N/A
3.42 Property Travelodge - 109 East Commerce Street N/A N/A N/A N/A N/A N/A N/A N/A
3.43 Property Travelodge - 4000 Siskiyou Avenue N/A N/A N/A N/A N/A N/A N/A N/A
3.44 Property Travelodge - 98 Moffat Avenue N/A N/A N/A N/A N/A N/A N/A N/A
4 Loan Phoenix Industrial Portfolio III Various N/A Various Various Various N/A Various N/A
4.01 Property Galesburg 100,000 11.7% 4/30/2020 N/A N/A N/A N/A N/A
4.02 Property Covington 195,869 40.1% 6/30/2026 N/A N/A N/A N/A N/A
4.03 Property Grafton 70,766 20.4% 2/28/2022 RJK Investments, Inc. 28,466 8.2% 6/30/2024 N/A
5 Loan 3 Columbus Circle 57,359 7.6% 11/30/2027 Nordstrom 46,991 6.2% 10/31/2039 Jazz at Lincoln Center, Inc.
6 Loan ILPT Industrial Portfolio Various N/A Various N/A N/A N/A N/A N/A
6.01 Property 1800 Union Airpark Boulevard N/A N/A N/A N/A N/A N/A N/A N/A
6.02 Property 4237-4255 Anson Boulevard N/A N/A N/A N/A N/A N/A N/A N/A
6.03 Property 5000 Commerce Way N/A N/A N/A N/A N/A N/A N/A N/A
6.04 Property 5142 and 5148 North Hanley Road N/A N/A N/A N/A N/A N/A N/A N/A
6.05 Property 945 Monument Drive N/A N/A N/A N/A N/A N/A N/A N/A
6.06 Property 5500 SE Delaware Ave N/A N/A N/A N/A N/A N/A N/A N/A
6.07 Property 2801 Airwest Boulevard N/A N/A N/A N/A N/A N/A N/A N/A
6.08 Property 20 Logistics Boulevard N/A N/A N/A N/A N/A N/A N/A N/A
6.09 Property 2150 Stanley Road 173,430 35.1% 6/30/2027 N/A N/A N/A N/A N/A
6.1 Property 16101 Queens Court N/A N/A N/A N/A N/A N/A N/A N/A
6.11 Property 5 Logistics Drive N/A N/A N/A N/A N/A N/A N/A N/A
7 Loan Orfali Portfolio 1,449 19.2% 3/31/2022 Phaya Cuisine Inc 865 11.5% 12/31/2023 Legacy Brands Isa Llc Dba Dunkin
8 Loan DoubleTree New York Times Square West Leased Fee N/A N/A N/A N/A N/A N/A N/A N/A
9 Loan United Healthcare Office N/A N/A N/A N/A N/A N/A N/A N/A
10 Loan AVR Atlanta Airport SpringHill Gateway N/A N/A N/A N/A N/A N/A N/A N/A
11 Loan 4041 Central 50,810 12.5% 6/30/2023 U.S. Government GSA 36,523 9.0% 9/30/2028 Native American Community Health Center
12 Loan Century Plaza Towers 116,366 4.8% 4/30/2035 JP Morgan 97,726 4.1% 8/31/2021 Kirkland & Ellis
13 Loan Westmont Red Roof Inn Portfolio II N/A N/A N/A N/A N/A N/A N/A N/A
13.01 Property Red Roof Inn St. Clairsville N/A N/A N/A N/A N/A N/A N/A N/A
13.02 Property Red Roof PLUS+ Phoenix Airport N/A N/A N/A N/A N/A N/A N/A N/A
13.03 Property Red Roof PLUS+ West Springfield N/A N/A N/A N/A N/A N/A N/A N/A
13.04 Property Red Roof PLUS+ Chicago Naperville N/A N/A N/A N/A N/A N/A N/A N/A
14 Loan Crimson Retail Portfolio Various N/A Various Various Various N/A Various Various
14.01 Property Little Elm 31,175 20.8% 6/30/2023 Dollar Tree 10,000 6.7% 4/30/2023 The Draft House
14.02 Property South Plaza 21,910 17.2% 4/30/2022 Focus Fit 10,800 8.5% 8/31/2028 Autozone
14.03 Property JoAnn Fabrics N/A N/A N/A N/A N/A N/A N/A N/A
14.04 Property Office Depot N/A N/A N/A N/A N/A N/A N/A N/A
15 Loan Redwood Technology Center 41,000 26.5% 12/31/2030 Friedmans Home Improvement 17,287 11.2% 4/30/2022 Sutter West Bay Medical
16 Loan Springhill Suites Raleigh Cary N/A N/A N/A N/A N/A N/A N/A N/A
17 Loan Muskogee Apartments Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
17.01 Property Country Club N/A N/A N/A N/A N/A N/A N/A N/A
17.02 Property Shady Hollow N/A N/A N/A N/A N/A N/A N/A N/A
17.03 Property South Point N/A N/A N/A N/A N/A N/A N/A N/A
17.04 Property Berwick N/A N/A N/A N/A N/A N/A N/A N/A
17.05 Property Village East N/A N/A N/A N/A N/A N/A N/A N/A
18 Loan 7105 - 7115 37th Avenue N/A N/A N/A N/A N/A N/A N/A N/A
19 Loan Carnegie Hotel N/A N/A N/A N/A N/A N/A N/A N/A
20 Loan Pinecrest Apartments N/A N/A N/A N/A N/A N/A N/A N/A
21 Loan Shoppes at Parma 160,961 22.2% 11/30/2023 Dick’s Sporting Goods, Inc. 50,000 6.9% 1/31/2026 Marc’s
22 Loan The Village Apartments N/A N/A N/A N/A N/A N/A N/A N/A
23 Loan Shelbourne Square 47,900 18.2% 6/30/2040 Planet Fitness 22,500 8.6% 5/31/2026 Dollar Tree Stores, Inc.
24 Loan Mentis Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
24.01 Property Mentis San Antonio N/A N/A N/A N/A N/A N/A N/A N/A
24.02 Property Mentis Round Rock N/A N/A N/A N/A N/A N/A N/A N/A
25 Loan Aliso Viejo Plaza 3,687 10.3% 3/30/2027 Massage Envy 3,000 8.4% 1/31/2022 Top Nails
26 Loan Walmart Supercenter Douglasville N/A N/A N/A N/A N/A N/A N/A N/A
27 Loan Medley Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
27.01 Property El Dorado Apartments N/A N/A N/A N/A N/A N/A N/A N/A
27.02 Property Longview Heights Apartments N/A N/A N/A N/A N/A N/A N/A N/A
27.03 Property Barron Court Apartments N/A N/A N/A N/A N/A N/A N/A N/A
27.04 Property Longview Gardens Apartments N/A N/A N/A N/A N/A N/A N/A N/A
28 Loan Courtyard - Tampa (Citrus Park) N/A N/A N/A N/A N/A N/A N/A N/A
29 Loan 1413 Germantown Avenue N/A N/A N/A N/A N/A N/A N/A N/A
30 Loan Beachwood Village N/A N/A N/A N/A N/A N/A N/A N/A
31 Loan Global Payments, Inc. N/A N/A N/A N/A N/A N/A N/A N/A
32 Loan 2701 Grand Concourse N/A N/A N/A N/A N/A N/A N/A N/A
33 Loan Holiday Inn Express Lincoln CA N/A N/A N/A N/A N/A N/A N/A N/A
34 Loan Apple Inc. Boulder N/A N/A N/A N/A N/A N/A N/A N/A
35 Loan CubeSmart Penn’s Landing N/A N/A N/A N/A N/A N/A N/A N/A
36 Loan Holiday Inn Express Early N/A N/A N/A N/A N/A N/A N/A N/A
37 Loan 105 Van Cortlandt Park N/A N/A N/A N/A N/A N/A N/A N/A
38 Loan The Ponce Hotel N/A N/A N/A N/A N/A N/A N/A N/A
39 Loan 1900 Evans Road 28,611 26.4% 1/31/2026 Petsmart 25,488 23.6% 7/31/2024 Gold Coast Holdings / TGI Fridays
40 Loan Rosedale Tech N/A N/A N/A N/A N/A N/A N/A N/A
41 Loan Walkham Townhomes N/A N/A N/A N/A N/A N/A N/A N/A
42 Loan 530 West 136th Street N/A N/A N/A N/A N/A N/A N/A N/A
43 Loan Raintree Oaks Apartments N/A N/A N/A N/A N/A N/A N/A N/A
44 Loan Six Sentry Office Portfolio Various N/A Various Various Various N/A Various Various
44.01 Property 630 Sentry 6,487 25.2% 10/31/2021 Colden Corporation 2,855 11.1% 11/30/2022 Speech Pathology
44.02 Property 670 Sentry 3,536 20.6% 1/31/2022 Intertek Testing 2,202 12.8% 2/28/2021 Thrive Wealth Management
44.03 Property 610 Sentry 3,000 18.9% 5/31/2023 Johns Eastern Co. Inc. 2,143 13.5% 3/31/2024 Borer Denton & Associates
44.04 Property 620 Sentry 2,730 17.5% 3/31/2020 KT Administrators 2,063 13.2% 9/30/2020 N/A
45 Loan BNSF Logistics N/A N/A N/A N/A N/A N/A N/A N/A
46 Loan Airport Square 27,954 12.0% 4/30/2023 (15,990 SF); 4/15/2023 (11,964 SF) USA ACoE 23,266 10.0% 8/31/2020 USA - GSA
47 Loan Days Inn by Wyndham - Florence N/A N/A N/A N/A N/A N/A N/A N/A
48 Loan Brickyard Plaza 13,588 28.5% 7/31/2025 Crossfit (UTE Fitness) 6,680 14.0% 1/31/2030 Ejo Korean Restaurant
49 Loan Holiday Inn Express New Albany N/A N/A N/A N/A N/A N/A N/A N/A
50 Loan CVS Brownsburg N/A N/A N/A N/A N/A N/A N/A N/A
51 Loan Orient Drive Mobile Estates N/A N/A N/A N/A N/A N/A N/A N/A
52 Loan Pomona Park 7,000 12.8% 7/31/2024 Fitness 1 Studios, LLC 5,334 9.7% 6/30/2023 ALC Controls Of North Carolina, Inc.
53 Loan Dollar General Tuckahoe N/A N/A N/A N/A N/A N/A N/A N/A
54 Loan Dollar General Rolla N/A N/A N/A N/A N/A N/A N/A N/A
55 Loan Dollar General Dexter N/A N/A N/A N/A N/A N/A N/A N/A

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Fourth Largest Tenant Sq. Ft. Fourth Largest Tenant % of NRA Fourth Largest Tenant Exp. Date Fifth Largest Tenant Name Fifth Largest Tenant Sq. Ft. Fifth Largest Tenant % of NRA Fifth Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II)
1 Loan 225 Bush 52,735 9.1% 7/30/2027   SunRun 43,850 7.6% 5/31/2024 8/12/2019 8/15/2019 N/A
2 Loan Chroma Apartments N/A N/A N/A N/A N/A N/A N/A 8/29/2019 9/12/2019 N/A
3 Loan Wyndham National Hotel Portfolio N/A N/A N/A N/A N/A N/A N/A Various Various N/A
3.01 Property Travelodge - 2307 Wyoming Avenue N/A N/A N/A N/A N/A N/A N/A 4/19/2019 4/9/2019 N/A
3.02 Property Travelodge - 2111 Camino Del Llano N/A N/A N/A N/A N/A N/A N/A 4/5/2019 4/3/2019 N/A
3.03 Property Travelodge - 1170 W Flaming Gorge Way N/A N/A N/A N/A N/A N/A N/A 4/4/2019 4/3/2019 N/A
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive N/A N/A N/A N/A N/A N/A N/A 4/2/2019 4/3/2019 N/A
3.05 Property Baymont Inn & Suites - 451 Halligan Drive N/A N/A N/A N/A N/A N/A N/A 4/22/2019 4/10/2019 N/A
3.06 Property Baymont Inn & Suites - 1608 E Business US 60 N/A N/A N/A N/A N/A N/A N/A 4/5/2019 4/5/2019 N/A
3.07 Property Travelodge - 1127 Pony Express Highway N/A N/A N/A N/A N/A N/A N/A 4/19/2019 4/10/2019 N/A
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street N/A N/A N/A N/A N/A N/A N/A 4/18/2019 4/5/2019 N/A
3.09 Property Travelodge - 2680 Airport Road N/A N/A N/A N/A N/A N/A N/A 4/10/2019 4/9/2019 N/A
3.1 Property Super 8 - 720 Royal Parkway N/A N/A N/A N/A N/A N/A N/A 4/22/2019 4/12/2019 N/A
3.11 Property Baymont Inn & Suites - 1051 North Market Street N/A N/A N/A N/A N/A N/A N/A 4/18/2019 4/5/2019 N/A
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway N/A N/A N/A N/A N/A N/A N/A 4/5/2019 4/4/2019 N/A
3.13 Property Baymont Inn & Suites - 95 Spruce Road N/A N/A N/A N/A N/A N/A N/A 4/23/2019 4/22/2019 N/A
3.14 Property Super 8 - 2545 Cornhusker Highway N/A N/A N/A N/A N/A N/A N/A 4/22/2019 4/12/2019 N/A
3.15 Property Travelodge - 1110 SE 4th Street N/A N/A N/A N/A N/A N/A N/A 4/22/2019 4/11/2019 N/A
3.16 Property Baymont Inn & Suites - 2300 Valley West Court N/A N/A N/A N/A N/A N/A N/A 4/2/2019 4/4/2019 N/A
3.17 Property Travelodge - 800 W Laramie Street N/A N/A N/A N/A N/A N/A N/A 4/9/2019 4/9/2019 N/A
3.18 Property Travelodge - 22 North Frontage Road N/A N/A N/A N/A N/A N/A N/A 4/23/2019 4/11/2019 N/A
3.19 Property Travelodge - 123 Westvaco Road N/A N/A N/A N/A N/A N/A N/A 4/22/2019 4/10/2019 N/A
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue N/A N/A N/A N/A N/A N/A N/A 4/4/2019 4/10/2019 N/A
3.21 Property Travelodge - 1710 Jefferson Street N/A N/A N/A N/A N/A N/A N/A 4/19/2019 4/9/2019 N/A
3.22 Property Travelodge - 1625 Stillwater Avenue N/A N/A N/A N/A N/A N/A N/A 4/18/2019 4/8/2019 N/A
3.23 Property Travelodge - 8233 Airline Highway N/A N/A N/A N/A N/A N/A N/A 4/9/2019 4/8/2019 N/A
3.24 Property Baymont Inn & Suites - 6390 US-93 N/A N/A N/A N/A N/A N/A N/A 4/22/2019 4/22/2019 N/A
3.25 Property Travelodge - 707 East Webster Street N/A N/A N/A N/A N/A N/A N/A 4/19/2019 4/11/2019 N/A
3.26 Property Travelodge - 777 West Hwy 21 N/A N/A N/A N/A N/A N/A N/A 4/19/2019 4/10/2019 N/A
3.27 Property Travelodge - 3522 North Highway 59 N/A N/A N/A N/A N/A N/A N/A 4/18/2019 4/9/2019 N/A
3.28 Property Travelodge - 108 6th Avenue N/A N/A N/A N/A N/A N/A N/A 4/5/2019 4/9/2019 N/A
3.29 Property Travelodge - 2200 E South Avenue N/A N/A N/A N/A N/A N/A N/A 4/19/2019 4/10/2019 N/A
3.3 Property Travelodge - 128 South Willow Road N/A N/A N/A N/A N/A N/A N/A 4/19/2019 4/11/2019 N/A
3.31 Property Travelodge - 1005 Highway 285 N/A N/A N/A N/A N/A N/A N/A 4/19/2019 4/11/2019 N/A
3.32 Property Days Inn - 3431 14th Avenue N/A N/A N/A N/A N/A N/A N/A 4/22/2019 4/12/2019 N/A
3.33 Property Travelodge - 2505 US 69 N/A N/A N/A N/A N/A N/A N/A 4/19/2019 4/9/2019 N/A
3.34 Property Baymont Inn & Suites - 3475 Union Road N/A N/A N/A N/A N/A N/A N/A 4/11/2019 4/15/2019 N/A
3.35 Property Travelodge - 1706 North Park Drive N/A N/A N/A N/A N/A N/A N/A 4/19/2019 4/5/2019 N/A
3.36 Property Baymont Inn & Suites - 2005 East Daley Street N/A N/A N/A N/A N/A N/A N/A 4/18/2019 4/5/2019 N/A
3.37 Property Travelodge - 1177 E 16th Street N/A N/A N/A N/A N/A N/A N/A 4/19/2019 4/11/2019 N/A
3.38 Property Baymont Inn & Suites - 35450 Yermo Road N/A N/A N/A N/A N/A N/A N/A 4/8/2019 4/8/2019 N/A
3.39 Property Travelodge - 2407 East Holland Avenue N/A N/A N/A N/A N/A N/A N/A 4/5/2019 4/5/2019 N/A
3.4 Property Travelodge - 620 Souder Road N/A N/A N/A N/A N/A N/A N/A 4/11/2019 4/8/2019 N/A
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast N/A N/A N/A N/A N/A N/A N/A 4/18/2019 4/5/2019 N/A
3.42 Property Travelodge - 109 East Commerce Street N/A N/A N/A N/A N/A N/A N/A 4/19/2019 4/10/2019 N/A
3.43 Property Travelodge - 4000 Siskiyou Avenue N/A N/A N/A N/A N/A N/A N/A 4/8/2019 4/22/2019 N/A
3.44 Property Travelodge - 98 Moffat Avenue N/A N/A N/A N/A N/A N/A N/A 4/22/2019 4/11/2019 N/A
4 Loan Phoenix Industrial Portfolio III N/A N/A N/A N/A N/A N/A N/A Various Various N/A
4.01 Property Galesburg N/A N/A N/A N/A N/A N/A N/A 11/5/2019 11/5/2019 N/A
4.02 Property Covington N/A N/A N/A N/A N/A N/A N/A 11/5/2019 11/1/2019 N/A
4.03 Property Grafton N/A N/A N/A N/A N/A N/A N/A 11/4/2019 11/5/2019 N/A
5 Loan 3 Columbus Circle 30,653 4.1% 4/30/2028 Josephson 22,742 3.0% 12/31/2032 1/22/2019 1/22/2019 N/A
6 Loan ILPT Industrial Portfolio N/A N/A N/A N/A N/A N/A N/A Various Various N/A
6.01 Property 1800 Union Airpark Boulevard N/A N/A N/A N/A N/A N/A N/A 7/23/2019 7/23/2019 N/A
6.02 Property 4237-4255 Anson Boulevard N/A N/A N/A N/A N/A N/A N/A 7/23/2019 7/23/2019 N/A
6.03 Property 5000 Commerce Way N/A N/A N/A N/A N/A N/A N/A 7/26/2019 7/26/2019 N/A
6.04 Property 5142 and 5148 North Hanley Road N/A N/A N/A N/A N/A N/A N/A 7/23/2019 7/23/2019 N/A
6.05 Property 945 Monument Drive N/A N/A N/A N/A N/A N/A N/A 7/23/2019 7/23/2019 N/A
6.06 Property 5500 SE Delaware Ave N/A N/A N/A N/A N/A N/A N/A 7/30/2019 7/30/2019 N/A
6.07 Property 2801 Airwest Boulevard N/A N/A N/A N/A N/A N/A N/A 7/23/2019 7/23/2019 N/A
6.08 Property 20 Logistics Boulevard N/A N/A N/A N/A N/A N/A N/A 7/23/2019 7/23/2019 N/A
6.09 Property 2150 Stanley Road N/A N/A N/A N/A N/A N/A N/A 7/23/2019 7/23/2019 N/A
6.1 Property 16101 Queens Court N/A N/A N/A N/A N/A N/A N/A 7/23/2019 7/23/2019 N/A
6.11 Property 5 Logistics Drive N/A N/A N/A N/A N/A N/A N/A 7/23/2019 7/23/2019 N/A
7 Loan Orfali Portfolio 865 11.5% 12/31/2022 Quantum Leap Natural Restaurant 848 11.3% 7/31/2028 9/20/2019 10/23/2019 N/A
8 Loan DoubleTree New York Times Square West Leased Fee N/A N/A N/A N/A N/A N/A N/A 11/11/2019 10/30/2019 N/A
9 Loan United Healthcare Office N/A N/A N/A N/A N/A N/A N/A 9/4/2019 9/4/2019 N/A
10 Loan AVR Atlanta Airport SpringHill Gateway N/A N/A N/A N/A N/A N/A N/A 10/8/2019 10/9/2019 N/A
11 Loan 4041 Central 34,023 8.4% 10/31/2024 Maricopa County (SOS) 32,610 8.0% 6/30/2023 9/23/2019 9/23/2019 N/A
12 Loan Century Plaza Towers 85,664 3.6% 12/31/2034 Greenberg Glusker 83,199 3.5% 2/28/2035 10/11/2019 10/15/2019 N/A
13 Loan Westmont Red Roof Inn Portfolio II N/A N/A N/A N/A N/A N/A N/A 5/15/2019 5/15/2019 N/A
13.01 Property Red Roof Inn St. Clairsville N/A N/A N/A N/A N/A N/A N/A 5/15/2019 5/15/2019 N/A
13.02 Property Red Roof PLUS+ Phoenix Airport N/A N/A N/A N/A N/A N/A N/A 5/15/2019 5/15/2019 N/A
13.03 Property Red Roof PLUS+ West Springfield N/A N/A N/A N/A N/A N/A N/A 5/15/2019 5/15/2019 N/A
13.04 Property Red Roof PLUS+ Chicago Naperville N/A N/A N/A N/A N/A N/A N/A 5/15/2019 5/15/2019 N/A
14 Loan Crimson Retail Portfolio Various N/A Various Various Various N/A Various 9/24/2019 9/24/2019 N/A
14.01 Property Little Elm 5,057 3.4% 11/30/2024 Hibbett Sporting Goods 5,000 3.3% 5/31/2023 9/24/2019 9/24/2019 N/A
14.02 Property South Plaza 7,910 6.2% 7/31/2023 Brookesville Natural Foods 5,400 4.2% 10/31/2022 9/24/2019 9/24/2019 N/A
14.03 Property JoAnn Fabrics N/A N/A N/A N/A N/A N/A N/A 9/24/2019 9/24/2019 N/A
14.04 Property Office Depot N/A N/A N/A N/A N/A N/A N/A 9/24/2019 9/24/2019 N/A
15 Loan Redwood Technology Center 7,198 4.7% 11/30/2025 Keller Williams Realty 7,016 4.5% 4/30/2020 10/9/2019 10/9/2019 N/A
16 Loan Springhill Suites Raleigh Cary N/A N/A N/A N/A N/A N/A N/A 10/29/2019 10/29/2019 N/A
17 Loan Muskogee Apartments Portfolio N/A N/A N/A N/A N/A N/A N/A Various Various N/A
17.01 Property Country Club N/A N/A N/A N/A N/A N/A N/A 11/12/2019 11/11/2019 N/A
17.02 Property Shady Hollow N/A N/A N/A N/A N/A N/A N/A 11/11/2019 11/11/2019 N/A
17.03 Property South Point N/A N/A N/A N/A N/A N/A N/A 11/13/2019 11/12/2019 N/A
17.04 Property Berwick N/A N/A N/A N/A N/A N/A N/A 11/11/2019 11/11/2019 N/A
17.05 Property Village East N/A N/A N/A N/A N/A N/A N/A 11/12/2019 11/12/2019 N/A
18 Loan 7105 - 7115 37th Avenue N/A N/A N/A N/A N/A N/A N/A 2/21/2019 2/28/2019 N/A
19 Loan Carnegie Hotel N/A N/A N/A N/A N/A N/A N/A 10/3/2019 10/3/2019 N/A
20 Loan Pinecrest Apartments N/A N/A N/A N/A N/A N/A N/A 10/23/2019 10/23/2019 N/A
21 Loan Shoppes at Parma 48,688 6.7% 12/31/2027 Burlington Coat Factory 45,079 6.2% 2/28/2030 11/6/2019 9/6/2019 N/A
22 Loan The Village Apartments N/A N/A N/A N/A N/A N/A N/A 10/10/2019 10/2/2019 N/A
23 Loan Shelbourne Square 11,934 4.5% 10/31/2020 T.D. Amusements, Inc. 5,500 2.1% 2/28/2021 10/30/2019 10/30/2019 N/A
24 Loan Mentis Portfolio N/A N/A N/A N/A N/A N/A N/A 10/2/2019 10/2/2019 N/A
24.01 Property Mentis San Antonio N/A N/A N/A N/A N/A N/A N/A 10/2/2019 10/2/2019 N/A
24.02 Property Mentis Round Rock N/A N/A N/A N/A N/A N/A N/A 10/2/2019 10/2/2019 N/A
25 Loan Aliso Viejo Plaza 2,060 5.8% 9/30/2024 Starbucks #567 2,050 5.7% 8/14/2028 10/11/2019 11/1/2019 N/A
26 Loan Walmart Supercenter Douglasville N/A N/A N/A N/A N/A N/A N/A 10/18/2019 11/14/2019 N/A
27 Loan Medley Portfolio N/A N/A N/A N/A N/A N/A N/A Various Various N/A
27.01 Property El Dorado Apartments N/A N/A N/A N/A N/A N/A N/A 9/23/2019 9/18/2019 N/A
27.02 Property Longview Heights Apartments N/A N/A N/A N/A N/A N/A N/A 9/20/2019 9/18/2019 N/A
27.03 Property Barron Court Apartments N/A N/A N/A N/A N/A N/A N/A 9/19/2019 9/19/2019 N/A
27.04 Property Longview Gardens Apartments N/A N/A N/A N/A N/A N/A N/A 9/18/2019 9/18/2019 N/A
28 Loan Courtyard - Tampa (Citrus Park) N/A N/A N/A N/A N/A N/A N/A 7/19/2019 7/18/2019 N/A
29 Loan 1413 Germantown Avenue N/A N/A N/A N/A N/A N/A N/A 8/27/2019 8/27/2019 N/A
30 Loan Beachwood Village N/A N/A N/A N/A N/A N/A N/A 10/30/2019 10/31/2019 N/A
31 Loan Global Payments, Inc. N/A N/A N/A N/A N/A N/A N/A 9/9/2019 9/10/2019 N/A
32 Loan 2701 Grand Concourse N/A N/A N/A N/A N/A N/A N/A 10/10/2019 10/29/2019 N/A
33 Loan Holiday Inn Express Lincoln CA N/A N/A N/A N/A N/A N/A N/A 10/18/2019 10/18/2019 N/A
34 Loan Apple Inc. Boulder N/A N/A N/A N/A N/A N/A N/A 10/30/2019 9/25/2019 N/A
35 Loan CubeSmart Penn’s Landing N/A N/A N/A N/A N/A N/A N/A 8/6/2019 8/6/2019; 9/20/2019 N/A
36 Loan Holiday Inn Express Early N/A N/A N/A N/A N/A N/A N/A 10/29/2019 10/30/2019 N/A
37 Loan 105 Van Cortlandt Park N/A N/A N/A N/A N/A N/A N/A 9/25/2019 9/25/2019 N/A
38 Loan The Ponce Hotel N/A N/A N/A N/A N/A N/A N/A 9/17/2019 9/17/2019 N/A
39 Loan 1900 Evans Road 9,100 8.4% 8/31/2024 N/A N/A N/A N/A 10/16/2019 10/16/2019 N/A
40 Loan Rosedale Tech N/A N/A N/A N/A N/A N/A N/A 11/20/2019 9/30/2019 N/A
41 Loan Walkham Townhomes N/A N/A N/A N/A N/A N/A N/A 10/18/2019 10/17/2019 N/A
42 Loan 530 West 136th Street N/A N/A N/A N/A N/A N/A N/A 9/23/2019 9/20/2019 N/A
43 Loan Raintree Oaks Apartments N/A N/A N/A N/A N/A N/A N/A 10/21/2019 10/21/2019 N/A
44 Loan Six Sentry Office Portfolio Various N/A Various Various Various N/A Various 10/4/2019 11/6/2019 N/A
44.01 Property 630 Sentry 1,366 5.3% 4/30/2022 Rudolph Clarke LLC 1,003 3.9% 4/30/2022 10/4/2019 11/6/2019 N/A
44.02 Property 670 Sentry 1,537 9.0% 9/30/2024 SAGE Insights 1,426 8.3% 10/1/2019 10/4/2019 11/6/2019 N/A
44.03 Property 610 Sentry 2,066 13.0% 1/31/2021 CTN Solutions, Inc. 1,538 9.7% 7/31/2021 10/4/2019 11/6/2019 N/A
44.04 Property 620 Sentry N/A N/A N/A N/A N/A N/A N/A 10/4/2019 11/6/2019 N/A
45 Loan BNSF Logistics N/A N/A N/A N/A N/A N/A N/A 11/8/2019 11/8/2019 N/A
46 Loan Airport Square 17,639 7.6% 9/30/2021 State of Maryland - MMCC 10,900 4.7% 1/31/2028 8/19/2019 8/16/2019 N/A
47 Loan Days Inn by Wyndham - Florence N/A N/A N/A N/A N/A N/A N/A 10/29/2019 10/29/2019 N/A
48 Loan Brickyard Plaza 4,500 9.4% 5/31/2027 N/A N/A N/A N/A 9/19/2019 9/19/2019 N/A
49 Loan Holiday Inn Express New Albany N/A N/A N/A N/A N/A N/A N/A 11/19/2019 11/19/2019 N/A
50 Loan CVS Brownsburg N/A N/A N/A N/A N/A N/A N/A 10/8/2019 10/8/2019 N/A
51 Loan Orient Drive Mobile Estates N/A N/A N/A N/A N/A N/A N/A 9/19/2019 N/A N/A
52 Loan Pomona Park 5,040 9.2% 4/30/2021 Guilford Education Alliance     3,430 6.3% 2/28/2022 9/12/2019 9/12/2019 N/A
53 Loan Dollar General Tuckahoe N/A N/A N/A N/A N/A N/A N/A 11/15/2019 10/8/2019 N/A
54 Loan Dollar General Rolla N/A N/A N/A N/A N/A N/A N/A 9/19/2019 9/19/2019 N/A
55 Loan Dollar General Dexter N/A N/A N/A N/A N/A N/A N/A 5/15/2019 5/13/2019 N/A

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Seismic Report Date Seismic PML % Loan Purpose Engineering Reserve / Deferred Maintenance Initial Tax Reserve Monthly Tax Reserve Initial Insurance Reserve Monthly Insurance Reserve Initial Replacement Reserve
1 Loan 225 Bush 8/13/2019 19.0% Refinance   3,012,292 376,536 838,031 119,719  
2 Loan Chroma Apartments N/A N/A Refinance   16,800 3,360      
3 Loan Wyndham National Hotel Portfolio Various Various Acquisition 2,014,340 436,502 160,955 790,391 116,681  
3.01 Property Travelodge - 2307 Wyoming Avenue N/A N/A              
3.02 Property Travelodge - 2111 Camino Del Llano N/A N/A              
3.03 Property Travelodge - 1170 W Flaming Gorge Way N/A N/A              
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive 11/26/2019 5.0%              
3.05 Property Baymont Inn & Suites - 451 Halligan Drive N/A N/A              
3.06 Property Baymont Inn & Suites - 1608 E Business US 60 11/26/2019 9.0%              
3.07 Property Travelodge - 1127 Pony Express Highway N/A N/A              
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street N/A N/A              
3.09 Property Travelodge - 2680 Airport Road N/A N/A              
3.1 Property Super 8 - 720 Royal Parkway N/A N/A              
3.11 Property Baymont Inn & Suites - 1051 North Market Street N/A N/A              
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway N/A N/A              
3.13 Property Baymont Inn & Suites - 95 Spruce Road N/A N/A              
3.14 Property Super 8 - 2545 Cornhusker Highway N/A N/A              
3.15 Property Travelodge - 1110 SE 4th Street N/A N/A              
3.16 Property Baymont Inn & Suites - 2300 Valley West Court N/A N/A              
3.17 Property Travelodge - 800 W Laramie Street N/A N/A              
3.18 Property Travelodge - 22 North Frontage Road N/A N/A              
3.19 Property Travelodge - 123 Westvaco Road N/A N/A              
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue N/A N/A              
3.21 Property Travelodge - 1710 Jefferson Street N/A N/A              
3.22 Property Travelodge - 1625 Stillwater Avenue N/A N/A              
3.23 Property Travelodge - 8233 Airline Highway N/A N/A              
3.24 Property Baymont Inn & Suites - 6390 US-93 11/26/2019 7.0%              
3.25 Property Travelodge - 707 East Webster Street N/A N/A              
3.26 Property Travelodge - 777 West Hwy 21 N/A N/A              
3.27 Property Travelodge - 3522 North Highway 59 N/A N/A              
3.28 Property Travelodge - 108 6th Avenue N/A N/A              
3.29 Property Travelodge - 2200 E South Avenue N/A N/A              
3.3 Property Travelodge - 128 South Willow Road N/A N/A              
3.31 Property Travelodge - 1005 Highway 285 N/A N/A              
3.32 Property Days Inn - 3431 14th Avenue N/A N/A              
3.33 Property Travelodge - 2505 US 69 N/A N/A              
3.34 Property Baymont Inn & Suites - 3475 Union Road N/A N/A              
3.35 Property Travelodge - 1706 North Park Drive N/A N/A              
3.36 Property Baymont Inn & Suites - 2005 East Daley Street N/A N/A              
3.37 Property Travelodge - 1177 E 16th Street N/A N/A              
3.38 Property Baymont Inn & Suites - 35450 Yermo Road 10/8/2019 8.0%              
3.39 Property Travelodge - 2407 East Holland Avenue N/A N/A              
3.4 Property Travelodge - 620 Souder Road N/A N/A              
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast N/A N/A              
3.42 Property Travelodge - 109 East Commerce Street N/A N/A              
3.43 Property Travelodge - 4000 Siskiyou Avenue N/A N/A              
3.44 Property Travelodge - 98 Moffat Avenue N/A N/A              
4 Loan Phoenix Industrial Portfolio III N/A N/A Refinance 142,250 175,008 20,663 102,657 12,830  
4.01 Property Galesburg N/A N/A              
4.02 Property Covington N/A N/A              
4.03 Property Grafton N/A N/A              
5 Loan 3 Columbus Circle N/A N/A Refinance            
6 Loan ILPT Industrial Portfolio N/A N/A Recapitalization            
6.01 Property 1800 Union Airpark Boulevard N/A N/A              
6.02 Property 4237-4255 Anson Boulevard N/A N/A              
6.03 Property 5000 Commerce Way N/A N/A              
6.04 Property 5142 and 5148 North Hanley Road N/A N/A              
6.05 Property 945 Monument Drive N/A N/A              
6.06 Property 5500 SE Delaware Ave N/A N/A              
6.07 Property 2801 Airwest Boulevard N/A N/A              
6.08 Property 20 Logistics Boulevard N/A N/A              
6.09 Property 2150 Stanley Road N/A N/A              
6.1 Property 16101 Queens Court N/A N/A              
6.11 Property 5 Logistics Drive N/A N/A              
7 Loan Orfali Portfolio N/A N/A Refinance 69,625          
8 Loan DoubleTree New York Times Square West Leased Fee N/A N/A Refinance            
9 Loan United Healthcare Office N/A N/A Refinance            
10 Loan AVR Atlanta Airport SpringHill Gateway N/A N/A Refinance 2,188          
11 Loan 4041 Central N/A N/A Refinance   68,387 68,387 219,773 19,979  
12 Loan Century Plaza Towers 10/11/2019 18.0% Refinance            
13 Loan Westmont Red Roof Inn Portfolio II N/A N/A Acquisition 20,625 80,168 28,551 35,804 8,951 1,745,322
13.01 Property Red Roof Inn St. Clairsville N/A N/A              
13.02 Property Red Roof PLUS+ Phoenix Airport N/A N/A              
13.03 Property Red Roof PLUS+ West Springfield N/A N/A              
13.04 Property Red Roof PLUS+ Chicago Naperville N/A N/A              
14 Loan Crimson Retail Portfolio N/A N/A Refinance/Acquisition 233,219 94,740 66,968 24,585 10,976  
14.01 Property Little Elm N/A N/A              
14.02 Property South Plaza N/A N/A              
14.03 Property JoAnn Fabrics N/A N/A              
14.04 Property Office Depot N/A N/A              
15 Loan Redwood Technology Center 10/9/2019 10.0% Refinance   17,459 8,730 26,719 3,107  
16 Loan Springhill Suites Raleigh Cary N/A N/A Refinance     10,500 19,333 1,933  
17 Loan Muskogee Apartments Portfolio N/A N/A Acquisition 176,625 205,495 17,125 119,787 23,957  
17.01 Property Country Club N/A N/A              
17.02 Property Shady Hollow N/A N/A              
17.03 Property South Point N/A N/A              
17.04 Property Berwick N/A N/A              
17.05 Property Village East N/A N/A              
18 Loan 7105 - 7115 37th Avenue N/A N/A Refinance 42,178 110,250 36,750 29,862 4,977  
19 Loan Carnegie Hotel N/A N/A Refinance 55,495 11,906 11,906 55,962 6,218  
20 Loan Pinecrest Apartments N/A N/A Refinance 17,266 70,076 23,359 13,888 6,944  
21 Loan Shoppes at Parma N/A N/A Acquisition 30,000 1,005,412 143,630 33,183 11,061  
22 Loan The Village Apartments N/A N/A Refinance 95,319 9,277 5,798 73,677 9,330  
23 Loan Shelbourne Square N/A N/A Refinance   264,970 40,073 24,655 3,244  
24 Loan Mentis Portfolio N/A N/A Acquisition 1,875     5,800 725  
24.01 Property Mentis San Antonio N/A N/A              
24.02 Property Mentis Round Rock N/A N/A              
25 Loan Aliso Viejo Plaza 10/11/2019 7.0% Refinance            
26 Loan Walmart Supercenter Douglasville N/A N/A Acquisition            
27 Loan Medley Portfolio N/A N/A Refinance 174,904 27,180 13,590 100,000 12,500  
27.01 Property El Dorado Apartments N/A N/A              
27.02 Property Longview Heights Apartments N/A N/A              
27.03 Property Barron Court Apartments N/A N/A              
27.04 Property Longview Gardens Apartments N/A N/A              
28 Loan Courtyard - Tampa (Citrus Park) N/A N/A Acquisition 6,250 47,417 23,708 39,082 6,979  
29 Loan 1413 Germantown Avenue N/A N/A Refinance   5,724 1,145 27,248 2,725  
30 Loan Beachwood Village 10/30/2019 7.0% Refinance   30,909 10,303 4,226 2,113  
31 Loan Global Payments, Inc. N/A N/A Acquisition            
32 Loan 2701 Grand Concourse N/A N/A Refinance 95,188 8,012 8,012 18,039 5,723  
33 Loan Holiday Inn Express Lincoln CA 10/18/2019 3.0% Refinance   27,903 9,301 18,203 2,275  
34 Loan Apple Inc. Boulder N/A N/A Acquisition 4,565 75,951 8,831 5,139 1,977  
35 Loan CubeSmart Penn’s Landing N/A N/A Refinance   158,019 17,558      
36 Loan Holiday Inn Express Early N/A N/A Refinance     9,456 32,980 2,998  
37 Loan 105 Van Cortlandt Park N/A N/A Refinance 26,388 3,362 3,362 26,801 2,536  
38 Loan The Ponce Hotel N/A N/A Refinance   6,974 6,974 5,639 2,819  
39 Loan 1900 Evans Road N/A N/A Refinance 14,375 33,523 16,762 17,047 3,706  
40 Loan Rosedale Tech N/A N/A Acquisition 264,960     6,038 2,322  
41 Loan Walkham Townhomes 10/18/2019 9.0% Refinance 19,375 18,750 3,750 2,150 1,075  
42 Loan 530 West 136th Street N/A N/A Refinance 30,750   8,715 7,946 2,649 87,500
43 Loan Raintree Oaks Apartments N/A N/A Refinance   17,169 6,604 54,879    
44 Loan Six Sentry Office Portfolio N/A N/A Refinance   11,737 11,737 12,450 2,075  
44.01 Property 630 Sentry N/A N/A              
44.02 Property 670 Sentry N/A N/A              
44.03 Property 610 Sentry N/A N/A              
44.04 Property 620 Sentry N/A N/A              
45 Loan BNSF Logistics N/A N/A Acquisition   9,484 2,634 6,264 728  
46 Loan Airport Square N/A N/A Refinance 19,080 78,500 26,167 5,940 2,970  
47 Loan Days Inn by Wyndham - Florence N/A N/A Refinance 3,750 7,161 2,754 24,416 4,360  
48 Loan Brickyard Plaza 9/19/2019 10.0% Refinance   5,497 5,497      
49 Loan Holiday Inn Express New Albany N/A N/A Refinance   53,000 4,293 22,000 1,739  
50 Loan CVS Brownsburg N/A N/A Refinance 11,673         27,000
51 Loan Orient Drive Mobile Estates 9/19/2019 10.0% Refinance   4,112 2,056      
52 Loan Pomona Park N/A N/A Refinance 102,178 3,305 3,305 739 739  
53 Loan Dollar General Tuckahoe N/A N/A Acquisition   4,571 1,143      
54 Loan Dollar General Rolla N/A N/A Acquisition   4,000        
55 Loan Dollar General Dexter N/A N/A Acquisition   4,000        

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Monthly Replacement Reserve Replacement Reserve Cap Initial TI/LC Reserve Monthly TI/LC Reserve TI/LC Reserve Cap
1 Loan 225 Bush 9,666 231,995 4,097,106 96,665 3,479,922
2 Loan Chroma Apartments 4,243 101,844   2,451 58,827
3 Loan Wyndham National Hotel Portfolio 235,965       N/A
3.01 Property Travelodge - 2307 Wyoming Avenue          
3.02 Property Travelodge - 2111 Camino Del Llano          
3.03 Property Travelodge - 1170 W Flaming Gorge Way          
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive          
3.05 Property Baymont Inn & Suites - 451 Halligan Drive          
3.06 Property Baymont Inn & Suites - 1608 E Business US 60          
3.07 Property Travelodge - 1127 Pony Express Highway          
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street          
3.09 Property Travelodge - 2680 Airport Road          
3.1 Property Super 8 - 720 Royal Parkway          
3.11 Property Baymont Inn & Suites - 1051 North Market Street          
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway          
3.13 Property Baymont Inn & Suites - 95 Spruce Road          
3.14 Property Super 8 - 2545 Cornhusker Highway          
3.15 Property Travelodge - 1110 SE 4th Street          
3.16 Property Baymont Inn & Suites - 2300 Valley West Court          
3.17 Property Travelodge - 800 W Laramie Street          
3.18 Property Travelodge - 22 North Frontage Road          
3.19 Property Travelodge - 123 Westvaco Road          
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue          
3.21 Property Travelodge - 1710 Jefferson Street          
3.22 Property Travelodge - 1625 Stillwater Avenue          
3.23 Property Travelodge - 8233 Airline Highway          
3.24 Property Baymont Inn & Suites - 6390 US-93          
3.25 Property Travelodge - 707 East Webster Street          
3.26 Property Travelodge - 777 West Hwy 21          
3.27 Property Travelodge - 3522 North Highway 59          
3.28 Property Travelodge - 108 6th Avenue          
3.29 Property Travelodge - 2200 E South Avenue          
3.3 Property Travelodge - 128 South Willow Road          
3.31 Property Travelodge - 1005 Highway 285          
3.32 Property Days Inn - 3431 14th Avenue          
3.33 Property Travelodge - 2505 US 69          
3.34 Property Baymont Inn & Suites - 3475 Union Road          
3.35 Property Travelodge - 1706 North Park Drive          
3.36 Property Baymont Inn & Suites - 2005 East Daley Street          
3.37 Property Travelodge - 1177 E 16th Street          
3.38 Property Baymont Inn & Suites - 35450 Yermo Road          
3.39 Property Travelodge - 2407 East Holland Avenue          
3.4 Property Travelodge - 620 Souder Road          
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast          
3.42 Property Travelodge - 109 East Commerce Street          
3.43 Property Travelodge - 4000 Siskiyou Avenue          
3.44 Property Travelodge - 98 Moffat Avenue          
4 Loan Phoenix Industrial Portfolio III 14,068 337,578 500,000   500,000
4.01 Property Galesburg          
4.02 Property Covington          
4.03 Property Grafton          
5 Loan 3 Columbus Circle   1,000,000     5,000,000
6 Loan ILPT Industrial Portfolio   N/A     N/A
6.01 Property 1800 Union Airpark Boulevard          
6.02 Property 4237-4255 Anson Boulevard          
6.03 Property 5000 Commerce Way          
6.04 Property 5142 and 5148 North Hanley Road          
6.05 Property 945 Monument Drive          
6.06 Property 5500 SE Delaware Ave          
6.07 Property 2801 Airwest Boulevard          
6.08 Property 20 Logistics Boulevard          
6.09 Property 2150 Stanley Road          
6.1 Property 16101 Queens Court          
6.11 Property 5 Logistics Drive          
7 Loan Orfali Portfolio   N/A     N/A
8 Loan DoubleTree New York Times Square West Leased Fee   N/A     N/A
9 Loan United Healthcare Office 3,402 N/A   29,768 N/A
10 Loan AVR Atlanta Airport SpringHill Gateway   N/A     N/A
11 Loan 4041 Central 6,774 243,864 2,250,000 33,817 4,000,000
12 Loan Century Plaza Towers   N/A     N/A
13 Loan Westmont Red Roof Inn Portfolio II 5% of actual Rents for the second prior month N/A     N/A
13.01 Property Red Roof Inn St. Clairsville          
13.02 Property Red Roof PLUS+ Phoenix Airport          
13.03 Property Red Roof PLUS+ West Springfield          
13.04 Property Red Roof PLUS+ Chicago Naperville          
14 Loan Crimson Retail Portfolio 3,980 334,397 215,000 15,919 1,146,161
14.01 Property Little Elm          
14.02 Property South Plaza          
14.03 Property JoAnn Fabrics          
14.04 Property Office Depot          
15 Loan Redwood Technology Center 2,577 77,306 750,000 19,327 N/A
16 Loan Springhill Suites Raleigh Cary 15,196 N/A     N/A
17 Loan Muskogee Apartments Portfolio 14,324 N/A     N/A
17.01 Property Country Club          
17.02 Property Shady Hollow          
17.03 Property South Point          
17.04 Property Berwick          
17.05 Property Village East          
18 Loan 7105 - 7115 37th Avenue 2,208 N/A     N/A
19 Loan Carnegie Hotel 29,280 N/A     N/A
20 Loan Pinecrest Apartments 7,825 N/A     N/A
21 Loan Shoppes at Parma 12,105 N/A   30,261 1,500,000
22 Loan The Village Apartments 9,271 N/A     N/A
23 Loan Shelbourne Square 3,281 N/A   10,937 100,000
24 Loan Mentis Portfolio   N/A 700,000   N/A
24.01 Property Mentis San Antonio          
24.02 Property Mentis Round Rock          
25 Loan Aliso Viejo Plaza   N/A     N/A
26 Loan Walmart Supercenter Douglasville   N/A     N/A
27 Loan Medley Portfolio 12,329 N/A     N/A
27.01 Property El Dorado Apartments          
27.02 Property Longview Heights Apartments          
27.03 Property Barron Court Apartments          
27.04 Property Longview Gardens Apartments          
28 Loan Courtyard - Tampa (Citrus Park) 18,462 N/A     N/A
29 Loan 1413 Germantown Avenue 1,042 N/A     N/A
30 Loan Beachwood Village 456 N/A     N/A
31 Loan Global Payments, Inc.   N/A     N/A
32 Loan 2701 Grand Concourse 1,473 N/A     N/A
33 Loan Holiday Inn Express Lincoln CA Year 1: 1/12th of 0% of the annual operating income of the property, Year 2: 1/12th of 3% of the annual operating income of the property, Thereafter: 1/12th of 4% of the annual operating income of the property. N/A     N/A
34 Loan Apple Inc. Boulder 479 N/A   3,189 N/A
35 Loan CubeSmart Penn’s Landing 836 N/A     N/A
36 Loan Holiday Inn Express Early 8,335 N/A     N/A
37 Loan 105 Van Cortlandt Park 1,021 N/A     N/A
38 Loan The Ponce Hotel 8,786 N/A     N/A
39 Loan 1900 Evans Road 1,352 N/A   4,959 N/A
40 Loan Rosedale Tech   N/A     N/A
41 Loan Walkham Townhomes 565 20,331     N/A
42 Loan 530 West 136th Street 792 N/A     N/A
43 Loan Raintree Oaks Apartments 2,271 N/A     N/A
44 Loan Six Sentry Office Portfolio 1,984 N/A 250,000 3,100 N/A
44.01 Property 630 Sentry          
44.02 Property 670 Sentry          
44.03 Property 610 Sentry          
44.04 Property 620 Sentry          
45 Loan BNSF Logistics 343 N/A 220,000   N/A
46 Loan Airport Square 2,912 174,702 500,000 19,411 N/A
47 Loan Days Inn by Wyndham - Florence 6,160 N/A     N/A
48 Loan Brickyard Plaza 1,074 N/A   2,982 N/A
49 Loan Holiday Inn Express New Albany 4,989 N/A     N/A
50 Loan CVS Brownsburg 127 N/A   633 N/A
51 Loan Orient Drive Mobile Estates   N/A     N/A
52 Loan Pomona Park 456 16,415 100,000 1,263 100,000
53 Loan Dollar General Tuckahoe   N/A     N/A
54 Loan Dollar General Rolla   N/A     N/A
55 Loan Dollar General Dexter   N/A     N/A

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Other Reserve Reserve Description Initial Other Reserve Monthly Other Reserve
1 Loan 225 Bush Rent Concession Reserve 886,122  
2 Loan Chroma Apartments Rent Concession Reserve ($70,382); Outstanding TI/LC Reserve ($564,659); Gap Rent Reserve ($22,368) 657,409  
3 Loan Wyndham National Hotel Portfolio PIP Funds ($7,417,247); Railroad Contract Renewal Funds ($7,000,000); Post-Closing Obligation Funds (500,000) 14,917,247  
3.01 Property Travelodge - 2307 Wyoming Avenue      
3.02 Property Travelodge - 2111 Camino Del Llano      
3.03 Property Travelodge - 1170 W Flaming Gorge Way      
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive      
3.05 Property Baymont Inn & Suites - 451 Halligan Drive      
3.06 Property Baymont Inn & Suites - 1608 E Business US 60      
3.07 Property Travelodge - 1127 Pony Express Highway      
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street      
3.09 Property Travelodge - 2680 Airport Road      
3.1 Property Super 8 - 720 Royal Parkway      
3.11 Property Baymont Inn & Suites - 1051 North Market Street      
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway      
3.13 Property Baymont Inn & Suites - 95 Spruce Road      
3.14 Property Super 8 - 2545 Cornhusker Highway      
3.15 Property Travelodge - 1110 SE 4th Street      
3.16 Property Baymont Inn & Suites - 2300 Valley West Court      
3.17 Property Travelodge - 800 W Laramie Street      
3.18 Property Travelodge - 22 North Frontage Road      
3.19 Property Travelodge - 123 Westvaco Road      
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue      
3.21 Property Travelodge - 1710 Jefferson Street      
3.22 Property Travelodge - 1625 Stillwater Avenue      
3.23 Property Travelodge - 8233 Airline Highway      
3.24 Property Baymont Inn & Suites - 6390 US-93      
3.25 Property Travelodge - 707 East Webster Street      
3.26 Property Travelodge - 777 West Hwy 21      
3.27 Property Travelodge - 3522 North Highway 59      
3.28 Property Travelodge - 108 6th Avenue      
3.29 Property Travelodge - 2200 E South Avenue      
3.3 Property Travelodge - 128 South Willow Road      
3.31 Property Travelodge - 1005 Highway 285      
3.32 Property Days Inn - 3431 14th Avenue      
3.33 Property Travelodge - 2505 US 69      
3.34 Property Baymont Inn & Suites - 3475 Union Road      
3.35 Property Travelodge - 1706 North Park Drive      
3.36 Property Baymont Inn & Suites - 2005 East Daley Street      
3.37 Property Travelodge - 1177 E 16th Street      
3.38 Property Baymont Inn & Suites - 35450 Yermo Road      
3.39 Property Travelodge - 2407 East Holland Avenue      
3.4 Property Travelodge - 620 Souder Road      
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast      
3.42 Property Travelodge - 109 East Commerce Street      
3.43 Property Travelodge - 4000 Siskiyou Avenue      
3.44 Property Travelodge - 98 Moffat Avenue      
4 Loan Phoenix Industrial Portfolio III Blick Art Work Reserve ($500,000); VFI Abatement Funds ($1,000,000) 1,500,000  
4.01 Property Galesburg      
4.02 Property Covington      
4.03 Property Grafton      
5 Loan 3 Columbus Circle Free Rent Reserve; Outstanding TI/LC Reserve 847,793.62 Free Rent Reserve; 1,820,891.36 Outstanding TI/LC Reserve Springing
6 Loan ILPT Industrial Portfolio Toro Expansion Reserve 6,134,904  
6.01 Property 1800 Union Airpark Boulevard      
6.02 Property 4237-4255 Anson Boulevard      
6.03 Property 5000 Commerce Way      
6.04 Property 5142 and 5148 North Hanley Road      
6.05 Property 945 Monument Drive      
6.06 Property 5500 SE Delaware Ave      
6.07 Property 2801 Airwest Boulevard      
6.08 Property 20 Logistics Boulevard      
6.09 Property 2150 Stanley Road      
6.1 Property 16101 Queens Court      
6.11 Property 5 Logistics Drive      
7 Loan Orfali Portfolio N/A    
8 Loan DoubleTree New York Times Square West Leased Fee N/A    
9 Loan United Healthcare Office Material Tenant Rollover 1,000,000  
10 Loan AVR Atlanta Airport SpringHill Gateway N/A    
11 Loan 4041 Central Common Area Reserve 250,000  
12 Loan Century Plaza Towers Rollover Funds ($71,223,945.39); Free Rent Funds ($29,545,734.88) 100,769,680  
13 Loan Westmont Red Roof Inn Portfolio II N/A    
13.01 Property Red Roof Inn St. Clairsville      
13.02 Property Red Roof PLUS+ Phoenix Airport      
13.03 Property Red Roof PLUS+ West Springfield      
13.04 Property Red Roof PLUS+ Chicago Naperville      
14 Loan Crimson Retail Portfolio Rent Concessions Reserve ($23,688); TATILC Reserve Funds ($545,000) 568,688 125
14.01 Property Little Elm      
14.02 Property South Plaza      
14.03 Property JoAnn Fabrics      
14.04 Property Office Depot      
15 Loan Redwood Technology Center Rent Concession Funds    
16 Loan Springhill Suites Raleigh Cary N/A    
17 Loan Muskogee Apartments Portfolio N/A    
17.01 Property Country Club      
17.02 Property Shady Hollow      
17.03 Property South Point      
17.04 Property Berwick      
17.05 Property Village East      
18 Loan 7105 - 7115 37th Avenue Violations Collateral Reserve 100,000  
19 Loan Carnegie Hotel N/A    
20 Loan Pinecrest Apartments N/A    
21 Loan Shoppes at Parma Chick Fil A Reserve ($772,692); JCP Roof Reserve ($250,000) 1,022,692  
22 Loan The Village Apartments N/A    
23 Loan Shelbourne Square N/A    
24 Loan Mentis Portfolio N/A    
24.01 Property Mentis San Antonio      
24.02 Property Mentis Round Rock      
25 Loan Aliso Viejo Plaza N/A    
26 Loan Walmart Supercenter Douglasville N/A    
27 Loan Medley Portfolio N/A    
27.01 Property El Dorado Apartments      
27.02 Property Longview Heights Apartments      
27.03 Property Barron Court Apartments      
27.04 Property Longview Gardens Apartments      
28 Loan Courtyard - Tampa (Citrus Park) Replacement Comfort Letter Reserve ($2,500); Seasonality Reserve ($50,000); Working Capital Reserve ($350,000) 402,500 Seasonality Reserve (On each Payment Date occurring in a Seasonality Funds Deposit Month, the Monthly Seasonality Deposit); PIP Reserve (Springing Excess Cash Flow)
29 Loan 1413 Germantown Avenue N/A    
30 Loan Beachwood Village N/A    
31 Loan Global Payments, Inc. Lease Sweep Reserve    
32 Loan 2701 Grand Concourse N/A    
33 Loan Holiday Inn Express Lincoln CA PIP Reserve 1,234,375  
34 Loan Apple Inc. Boulder Rent Concession Reserve ($129,285); TATILC Reserve ($1,315,368) 1,444,653  
35 Loan CubeSmart Penn’s Landing N/A    
36 Loan Holiday Inn Express Early N/A    
37 Loan 105 Van Cortlandt Park N/A    
38 Loan The Ponce Hotel N/A   Springing
39 Loan 1900 Evans Road Estoppel Reserve 400,000  
40 Loan Rosedale Tech Rosedale Tech LOC Transfer Funds 5,000  
41 Loan Walkham Townhomes N/A    
42 Loan 530 West 136th Street N/A    
43 Loan Raintree Oaks Apartments Condominium Common Charges Reserve 35,264 Springing
44 Loan Six Sentry Office Portfolio Rent Concession Funds Reserve ($63,576); Condominium Common Charges Reserve ($12,015) 75,591 6,008
44.01 Property 630 Sentry      
44.02 Property 670 Sentry      
44.03 Property 610 Sentry      
44.04 Property 620 Sentry      
45 Loan BNSF Logistics N/A    
46 Loan Airport Square Outstanding TI/LC Reserves 2,822,830  
47 Loan Days Inn by Wyndham - Florence Seasonality Reserve 35,000 Seasonality Reserve (On each Payment Date occurring in a Seasonality Funds Deposit Month, the Monthly Seasonality Deposit); PIP Reserve (Springing Excess Cash Flow)
48 Loan Brickyard Plaza Rent Concession Reserve ($25,094); Existing TI/LC Reserve ($578,691); Major Tenant Reserve (Springing) 603,785  
49 Loan Holiday Inn Express New Albany PIP Reserve 900,000 Seasonality Reserve
50 Loan CVS Brownsburg N/A    
51 Loan Orient Drive Mobile Estates N/A    
52 Loan Pomona Park N/A    
53 Loan Dollar General Tuckahoe N/A    
54 Loan Dollar General Rolla N/A    
55 Loan Dollar General Dexter N/A    

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Other Reserve Cap Ownership Interest Ground Lease Initial Expiration Date Ground Lease Extension Options Lockbox Cash Management Cut-off Date Pari Passu Mortgage Debt Balance Cut-off Date Subord. Mortgage Debt Balance Total Mortgage Debt Cut-off Date LTV Ratio Total Mortgage Debt UW NCF DSCR
1 Loan 225 Bush N/A Fee Simple N/A N/A Hard Springing 168,600,000 146,400,000 59% 2.24
2 Loan Chroma Apartments N/A Fee Simple N/A N/A Hard Springing 15,000,000 N/A N/A N/A
3 Loan Wyndham National Hotel Portfolio N/A Various Various Various Hard Springing 110,000,000 N/A N/A N/A
3.01 Property Travelodge - 2307 Wyoming Avenue   Fee Simple/Leasehold 1/30/2028 N/A            
3.02 Property Travelodge - 2111 Camino Del Llano   Fee Simple N/A N/A            
3.03 Property Travelodge - 1170 W Flaming Gorge Way   Fee Simple N/A N/A            
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive   Fee Simple N/A N/A            
3.05 Property Baymont Inn & Suites - 451 Halligan Drive   Fee Simple N/A N/A            
3.06 Property Baymont Inn & Suites - 1608 E Business US 60   Fee Simple N/A N/A            
3.07 Property Travelodge - 1127 Pony Express Highway   Fee Simple N/A N/A            
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street   Fee Simple N/A N/A            
3.09 Property Travelodge - 2680 Airport Road   Fee Simple N/A N/A            
3.1 Property Super 8 - 720 Royal Parkway   Fee Simple N/A N/A            
3.11 Property Baymont Inn & Suites - 1051 North Market Street   Fee Simple N/A N/A            
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway   Fee Simple N/A N/A            
3.13 Property Baymont Inn & Suites - 95 Spruce Road   Fee Simple N/A N/A            
3.14 Property Super 8 - 2545 Cornhusker Highway   Fee Simple N/A N/A            
3.15 Property Travelodge - 1110 SE 4th Street   Fee Simple N/A N/A            
3.16 Property Baymont Inn & Suites - 2300 Valley West Court   Fee Simple N/A N/A            
3.17 Property Travelodge - 800 W Laramie Street   Fee Simple N/A N/A            
3.18 Property Travelodge - 22 North Frontage Road   Fee Simple N/A N/A            
3.19 Property Travelodge - 123 Westvaco Road   Fee Simple N/A N/A            
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue   Fee Simple N/A N/A            
3.21 Property Travelodge - 1710 Jefferson Street   Fee Simple N/A N/A            
3.22 Property Travelodge - 1625 Stillwater Avenue   Fee Simple N/A N/A            
3.23 Property Travelodge - 8233 Airline Highway   Fee Simple N/A N/A            
3.24 Property Baymont Inn & Suites - 6390 US-93   Fee Simple N/A N/A            
3.25 Property Travelodge - 707 East Webster Street   Fee Simple N/A N/A            
3.26 Property Travelodge - 777 West Hwy 21   Fee Simple N/A N/A            
3.27 Property Travelodge - 3522 North Highway 59   Fee Simple N/A N/A            
3.28 Property Travelodge - 108 6th Avenue   Fee Simple N/A N/A            
3.29 Property Travelodge - 2200 E South Avenue   Fee Simple N/A N/A            
3.3 Property Travelodge - 128 South Willow Road   Fee Simple N/A N/A            
3.31 Property Travelodge - 1005 Highway 285   Fee Simple N/A N/A            
3.32 Property Days Inn - 3431 14th Avenue   Fee Simple N/A N/A            
3.33 Property Travelodge - 2505 US 69   Fee Simple N/A N/A            
3.34 Property Baymont Inn & Suites - 3475 Union Road   Fee Simple N/A N/A            
3.35 Property Travelodge - 1706 North Park Drive   Fee Simple N/A N/A            
3.36 Property Baymont Inn & Suites - 2005 East Daley Street   Fee Simple N/A N/A            
3.37 Property Travelodge - 1177 E 16th Street   Fee Simple N/A N/A            
3.38 Property Baymont Inn & Suites - 35450 Yermo Road   Fee Simple N/A N/A            
3.39 Property Travelodge - 2407 East Holland Avenue   Fee Simple N/A N/A            
3.4 Property Travelodge - 620 Souder Road   Fee Simple N/A N/A            
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast   Fee Simple N/A N/A            
3.42 Property Travelodge - 109 East Commerce Street   Fee Simple N/A N/A            
3.43 Property Travelodge - 4000 Siskiyou Avenue   Fee Simple N/A N/A            
3.44 Property Travelodge - 98 Moffat Avenue   Fee Simple N/A N/A            
4 Loan Phoenix Industrial Portfolio III N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
4.01 Property Galesburg   Fee Simple N/A N/A            
4.02 Property Covington   Fee Simple N/A N/A            
4.03 Property Grafton   Fee Simple N/A N/A            
5 Loan 3 Columbus Circle 40,000,000 Young & Rubicam Reserve Fee Simple N/A N/A Hard In Place 460,000,000 105,000,000 55% 2.40
6 Loan ILPT Industrial Portfolio N/A Fee Simple N/A N/A Hard Springing 184,400,000 135,600,000 64% 2.47
6.01 Property 1800 Union Airpark Boulevard   Fee Simple N/A N/A            
6.02 Property 4237-4255 Anson Boulevard   Fee Simple N/A N/A            
6.03 Property 5000 Commerce Way   Fee Simple N/A N/A            
6.04 Property 5142 and 5148 North Hanley Road   Fee Simple N/A N/A            
6.05 Property 945 Monument Drive   Fee Simple N/A N/A            
6.06 Property 5500 SE Delaware Ave   Fee Simple N/A N/A            
6.07 Property 2801 Airwest Boulevard   Fee Simple N/A N/A            
6.08 Property 20 Logistics Boulevard   Fee Simple N/A N/A            
6.09 Property 2150 Stanley Road   Fee Simple N/A N/A            
6.1 Property 16101 Queens Court   Fee Simple N/A N/A            
6.11 Property 5 Logistics Drive   Fee Simple N/A N/A            
7 Loan Orfali Portfolio N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
8 Loan DoubleTree New York Times Square West Leased Fee N/A Fee Simple N/A N/A None None 30,000,000 32,000,000 68% 1.59
9 Loan United Healthcare Office N/A Fee Simple N/A N/A Hard Springing 20,000,000 N/A N/A N/A
10 Loan AVR Atlanta Airport SpringHill Gateway N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
11 Loan 4041 Central N/A Fee Simple N/A N/A Hard In Place 19,442,218 N/A N/A N/A
12 Loan Century Plaza Towers N/A Fee Simple N/A N/A Hard Springing 880,000,000 300,000,000 52% 3.06x
13 Loan Westmont Red Roof Inn Portfolio II N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
13.01 Property Red Roof Inn St. Clairsville   Fee Simple N/A N/A            
13.02 Property Red Roof PLUS+ Phoenix Airport   Fee Simple N/A N/A            
13.03 Property Red Roof PLUS+ West Springfield   Fee Simple N/A N/A            
13.04 Property Red Roof PLUS+ Chicago Naperville   Fee Simple N/A N/A            
14 Loan Crimson Retail Portfolio $500,000 Material Tenant Rollover Fee Simple N/A N/A Hard Springing 16,556,250 N/A N/A N/A
14.01 Property Little Elm   Fee Simple N/A N/A            
14.02 Property South Plaza   Fee Simple N/A N/A            
14.03 Property JoAnn Fabrics   Fee Simple N/A N/A            
14.04 Property Office Depot   Fee Simple N/A N/A            
15 Loan Redwood Technology Center N/A Fee Simple N/A N/A Springing Springing 20,000,000 N/A N/A N/A
16 Loan Springhill Suites Raleigh Cary N/A Fee Simple NAP N/A Springing Springing N/A N/A N/A N/A
17 Loan Muskogee Apartments Portfolio N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
17.01 Property Country Club   Fee Simple N/A N/A            
17.02 Property Shady Hollow   Fee Simple N/A N/A            
17.03 Property South Point   Fee Simple N/A N/A            
17.04 Property Berwick   Fee Simple N/A N/A            
17.05 Property Village East   Fee Simple N/A N/A            
18 Loan 7105 - 7115 37th Avenue N/A Fee Simple N/A N/A Soft Springing N/A 2,000,000 72% 1.48
19 Loan Carnegie Hotel N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
20 Loan Pinecrest Apartments N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
21 Loan Shoppes at Parma N/A Fee Simple N/A N/A Soft (Residential); Hard (Commercial) Springing 43,075,000 N/A N/A N/A
22 Loan The Village Apartments N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
23 Loan Shelbourne Square N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
24 Loan Mentis Portfolio N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
24.01 Property Mentis San Antonio   Fee Simple N/A N/A            
24.02 Property Mentis Round Rock   Fee Simple N/A N/A            
25 Loan Aliso Viejo Plaza N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
26 Loan Walmart Supercenter Douglasville N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
27 Loan Medley Portfolio N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
27.01 Property El Dorado Apartments   Fee Simple N/A N/A            
27.02 Property Longview Heights Apartments   Fee Simple N/A N/A            
27.03 Property Barron Court Apartments   Fee Simple N/A N/A            
27.04 Property Longview Gardens Apartments   Fee Simple N/A N/A            
28 Loan Courtyard - Tampa (Citrus Park) N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
29 Loan 1413 Germantown Avenue N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
30 Loan Beachwood Village N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
31 Loan Global Payments, Inc. 2,704,764 Fee Simple N/A N/A Springing Springing 19,167,000 N/A N/A N/A
32 Loan 2701 Grand Concourse N/A Fee Simple N/A N/A Soft Springing N/A N/A N/A N/A
33 Loan Holiday Inn Express Lincoln CA N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
34 Loan Apple Inc. Boulder N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
35 Loan CubeSmart Penn’s Landing N/A Fee Simple N/A N/A None None N/A N/A N/A N/A
36 Loan Holiday Inn Express Early N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
37 Loan 105 Van Cortlandt Park N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
38 Loan The Ponce Hotel N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
39 Loan 1900 Evans Road N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
40 Loan Rosedale Tech N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
41 Loan Walkham Townhomes N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
42 Loan 530 West 136th Street N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
43 Loan Raintree Oaks Apartments N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
44 Loan Six Sentry Office Portfolio N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
44.01 Property 630 Sentry   Fee Simple N/A N/A            
44.02 Property 670 Sentry   Fee Simple N/A N/A            
44.03 Property 610 Sentry   Fee Simple N/A N/A            
44.04 Property 620 Sentry   Fee Simple N/A N/A            
45 Loan BNSF Logistics N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
46 Loan Airport Square N/A Fee Simple N/A N/A Hard In Place 24,965,246 N/A N/A N/A
47 Loan Days Inn by Wyndham - Florence N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
48 Loan Brickyard Plaza N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
49 Loan Holiday Inn Express New Albany N/A Fee Simple N/A N/A Hard Springing N/A N/A N/A N/A
50 Loan CVS Brownsburg N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
51 Loan Orient Drive Mobile Estates N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
52 Loan Pomona Park N/A Fee Simple N/A N/A None None N/A N/A N/A N/A
53 Loan Dollar General Tuckahoe N/A Fee Simple N/A N/A Springing Springing N/A N/A N/A N/A
54 Loan Dollar General Rolla N/A Fee Simple N/A N/A Hard In Place N/A N/A N/A N/A
55 Loan Dollar General Dexter N/A Fee Simple N/A N/A Hard In Place N/A N/A N/A N/A

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Total Mortgage Debt UW NOI Debt Yield Cut-off Date Mezzanine Debt Balance Total Debt Cut-off Date LTV Ratio Total Debt UW NCF DSCR Total Debt UW NOI Debt Yield Future Secured Subordinate Debt (Y/N) Conditions for Future Secured Subordinate Debt Lender Consent Required for Future Secured Subordinate Debt (Y/N) Future Mezzanine Debt Permitted (Y/N)
1 Loan 225 Bush 7.8% N/A N/A N/A N/A No N/A N/A No
2 Loan Chroma Apartments N/A 10,100,000 82.3% 1.20x 6.2% No N/A N/A No
3 Loan Wyndham National Hotel Portfolio N/A N/A N/A N/A N/A No N/A N/A No
3.01 Property Travelodge - 2307 Wyoming Avenue                  
3.02 Property Travelodge - 2111 Camino Del Llano                  
3.03 Property Travelodge - 1170 W Flaming Gorge Way                  
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive                  
3.05 Property Baymont Inn & Suites - 451 Halligan Drive                  
3.06 Property Baymont Inn & Suites - 1608 E Business US 60                  
3.07 Property Travelodge - 1127 Pony Express Highway                  
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street                  
3.09 Property Travelodge - 2680 Airport Road                  
3.1 Property Super 8 - 720 Royal Parkway                  
3.11 Property Baymont Inn & Suites - 1051 North Market Street                  
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway                  
3.13 Property Baymont Inn & Suites - 95 Spruce Road                  
3.14 Property Super 8 - 2545 Cornhusker Highway                  
3.15 Property Travelodge - 1110 SE 4th Street                  
3.16 Property Baymont Inn & Suites - 2300 Valley West Court                  
3.17 Property Travelodge - 800 W Laramie Street                  
3.18 Property Travelodge - 22 North Frontage Road                  
3.19 Property Travelodge - 123 Westvaco Road                  
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue                  
3.21 Property Travelodge - 1710 Jefferson Street                  
3.22 Property Travelodge - 1625 Stillwater Avenue                  
3.23 Property Travelodge - 8233 Airline Highway                  
3.24 Property Baymont Inn & Suites - 6390 US-93                  
3.25 Property Travelodge - 707 East Webster Street                  
3.26 Property Travelodge - 777 West Hwy 21                  
3.27 Property Travelodge - 3522 North Highway 59                  
3.28 Property Travelodge - 108 6th Avenue                  
3.29 Property Travelodge - 2200 E South Avenue                  
3.3 Property Travelodge - 128 South Willow Road                  
3.31 Property Travelodge - 1005 Highway 285                  
3.32 Property Days Inn - 3431 14th Avenue                  
3.33 Property Travelodge - 2505 US 69                  
3.34 Property Baymont Inn & Suites - 3475 Union Road                  
3.35 Property Travelodge - 1706 North Park Drive                  
3.36 Property Baymont Inn & Suites - 2005 East Daley Street                  
3.37 Property Travelodge - 1177 E 16th Street                  
3.38 Property Baymont Inn & Suites - 35450 Yermo Road                  
3.39 Property Travelodge - 2407 East Holland Avenue                  
3.4 Property Travelodge - 620 Souder Road                  
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast                  
3.42 Property Travelodge - 109 East Commerce Street                  
3.43 Property Travelodge - 4000 Siskiyou Avenue                  
3.44 Property Travelodge - 98 Moffat Avenue                  
4 Loan Phoenix Industrial Portfolio III N/A N/A N/A N/A N/A No N/A N/A No
4.01 Property Galesburg                  
4.02 Property Covington                  
4.03 Property Grafton                  
5 Loan 3 Columbus Circle 10.2% N/A N/A N/A N/A No N/A N/A No
6 Loan ILPT Industrial Portfolio 9.1% N/A N/A N/A N/A No N/A N/A No
6.01 Property 1800 Union Airpark Boulevard                  
6.02 Property 4237-4255 Anson Boulevard                  
6.03 Property 5000 Commerce Way                  
6.04 Property 5142 and 5148 North Hanley Road                  
6.05 Property 945 Monument Drive                  
6.06 Property 5500 SE Delaware Ave                  
6.07 Property 2801 Airwest Boulevard                  
6.08 Property 20 Logistics Boulevard                  
6.09 Property 2150 Stanley Road                  
6.1 Property 16101 Queens Court                  
6.11 Property 5 Logistics Drive                  
7 Loan Orfali Portfolio N/A N/A N/A N/A N/A No N/A N/A Yes
8 Loan DoubleTree New York Times Square West Leased Fee 6.1% N/A N/A N/A N/A No N/A N/A No
9 Loan United Healthcare Office N/A 6,000,000 75.2% 1.30 9.0% No N/A N/A No
10 Loan AVR Atlanta Airport SpringHill Gateway N/A N/A N/A N/A N/A No N/A N/A No
11 Loan 4041 Central N/A N/A N/A N/A N/A No N/A N/A No
12 Loan Century Plaza Towers 10.1% N/A N/A N/A N/A No N/A N/A Yes
13 Loan Westmont Red Roof Inn Portfolio II N/A N/A N/A N/A N/A No N/A N/A No
13.01 Property Red Roof Inn St. Clairsville                  
13.02 Property Red Roof PLUS+ Phoenix Airport                  
13.03 Property Red Roof PLUS+ West Springfield                  
13.04 Property Red Roof PLUS+ Chicago Naperville                  
14 Loan Crimson Retail Portfolio N/A N/A N/A N/A N/A No N/A N/A No
14.01 Property Little Elm                  
14.02 Property South Plaza                  
14.03 Property JoAnn Fabrics                  
14.04 Property Office Depot                  
15 Loan Redwood Technology Center N/A N/A N/A N/A N/A No N/A N/A No
16 Loan Springhill Suites Raleigh Cary N/A N/A N/A N/A N/A No N/A N/A No
17 Loan Muskogee Apartments Portfolio N/A N/A N/A N/A N/A No N/A N/A No
17.01 Property Country Club                  
17.02 Property Shady Hollow                  
17.03 Property South Point                  
17.04 Property Berwick                  
17.05 Property Village East                  
18 Loan 7105 - 7115 37th Avenue 7.1% N/A N/A N/A N/A No N/A N/A No
19 Loan Carnegie Hotel N/A N/A N/A N/A N/A No N/A N/A No
20 Loan Pinecrest Apartments N/A N/A N/A N/A N/A No N/A N/A No
21 Loan Shoppes at Parma N/A N/A N/A N/A N/A No N/A N/A No
22 Loan The Village Apartments N/A N/A N/A N/A N/A No N/A N/A No
23 Loan Shelbourne Square N/A N/A N/A N/A N/A No N/A N/A No
24 Loan Mentis Portfolio N/A N/A N/A N/A N/A No N/A N/A No
24.01 Property Mentis San Antonio                  
24.02 Property Mentis Round Rock                  
25 Loan Aliso Viejo Plaza N/A N/A N/A N/A N/A No N/A N/A No
26 Loan Walmart Supercenter Douglasville N/A N/A N/A N/A N/A No N/A N/A No
27 Loan Medley Portfolio N/A N/A N/A N/A N/A No N/A N/A No
27.01 Property El Dorado Apartments                  
27.02 Property Longview Heights Apartments                  
27.03 Property Barron Court Apartments                  
27.04 Property Longview Gardens Apartments                  
28 Loan Courtyard - Tampa (Citrus Park) N/A N/A N/A N/A N/A No N/A N/A No
29 Loan 1413 Germantown Avenue N/A N/A N/A N/A N/A No N/A N/A No
30 Loan Beachwood Village N/A N/A N/A N/A N/A No N/A N/A No
31 Loan Global Payments, Inc. N/A N/A N/A N/A N/A No N/A N/A Yes
32 Loan 2701 Grand Concourse N/A N/A N/A N/A N/A No N/A N/A No
33 Loan Holiday Inn Express Lincoln CA N/A N/A N/A N/A N/A No N/A N/A No
34 Loan Apple Inc. Boulder N/A N/A N/A N/A N/A No N/A N/A No
35 Loan CubeSmart Penn’s Landing N/A $6,120,000 (Principal); $2,733,049 (Outstanding Accrued Interest) N/A N/A N/A No N/A N/A No
36 Loan Holiday Inn Express Early N/A N/A N/A N/A N/A No N/A N/A No
37 Loan 105 Van Cortlandt Park N/A N/A N/A N/A N/A No N/A N/A Yes
38 Loan The Ponce Hotel N/A N/A N/A N/A N/A No N/A N/A No
39 Loan 1900 Evans Road N/A N/A N/A N/A N/A No N/A N/A No
40 Loan Rosedale Tech N/A N/A N/A N/A N/A No N/A N/A No
41 Loan Walkham Townhomes N/A N/A N/A N/A N/A No N/A N/A No
42 Loan 530 West 136th Street N/A N/A N/A N/A N/A No N/A N/A No
43 Loan Raintree Oaks Apartments N/A N/A N/A N/A N/A No N/A N/A No
44 Loan Six Sentry Office Portfolio N/A N/A N/A N/A N/A No N/A N/A No
44.01 Property 630 Sentry                  
44.02 Property 670 Sentry                  
44.03 Property 610 Sentry                  
44.04 Property 620 Sentry                  
45 Loan BNSF Logistics N/A N/A N/A N/A N/A No N/A N/A No
46 Loan Airport Square N/A N/A N/A N/A N/A No N/A N/A No
47 Loan Days Inn by Wyndham - Florence N/A N/A N/A N/A N/A No N/A N/A No
48 Loan Brickyard Plaza N/A N/A N/A N/A N/A No N/A N/A No
49 Loan Holiday Inn Express New Albany N/A N/A N/A N/A N/A No N/A N/A No
50 Loan CVS Brownsburg N/A N/A N/A N/A N/A No N/A N/A No
51 Loan Orient Drive Mobile Estates N/A N/A N/A N/A N/A No N/A N/A No
52 Loan Pomona Park N/A N/A N/A N/A N/A No N/A N/A No
53 Loan Dollar General Tuckahoe N/A N/A N/A N/A N/A No N/A N/A No
54 Loan Dollar General Rolla N/A N/A N/A N/A N/A No N/A N/A Yes
55 Loan Dollar General Dexter N/A N/A N/A N/A N/A No N/A N/A Yes

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Conditions for Future Mezzanine Debt Lender Consent Required for Future Mezzanine Debt (Y/N) Future Unsecured Debt Permitted (Y/N)
1 Loan 225 Bush N/A N/A No
2 Loan Chroma Apartments N/A N/A No
3 Loan Wyndham National Hotel Portfolio N/A N/A No
3.01 Property Travelodge - 2307 Wyoming Avenue      
3.02 Property Travelodge - 2111 Camino Del Llano      
3.03 Property Travelodge - 1170 W Flaming Gorge Way      
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive      
3.05 Property Baymont Inn & Suites - 451 Halligan Drive      
3.06 Property Baymont Inn & Suites - 1608 E Business US 60      
3.07 Property Travelodge - 1127 Pony Express Highway      
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street      
3.09 Property Travelodge - 2680 Airport Road      
3.1 Property Super 8 - 720 Royal Parkway      
3.11 Property Baymont Inn & Suites - 1051 North Market Street      
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway      
3.13 Property Baymont Inn & Suites - 95 Spruce Road      
3.14 Property Super 8 - 2545 Cornhusker Highway      
3.15 Property Travelodge - 1110 SE 4th Street      
3.16 Property Baymont Inn & Suites - 2300 Valley West Court      
3.17 Property Travelodge - 800 W Laramie Street      
3.18 Property Travelodge - 22 North Frontage Road      
3.19 Property Travelodge - 123 Westvaco Road      
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue      
3.21 Property Travelodge - 1710 Jefferson Street      
3.22 Property Travelodge - 1625 Stillwater Avenue      
3.23 Property Travelodge - 8233 Airline Highway      
3.24 Property Baymont Inn & Suites - 6390 US-93      
3.25 Property Travelodge - 707 East Webster Street      
3.26 Property Travelodge - 777 West Hwy 21      
3.27 Property Travelodge - 3522 North Highway 59      
3.28 Property Travelodge - 108 6th Avenue      
3.29 Property Travelodge - 2200 E South Avenue      
3.3 Property Travelodge - 128 South Willow Road      
3.31 Property Travelodge - 1005 Highway 285      
3.32 Property Days Inn - 3431 14th Avenue      
3.33 Property Travelodge - 2505 US 69      
3.34 Property Baymont Inn & Suites - 3475 Union Road      
3.35 Property Travelodge - 1706 North Park Drive      
3.36 Property Baymont Inn & Suites - 2005 East Daley Street      
3.37 Property Travelodge - 1177 E 16th Street      
3.38 Property Baymont Inn & Suites - 35450 Yermo Road      
3.39 Property Travelodge - 2407 East Holland Avenue      
3.4 Property Travelodge - 620 Souder Road      
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast      
3.42 Property Travelodge - 109 East Commerce Street      
3.43 Property Travelodge - 4000 Siskiyou Avenue      
3.44 Property Travelodge - 98 Moffat Avenue      
4 Loan Phoenix Industrial Portfolio III N/A N/A No
4.01 Property Galesburg      
4.02 Property Covington      
4.03 Property Grafton      
5 Loan 3 Columbus Circle N/A N/A Yes
6 Loan ILPT Industrial Portfolio N/A N/A No
6.01 Property 1800 Union Airpark Boulevard      
6.02 Property 4237-4255 Anson Boulevard      
6.03 Property 5000 Commerce Way      
6.04 Property 5142 and 5148 North Hanley Road      
6.05 Property 945 Monument Drive      
6.06 Property 5500 SE Delaware Ave      
6.07 Property 2801 Airwest Boulevard      
6.08 Property 20 Logistics Boulevard      
6.09 Property 2150 Stanley Road      
6.1 Property 16101 Queens Court      
6.11 Property 5 Logistics Drive      
7 Loan Orfali Portfolio (i) LTV <= 51.1%; (ii) DSCR >=2.43x Yes No
8 Loan DoubleTree New York Times Square West Leased Fee N/A N/A No
9 Loan United Healthcare Office N/A N/A No
10 Loan AVR Atlanta Airport SpringHill Gateway N/A N/A No
11 Loan 4041 Central N/A N/A No
12 Loan Century Plaza Towers Borrower shall have a one-time right to obtain a mezzanine loan, provided, among other conditions: (i) the Combined LTV is equal to or less than the closing date LTV or if a partial prepayment of the loan has occurred in connection with a conversion, 51.5%, (ii) the Aggregate DSCR is equal to or greater than 3.12x or if a partial prepayment of the loan has occurred in connection with a conversion, 3.18x, (iii) the Aggregate Debt Yield is equal to or greater than 9.5% or if a partial prepayment of the loan has occurred in connection with a conversion, 9.7%, (iv) the mezzanine loan shall be coterminous with the mortgage loan and (v) an intercreditor agreement is required. No No
13 Loan Westmont Red Roof Inn Portfolio II N/A N/A No
13.01 Property Red Roof Inn St. Clairsville      
13.02 Property Red Roof PLUS+ Phoenix Airport      
13.03 Property Red Roof PLUS+ West Springfield      
13.04 Property Red Roof PLUS+ Chicago Naperville      
14 Loan Crimson Retail Portfolio N/A N/A No
14.01 Property Little Elm      
14.02 Property South Plaza      
14.03 Property JoAnn Fabrics      
14.04 Property Office Depot      
15 Loan Redwood Technology Center N/A N/A No
16 Loan Springhill Suites Raleigh Cary N/A N/A No
17 Loan Muskogee Apartments Portfolio N/A N/A No
17.01 Property Country Club      
17.02 Property Shady Hollow      
17.03 Property South Point      
17.04 Property Berwick      
17.05 Property Village East      
18 Loan 7105 - 7115 37th Avenue N/A N/A No
19 Loan Carnegie Hotel N/A N/A No
20 Loan Pinecrest Apartments N/A N/A No
21 Loan Shoppes at Parma N/A N/A No
22 Loan The Village Apartments N/A N/A No
23 Loan Shelbourne Square N/A N/A No
24 Loan Mentis Portfolio N/A N/A No
24.01 Property Mentis San Antonio      
24.02 Property Mentis Round Rock      
25 Loan Aliso Viejo Plaza N/A N/A No
26 Loan Walmart Supercenter Douglasville N/A N/A No
27 Loan Medley Portfolio N/A N/A No
27.01 Property El Dorado Apartments      
27.02 Property Longview Heights Apartments      
27.03 Property Barron Court Apartments      
27.04 Property Longview Gardens Apartments      
28 Loan Courtyard - Tampa (Citrus Park) N/A N/A No
29 Loan 1413 Germantown Avenue N/A N/A No
30 Loan Beachwood Village N/A N/A No
31 Loan Global Payments, Inc. (i) LTV<=85%; (ii) DSCR>=1.15x Yes No
32 Loan 2701 Grand Concourse N/A N/A No
33 Loan Holiday Inn Express Lincoln CA N/A N/A No
34 Loan Apple Inc. Boulder N/A N/A No
35 Loan CubeSmart Penn’s Landing N/A N/A No
36 Loan Holiday Inn Express Early N/A N/A No
37 Loan 105 Van Cortlandt Park (i) DSCR>=1.55x; (ii) LTV<=63.5% Yes No
38 Loan The Ponce Hotel N/A N/A No
39 Loan 1900 Evans Road N/A N/A No
40 Loan Rosedale Tech N/A N/A No
41 Loan Walkham Townhomes N/A N/A No
42 Loan 530 West 136th Street N/A N/A No
43 Loan Raintree Oaks Apartments N/A N/A No
44 Loan Six Sentry Office Portfolio N/A N/A No
44.01 Property 630 Sentry      
44.02 Property 670 Sentry      
44.03 Property 610 Sentry      
44.04 Property 620 Sentry      
45 Loan BNSF Logistics N/A N/A No
46 Loan Airport Square N/A N/A No
47 Loan Days Inn by Wyndham - Florence N/A N/A No
48 Loan Brickyard Plaza N/A N/A No
49 Loan Holiday Inn Express New Albany N/A N/A No
50 Loan CVS Brownsburg N/A N/A No
51 Loan Orient Drive Mobile Estates N/A N/A No
52 Loan Pomona Park N/A N/A No
53 Loan Dollar General Tuckahoe N/A N/A No
54 Loan Dollar General Rolla Mezz (Min DSCR of 1.20x, Max LTV of 85.0%); Intercreditor Agreement is required Yes No
55 Loan Dollar General Dexter Mezz (Min DSCR of 1.20x, Max LTV of 85.0%); Intercreditor Agreement is required Yes No

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Conditions for Future Unsecured Debt Lender Consent Required for Future Unsecured Debt (Y/N) Sponsor
1 Loan 225 Bush N/A N/A Kylli Inc.
2 Loan Chroma Apartments N/A N/A Philip G. Hulse; Philip G. Hulse Revocable Trust; Kevin Morrell; Kevin J. Morrell Revocable Trust; Howard J. Smith; Howard J. Smith Revocable Trust
3 Loan Wyndham National Hotel Portfolio N/A N/A Tom Vukota; Vukota Capital Management Ltd.
3.01 Property Travelodge - 2307 Wyoming Avenue      
3.02 Property Travelodge - 2111 Camino Del Llano      
3.03 Property Travelodge - 1170 W Flaming Gorge Way      
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive      
3.05 Property Baymont Inn & Suites - 451 Halligan Drive      
3.06 Property Baymont Inn & Suites - 1608 E Business US 60      
3.07 Property Travelodge - 1127 Pony Express Highway      
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street      
3.09 Property Travelodge - 2680 Airport Road      
3.1 Property Super 8 - 720 Royal Parkway      
3.11 Property Baymont Inn & Suites - 1051 North Market Street      
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway      
3.13 Property Baymont Inn & Suites - 95 Spruce Road      
3.14 Property Super 8 - 2545 Cornhusker Highway      
3.15 Property Travelodge - 1110 SE 4th Street      
3.16 Property Baymont Inn & Suites - 2300 Valley West Court      
3.17 Property Travelodge - 800 W Laramie Street      
3.18 Property Travelodge - 22 North Frontage Road      
3.19 Property Travelodge - 123 Westvaco Road      
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue      
3.21 Property Travelodge - 1710 Jefferson Street      
3.22 Property Travelodge - 1625 Stillwater Avenue      
3.23 Property Travelodge - 8233 Airline Highway      
3.24 Property Baymont Inn & Suites - 6390 US-93      
3.25 Property Travelodge - 707 East Webster Street      
3.26 Property Travelodge - 777 West Hwy 21      
3.27 Property Travelodge - 3522 North Highway 59      
3.28 Property Travelodge - 108 6th Avenue      
3.29 Property Travelodge - 2200 E South Avenue      
3.3 Property Travelodge - 128 South Willow Road      
3.31 Property Travelodge - 1005 Highway 285      
3.32 Property Days Inn - 3431 14th Avenue      
3.33 Property Travelodge - 2505 US 69      
3.34 Property Baymont Inn & Suites - 3475 Union Road      
3.35 Property Travelodge - 1706 North Park Drive      
3.36 Property Baymont Inn & Suites - 2005 East Daley Street      
3.37 Property Travelodge - 1177 E 16th Street      
3.38 Property Baymont Inn & Suites - 35450 Yermo Road      
3.39 Property Travelodge - 2407 East Holland Avenue      
3.4 Property Travelodge - 620 Souder Road      
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast      
3.42 Property Travelodge - 109 East Commerce Street      
3.43 Property Travelodge - 4000 Siskiyou Avenue      
3.44 Property Travelodge - 98 Moffat Avenue      
4 Loan Phoenix Industrial Portfolio III N/A N/A Phoenix Investors
4.01 Property Galesburg      
4.02 Property Covington      
4.03 Property Grafton      
5 Loan 3 Columbus Circle Subordinate loans made by one Series Borrower to the other Series Borrower pursuant to the term of the TIC Agreement Upon: (i) such subordinate loan shall be unsecured and shall not create a lien; (ii) payment under or with respect to any such subordinate loan will be made only from excess cash flow from the property distributed to Borrower’s operating account in accordance with the terms of the cash management agreement; (iii) the subordinate loan is non-recourse to the Series Borrower making such loan, and its assets, other than excess cash flow from the property distributed to Borrower’s operating account in accordance with the terms of the cash management agreement and does not constitute a claim against the Series Borrower making such loan if such excess cash flow is insufficient to pay the subordinate loan in full; (iv) the maturity date of such subordinate loan shall be no earlier than the maturity date of this loan Yes Joseph Moinian
6 Loan ILPT Industrial Portfolio N/A N/A Industrial Logistics Properties Trust
6.01 Property 1800 Union Airpark Boulevard      
6.02 Property 4237-4255 Anson Boulevard      
6.03 Property 5000 Commerce Way      
6.04 Property 5142 and 5148 North Hanley Road      
6.05 Property 945 Monument Drive      
6.06 Property 5500 SE Delaware Ave      
6.07 Property 2801 Airwest Boulevard      
6.08 Property 20 Logistics Boulevard      
6.09 Property 2150 Stanley Road      
6.1 Property 16101 Queens Court      
6.11 Property 5 Logistics Drive      
7 Loan Orfali Portfolio N/A N/A Jacob Orfali; Joseph Moinian
8 Loan DoubleTree New York Times Square West Leased Fee N/A N/A Sam Chang
9 Loan United Healthcare Office N/A N/A Quynh Palomino; Lloyd W. Kendall, Jr.
10 Loan AVR Atlanta Airport SpringHill Gateway N/A N/A Allan V. Rose; AVR Gateway S, LLC
11 Loan 4041 Central N/A N/A Zaya S. Younan
12 Loan Century Plaza Towers N/A N/A SPF JVP LLC; Luminance Acquisition Venture LLC
13 Loan Westmont Red Roof Inn Portfolio II N/A N/A R&R Real Estate Investment Trust
13.01 Property Red Roof Inn St. Clairsville      
13.02 Property Red Roof PLUS+ Phoenix Airport      
13.03 Property Red Roof PLUS+ West Springfield      
13.04 Property Red Roof PLUS+ Chicago Naperville      
14 Loan Crimson Retail Portfolio N/A N/A Pamela Day
14.01 Property Little Elm      
14.02 Property South Plaza      
14.03 Property JoAnn Fabrics      
14.04 Property Office Depot      
15 Loan Redwood Technology Center N/A N/A Matthew T. White
16 Loan Springhill Suites Raleigh Cary N/A N/A Sharan Kaur Chhabra Erhart
17 Loan Muskogee Apartments Portfolio N/A N/A Brent Doeksen; Curtis Rice; Ryan Barry
17.01 Property Country Club      
17.02 Property Shady Hollow      
17.03 Property South Point      
17.04 Property Berwick      
17.05 Property Village East      
18 Loan 7105 - 7115 37th Avenue N/A N/A Rajmattie Persaud
19 Loan Carnegie Hotel N/A N/A Charles H. Johnson, Jr.
20 Loan Pinecrest Apartments N/A N/A Christopher M. Hartman
21 Loan Shoppes at Parma N/A N/A Mehrdad Mottahedeh; David Mottahedeh
22 Loan The Village Apartments N/A N/A Eliezer N. Skolnick
23 Loan Shelbourne Square N/A N/A Melvin Fischman; Arnold Fischman; David F. Lavipour
24 Loan Mentis Portfolio N/A N/A Louis J. Rogers
24.01 Property Mentis San Antonio      
24.02 Property Mentis Round Rock      
25 Loan Aliso Viejo Plaza N/A N/A John S. O’Meara and Jeffrey G. Wood
26 Loan Walmart Supercenter Douglasville N/A N/A Dino F. Crescentini
27 Loan Medley Portfolio N/A N/A Philip Balderston; Justin Pesin
27.01 Property El Dorado Apartments      
27.02 Property Longview Heights Apartments      
27.03 Property Barron Court Apartments      
27.04 Property Longview Gardens Apartments      
28 Loan Courtyard - Tampa (Citrus Park) N/A N/A Quynh Palomino; Lloyd Kendall
29 Loan 1413 Germantown Avenue N/A N/A Gagandeep Lakhmn
30 Loan Beachwood Village N/A N/A Troy Shadian; Roshan Bhatka
31 Loan Global Payments, Inc. N/A N/A BSPRT CRE Equity, LLC
32 Loan 2701 Grand Concourse N/A N/A Robert Rosenberg
33 Loan Holiday Inn Express Lincoln CA N/A N/A Shan Fazeli; Nima Fazeli
34 Loan Apple Inc. Boulder N/A N/A Alger Capital, LLC
35 Loan CubeSmart Penn’s Landing N/A N/A Mark Claster; Andrew Boas; Nancy Marks; Marjorie Boas Levins 2013 Revocable Trust
36 Loan Holiday Inn Express Early N/A N/A Biren D. Patel
37 Loan 105 Van Cortlandt Park N/A N/A Fishel Schlesinger
38 Loan The Ponce Hotel N/A N/A Farid Ashdji; Farhad Frank Ashdji
39 Loan 1900 Evans Road N/A N/A Katherine A. Roche; Thomas J. Roche
40 Loan Rosedale Tech N/A N/A Joseph Matthew Cassin, Jr.; David Taylor
41 Loan Walkham Townhomes N/A N/A Joshua A. Gordon
42 Loan 530 West 136th Street N/A N/A Alexander Perros; Nicholas Brunero; Novak Vukasinovic
43 Loan Raintree Oaks Apartments N/A N/A Mathew Mundiyamkal
44 Loan Six Sentry Office Portfolio N/A N/A Richard F. Smith Jr.
44.01 Property 630 Sentry      
44.02 Property 670 Sentry      
44.03 Property 610 Sentry      
44.04 Property 620 Sentry      
45 Loan BNSF Logistics N/A N/A Karen E. Kennedy
46 Loan Airport Square N/A N/A Uri Mermelstein; Iosif Yushuvayev
47 Loan Days Inn by Wyndham - Florence N/A N/A Vijay Narsinghani; Asha Narsinghani
48 Loan Brickyard Plaza N/A N/A Steven Usdan
49 Loan Holiday Inn Express New Albany N/A N/A Sandeep Sethi
50 Loan CVS Brownsburg N/A N/A Ellyn W. Rogal
51 Loan Orient Drive Mobile Estates N/A N/A Donald D. Urie; Shirley Ann Urie Family Marital Qtip Trust Dated August 7, 2008
52 Loan Pomona Park N/A N/A George W. Ragsdale
53 Loan Dollar General Tuckahoe N/A N/A Frank Zacharias
54 Loan Dollar General Rolla N/A N/A Ladder Capital CRE Equity LLC
55 Loan Dollar General Dexter N/A N/A Ladder Capital CRE Equity LLC

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Guarantor Affiliated Sponsors
1 Loan 225 Bush Kylli Inc. No
2 Loan Chroma Apartments Philip G. Hulse; Philip G. Hulse Revocable Trust; Kevin Morrell; Kevin J. Morrell Revocable Trust; Howard J. Smith; Howard J. Smith Revocable Trust No
3 Loan Wyndham National Hotel Portfolio Tom Vukota; Vukota Capital Management Ltd. No
3.01 Property Travelodge - 2307 Wyoming Avenue    
3.02 Property Travelodge - 2111 Camino Del Llano    
3.03 Property Travelodge - 1170 W Flaming Gorge Way    
3.04 Property Baymont Inn & Suites - 1731 South Sunridge Drive    
3.05 Property Baymont Inn & Suites - 451 Halligan Drive    
3.06 Property Baymont Inn & Suites - 1608 E Business US 60    
3.07 Property Travelodge - 1127 Pony Express Highway    
3.08 Property Baymont Inn & Suites - 1130B B East 16th Street    
3.09 Property Travelodge - 2680 Airport Road    
3.1 Property Super 8 - 720 Royal Parkway    
3.11 Property Baymont Inn & Suites - 1051 North Market Street    
3.12 Property Baymont Inn & Suites - 2700 North Diers Parkway    
3.13 Property Baymont Inn & Suites - 95 Spruce Road    
3.14 Property Super 8 - 2545 Cornhusker Highway    
3.15 Property Travelodge - 1110 SE 4th Street    
3.16 Property Baymont Inn & Suites - 2300 Valley West Court    
3.17 Property Travelodge - 800 W Laramie Street    
3.18 Property Travelodge - 22 North Frontage Road    
3.19 Property Travelodge - 123 Westvaco Road    
3.2 Property Baymont Inn & Suites - 2006 North Merrill Avenue    
3.21 Property Travelodge - 1710 Jefferson Street    
3.22 Property Travelodge - 1625 Stillwater Avenue    
3.23 Property Travelodge - 8233 Airline Highway    
3.24 Property Baymont Inn & Suites - 6390 US-93    
3.25 Property Travelodge - 707 East Webster Street    
3.26 Property Travelodge - 777 West Hwy 21    
3.27 Property Travelodge - 3522 North Highway 59    
3.28 Property Travelodge - 108 6th Avenue    
3.29 Property Travelodge - 2200 E South Avenue    
3.3 Property Travelodge - 128 South Willow Road    
3.31 Property Travelodge - 1005 Highway 285    
3.32 Property Days Inn - 3431 14th Avenue    
3.33 Property Travelodge - 2505 US 69    
3.34 Property Baymont Inn & Suites - 3475 Union Road    
3.35 Property Travelodge - 1706 North Park Drive    
3.36 Property Baymont Inn & Suites - 2005 East Daley Street    
3.37 Property Travelodge - 1177 E 16th Street    
3.38 Property Baymont Inn & Suites - 35450 Yermo Road    
3.39 Property Travelodge - 2407 East Holland Avenue    
3.4 Property Travelodge - 620 Souder Road    
3.41 Property Baymont Inn & Suites - 100 15th Street Southeast    
3.42 Property Travelodge - 109 East Commerce Street    
3.43 Property Travelodge - 4000 Siskiyou Avenue    
3.44 Property Travelodge - 98 Moffat Avenue    
4 Loan Phoenix Industrial Portfolio III Irrevocable Children’s Trust Dated 7/22/91; Irrevocable Children’s Trust No. 2 Dated 7/22/91 No
4.01 Property Galesburg    
4.02 Property Covington    
4.03 Property Grafton    
5 Loan 3 Columbus Circle Joseph Moinian Group 1
6 Loan ILPT Industrial Portfolio Industrial Logistics Properties Trust No
6.01 Property 1800 Union Airpark Boulevard    
6.02 Property 4237-4255 Anson Boulevard    
6.03 Property 5000 Commerce Way    
6.04 Property 5142 and 5148 North Hanley Road    
6.05 Property 945 Monument Drive    
6.06 Property 5500 SE Delaware Ave    
6.07 Property 2801 Airwest Boulevard    
6.08 Property 20 Logistics Boulevard    
6.09 Property 2150 Stanley Road    
6.1 Property 16101 Queens Court    
6.11 Property 5 Logistics Drive    
7 Loan Orfali Portfolio Jacob Orfali; Joseph Moinian Group 1
8 Loan DoubleTree New York Times Square West Leased Fee Sam Chang No
9 Loan United Healthcare Office Quynh Palomino; Lloyd W. Kendall, Jr. Group 2
10 Loan AVR Atlanta Airport SpringHill Gateway Allan V. Rose; AVR Gateway S, LLC No
11 Loan 4041 Central Zaya and Sherry Younan Family Trust; Zaya S. Younan No
12 Loan Century Plaza Towers N/A No
13 Loan Westmont Red Roof Inn Portfolio II R&R Real Estate Investment Trust No
13.01 Property Red Roof Inn St. Clairsville    
13.02 Property Red Roof PLUS+ Phoenix Airport    
13.03 Property Red Roof PLUS+ West Springfield    
13.04 Property Red Roof PLUS+ Chicago Naperville    
14 Loan Crimson Retail Portfolio Pamela Day No
14.01 Property Little Elm    
14.02 Property South Plaza    
14.03 Property JoAnn Fabrics    
14.04 Property Office Depot    
15 Loan Redwood Technology Center Matthew T. White No
16 Loan Springhill Suites Raleigh Cary Sharan Kaur Chhabra Erhart No
17 Loan Muskogee Apartments Portfolio Brent Doeksen; Curtis Rice; Ryan Barry No
17.01 Property Country Club    
17.02 Property Shady Hollow    
17.03 Property South Point    
17.04 Property Berwick    
17.05 Property Village East    
18 Loan 7105 - 7115 37th Avenue Rajmattie Persaud No
19 Loan Carnegie Hotel Charles H. Johnson, Jr. No
20 Loan Pinecrest Apartments Christopher M. Hartman No
21 Loan Shoppes at Parma Mehrdad Mottahedeh; David Mottahedeh No
22 Loan The Village Apartments Eliezer N. Skolnick No
23 Loan Shelbourne Square Melvin Fischman; Arnold Fischman; David F. Lavipour No
24 Loan Mentis Portfolio Louis J. Rogers No
24.01 Property Mentis San Antonio    
24.02 Property Mentis Round Rock    
25 Loan Aliso Viejo Plaza John S. O’ Meara, The O’Meara Family Trust, Jeffrey G. Wood, Peter S. Sparre, The Wallace R. Limburg Trust, The Draper Children’s Trust No
26 Loan Walmart Supercenter Douglasville Dino F. Crescentini; Dino F. Crescentini, as Trustee of the Dino Crescentini Living Trust, Dated December 22, 1992 No
27 Loan Medley Portfolio Philip Balderston; Justin Pesin No
27.01 Property El Dorado Apartments    
27.02 Property Longview Heights Apartments    
27.03 Property Barron Court Apartments    
27.04 Property Longview Gardens Apartments    
28 Loan Courtyard - Tampa (Citrus Park) Quynh Palomino; Lloyd Kendall Group 2
29 Loan 1413 Germantown Avenue Gagandeep Lakhmn No
30 Loan Beachwood Village Troy Shadian; Roshan Bhatka No
31 Loan Global Payments, Inc. BSPRT CRE Equity, LLC No
32 Loan 2701 Grand Concourse Robert Rosenberg No
33 Loan Holiday Inn Express Lincoln CA Hooshang Fazeli; Hooshang Fazeli as trustee of the H. Fazeli Revocable Trust No
34 Loan Apple Inc. Boulder Alger Capital, LLC No
35 Loan CubeSmart Penn’s Landing Carl Marks & Co. Inc. No
36 Loan Holiday Inn Express Early Biren D. Patel No
37 Loan 105 Van Cortlandt Park Fishel Schlesinger No
38 Loan The Ponce Hotel Farid Ashdji; Farhad Frank Ashdji No
39 Loan 1900 Evans Road Katherine A. Roche; Thomas J. Roche No
40 Loan Rosedale Tech Joseph Matthew Cassin, Jr.; David Taylor No
41 Loan Walkham Townhomes Joshua A. Gordon No
42 Loan 530 West 136th Street Alexander Perros; Nicholas Brunero; Novak Vukasinovic No
43 Loan Raintree Oaks Apartments Mathew Mundiyamkal No
44 Loan Six Sentry Office Portfolio Richard F. Smith Jr. No
44.01 Property 630 Sentry    
44.02 Property 670 Sentry    
44.03 Property 610 Sentry    
44.04 Property 620 Sentry    
45 Loan BNSF Logistics Karen E. Kennedy No
46 Loan Airport Square Uri Mermelstein; Iosif Yushuvayev No
47 Loan Days Inn by Wyndham - Florence Vijay Narsinghani; Asha Narsinghani No
48 Loan Brickyard Plaza CCA Acquisition Company, LLC No
49 Loan Holiday Inn Express New Albany Sandeep Sethi and Pavanpreet Sethi No
50 Loan CVS Brownsburg Ellyn W. Rogal No
51 Loan Orient Drive Mobile Estates Donald D. Urie; Shirley Ann Urie Family Marital Qtip Trust Dated August 7, 2008 No
52 Loan Pomona Park George W. Ragsdale No
53 Loan Dollar General Tuckahoe Frank Zacharias No
54 Loan Dollar General Rolla Ladder Capital CRE Equity LLC Group 3
55 Loan Dollar General Dexter Ladder Capital CRE Equity LLC Group 3